<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

                                   (Mark One)

            [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

                     FOR THE FISCAL YEAR ENDED JUNE 30, 2004

                                       OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

                        For the transition period from to

                        COMMISSION FILE NUMBER: 001-15035

                                ABLE ENERGY, INC.


             (Exact name of registrant as specified in its charter)

              Delaware                                         22-3520840
----------------------------------------                 -----------------------
   (State or other jurisdiction of                          (I.R.S. employer
    incorporation or organization)                         identification No.)


        198 Greenpond Road
             Rockaway, NJ                                         07866
----------------------------------------                 -----------------------
(Address of principal executive offices)                        (Zip code)


       Registrant's telephone number, including area code: (973) 625-1012

        SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT: NONE

           SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:

                     COMMON STOCK, PAR VALUE $.001 PER SHARE
                                (Title of class)

Indicate by check mark whether registrant (1) has filed all reports required to
be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that registrant was required
to file such reports), and (2) has been subject to such filing requirements for
the past 90 days. Yes[X] No[ ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained

<PAGE>

herein, and will not be contained, to the best of registrant's knowledge, in
definitive proxy or information statements incorporated by reference in Part III
of this Form 10-K or any amendment to this Form 10-K [ ]

        The Issuer's Revenues for the Most Recent Fiscal Year, June 30, 2004,
was $44,700,229.

        The aggregate market of the voting stock held by non-affiliates of the
registrant was approximately $2,002,500 as of the close of business on September
13, 2004.

        The number of shares of Common Stock, $.001 par value, issued and
outstanding as of September 13, 2004 was 2,013,250.

<PAGE>

                                     PART I

ITEM 1. DESCRIPTION OF BUSINESS

HISTORY

Able Energy was incorporated on March 13, 1997 in the state of Delaware, to act
as a holding company for five operating subsidiaries: Able Oil; Able Propane;
Able Melbourne; Able Montgomery and A&O.

In August 1999, the company formed a wholly-owned subsidiary, Able Energy
Terminal, LLC for the sole purpose of purchasing property located at 344 Route
46 in Rockaway, New Jersey for the Company's operations.

In August 1999, the company formed a wholly-owned subsidiary, Able Energy New
York, Inc. for the sole purpose of purchasing B&B Fuels, an acquisition in
Warrensburg, New York. This acquisition sold heating oil, diesel fuel, and
kerosene and the Company added propane gas as an additional product shortly
after the acquisition.

On December 29, 1998, the Company sold all of its outstanding shares of Able
Montgomery, its Pennsylvania retail heating oil distributor, to an unaffiliated
third party in exchange for monetary consideration and a ten-year franchise
agreement with the buyer.

On December 31, 1998, the Company sold all of its outstanding shares of common
stock of A&O, its environmental consulting and engineering subsidiary, to Owl
Environmental, Inc., one of A&O's subcontractors, for nominal consideration. The
Company decided to sell A&O in light of A&O's continuing operating losses.

In October 2000, the Company began operations of a majority-owned subsidiary,
PriceEnergy.com, Inc. PriceEnergy was developed in order to bring about
efficient transactions in the liquid fuels market by streamlining the ordering
and delivery process utilizing Internet technology.

OVERVIEW

The Company is engaged in the retail distribution of, and the provision of
services relating to, home heating oil, propane gas and diesel fuels. In
addition to selling liquid energy products, the Company offers complete HVAC
(heating, ventilation and air conditioning) installation and repair and also
markets other petroleum products to commercial customers, including on-road and
off-road diesel fuel, gasoline, and lubricants.

In fiscal year 2004, sales of home heating oil accounted for approximately 55%
of the Company's revenues. The remaining 45% of revenues were from sales of
gasoline, diesel fuel, kerosene, propane, home heating equipment services, and
related sales. The Company now serves approximately 29,000 home heating oil
customers from four locations, of which one is located in Rockaway, New Jersey,
one in Easton, Pennsylvania, one in New York and the final is in Florida.

The Company also provides installation and repair of heating equipment as a
service to its customers. The Company considers service and installation
services to be an integral part of its business. Accordingly, the Company
regularly provides service incentives to obtain and retain customers. The
Company provides home heating equipment repair service on a 24 hours-a-day,
seven days-a-week basis, generally within four hours of request. Except in
isolated instances, the Company does not provide service to any person who is
not a customer.

The Company believes that it obtains new customers and maintains existing
customers by offering full service home energy products at discount prices,
providing quick response refueling and repair operations, providing automatic
deliveries to customers by monitoring historical use and weather patterns, and
by providing customers a variety of payment options. The Company also regularly
provides service incentives to obtain and retain customers. The Company
aggressively promotes its service through a variety of direct marketing media,
including mail and telemarketing campaigns, by providing discounts to customers
who refer new customers to the Company, and through an array of advertising,
including television advertisements and billboards, which aim to increase brand

                                       3
<PAGE>

name recognition. The Company believes that this focused marketing strategy has
been key to its success.

The Company intends to expand its operations by acquiring select operators in
the Company's present markets as well as other markets, capturing market share
from competitors through increased advertising and other means, diversifying its
products, diversifying its customer base, and replicating its marketing and
service formula in new geographic areas either directly or through franchise
arrangements. The Company may also enter into marketing alliances with other
entities in product areas different than the Company's current product mix.

RETAIL FUEL OIL

The Company's retail fuel oil distribution business is conducted through its
subsidiaries Able Oil, Able Energy New York, Inc., and Able Melbourne. The
Company serves both residential and commercial fuel oil accounts. The Company
sells premium quality home heating oil to its residential customers offering
delivery seven days-a-week. To its commercial customers, in addition to selling
home heating oil, the Company sells diesel fuels, gasoline and kerosene. The
Company also provides an oil burner service that is available 24 hours-a-day for
the maintenance, repair, and installation of oil burners. These services are
performed on an as needed basis. Customers are not required to enter into
service contracts to utilize the Company's service department, however the
Company does offer such service contracts if desired.

Approximately 50% of the Company's customers receive their home heating oil
pursuant to an automatic delivery system without the customer having to make an
affirmative purchase decision. These deliveries are scheduled by computer, based
on each customer's historical consumption patterns and prevailing weather
conditions. Customers can also order deliveries of home heating oil through the
Company's Web site located at WWW.ABLEENERGY.COM, or the Company's Subsidiary
PriceEnergy.com's Web site at www.priceenergy.com. The Company delivers home
heating oil approximately six times each year to the average customer. The
Company bills customers promptly upon delivery or receives payment upon
delivery. The Company's customers can pay for fuel deliveries with cash, check
or credit card.

In addition, approximately 9% of the Company's total sales are made to customers
pursuant to an agreement which pre-establishes the maximum annual sales price of
fuel oil and is paid by customers over a ten month period in equal monthly
installments. Such prices are renegotiated in April of each year and the Company
has historically purchased fuel oil for these customers in advance and at a
fixed cost.

The Company delivers fuel with its own fleet of 28 custom fuel oil trucks and
four owner-operator fuel oil delivery trucks. The Company's fuel trucks have
fuel capacities ranging from 3,000 to 8,000 gallons. Each vehicle is assigned to
a specific delivery route, and services between 4 and 40 customer locations per
day depending on market density and customers' fuel requirements. The Company
also operates 17 Company owned service vans and one owner-operated service vans,
which are equipped with state of the art diagnostic equipment necessary to
repair and/or install heating equipment. The number of customers each van serves
mostly depends upon the number of service calls received on any given day.

ABLE OIL

Able Oil was established in 1989 and is the Company's largest subsidiary,
accounting for approximately 80% of the Company's total revenues in fiscal 2004.
Able Oil is headquartered in Rockaway, New Jersey, and serves just under 29,000
oil customer accounts throughout northern New Jersey, mostly in Morris, Sussex,
Warren, Passaic and Essex counties, from its distribution locations in Rockaway,
New Jersey and Easton, Pennsylvania. Of these accounts, approximately 83% are
residential customers and 17% are commercial customers.

Generally, 31 of the Company's fuel oil trucks are reserved for use by Able Oil,
of which 28 trucks operate from the Rockaway facility and 3 trucks operate from
the Easton, Pennsylvania, facility. In addition, Able Oil utilizes the services
of four owner-operated trucks. Each owner operator is under contract; they are
responsible for all of the vehicle operating expenses including insurance
coverage. All of the trucks have the Company's logo on them.

Able Oil's 28 fuel oil delivery trucks, and the four owner-operator trucks,
acquire fuel inventory at the Company's

                                       4
<PAGE>

facilities in Rockaway and Newton. Dispatch of fuel oil trucks is conducted at
both the Rockaway. Billing is conducted from Able Energy's corporate
headquarters in Rockaway.

The Rockaway and Newton (which is currently out of service) facilities have the
capacity to store 1.5 million gallons and 200,000 gallons of fuel, respectively.
During seasons where demand for heating oil is higher, or when wholesale oil
prices are favorable, a slightly larger inventory is kept on hand. However,
Management generally believes that short inventory life and high inventory
turnover enables the Company to rapidly respond to changes in market prices.
Thus, Management employs "just in time" inventory practices and rarely stores
fuel to capacity levels. Additional fuel oil purchases are made daily on the
spot market using electronic funds transfers. Able Oil carts its fuel purchases
from wholesale purchase sites to the Rockaway and Newton facilities with two
tractor-trailer tankers owned by the Company, and by two owner-operated
tractor-trailer tankers that are used on an as needed basis. These two
owner-operated tankers are under contract and bear the Able logo or name.

Able Oil's oil burner service operates out of the Rockaway and Newton facility.
Able Oil dispatches a total of 16 service vans, one of which is subcontracted
from an owner-operator.

ABLE MELBOURNE

Able Melbourne was established in July 1996, and is located in Cape Canaveral
Florida. Presently, revenues from Able Melbourne account for approximately 4% of
the Company's total revenues. Able Melbourne is engaged primarily in the sale of
diesel fuel for commercial fleet fueling and other on-road vehicles, and dyed
diesel fuel, which is used for off-road vehicles and purposes, including
commercial and recreational fishing vessels, heating oil, and generator fuel.
Additionally, a small portion of Able Melbourne's revenues is generated from the
sale of home heating oil, lubricants and lubricant products. Able Melbourne
serves approximately 400 customer accounts in Brevard County, Florida, primarily
in the Cape Canaveral Area.

Able Melbourne delivers fuel with two fuel delivery trucks, which are capable of
storing 6,000 gallons of fuel in aggregate. Because Able Melbourne's peak season
is at the opposite time of the year than the rest of the Company, during this
season, Able Melbourne uses one of Able Oil's trucks to meet its demand.
Currently, Able Melbourne does not have facilities to store fuel oil beyond what
is held on its trucks, and thus, purchases fuel inventory from local refineries.
However, since Able Melbourne is located only three miles from port storage, the
lack of inventory capacity is not material to the Company's operations or
revenue.

RETAIL PROPANE DISTRIBUTION

The Company is engaged in the retail distribution of propane gas and propane
equipment, and provides services related thereto through its subsidiaries Able
Energy New York, Inc. ("Able Energy") and Able Propane Co., LLC, which was
established 1996 and was sold in March of 2004 to Liberty Propane of Overland
Park, Kansas.

Propane can be used for virtually all household and business utility
applications. Although burned as a gas, propane is transported as a liquid and
stored in tanks that vaporize the liquid for use. Able Energy provides its
propane customers with such tanks at no charge, and by doing so, remains such
customer's exclusive supplier of propane. Able Energy employs a delivery system
similar to the Company's retail oil distribution business, whereby customers
receive propane deliveries pursuant to an automatic delivery system without the
customer having to make an affirmative purchase decision. These deliveries are
scheduled by computer, based on each customer's historical consumption patterns
and prevailing weather conditions.

Able Energy conducts its propane operations from its new storage facility in
Warrensburg, New York. Able Energy has 60,000 gallons of propane storage
capacity at its Warrensburg, New York facility which was completed in March
2004. The delivery trucks have the capacity to deliver 3,000 gallons of propane,
and can service approximately 30 customers per day. Able Energy purchases
wholesale propane on the spot market at local facilities.


                                       5
<PAGE>

PRICEENERGY

PriceEnergy started business in October 2000 and is a majority-owned subsidiary
of Able Energy, Inc. PriceEnergy was developed in order to bring about efficient
transactions in the liquid fuels market by streamlining the ordering and
delivery process utilizing Internet technology. PriceEnergy has developed a
business technology platform that enables the company to sell and deliver liquid
fuels and related energy products. This has been possible by utilizing a branded
distribution channel of dealers and Able Energy's own delivery network. By
leveraging its proprietary web technology and wireless dispatch platform,
PriceEnergy intends to achieve cost leadership and create a competitive
advantage in the industry.

PriceEnergy currently has a network of approximately 70 dealers in 10 states in
the Northeast from Maine to Virginia. Products and services are ordered over the
Internet and forwarded to the local dealer to schedule delivery. PriceEnergy
receives payment and retains a four-cent per gallon override on all oil ordered
through the system.

Once the proper dealer network is in place, the company expects that about 20
million gallons will be ordered in the following fiscal year. This will result
in a minimum gross revenue stream of $800,000, which is approximately the
break-even point of the enterprise.

EFFECT OF CHANGES IN GENERAL ECONOMY

The Company's business is relatively unaffected by business cycles. Because fuel
oil, propane and gasoline are such basic necessities, variations in the amount
purchased as a result of general economic conditions are limited.

                               CUSTOMER STABILITY

The Company has a relatively stable customer base due to the tendency of
homeowners to remain with their traditional distributors. In addition, a
majority of the homebuyers tend to remain with the previous owner's distributor.
As a result, the Company's customer base each year includes most customers
retained from the prior year, or homebuyers who have purchased from such
customers. Like many other companies in the industry, the Company delivers fuel
oil and propane to each of its customers an average of approximately six times
during the year, depending upon weather conditions and historical consumption
patterns. Most of the Company's customers receive their deliveries pursuant to
an automatic delivery system, without the customer having to make an affirmative
purchase decision each time home heating oil or propane is needed. In addition,
the Company provides home heating equipment repair service on a
seven-days-a-week basis.

No single customer accounts for 10% or more of the Company's consolidated
revenues.

CONVERSION TO NATURAL GAS

The rate of conversion from the use of home heating oil to natural gas is
primarily affected by the relative prices of the two products, and the cost of
replacing oil fired heating systems with one that uses natural gas. The Company
believes that approximately 1% of its customer base annually converts from home
heating oil to natural gas. Even when natural gas had a significant price
advantage over home heating oil, such as in 1980 and 1981 when there were
government controls on natural gas prices or during the Persian Gulf Crisis in
1990 and 1991, the Company's customers converted to natural gas at only a 2%
annual rate. During the latter part of 1991 and through 1995, natural gas
conversions have returned to their 1% historical annual rate as the prices for
the two products have been at parity.

OIL PRICE VOLATILITY

Although prices of energy sources have been volatile, historically, this has not
affected the performance of the Company because it has been able to pass
substantially all wholesale cost increases along to its customers. While
fluctuations in wholesale prices have not significantly affected demand to date,
it is possible that significant wholesale price increase could have the effect
of encouraging conservation of energy resources. If demand was reduced and the
Company was unable to increase its gross profit margin or reduce its operating
expenses, the effect

                                       6
<PAGE>

of such decrease in demand would be a reduction of net income.

SEASONALITY

The Company's business is directly related to the heating needs of its
customers. Accordingly, the weather can have a material effect on the Company's
sales in any particular year. Generally, however, the temperatures in the past
thirty years have been relatively stable, and as a result, have not had a
significant impact on the Company's performance, except on a short-term basis.
In the years 1997 and 2001, "El Nino" caused two of the warmest winters on
record, which impacted home heating oil sales during the 1997-1998 and 2001-2002
winter seasons. The winter of 2003-2004 recorded temperatures for the season
which were normal for New Jersey.

Approximately 65% of the Company's revenues are earned and received from October
through March, and the overwhelming majority of such revenues are derived from
the sale of home heating oil. During the spring and summer months, revenues from
the sale of diesel and gasoline fuels increase due to the increased use of
automobiles and construction apparatus.

Each of the Company's divisions are seasonal. From May through September, Able
Oil experiences considerable reduction of retail heating oil sales.

Able Propane can experience up to 80% decrease in heating related propane sales
during the months of April to September, which is offset somewhat by an increase
of pool heating and cooking fuel.

Over 90% of Able Melbourne's revenues are derived from the sale of diesel fuel
for construction vehicles, and commercial and recreational sea-going vessels
during Florida fishing season, which begins in April and ends in November. Only
a small percentage of Able Melbourne's revenues are derived from the sale of
home heating fuel. Most of these sales occur from December through March,
Florida's cooler months.

WHOLESALE SUPPLIERS

The Company has three supply contracts for the purchase of Number 2 Heating Oil,
representing 10% of the Company's annual heating fuel purchases. The Company
purchases its remaining fuel supplies on the spot market. The Company satisfies
its inventory requirements with seven different suppliers, the majority of which
have significant domestic fuel sources, and many of which have been suppliers to
the Company for over 5 years. The Company's current suppliers are Ameranda Hess
Corporation, Motiva Enterprises, Petron Oil Corporation, Star Enterprises,
Sprague Energy, Petrocom Energy Group Ltd., and Sun Co., Inc. (R&M). The Company
monitors the market each day and determines when to purchase its oil inventory
and from whom.

Three of these suppliers provided Able Oil with approximately 60% of its heating
oil requirements for the year ended June 30, 2004.

Coastal Refining & Marketing, Inc., provided Able Melbourne with approximately
99% of its diesel fuel product requirements for the year ended June 30, 2004.
Two major suppliers provided Able Melbourne with approximately 67% and 33%,
respectively, of its lubricant and related product requirements for the year
ended June 30, 2004.

Management believes that if the Company's supply of any of the foregoing
products was interrupted, the Company would be able to secure adequate supplies
from other sources without a material disruption in its operations. However,
there can be no assurance that adequate supplies of such products will be
readily available in the future.

TRUCK PURCHASES AND MAINTENANCE

The Company presently orders and purchases its fuel oil trucks from two
companies that manufacture trucks suitable for the Company's operations. The
Company has the option to purchase or lease standard equipment fuel trucks. The
typical configuration of the Company's fuel trucks is a Kenworth with a 3,000
gallon multi-compartment aluminum tank, a vapor recovery system and a device
that records fuel flow from the storage compartments. Each truck carries the
Company's registered logo emblazoned on its side.

                                       7
<PAGE>

Service vehicles are standard commercial vans, which are obtained from a number
of sources. These vehicles also carry the Company logo.

Generally, the Company relies upon equipment warranties, fixed fee service
contracts and on-site repairs for the maintenance of the Company's fleet of
vehicles. To date, the Company has not experienced significant downtime on the
any of its fuel trucks.

FRANCHISE DEVELOPMENT

On December 29, 1999, the Company sold its Able Montgomery subsidiary as a
franchise operation. Able Montgomery located in Horsham, Pennsylvania, was
established in 1996 and is engaged in the retail sale and delivery of home
heating oil. Pursuant to a Stock Purchase Agreement, the Company sold all of the
outstanding shares of Able Montgomery held by the Company to an unaffiliated
third party for a purchase price of $140,000, and the purchaser agreed to enter
into a ten-year franchise agreement with the Company. As an incentive for the
purchaser to enter into the Stock Purchase Agreement and operate Able Montgomery
as a franchise, the Company agreed to waive the $25,000 franchise fee and the
$15,000 grand opening fee the Company typically charges new franchisees. At the
time of the sale, Able Montgomery represented approximately 1.52% of the total
assets of the Company and approximately 1.82% of the total revenues of the
Company.

The purchaser of Able Montgomery issued to the Company a promissory note for the
purchase price of Able Montgomery. On June 15, 2000, the promissory note was
restructured to include the amount still due, plus an additional amount for
purchases of oil and advertising, for a total principal amount of $175,000.
Pursuant to the Stock Purchase Agreement, the Company agreed to indemnify the
purchaser in certain circumstances, which include, any personal injury or
property damage claims, or any environmental violation, caused by the Company
prior to the closing of the sale of Able Montgomery. The purchaser agreed to
indemnify the Company in certain circumstances, which include, the breach of any
representation or warranty made by purchaser in the Stock Purchase Agreement or
any of the other agreements executed by the purchaser in connection with the
sale of Able Montgomery. Additionally, pursuant to the Stock Purchase Agreement,
the purchaser agreed to enter into a Pledge and Security Agreement whereby the
purchaser agreed to pledge to the Company all of the assets and outstanding
shares of Able Montgomery, and grant to the Company a security interest in all
of the assets of Able Montgomery, pending the satisfaction of the promissory
note. The promissory note is payable 60 months from the date of the note and
accrues interest at a rate of 9.5% per annum, payable to the Company in monthly
installments.

On June 27, 2000, the Company issued a franchise to an independent third party
for exclusive rights to operate our franchised business in the Pocono Mountains,
Pennsylvania. This franchise commenced business operations in September 2000. In
conjunction with issuance of the franchise, the franchisee paid the company a
non-refundable fee of $25,000, an advertising deposit of $15,000 and a $5,000
escrow deposit. The Company will provide training, advertising and use of Able
credit for the purchase of product, among other things, as specified in the
agreement. The franchisee has an option to sell the business back to the Company
after two (2) years of operations pursuant to the agreement.

1998 SALE OF A&O SUBSIDIARY

A&O was established in 1995 and was engaged in the business of environmental
consulting and engineering. After assessing the potential profitability of A&O
versus its potential liabilities, Management determined that it was in the
Company's best interest to sell A&O. During the year ended December 31, 1999,
A&O experienced a loss from operations of approximately $152,000 on revenues of
$734,032. At December 31, 1999, A&O's liabilities were approximately $374,712 as
compared to assets of $221,000. From its inception through year ended December
31, 1998, the Company, through Able Oil, advanced to A&O approximately $128,442.
Pursuant to a Stock Purchase Agreement dated December 31, 1998, the Company sold
all of the outstanding shares of common stock of A&O held by the Company to Owl
Environmental, Inc. ("Owl"), one of A&O's subcontractors, for nominal
consideration. Owl purchased such shares "as is" without recourse or express or
implied warranty from the Company.

                                       8
<PAGE>

PRODUCT LINES

In fiscal year 2004, sales of home heating oil accounted for approximately 55%
of the Company's revenues. The remaining 45% of revenues were from sales of
gasoline, diesel fuel, kerosene, propane, equipment sales and service, and
related sales. The Company also installs heating equipment and repairs such
equipment on a 24 hours-a-day, seven days-a-week basis, generally within four
hours of request.

INDUSTRY OVERVIEW

The Company's business is highly competitive. In addition to competition from
alternative energy sources, the Company competes with distributors offering a
broad range of services and prices, from full service distributors similar to
the Company, to those offering delivery only. Competition with other companies
in the propane industry is based primarily on customer service and price.
Longstanding customer relationships are typical in the retail home heating oil
and propane industry. Many companies in the industry, including the Company,
deliver fuel oil or propane to their customers based upon weather conditions and
historical consumption patterns without the customers having to make an
affirmative purchase decision each time fuel oil or propane is needed. In
addition, most companies, including the Company, provide equipment repair
service on a 24 hour-a-day basis, which tends to build customer loyalty. As a
result, the Company may experience difficulty in acquiring new retail customers
due to existing relationships between potential customers and other fuel oil or
propane distributors.

MARKETING, SALES & STRATEGIC PARTNERSHIPS

The Company employs a dynamic marketing strategy that the Company believes has
been the key to its success. The Company believes that it obtains new customers
and maintains existing customers by offering its full service home energy
products at discount prices, providing quick response refueling and repair
operations, providing automatic deliveries to customers by monitoring historical
use and weather patterns, and by providing customers a variety of payment
options. To expand its customer base and aggressively promote its service, the
Company engages in direct marketing campaigns, advertises regularly, offers
employee incentives, and encourages referrals.

The Company has successfully expanded its customer base by employing a variety
of direct marketing tactics, including telemarketing campaigns, billboards, mass
and direct mailings, and by distributing hand-bills and promotional items, such
as refrigerator magnets, sweatshirts and hats. Additionally, the Company's
delivery personnel are an integral part of the Company's direct marketing
activities. While in the field, drivers isolate potential new customers by
taking note of where the Company is not servicing accounts, and act as
salespersons for the Company. The Company offers its drivers and customer care
representatives an incentive payment of $20 for each new automatic delivery
customer and $10 for each conversion of an existing customer to automatic
delivery.

The Company uses advertising campaigns to increase brand recognition and expand
its customer base, including radio and television advertisements, billboards,
and newsprint and telephone directory advertisements. Additionally, the Company
utilizes its fleet of fuel delivery trucks and service vans as moving
advertisements by emblazoning them with the Company's logo.

Historically, referrals have been an important part of the Company's efforts to
expand its business and the Company offers incentives to customers who refer
business. Customers who refer business receive either $30 or 25 gallons of
heating oil at no charge for each new customer referred. The Company also offers
other special limited time promotional offers to customers, designed to increase
business in specific targeted business segments. The Company also encourages
civic and religious organizations to refer business to the Company. As an
incentive, the Company pays such organizations a donation for each of its
members who become customers and a stipend based upon the members' fuel
consumption.

PATENTS AND TRADEMARKS

Able Oil owns the exclusive right and license to use, and to license others to
use, the proprietary marks, including the service mark "Able Oil- -Registered
Trademark-" (and design) ("Proprietary Marks"). The "Able Oil- -Registered
Trademark-" service mark and design was registered under Classes 37 and 39 of
the Principal Register of

                                       9
<PAGE>

the U.S. Patent & Trademark Office ("USPTO") on April 30, 1996 (registration No.
1,971,758). In addition, Able Oil established certain common law rights to the
Proprietary Marks through its continuous, exclusive and extensive public use and
advertising. The Proprietary Marks are not registered in any state.

Presently there is no effective determination by the USPTO, Trademark Trial and
Appeal Board, the trademark administrator of any state, or court regarding the
Proprietary Marks, nor is there any pending interference, opposition or
cancellation proceeding or any pending litigation involving the Proprietary
Marks or the trade names, logotypes, or other commercial symbols of Able Oil.
There are no agreements currently in effect that significantly limit the rights
of Able Oil to use or license the use of the Proprietary Marks.

In December 2000, the Company was advised by the United States Patent and
Trademark Office that its applications for registration for the
"PriceEnergy.com" mark was assigned Serial No. 76/172083 and the
"PriceEnergy.com The Energy Hotspot" mark was assigned Serial No. 76/171829, as
of November 28, 2000.

ENVIRONMENTAL CONSIDERATIONS AND REGULATION

The Company has implemented environmental programs and policies designed to
avoid potential liability under applicable environmental laws. The Company has
not incurred any significant environmental compliance cost, and compliance with
environmental regulations has not had a material effect on the Company's
operating or financial condition. This is primarily due to the Company's general
policies of closely monitoring its compliance with all environmental laws. In
the future, the Company does not expect environmental compliance to have a
material effect on its operations and financial condition. The Company's policy
for determining the timing and amount of any environmental cost is to reflect an
expense as and when the cost becomes probable and reasonably capable of
estimation.

On September 15, 2003, Able Oil received approval from the New Jersey Department
of Environmental Protection a revised Discharge Prevention Containment and
Countermeasure plan ("DPCC") and Discharge, Cleanup and Removal plan ("DCR") for
the facility at 344 Route 46 East in Rockaway, New Jersey. This plan has
received approval and will be in effect for three years. The State of New Jersey
requires companies which operate major fuel storage facilities to prepare such
plans, as proof that such companies are capable of, and have planned for, an
event that might be deemed by the State to be hazardous to the environment. In
addition to these plans, Able Oil has this facility monitored on an ongoing
basis to ensure that the facility meets or exceeds all standards required by the
State.

The Company experienced no spill events that would warrant investigation by
state or other environmental regulatory agencies. All locations are prepared to
deal with such an event should one occur.

GOVERNMENT REGULATIONS

Numerous federal, state and local laws, including those relating to protection
of the environment and worker safety, effect the Company's operations. The
transportation of fuel oil, diesel fuel, propane and gasoline is subject to
regulation by various federal, state and local agencies including the U.S.
Department of Transportation ("DOT"). These regulatory authorities have broad
powers, and the Company is subject to regulatory and legislative changes that
can effect the economies of the industry by requiring changes in operating
practices or influencing demand for, and the cost of providing, its services.

The regulations provide that, among other things, the Company's drivers must
possess a commercial driver's licence with a hazardous materials endorsement.
The Company is also subject to the rules and regulations concerning Hazardous
Materials Transportation Act. For example, the Company's drivers and their
equipment must comply with the DOT's pre-trip inspection rules, documentation
regulations concerning hazardous materials (i.e. certificates of shipments which
describe the type, and amount of product transported), and limitations on the
amount of fuel transported, as well as driver "hours of service" limitations.
Additionally, the Company is subject to DOT inspections that occur at random
intervals. Any material violation of DOT rules or the Hazardous Materials
Transportation Act may result in citations and/or fines upon the Company. In
addition, the Company depends upon the supply of petroleum products from the oil
and gas industry and, therefore, is affected by changing taxes, price controls
and other laws and regulations relating to the oil and gas industry generally.
The Company cannot

                                       10
<PAGE>

determine the extent to which future operations and earnings may be affected by
new legislation, new regulations and changes in existing regulations.

The technical requirements of these laws and regulations are becoming
increasingly expensive, complex and stringent. These laws may impose penalties
or sanctions for damages to natural resources or threats to public health and
safety. Such laws and regulations may also expose the Company to liability for
the conduct or conditions caused by others, or for acts of the Company that were
in compliance with all applicable laws at the time such acts were performed.
Sanctions for noncompliance may include revocation of permits, corrective action
orders, administrative or civil penalties and criminal prosecution. Certain
environmental laws provide for joint and several liabilities for remediation of
spills and releases of hazardous substances. In addition, companies may be
subject to claims alleging personal injury or property damages as a result of
alleged exposure to hazardous substances, as well as damage to natural
resources.

Although the Company believes that it is in compliance with existing laws and
regulations and carries adequate insurance coverage for environmental and other
liabilities, there can be no assurance that substantial costs for compliance
will not be incurred in the future or that the insurance coverage in place will
be adequate to cover future liabilities. There could be an adverse affect upon
the Company's operations if there were any substantial violations of these rules
and regulations. Moreover, it is possible that other developments, such as more
stringent environmental laws, regulations and enforcement policies thereunder,
could result in additional, presently unquantifiable, costs or liabilities to
the Company.

EMPLOYEES

As of June 30, 2004, the Company employed approximately 87 individuals. From
October through March, the Company's peak season, the Company employs
approximately 100 persons. From April through September, the Company employs
approximately 75 persons. Currently, there are no organized labor unions
representing any of the employees of Company or any of its related companies.

ITEM 2. DESCRIPTION OF PROPERTY

The Company's corporate headquarters are located in a 9,800 square foot facility
in Rockaway, New Jersey. This facility accommodates the Company's corporate,
administrative, marketing and sales personnel. The lease expires July 31, 2005
and carries an annual rent increasing from $109,000 to $290,000 over the term of
the lease. The Company owns the property located at 344 Route 46 in Rockaway,
New Jersey. This facility accomodates the Company's fuel terminal, including
fuel storage tanks, truck yard space and dispatch operations. The Company
purchased the property in August 1999, through a newly formed wholly-owned
subsidiary, Able Energy Terminal, LLC, at a purchase price of $1,150,000. The
Company also owns buildings, totaling 1,000 square feet, consisting of wood
frame facilities located at 38 Diller Avenue, Newton, New Jersey that serves as
a supply depot, storage area administrative offices and service facility.

Able Melbourne leases a 3,000 square foot concrete and aluminum facility that
serves as a storage facility, a service facility and administrative offices,
located at 79 Dover Avenue, Merritt Island, Florida and is governed by an oral,
month-to-month lease with annual rent of $5,000. The Company does not store fuel
oil at this location with the exception of that which is kept in the delivery
trucks. This facility is conveniently located within three miles of its
wholesale supplier. The Company is responsible for maintaining the facilities in
compliance with all environmental rules and laws.

ITEM 3. LEGAL PROCEEDINGS

In accordance with the purchase of the property on Route 46, Rockaway, New
Jersey by Able Energy Terminal, LLC, the Company intends to pursue recovery of
all costs and damages related to a lawsuit by the seller against a former tenant
of the property, based on environmental cleanup costs on the property. Purchaser
will assume all responsibility and direction for the lawsuit, subject to the
sharing of half of any recoveries from the lawsuit with the seller. The seller
by reduction of its mortgage will pay costs related to the above up to $250,000.
In December of 2000, the Company reached an agreement with the former tenants
whereby the former tenants agreed to pay Able

                                       11
<PAGE>

Energy, Inc. the sum of $397,500 in order to pay for the environmental cleanup
costs on the Company's Route 46 property.

The Sussex County, New Jersey, Prosecutor's Office is conducting and
investigation as a result of the March 14, 2003 explosion and fire. No
determination has been made with respect to its investigation.

A lawsuit (known as Hicks vs. Able Energy, Inc.) has been filed against the
Company by property owners who allegedly suffered property damages as a result
of the March 14, 2003 explosion and fire. The Company's insurance carrier is
defending as related to compensatory damages. Legal counsel is defending on the
punitive damage claim. A hearing was held on March 11, 2004 on an application on
certain matters by the Plaintiffs, which were denied. The Court presently has
before it a motion by Plaintiffs for Class Action Certification. Per legal
counsel, whether this matter is certified a Class Action will greatly influence
the Company's potential exposure. Legal counsel is guardedly optimistic that
Class Action will be denied.

After the March 14, 2003, fire and explosion, the town of Newton changed its
zoning requirements and made fuel oil and propane distribution prohibited uses.
The Company is appealing a denial of a request for building permits to
reconstruct damaged and destroyed buildings and sought a Non-Conforming Use
Certificate to permit the fuel oil distribution use only. On August 20, 2004,
the Superior Court of New Jersey ruled that the Company may continue to use the
site as a non-conforming use, but stayed its decision subject to Newton's
appellate rights.

As a result of the March 14, 2003 explosion and fire, various claims for
property damage have been submitted to the Company's insurance carrier. These
claims are presently being handled and, in many cases, settled by the insurance
carrier's adjuster. There were approximately 200 claims being handled and
adjusted with reserves for losses established as deemed appropriate by the
insurance carrier. The majority of these claims have been settled.

In addition, the following lawsuits were also filed against the Company by
property owners who allegedly suffered property damage as a result of the March
14, 2003 explosion and fire: (A) Merriam Gateway v. Able Energy, Inc. which was
filed on November 17, 2003 in the Superior Court of New Jersey Law Division,
County of Sussex in which the plaintiff seeks unspecified compensatory and
punitive damages; (B) Courtright v. Able Energy, Inc. which was filed on April
6, 2003 in the Superior Court of New Jersey Law Division, County of Sussex in
which the plaintiff seeks unspecified compensatory and punitive damages; and (C)
Scholz v. Able Energy, Inc. which was filed on June 23, 2004 in the Superior
Court of New Jersey Law Division, County of Sussex in which the plaintiff seeks
unspecified compensatory and punitive damages.

The Company in the normal course of business has been involved in law suits.
Current suits are being defended by the insurance carrier and should be covered
by insurance.

The Company is not currently involved in any legal proceeding that could have a
material adverse effect on the results of operations or the financial condition
of the Company. From time to time, the Company may become a party to litigation
incidental to its business. There can be no assurance that any future legal
proceedings will not have a material adverse affect on the Company.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

The following matters were submitted to a vote and ratified at our annual
meeting held in Rockaway, New Jersey on June 30, 2004.

(1) Elected a board of five directors to hold office until the 2005 Annual
Meeting of Shareholders and until their successors are elected and qualified;


                                           FOR        AGAINST        ABSTAIN

       Timothy Harrington              1,039,402         0            14,900
       Christopher P. Westad           1,039,402         0            14,900
       James Pucaro                    1,040,002         0            14,300
       Patrick O'Neill                 1,040,002         0            14,300
       Edward C. Miller, Jr.           1,040,002         0            14,300


(2) Ratified the selection of Simontacchi & Company, LLP as our auditors for the
fiscal year ending June 30, 2005.

                                           FOR        AGAINST        ABSTAIN
                                       1,040,002         0            14,300





                                       12
<PAGE>

PART II

ITEM 5. MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

MARKET FOR SECURITIES

The Company's Common Stock commenced trading on the Nasdaq SmallCap Market under
the symbol "ABLE" on June 29, 1999. The following table sets forth the high and
low sale price of the Common Stock on a quarterly basis, as reported by Nasdaq:


                QUARTER ENDED               HIGH PRICE ($)    LOW PRICE ($)
                -----------------------------------------------------------

                June 30, 2000               6                 4 1/4
                September 30, 2000          5 1/4             3
                December 31, 2000           4                 1 5/8
                March 31, 2001              3 9/16            2
                June 30, 2001               6.75              2.35
                September 30, 2001          5.89              3.70
                December 31, 2001           4.58              3.55
                March 31, 2002              4.72              3.34
                June 30, 2002               4.55              3.30
                September 2002              4.50              3.40
                December 2002               4.82              2.81
                March 2003                  4.80              2.80
                June 2003                   4.15              2.41
                March 31, 2004              2.65              2.50
                June 30, 2004               2.65              2.28


At June 30, 2004, there were approximately 700 holders of record of the
Company's Common Stock. The Company has not paid dividends on its shares of
Common Stock outstanding in the past. There are no restrictions that limit the
ability of the Company to pay dividends or are likely to do so in the future.

RECENT SALE OF UNREGISTERED SECURITIES

                                      None.





                                       13
<PAGE>

ITEM 6. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

                             SELECTED FINANCIAL DATA

The following selected financial data should be read in conjunction with the
Consolidated Financial Statements, including the related notes, and "Item 7 -
Management's Discussion and Analysis of Financial Condition and Results of
Operations".

<TABLE>
<CAPTION>

                                   FOR THE YEAR ENDED JUNE 30,


                                                2004           2003            2002
                                                ----           ----            ----
<S>                                          <C>            <C>             <C>
RESULTS OF OPERATION DATA -
   CONTINUING OPERATIONS

Sales                                       $42,882,327     $43,409,488     $24,851,039
Gross Profit                                  5,614,858       6,504,093       4,273,819
Operating Income (Loss)                      (1,971,745)        328,463     (1,852,533)
Net Income (Loss)                            (2,700,102)         53,322     (1,947,539)
Net Income (Loss) Per Share                       (1.34)            .03           (.97)
Depreciation and Amortization                 1,152,906       1,070,046       1,027,144
Interest Expense                                576,578         435,992         281,994
Weighted Average Number of
Shares Outstanding                            2,013,250       2,012,702       2,001,332

BALANCE SHEET DATA

Cash                                         $1,309,848     $   400,033     $   258,560
Current Assets                                5,577,508       5,504,366       3,086,136
Current Liabilities                           5,320,953       5,508,829       5,559,680
Total Assets                                 12,443,695      12,612,582      10,477,891
Long-Term Liabilities                         3,724,691       3,616,461       1,657,071
Total Stockholders' Equity                    3,398,051       3,487,292       3,261,140
</TABLE>


Note:   The results of operation data for the years ended June 30, 2003 and June
30, 2002 have been adjusted to reflect the discontinued operations of Able
Propane, LLC (see financial statement Note 23).



                                       14
<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

Statements in this Annual Report on Form 10-K concerning the Company's outlook
or future economic performance, anticipated profitability, gross billings,
expenses or other financial items, and statements concerning assumptions made or
exceptions to any future events, conditions, performance or other matters are
"forward looking statements," as that term is defined under the Federal
Securities Laws. Forward-looking statements are subject to risks, uncertainties,
and other factors that would cause actual results to differ materially from
those stated in such statements. Such risks, and uncertainties and factors
include, but are not limited to: (i) changes in external competitive market
factors or trends in the Company's results of operation; (ii) unanticipated
working capital or other cash requirements and (iii) changes in the Company's
business strategy or an inability to execute its competitive factors that may
prevent the Company from competing successfully in the marketplace.

                               REVENUE RECOGNITION

Sales of fuel and heating equipment are recognized at the time of delivery to
the customer, and sales of equipment are recognized at the time of installation.
Revenue from repairs and maintenance service is recognized upon completion of
the service. Payments received from customers for heating equipment service
contracts are deferred and amortized into income over the term of the respective
service contracts, on a straight-line basis, which generally do not exceed one
year.

                              RESULTS OF OPERATIONS

       Year ended June 30, 2004; Compared to the Year ended June 30, 2003.

The Company reported revenues of $42,882,327 for the year ended June 30, 2004,
which was a small decrease of $527,161 from the prior year's revenues of
$43,409,488 for the same period. This decrease can be attributed primarily to
somewhat lower gallons sales during the period as a result of a decline in
heating degree days from last season and the initial impact of marketing changes
in the way the company sells to its discount customers. The Company did not have
the use of its facility in Newton, New Jersey, due to the explosion in March
2003, which negatively affected service levels to some of the customers in the
Sussex County, New Jersey delivery area.

Gross profit margin, as a percentage of revenues, for the year ended June 30,
2004, decreased by 1.89% from $6,504,093 to $5,614,858. The decrease in margin
was the result of the dramatically rising product costs during the months of
October, November and December. Retail pricing was adjusted appropriately to
cover most of the increases while continuing to maintain the company's
competitive position in the marketplace.

Selling, General, and Administrative expenses, as a percent of sales, increased
by 3.24% from 11.76% in year ending June 30, 2003 to 15.00% during the same
period in 2004. The Company attributes this increase to higher insurance rates
due to an unsettled insurance market; payroll costs, advertising, outside
consulting and legal fees. Management will continue to monitor its expenditures
against a new comprehensive fiscal budget prepared in June of 2004, against
actual results on a continuing basis in an effort to reduce SG&A as a percentage
of sales.

Operating loss for the year ended June 30, 2004 was $(1,971,745) as compared to
the Company's income of $328,463 for the year ended June 30, 2003. This
operating loss for the year was directly related to the volatile market pricing
and increased costs related to the explosion and fire in Newton, New Jersey on
March 14, 2003, and increased operating costs (such as insurance) in the current
economic environment.

Net loss for the year ended June 30, 2004 was $(2,700,102) as compared to the
same period for the previous year's income of $53,322. This loss was directly
related to an increase in operating costs, warmer temperature for the season,
and a lower gross margin.

                                       15
<PAGE>

Volume in gallons is the true gauge by which increases or decreases can be
measured on a year-to-year basis as the volatility in the cost of the commodity
can present an inexact picture of real growth. Gallons for the period ending
June 30th, 2004 vs. period ending June 30th 2003 were down by 15.9%. This is
primarily the result of lower heating degree-days in the 2003/04 season vs. the
2002/03 season. Heating degree-days are the industry measurement used to relate
each day's temperatures during the heating season to the demand for fuel used
for heat. While heating degree-days for the period ending June 2004 were in the
normal range, as compared to the prior year, which was much colder than normal,
the variance was minus 15.9%. Other reasons for the year-to-year gallons decline
were the fact that the March 2003 explosion, which affected our Newton fuel
depot, has left this facility still in an "out of service" condition. We are
currently working diligently to get this location back in service, at least on a
limited basis, before the end of the current fiscal year. The ability to use
this location will greatly improve our service level to the Sussex County
delivery area. We are also enhancing our communications to our `will call'
customers by offering Able Oil Express. We believe that by focusing our efforts
on each specific segment of customer, we can build overall sales.

Year ended June 30, 2003; Compared to the Year ended June 30, 2002.

The Company reported revenues of $46,297,662 for the year ended June 30, 2003,
an increase of 73.25% over the prior year's revenues for the same period. The
sales increased by $19,574,180. This increase can be attributed primarily to the
Company's continued aggressive sales activities, which resulted in a larger
customer base as well as an increase in the sales of commercial diesel fuels and
gasoline. The Company's primary delivery territory also experienced much colder
weather and higher margins via a more favorable pricing structure. A higher
commodity cost during this past season due to economic unrest, and the fear that
war could disrupt the world's oil supply also impacted revenues. The Company
experienced a sales increase in its two main commodities during the year ended
June 30, 2003. Sales of #2 heating oil, the Company's main product line, grew in
revenue dollars by 79.09%. Propane gas sales, in dollars, grew by 53.61% for the
year over the prior year. In addition, the Company increased its sales of new
equipment and HVAC services for the year by 35.92%. In addition, sales of
gasoline and on-road diesel also experienced strong revenue growth. Sustained
growth in these non-heating related products and services in the off-season,
will also help even out the seasonality of the Company's business when heating
related sales are generally down. Management has also been dedicated to a
realistic gross margin percentage on these off-season products to allow for
greatest profitability.

Gross profit margin, as a percentage of revenues, for the year ended June 30,
2003, decreased by 2.69%, but gross profit in dollars increased $2,470,952 above
the prior year's results. Gross profit margin as a percentage of revenues was
lower due to the increased cost of the main commodities during this past heating
season. Typically, margin dollars per gallon remain relatively constant in a
given marketing area regardless of the changes in commodity pricing. The overall
increase in gross profit reflects the Company's margin managment policy along
with the increase in gross sales revenue. This margin program is designed to
promote product pricing that is in line with the specific type and extent of
service that is provided.

Selling, general, and administrative expenses, as a percent of sales, decreased
by 8.33% from 19.98% in the year ending June 30, 2002 to 11.65% during the same
period in 2003. The Company attributes this decrease to its continued dedication
to controlling expense line items as a percentage of sales, including
advertising, and outside consulting fees. Management will continue to monitor
the fiscal budget against actual results on a continuing basis in an effort to
further reduce SG&A as a percentage of sales.

Operating income for the year ended June 30, 2003 was $927,627, as compared to
the Company's operting loss of ($1,426,268) for the year ended June 30, 2002.
This operating profit for the year was directly related to the increase in sales
and lower percentage of operating costs in comparison to sales.

Net income for the year ended June 30, 2003 was $202,152 as compared to the same
period for the previous year loss of ($1,522,255), a year over year increase of
$1,724,407. The overall performance in net income was primarily affected by the
dramatic increase in sales during the year. Primarily, the Able Oil subsidiary
experienced the greatest increase in year-to-year net profit of $1,378,655 this
year compared to prior year. This net income while being a significant
improvement over the prior year was severely effected by the explosion and fire
on March 14, 2003, and regulatory penalties of $435,000, discussed on a
subsequent page.


                                       16
<PAGE>

                            OPERATIONAL EFFICIENCIES

The Company believes that it will continue to increase the utilization of
existing personnel and equipment, thus continuing to reduce expenses as a
percent of sales, and increasing profitability, within its current business
configuration. The redefining of the Company's organizational chart and
associated position descriptions (by assigning duties to best suit the
organizations growth) will further enhance this increased utilization. Moreover,
the Company is in the process of implementing a new Versyss operating system to
further streamline operations and information processing.

The Company understands the importance of controlling expenses at every level
and as such, has enlisted the support of an outside consultant to assist in the
integration of a new comprehensive operating budget that will interface with the
new Versyss operating system. The Company believes that these changes will
enable management to be in an improved position of being able to quickly respond
to changing trends in sales and expenses. The combination of the new operating
system and the detailed budget program and reporting will provide all levels of
management with real time results not previously available.

The Company's margin strategy will be strengthened as it plans to continue to
use the PriceEnergy subsidiary to handle highly discounted non-service related
home heating oil sales previously sold through the Able Oil subsidiary. This
change will permit Able Oil Co. to grow its automatic delivery customer base
using its moniker of "Full Service at Discount Prices", while the PriceEnergy
entity will cater to those customers looking for the lowest possible retail
price either "on-line" or over the phone. The Company believes that this further
segmentation of its customer base will be successful in increasing overall
profitability while enhancing customer appeal. The Company has identified
several discreet customer segments that prefer varying levels of service from
the Company. By better aligning the Company's product offerings to match the
desires of these customer segments, the Company believes that it will be able to
capture a larger market share.

The Company has implemented a service billing methodology known as "Flat Rate
Pricing", an approach similar to that used in the automobile repair industry.
This system provides the Company's sales and service personnel a "package
approach" to selling service, and provides the customer with an easy to
understand invoice. This policy is consistent with the Company's customer
segmentation strategy, permitting different retail prices for different customer
segments, based upon their choice of service level desired. This system will
interface with the Company's automated dispatch communications program that was
introduced last year. Flat rate pricing has now been fully rolled out and has
proven so far to be successful in streamlining the service billing process.

                 WARRENSBURG, NEW YORK OPERATIONAL ENHANCEMENTS

The Company is in the process of making operational changes to its Warrensburg,
New York business, which will permit the consolidation of all daily operations
on to one modern facility located in the newly developed Warrensburg Industrial
Park. The Company's current operations on its Lake George property have been
moved to the new site and the Lake George location has a firm sales contract in
place. Once the sale has been completed, the proceeds will provide funding for
the new operations at the industrial park. When completed, the new fuel depot
and sales office will house the local sales and administrative support personnel
as well as operations and fuel storage for #2 heating oil, kerosene, propane
gas, and diesel fuel. When a new modular office and tank farm is completed on
the new property, the Company will terminate its leased office space and fuel
operations on Horicon Avenue and have all operations combined in the new
location with the ability to grow the business more effectively as well as
handle a greater volume of all products.

                  RECENTLY IMPLEMENTED TECHNOLOGICAL PROCEDURES

The Company has established goals, which will be accomplished through the
implementation of some modern technologies that are currently being installed
into the Company's existing infrastructure.

The Company has introduced additional customer service technology to its
Rockaway call and administrative center during the past year. Able Energy
management believes that the improvements to its existing telephone hardware

                                       17
<PAGE>

and in-house management, the Company's call center environment will be provided
with the ability to respond to changing call patterns, both higher and lower,
without the expense of clerical over-staffing to meet unrealized needs. New
software now provides customers with the option of placing an order via a voice
activated technology. This enables customers who simply wish to refill their
fuel tank, the opportunity to quickly place an order 24 hours a day without the
help of a live customer service representative.

The Company is now beginning full implementation of the recently announced
automated dispatch technology, which provides management with the ability to
communicate with service technicians instantaneously. This system also is now
performing billing functions at the customer's location as well as documenting
payment data instantaneously. Additionally, management will soon be aware of the
status of every on-duty worker and be able to obtain real time reporting for
stand-by, en route, and service work time. This system enables the Company to
maximize scheduling opportunities and eliminates service technician down time.

                              OPERATING SUBSIDIARY

The company's operating subsidiary, PriceEnergy with it modern order-processing
platform is now in full operation. This revolutionary proprietary technology is
fully automated and allows for the removal of the inefficiencies associated with
traditional heating oil companies within this industry. PriceEnergy has
generated over 4.4 million gallons in new business this year, which were
delivered by PriceEnergy's dealer network. In December of 2002, PriceEnergy
began sales of Home Heating Oil in the initial BJ's Wholesale Club. Gallons sold
through this new venue have been increasing with each week. The Company is
excited about this new sales opportunity with its new "Channel Partner", BJ's.
The Company believes that this is the first of many prime retail opportunities
to utilize the PriceEnergy operating platform to open new markets for the sales
of heating oil and diesel fuel.

EXPLOSION AND FIRE

On March 14, 2003, Able Energy experienced an explosion and fire at its Newton,
New Jersey facility which resulted in the destruction of an office building on
the site, as well as damage to 18 company vehicles and neighboring properties.
Fortunately, due to the immediate response by employees at the site, a quick
evacuation of all personnel occurred prior to the explosion, preventing any
serious injuries.

The results of the company's investigation indicate that the explosion was an
accident that occurred as a result of a combination of human error, mechanical
malfunction, as well as the failure to follow prescribed state standards for
propane delivery truck loading. On April 3, 2003, Able Energy received a Notice
of Violation from the New Jersey Department of Community Affairs. The dollar
amount of the assessed penalty totaled $414,000. Able Energy has contested the
Notice of Violation as well as the assessed penalties with the State of New
Jersey.

The Company is currently not processing deliveries from the Newton, New Jersey
facility as the Newton Board of Adjustment originally denied the Company's
application to repair and rebuild the facility on the grounds that the zoning
laws covering the Newton, New Jersey property had been changed following the
accident. The Company appealed the Board's decision in August of 2004, was
granted immediate permission to make some building repairs and restore power to
the underground cathodic protection system. The Company is currently
effectuating these repairs and will continue to move the legal process forward
in order to regain use of the facility.

                         LIQUIDITY AND CAPITAL RESOURCES

For the year ended June 30, 2004, compared to the year ended June 30, 2003, the
Company's cash position increased by $909,815 from $400,033 to $1,309,848. For
the year ended June 30, 2003, cash was generated from the Company entering into
agreements and receiving loans of $750,000 and $335,000 from private companies
and a loan in excess of $300,000 from the C.E.O. In the year ended June 30 2004,
The Company closed a credit facility on September 22, 2003, with UPS Business
Capital Credit and obtained a term loan of $4.3 million to consolidate a large
portion of its existing debt and has also obtained a working capital line of
credit of $700,000. This new debt restructuring will in future years save in
excess of $200,000 per year in interest payments and eliminate previous

                                       18
<PAGE>

administrative efforts in the managing of over two-dozen individual leases and
loans. The Company also sold the operating assets of a subsidiary, which yielded
cash of $1,255,000 and reduced debt in excess of $1.4 million. The Company also
had increased collections of customer advance payments. The new facility will
assist the Company to continue to grow while strengthening its infrastructure.

                                   SEASONALITY

The Company's operations are subject to seasonal fluctuations, with a majority
of the Company's business occurring in the late fall and winter months.
Approximately 70% of the Company's revenues are earned and received from October
through March; most of such revenues are derived from the sale of home heating
products, primarily #2 home heating fuel oil. However, the seasonality of the
Company's business is offset, in part, by an increase in revenues from the sale
of HVAC products and services, diesel and gasoline fuels during the spring and
summer months due to the increased use of automobiles and construction
apparatus.

From May through September, Able Oil can experience considerable reduction of
retail heating oil sales. Similarly, Able Energy's New York propane operations
can experience up to an 80% decrease in heating related propane sales during the
months of April to September, this is offset somewhat by increased sales of
propane gas used for pool heating, heating of domestic hot water in homes and
fuel for outdoor cooking equipment.

Over 90% of Able Melbourne's revenues are derived from the sale of diesel fuel
for construction vehicles, and commercial and recreational sea-going vessels
during Florida's fishing season, which begins in April and ends in November.
Only a small percentage of Able Melbourne's revenues are derived from the sale
of home heating fuel. Most of these sales occur from December through March,
Florida's cooler months.

ITEM 8. FINANCIAL STATEMENTS

All financial information required by this Item is attached hereto beginning on
Page F-1.






                                       19
<PAGE>

                                ABLE ENERGY, INC.

                             JUNE 30, 2004 AND 2003

                                 C O N T E N T S
                                 ---------------

                                                                            PAGE
                                                                            ----

CONSOLIDATED FINANCIAL STATEMENTS:

     ACCOUNTANTS' REPORT ....................................................F-2

     CONSOLIDATED BALANCE SHEET .......................................F-3 - F-4

     CONSOLIDATED STATEMENT OF OPERATIONS ...................................F-5

     CONSOLIDATED STATEMENT OF CHANGES
        IN STOCKHOLDERS' EQUITY .............................................F-6

     CONSOLIDATED STATEMENT OF CASH FLOWS .............................F-7 - F-8

     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ......................F-9 - F-34








                                       F-1
<PAGE>

To The Board of Directors
Able Energy, Inc.
Rockaway, New Jersey 07866


                          INDEPENDENT AUDITORS' REPORT


We have audited the accompanying consolidated balance sheets of Able Energy,
Inc. and subsidiaries as of June 30, 2004 and 2003 and the related consolidated
statements of operations, Stockholders' equity, and cash flows for each of the
three years in the period ended June 30, 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 audits.

We conducted our audits in accordance with the Standards of the Public Company
Accounting Oversite 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 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 provides 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 Able Energy, Inc.
and subsidiaries as of June 30, 2004 and 2003, and the results of their
operations and their cash flows for each of the three years in the period ended
June 30, 2004 in conformity with accounting principles generally accepted in the
United States of America.


Simontacchi & Company, LLP
Rockaway, New Jersey
September 13, 2004




                                       F-2

<PAGE>

<TABLE>
<CAPTION>
                                   ABLE ENERGY, INC. AND SUBSIDIARIES

                                       CONSOLIDATED BALANCE SHEET

                                                                                       JUNE 30,
                                                                                       --------
                                                                                 2004            2003
                                                                                 ----            ----
<S>                                                                           <C>           <C>
                                                   ASSETS
CURRENT ASSETS:
    Cash                                                                      $ 1,309,848   $   400,033
    Accounts Receivable (Less Allowance for Doubtful
       Accounts of  $192,222 (2004) and $279,913 (2003)                         2,436,554     2,661,808
    Inventory                                                                     559,325       789,422
    Notes Receivable - Current Portion                                             51,851        57,577
    Other Receivable - Non-Compete - Current Portion                              225,000             -
    Miscellaneous Receivables                                                     127,422        70,503
    Prepaid Expenses                                                              310,142       395,982
    Insurance Claim Receivable                                                          -       349,526
    Deferred Costs - Insurance Claims                                             424,547       703,675
    Prepaid Expense - Income Taxes                                                  2,063         2,063
    Deferred Income Tax                                                            54,923        73,777
    Due From Officer                                                               75,833       -
                                                                              -----------   -----------
        TOTAL CURRENT ASSETS                                                    5,577,508     5,504,366
                                                                              -----------   -----------

PROPERTY AND EQUIPMENT:
    Land                                                                          479,346       451,925
    Buildings                                                                   1,000,268       946,046
    Trucks                                                                      3,217,443     3,125,453
    Fuel Tanks                                                                    674,765     1,455,501
    Machinery and Equipment                                                       911,177       769,817
    Leasehold Improvements                                                        607,484       597,759
    Cylinders                                                                     183,773       755,496
    Office Furniture and Equipment                                                200,640       200,640
    Website Development Costs                                                   2,330,794     2,274,575
                                                                              -----------   -----------
                                                                                9,605,690    10,577,212
    Less: Accumulated Depreciation and Amortization                             4,819,707     4,331,055
                                                                              -----------   -----------
        NET PROPERTY AND EQUIPMENT                                              4,785,983     6,246,157
                                                                              -----------   -----------

OTHER ASSETS:
    Deferred Income Taxes                                                          45,091        45,091
    Deposits                                                                      137,015       165,541
    Other Receivable - Non-Compete - Less Current Portion                         675,000             -
    Notes Receivable - Less Current Portion                                       675,295       177,793
    Customer List, Less Accumulated Amortization of  ($188,122)
        2004 and 2003                                                             422,728       422,728
    Covenant Not to Compete, Less Accumulated Amortization of
        $96,667 (2004) and $76,667 (2003)                                           3,333
    Development Costs - Franchising                                                18,382        23,333
    Deferred Closing Costs - Financing                                            103,360        27,573
                                                                              -----------   -----------

        TOTAL OTHER ASSETS                                                      2,080,204       862,059
                                                                              -----------   -----------

        TOTAL ASSETS                                                          $12,443,695   $12,612,582
                                                                              ===========   ===========

                               SEE ACCOMPANYING NOTES AND AUDITORS' REPORT

                                                   F-3

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                   ABLE ENERGY, INC. AND SUBSIDIARIES

                                   CONSOLIDATED BALANCE SHEET (CONT'D)


                                   LIABILITIES & STOCKHOLDERS' EQUITY

                                                                                       JUNE 30,
                                                                                       --------
                                                                                  2004           2003
                                                                                  ----           ----
<S>                                                                           <C>           <C>
CURRENT LIABILITIES:
    Accounts Payable                                                          $ 1,703,005   $ 1,420,911
    Note Payable - Bank                                                           699,236             -
    Note Payable - Other                                                                -       335,000
    Current Portion of Long-Term Debt                                             371,838     1,238,982
    Accrued Expenses                                                              318,154       735,370
    Accrued Taxes                                                                  31,582        98,612
    Deferred Income                                                                 2,333             -
    Customer Pre-Purchase Payments                                              1,495,906       936,680
    Customer Credit Balances                                                      698,899       416,644
    Escrow Deposits                                                                     -         5,000
    Note Payable - Officer                                                              -       321,630
                                                                              -----------   -----------
        TOTAL CURRENT LIABILITIES                                               5,320,953     5,508,829

Deferred Income                                                                    79,679        79,679
Deferred Income Taxes                                                              91,176        70,310
Short Term Debt Refinanced                                                              -     3,170,000
Long Term Debt: less current portion                                            3,553,836       296,472
                                                                              -----------   -----------
        TOTAL LIABILITIES                                                       9,045,644     9,125,290
                                                                              -----------   -----------

STOCKHOLDERS' EQUITY:
    Preferred Stock
    Authorized 10,000,000 Shares Par Value $.001 per share
    Issued - None
    Common Stock
    Authorized 10,000,000 Par Value $.001 per share Issued
       and Outstanding Shares 2,013,250 (2004) and
       2,013,250 (2003)
    Paid in Surplus
    Retained Earnings (Deficit)                                                     2,014         2,014
        TOTAL STOCKHOLDERS' EQUITY                                              5,711,224     5,711,224
                                                                               (2,315,187)   (2,225,946)
                                                                              -----------   -----------
        TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                              3,398,051     3,487,292
                                                                              -----------   -----------

                                                                              $12,443,695   $12,612,582
                                                                              ===========   ===========

                               SEE ACCOMPANYING NOTES AND AUDITORS' REPORT

                                                   F-4
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                           ABLE ENERGY, INC. AND SUBSIDIARIES

                                            CONSOLIDATED STATEMENT OF INCOME

                                                                                        JUNE 30

                                                                       2004              2003               2002
                                                                  ----------------------------------------------------
<S>                                                                 <C>                <C>               <C>
Net Sales                                                           $42,882,327        $43,409,488       $24,851,039

Cost of Sales                                                        37,267,469         36,905,395        20,577,220
                                                                    -----------        -----------       -----------

     Gross Profit                                                     5,614,858          6,504,093         4,273,819
                                                                    -----------        -----------       -----------

Expenses
     Selling, General and Administrative Expenses                     6,433,697          5,105,584         5,099,208
     Depreciation and Amortization Expense                            1,152,906          1,070,046         1,027,144
                                                                    -----------        -----------       -----------
        Total Expenses                                                7,586,603          6,175,630         6,126,352
                                                                    -----------        -----------       -----------

    Income (Loss) From Operations                                    (1,971,745)           328,463        (1,852,533)
                                                                    -----------        -----------       -----------

Other Income (Expenses):
     Interest and Other Income                                          149,803            112,543           199,351
     Interest Expense                                                  (576,578)          (435,992)         (281,994)
     Directors' Fees                                                          -            (24,000)          (20,400)
     Gain on Insurance Recovery (Note 24)                                     -            215,140                 -
     Other Income (Expense) (Note 22)                                         -                  -                 -
     Legal Fees Relating to Other Expense                              (261,862)           (90,050)                -
                                                                    -----------        -----------       -----------
         Total Other Income (Expense)                                  (688,637)          (222,359)         (103,043)
                                                                    -----------        -----------       -----------

     Income (Loss) from Continuing Operations
         Before Provision for Income Taxes (Credit)                  (2,660,382)           106,104        (1,955,576)

Provision for Income Taxes (Credit)                                      39,720             52,782            (8,037)
                                                                    -----------        -----------       -----------

     Net Income (Loss) From Continuing Operations                    (2,700,102)            53,322        (1,947,539)
                                                                    -----------        -----------       -----------
Discontinued Operations:
     Income (Loss) from Discontinued Operations                         (57,630)           148,830           425,284
     Gain on Sale of Subsidiary Operating Assets                      2,668,490                  -                 -
                                                                    -----------        -----------       -----------

     Income (Loss) from Discontinued Operations                       2,610,860            148,830           425,284
                                                                    -----------        -----------       -----------

     Net Income (Loss)                                              $   (89,242)       $   202,152       $(1,522,255)
                                                                    ===========        ===========       ===========
Basic Earnings (Loss) per Common Share
     Income (Loss) from Continuing Operations                       $     (1.34)       $       .03       $      (.97)
                                                                    ===========        ===========       ===========
     Income (Loss) from Discontinued Operations                     $      1.30        $       .07       $       .21
                                                                    ===========        ===========       ===========

Diluted Earnings (Loss) per Common Share
     Income (Loss) from Continuing Operations                       $     (1.34)       $       .03       $      (.97)
                                                                    ===========        ===========       ===========
     Income (Loss) from Discontinued Operations                     $      1.30        $       .07       $       .21
                                                                    ===========        ===========       ===========

Weighted Average number of Common Shares Outstanding                  2,013,250          2,051,700         2,001,332
                                                                    ===========        ===========       ===========

Weighted Average number of Common Shares Outstanding
     Assuming Dilution                                                2,013,250          2,012,708         2,001,332
                                                                    ===========        ===========       ===========


                                     SEE ACCOMPANYING NOTES AND AUDITORS' REPORT

                                                            F-5
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                  ABLE ENERGY, INC. AND SUBSIDIARIES

                                       CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY

                                               YEARS ENDED JUNE 30, 2004, 2003 AND 2002

Common Stock .001 PAR VALUE

                                                                            ADDITIONAL                         TOTAL
                                                                             PAID-IN          RETAINED      STOCKHOLDERS
                                              SHARES         AMOUNT          SURPLUS          EARNINGS         EQUITY
                                              ------         ------          -------          --------         ------
<S>                                         <C>            <C>              <C>              <C>              <C>
Balance - June 30, 2001                     2,000,000      $    2,000       $5,662,775       $(905,843)       $4,758,932

Sale of Common Stock                            1,250               2            4,061                             4,063

Issuance of Common Stock for Payment of
Directors' Fees                                 6,000               6           20,394                            20,400

Net Loss                                                                                    (1,522,255)       (1,522,255)
                                                                                            ----------        ----------

Balance - June 30, 2002                     2,007,250      $    2,008       $5,687,230      (2,428,098)       $3,261,140
Issuance of Common Stock for Payment of
Directors' Fees                                 6,000               6           23,994                            24,000

Net Income                                                                                     202,152           202,152
----------                                                                                     -------           -------

Balance - June 30, 2003                     2,013,250           2,014       $5,711,224      (2,225,946)       $3,487,292

Net Loss                                                                                       (89,241)          (89,241)

Balance - June 30, 2004                     2,013,250           2,014       $5,711,224      (2,315,187)       $3,398,051
                                            =========           =====       ==========      ==========        ==========

                                            SEE ACCOMPANYING NOTES AND AUDITORS' REPORT

                                                                 F-6
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                        ABLE ENERGY, INC. AND SUBSIDIARIES

                                       CONSOLIDATED STATEMENT OF CASH FLOWS

                                                                                  YEARS ENDED JUNE 30,

                                                                        2004            2003             2002
<S>                                                                          <C>

CASH FLOWS FROM OPERATING ACTIVITIES OF CONTINUING OPERATIONS
Net Income (Loss)                                                  $   (89,242)     $  202,152    $  (1,522,255)
(Loss) Income from Discontinued Operations                             (57,630)        148,830          425,284
Gain on Sale of Subsidiary                                          (2,668,490
Gain on Sale of Subsidiary - Non-Cash                                1,400,000               -                -
------------------------------------------------------------------------------------------------------------------
INCOME (LOSS) - CONTINUING OPERATIONS                               (2,700,102)     $   53,322    $  (1,947,539)
 Adjustments to Reconcile Net Income to Net Cash
  used by Operating Activities:
    Depreciation and Amortization                                    1,152,906       1,070,046        1,027,144
    Gain on Disposal of Equipment                                            -        (215,272)            (331)
    Directors' Fees                                                          -          24,000
    (Increase) Decrease in:
       Accounts Receivable                                             225,254        (728,282)        (113,670)
       Inventory                                                       230,097        (383,998)         (38,098)
       Prepaid Expenses                                                 85,840        (167,143)        (117,275)
       Prepaid Income Taxes                                                  -             670           81,171
       Deposits                                                         28,526         (87,000)          30,713
       Deferred Income Tax - Asset                                      18,854          (8,074)          (6,973)
       Insurance Claim Receivable                                      349,526               -                -
       Deferred Costs - Insurance Claims                               279,128        (614,816)
     Increase (Decrease) in:
       Accounts Payable                                                282,094         261,570         (496,146)
       Accrued Expenses                                               (484,246)         19,355         (151,103)
       Customer Advance Payments                                       559,226          56,569         (444,138)
       Customer Credit Balance                                         282,255        (131,692)         324,616
       Deferred Income Taxes                                            20,866          15,598           (1,064)
       Escrow Deposits                                                  (5,000)        (23,472)          23,472
       Deferred Income                                                   2,333               -                -
       NET CASH (USED) PROVIDED BY OPERATING                           327,557        (858,619)      (1,829,221)

ACTIVITIES CONTINUING OPERATIONS
CASH FLOW FROM INVESTING ACTIVITIES
 Purchase of Property and Equipment                                 (1,216,540)     (1,102,589)        (941,489)
 Web Site Development Costs                                            (56,219)        (74,064)          63,630
 Increase in Deposits                                                        -          (7,971)               -
 Disposition of Equipment                                               73,860         118,258              591
 Payment on Notes Receivable - Sale of Equipment                         8,224          13,359            7,939
 Note Receivable - Montgomery                                                -             655              644
Receivable - Officer                                                   (75,833)              -                -
 Miscellaneous Receivables                                             (56,919)         43,402          (75,272)
                                                                   -----------     -----------      -----------
                                                                    (1,323,427)     (1,008,950)        (943,957)
                                                                   -----------     -----------      -----------

 NET CASH (USED) PROVIDED  BY INVESTING ACTIVITIES CONTINUING OPERATIONS

                                          SEE ACCOMPANYING NOTES AND AUDITORS' REPORT

                                                                F-7
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
<S>                                                                           <C>

                                                  ABLE ENERGY, INC. AND SUBSIDIARIES

                                             CONSOLIDATED STATEMENT OF CASH FLOWS (CONT'D)



                  CASH FLOW FROM FINANCING ACTIVITIES
                                   Note Payable - Bank         $   700,000        $          -        $          -
           (Decrease) Increase in Notes Payable - Bank          (1,270,764)           (200,000)          1,470,000
                                  Note Payable - Other          (1,585,000)          1,085,000                   -
                                Note Payable - Officer            (321,630)            311,320              55,000
                    (Decrease) in Notes Payable - Bank                   -                   -            (449,720)
                            Decrease in Long-Term Debt          (3,377,095)           (766,479)           (520,509)
                            Increase in Long-Term Debt           5,117,315             844,869             408,745
                                  Sale of Common Stock                   -                   -              24,463
                                                               -----------        ------------        ------------
     NET CASH (USED) PROVIDED  BY FINANCING ACTIVITIES
                                 CONTINUING OPERATIONS           (737,174)           1,274,710             987,979
                                                               -----------        ------------        ------------

                              DISCONTINUED OPERATIONS:
   Net Cash (Used) Provided by Discontinued Operations           1,055,720             734,332             554,741
         Proceeds from Sale of Equipment and Inventory           3,000,000                   -                   -
                                          Cost of Sale          (1,412,861)                  -                   -
                                                               -----------        ------------        ------------
              NET CASH (USED) PROVIDED BY DISCONTINUED
                                            OPERATIONS           2,642,859             734,332             554,741
                                                               -----------        ------------        ------------
                       NET (DECREASE) INCREASE IN CASH             909,815             141,473          (1,230,458)
                              Cash - Beginning of Year             400,033             258,560           1,489,018
                                                               -----------        ------------        ------------
                                    Cash - End of Year         $ 1,309,848        $    400,033        $    258,560
                                                               ===========        ============        ============
        The Company had Interest Cash Expenditures of:         $   665,032        $    416,049        $    292,318

             The Company had Tax Cash Expenditures of:         $     9,638        $     34,567        $     13,400


                                              SEE ACCOMPANYING NOTES AND AUDITORS' REPORT

                                                                  F-8
</TABLE>

<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                             JUNE 30, 2004 AND 2003

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

                           PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of Able Energy, Inc.
and its subsidiaries. All material inter-company balances and transactions were
eliminated in consolidation.

MAJORITY OWNERSHIP

The Company is the majority owner, owning 70.6% of the issued shares of a
subsidiary, PriceEnergy.Com, Inc. in which their capital investment is $25,000.
The subsidiary has established an E-Commerce Operating System for the sale of
products through a network of suppliers originally on the East Coast of the
United States. The business became active in October 2000 (See Notes 8 and 13).

MINORITY INTEREST

The minority interest in PriceEnergy.Com, Inc. is a deficit and, in accordance
with Accounting Research Bulletin No. 51, subsidiary losses should not be
charged against the minority interest to the extent of reducing it to a negative
amount. As such, the losses have been charged against the Company, the majority
owner. The loss for year ended June 30, 2004 is $597,982 (See Notes 8 and 13).

NATURE OF OPERATIONS

Able Oil Company, Able Melbourne and Able Energy New York, Inc. are full service
oil companies that market and distribute home heating oil, diesel fuel and
kerosene to residential and commercial customers operating in the northern New
Jersey, Melbourne, Florida, and Warrensburg, New York respectively. Able Propane
installs propane tanks which it owns and sells propane for heating and cooking,
along with other residential and commercial uses. The operations of Able Propane
were sold March 1, 2004 and the Company is no longer selling propane in New
Jersey (See Note 22).

The Company's operations are subject to seasonal fluctuations with a majority of
the Company's business occurring in the late fall and winter months.
Approximately 70% of the Company's revenues are earned and received from October
through March, and the overwhelming majority of such revenues are derived from
the sale of home heating fuel. However, the seasonality of the Company's
business is offset, in part, by the increase in revenues from the sale of diesel
and gasoline fuels during the spring and summer months due to the increased use
of automobiles and construction apparatus.

                                   INVENTORIES

Inventories are valued at the lower of cost (first in, first out method) or
market.

                                       F-9

<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D)

                             PROPERTY AND EQUIPMENT

Property and equipment are stated at cost less accumulated depreciation.
Depreciation is provided by using the straight-line method based upon the
estimated useful lives of the assets (5 to 40 years). Depreciation expense for
the year ended June 30, 2004 and 2003 amounted to $769,742 and $745,015,
respectively.

For income tax basis, depreciation is calculated by a combination of the
straight-line and modified accelerated cost recovery systems established by the
Tax Reform Act of 1986, and accelerated special depreciation per the Tax Acts of
2002 and 2003.

Expenditures for maintenance and repairs are charged to expense as incurred
whereas expenditures for renewals and betterments are capitalized.

The cost and related accumulated depreciation of assets sold or otherwise
disposed of during the period are removed from the accounts. Any gain or loss is
reflected in the year of disposal.

                  E-COMMERCE OPERATING SYSTEM DEVELOPMENT COSTS

Costs of $2,330,794 incurred in the developmental stage for computer hardware
and software have been capitalized in accordance with accounting pronouncement
SOP98-1. The costs are included in Property and Equipment and will be amortized
on a straight line basis during the estimated useful life, 5 years. Operations
commenced in October 2000. Amortization for the years ended June 30, 2004 and
2003 amounted to $461,823 and $445,842, respectively.

                                INTANGIBLE ASSETS

Intangibles are stated at cost and amortized as follows:

Customer Lists of $571,000 related to the Connell's Fuel Oil Company acquisition
on October 28, 1996, by Able Oil Company are being amortized over a
straight-line period of 15 years. The current period amortization also includes
a customer list of $39,850 and Covenant Not To Compete of $100,000 relating to
the acquisition from B & B Fuels on August 27, 1999, is being amortized over a
straight-line period of 10 and 5 years, respectively. The amortization for the
years ended June 30, 2004 and 2003 amounted to $29,191, each year.

In July 2001, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards No. 142, "Goodwill and Other Intangible
Assets" ("SFAS 142"). SFAS 142 requires goodwill and other intangible assets to
be tested for impairment under certain circumstances, and written off when
impaired, rather than being amortized as previous standards required, as such,
effective July 1, 2001, the Customer List will no longer be amortized for
financial statement purposes.

                                      F-10

<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D)

For income tax basis, the Customer Lists and the Covenant Not To Compete are
being amortized over a straight-line method of 15 years as per the Tax Reform
Act of 1993.

                                USE OF ESTIMATES

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the amounts reported in the financial statements and accompanying notes.
Although these estimates are based on management's knowledge of current events
and actions it may undertake in the future, they may ultimately differ from
actual results.

                                  INCOME TAXES

Effective January 1, 1997, all the subsidiaries, which were S-Corporations,
terminated their S-Corporation elections. The subsidiaries are filing a
consolidated tax return with Able Energy, Inc.

Effective January 1, 1997, the Company has elected to provide for income taxes
based on the provisions of Financial Accounting Standards Board ("FASB")
Statement of Financial Accounting Standards ("SFAS") No. 109, "Accounting for
Income Taxes", which requires recognition of deferred tax assets and liabilities
for the expected future tax consequences of events that have been included in
the financial statements and tax returns in different years. Under this method,
deferred income tax assets and liabilities are determined based on the
difference between the financial statement and tax bases of assets and
liabilities using enacted tax rates in effect for the year in which the
differences are expected to reverse.

                          CONCENTRATIONS OF CREDIT RISK

The Company performs on-going credit evaluations of its customers' financial
conditions and requires no collateral from its customers.

Financial instruments which potentially subject the Company to concentrations of
credit risk consists of checking and savings accounts with several financial
institutions in excess of insured limits. The excess above insured limits is
approximately $1,093,621. The Company does not anticipate non-performance by the
financial institutions.

                                      CASH

For the purpose of the statement of cash flows, cash is defined as balances held
in corporate checking accounts and money market accounts.

                               ADVERTISING EXPENSE

Advertising costs are expensed at the time the advertisement appears in various
publications and other media. The expense was $651,302 and $416,712 for the
years ended June 30, 2004 and 2003, respectively.

                                      F-11

<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D)

                       FAIR VALUE OF FINANCIAL INSTRUMENTS

Carrying amounts of certain of the Company's financial instruments, including
cash and cash equivalents, accrued compensation, and other accrued liabilities,
approximate fair value because of their short maturities.

REVENUE RECOGNITION

Sales of fuel and heating equipment are recognized at the time of delivery to
the customer, and sales of equipment are recognized at the time of installation.
Revenue from repairs and maintenance service is recognized upon completion of
the service. Payments received from customers for heating equipment service
contracts are deferred and amortized into income over the term of the respective
service contracts, on a straight line basis, which generally do not exceed one
year.

COMPUTATION OF NET INCOME (LOSS) PER SHARE

Basic net income (loss) per share is computed using the weighted-average number
of common shares outstanding during the period. Diluted net income per share is
computed using the weighted-average number of common and dilutive potential
common shares outstanding during the period. Diluted net loss per share is
computed using the weighted-average number of common shares and excludes
dilutive potential common shares outstanding, as their effect is antidilutive.
Dilutive potential common shares primarily consist of employee stock options.

IMPAIRMENT OF LONG-LIVED ASSETS

Long-lived assets to be held and used are reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of such
assets may not be recoverable. Measurement of an impairment loss for long-lived
assets that management expects to hold and use is based on the fair value of the
asset. Long-lived assets to be disposed of are reported at the lower of carrying
amount or fair value less costs to sell.

GOODWILL AND INTANGIBLE ASSETS

In June 2001, FASB approved two new pronouncements: SFAS No. 141, "Business
Combinations", and SFAS No. 142, "Goodwill and Other Intangible Assets". SFAS
No. 141 applies to all business combinations with a closing date after June 30,
2001. This Statement eliminates the pooling-of-interests method of accounting
and further clarifies the criteria for recognition of intangible assets
separately from goodwill.

                                      F-12

<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D)

SFAS No. 142 eliminates the amortization of goodwill and indefinite-lived
intangible assets and initiates an annual review for impairment. Identifiable
intangible assets with a determinable useful life will continue to be amortized.
The amortization provisions apply to goodwill and other intangible assets
acquired after June 30, 2001. Goodwill and other intangible assets acquired
prior to June 30, 2001 will be affected upon adoption. The Company has adopted
SFAS No. 142 effective July 1, 2001, which will require the Company to cease
amortization of its remaining net customer lists balance and to perform an
impairment test of its existing customer lists and any other intangible assets
based on a fair value concept.

The Company has reviewed the provisions of these Statements. Based upon an
assessment of the customer lists, there has been no impairment. As of June 30,
2001, the Company has net unamortized customer lists of $422,728.

RECENT ACCOUNTING PRONOUNCEMENTS

In December 2003, the FASB issued FASB Interpretation ("FIN") No. 46-R,
"Consolidation of Variable Interest Entities". FIN No. 46-R, which modifies
certain provisions and effective dates of FIN No. 46, sets forth criteria to be
used in determining whether an investment in a variable interest entity should
be consolidated, and is based on the general premise that companies that control
another entity through interests other than voting interests should consolidate
the controlled entity. The provisions of FIN No. 46 became effective for the
Company during the third quarter of Fiscal 2004. The adoption of this new
standard did not have any impact on the Company's financial position, results of
operations or cash flows.

SFAS No. 148, "Accounting for Stock-Based Compensation - Transition and
Disclosure (an amendment of FASB Statement No. 123)." In December 2002, the FASB
issued SFAS No. 148, which amends SFAS No. 123, "Accounting for Stock-Based
Compensation," and provides alternative methods of transition for a voluntary
change to the fair value-based method of accounting for stock-based employee
compensation; SFAS No. 148 also amends the disclosure requirements of SFAS No.
123 and APB Opinion No. 28, "Interim Financial Reporting," to require prominent
disclosures in both annual and interim financial statements about the method of
accounting for stock-based employee compensation and the effect of the method
used on reported results. The provisions of SFAS No. 148 are effective for
financial statements for periods ending after December 15, 2002. The Company
will adopt SFAS No. 148 effective July 1, 2003. It currently has no effect on
the Company.

                                      F-13

<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D)

RECENT ACCOUNTING PRONOUNCEMENTS (CONT'D)

DEBT EXTINGUISHMENTS

In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statements Nos.
4, 44 and 64, Amendment of FASB Statement No. 13, and technical Corrections."
Among other things, this statement rescinds SFAS No. 4, "Reporting Gains and
Losses from Extinguishment of Debt" (SFAS No. 4), which required all gains and
losses from extinguishment of debt to be aggregated and, if material, classified
as an extraordinary item, net of the related income tax effect. As a result, the
criteria in Accounting Principles Board Opinion No. 30, "reporting the Results
of Operations - Reporting the Effects of Disposal of a Segment of a Business,
and Extraordinary, Unusual and Infrequently Occurring Events and Transactions,"
which requires gains and losses on extinguishment of debts to be classified as
income or loss from continuing operations, will now be applied. We adopted the
provisions of this statement as of July 1, 2002, as it was effective for years
beginning after June 15, 2002.

In December, 2003, the Financial Accounting Standards Board ("FASB") issued a
revision to SFAS No. 132, "Employers' Disclosures about Pensions and Other Post
retirement Benefits." This revised statement requires additional annual
disclosures regarding types of pension plan assets, investment strategy, future
plan contributions, expected benefit payments and other items. The statement
also requires quarterly disclosure of the components of net periodic benefit
cost and plan contributions. This currently has no effect on the Company.

In May 2003, the FASB issued SFAS No,. 150, "Accounting for Certain Financial
Instruments with Characteristics of both Liabilities and Equity". This statement
affects the classification, measurement and disclosure requirements of certain
freestanding financial instruments including mandatorily redeemable shares. This
currently has no effect on the Company's operations.

ASSET RETIREMENT OBLIGATIONS

Effective January 1, 2003, the Company has adopted SFAS No. 143, "Accounting for
Asset Retirement Obligations" (SFAS No. 143). This statement provides the
accounting for the cost of legal obligations associated with the retirement of
long-lived assets. SFAS No. 143 requires that companies recognize the fair value
of a liability for asset retirement obligations in the period in which the
obligations are incurred and capitalize that amount as part of the book value of
the long-lived asset. SFAS No. 143 also precludes companies from accruing
removal costs that exceed gross salvage in their depreciation rates and
accumulated depreciation balances if there is no legal obligation to remove the
long-lived assets. The adoption had no current effect on the financial records.

                                      F-14

<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003

NOTE 2 NOTES RECEIVABLE

A. The Company has a Receivable from Able Montgomery, Inc. and Andrew W. Schmidt
related to the sale of Able Montgomery, Inc. to Schmidt, and truck financed by
Able Energy, Inc. No payments of principal or interest had been received for
more than one year. A new note was drawn dated June 15, 2000 for $170,000,
including the prior balance, plus accrued interest. The Note bears interest at
9.5% per annum and payments commence October 1, 2000. The payments will be
monthly in varying amount each year with a final payment of $55,981.07 due
September 1, 2010. No payments were received in the year ended December 31,
2000. In February 2001, two (2) payments were received in the amount $2,691.66,
interest only. In September 2001, $15,124.97 was received covering payments from
December 2000 through October 2001, representing interest of $14,804.13 and
principal of $320.84. Payments were received in November and December 2002,
representing December 2001 and January 2002, a total of $3,333.34; interest of
$2,678.88, and principal of $654.46. No payments have been received in more than
18 months.

The note is secured by a pledge and security agreement and stock purchase
agreement (Stock of Able Montgomery, Inc.), dated December 31, 1998, and the
assets of Andrew W. Schmidt with the note dated June 15, 2000. The income on the
sale of the company in December 1998 and the accrued interest on the drawing of
the new note are shown as deferred income in the amount of $79,679.18 to be
realized on collection of the notes.

Management has informed us they are in negotiations with Andrew Schmidt. The
amount due will be paid to bring the note current, plus interest, or the Company
will foreclose and take the stock of Able Montgomery, Inc. and assume the
operations of the Company as a distributor of #2 oil. Andrew Schmidt will inform
the Company by approximately September 30, 2004, of his decision. Management has
stated that the value of the collateral will cover the amount due.

Maturities of the Note Receivable are as follows:

For the 12 Months Ending

               June 30,                         Principal Amount
               --------                         ----------------

                 2005                                  $ 31,607
                 2006                                    12,511
                 2007                                    13,753
                 2008                                    15,118
                 2009                                    16,619
                 Balance                                 79,093
                                                       --------
                         Total                         $168,701
                                                       ========


                                      F-15

<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003

NOTE 2 NOTES RECEIVABLE (CONT'D)

B. Able Oil Company has three (3) Notes Receivable for the sale of oil delivery
trucks to independent drivers who also deliver oil for the Company. Two notes
bear interest at the rate of 12% per annum and one Note 9% annum. One note began
December 1998, one began February 1999 and one began January 2004. The notes are
payable eight (8) months per year September through April, the oil delivery
season.

Maturities of these Notes Receivable are as follows:

For the 12 Months Ended


                      June 30,                        Principal Amount
                      --------                        ----------------
                        2005                              $20,244
                        2006                               14,836
                        2007                                6,843
                        2008                                5,922
                        2009                                6,287
                        2010                                4,313
                                                          -------
                               Total                      $58,445
                                                          =======
Note 3      Inventories
------      -----------

Heating Oil                        $ 232,364          $ 241,107
Diesel Fuel                           19,998             18,921
Kerosene                               4,906              2,534
Propane                               13,461              8,851
Parts, Supplies and Equipment        288,596            518,009
                                   ---------          ---------
   TOTAL                           $ 559,325          $ 789,422
                                   =========          =========

NOTE 4 NOTES PAYABLE BANK
On September 22, 2003, the Company closed a new loan facility with UPS Capital
Business Credit. The facility is a $4,300,000 term loan, payable over fifteen
(15) years with interest at the prime rate, plus 1.75%, and a line of credit of
$700,000 with interest at prime plus 1.00%. The payments on the term loan, due
the first of each month, include principal, interest of $35,900.04, and real
estate tax escrow of $2,576.63, totaling $38,476.67. Real estate tax escrow of
$7,745.03 was paid at closing. September 30, 2003 was the first payment and
included nine (9) days of interest plus principal totaling $20,382.02. Any
payment received more than five (5) days after the due date is subject to a late
charge of 5% of such payment. Upon the occurrence of an event of default, the
loan shall bear interest at five percentage points (5%) above the rate otherwise
in effect under the loan.

On March 3, 2004, the Company repaid $1,100,000 of the term loan principal
balance. The monthly payments of principal and interest were reduced to
$26,672.65, commencing with the payment due April 1, 2004 which was paid by the
Company in March 2004. All other terms of the loan will remain the same (See
Note 22)

                                      F- 16

<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003

NOTE 4 NOTES PAYABLE BANK (CONT'D)

1.      The collateral will be as follows for the term loan:

        i.      A first mortgage on properties located at 344 Route 46,
                Rockaway, NJ and 38 Diller Avenue, Newton, NJ

        ii.     A first security interest in equipment and fleet vehicles

        iii.    A first security interest in the customer list

                TERMS AND COLLATERAL RELATED TO THE REVOLVING LINE OF CREDIT

Interest is payable monthly on the first day of each month, in arrears. This
loan shall be paid down annually for a minimum of thirty (30) days at the
borrower's discretion, but prior to renewal. The maturity is annually renewing
from the closing date. This part of the loan is secured by a first priority lien
on accounts receivable and inventory.

The Revolving Line of Credit will have rates supported by 75% on accounts
receivable less than 90 days outstanding, plus 50% on inventory. The outstanding
balance at June 30, 2004 is $700,000.

The loan facility is guaranteed by Able Energy, Inc. Officers loans are
subordinated to the lender and will remain standstill until all debt due to the
lender is paid in full.

The Agreement contains certain financial covenants as enumerated in the
Agreement

The Company paid the following loans on September 22, 2003:

<TABLE>
<CAPTION>
<S>                                                                           <C>

          Fleet Bank                                  $ 1,340,644 (including interest and fees of $70,644)
          KMA Associates                                  750,000
          Jeff Will                                       505,000 (including interest of $5,000)
          Estate of Birdsal                               657,895 (including interest of $7,895)
          Long-term Debt                                1,084,866
                                                      -----------
                            Total Refinance             4,338,405
          Other Fees and Costs Paid at Closing            123,198
                                                      -----------
                            Total                     $ 4,461,603
                                                      ===========

          The loan advanced was $4,300,000, the balance of $161,603 was paid by the Company.

          The balance of the term loan at June 30,  is          $3,064,523
          Included in current portion of long-term debt            144,422
                                                                ----------
          Included in long-term debt - less current portion     $2,920,101
                                                                ==========
</TABLE>

                                      F-17

<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003

On October 22, 2001, the Company and its subsidiaries, either as Borrower or
Guarantor, entered into a loan and security Agreement with Fleet National Bank.
The bank provided the following credit facility.

A borrowing base of 75% of Eligible Accounts Receivable, as defined in the
Agreement, plus $500,000 against the value of the Company's customer list, for a
total amount of $1,500,000. The revolving credit may also be used for Letters of
Credit, with the lender's approval.

The Letters of Credit will have an annual fee of 1.25% of the face value of each
Letter of Credit. The applicable interest rate on the revolving credit advances
will be the bank's prime rate or Libor interest rate, plus 2.75%, see below
increase in interest rate. Interest is to be paid on the amount advanced on the
last day of each month.

The Agreement had an expiration date of November 30, 2002. Fleet Bank did not
renew the credit facility upon expiration of the Agreement on November 30, 2002.
Effective December 1, 2002, the bank is charging an additional annual interest
of 4% as the Note is in default. The total current interest rate charged was
8.25% per annum. The Company and Lender entered into a Forbearance Agreement,
where the Lender is willing to forbear until May 31, 2003 from exercising its
rights and remedies. The Lender will receive a forbearance fee of $50,000 at May
31, 2003, reduced by $2,500 for each week prior to May 31, 2003, that the credit
facility and all charges are paid in full, with a minimum forbearance fee of
$15,000. The interest charged is at 8.25% per annum. The principal amount
outstanding was $1,270,000. The loan and the $50,000 forbearance fee were not
paid at May 31, 2003. The Note payable plus forbearance fee, accrued interest
and other costs were paid in full on September 22, 2003, in the amount of
$1,340,644 (See Note 4 A). The bank released all the collateral securing the
Company debt.


                                      F-18

<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003

NOTE 5 NOTES PAYABLE

A.      The Company has borrowed $500,000 from an unrelated individual. The Note
was dated June 26, 2001 with interest at 12% per annum. The interest will be
paid monthly at $5,000 per month commencing on August 1, 2001. The Note will
mature on June 26, 2002 unless the borrower (the Company), at its option, elects
to extend the maturity date to December 26, 2002. The Company has exercised its
option and has extended the Note to December 26, 2002. The lender has granted
the Company an additional extension at the same terms to June 26, 2003. The
Lender has granted the Company an extension to July 26, 2003. The Note may be
prepaid in whole or part from time-to-time without penalty. No principal
payments have been made on the Note. At the maturity date, a final payment of
the unpaid principal and interest shall be due and payable. In connection with
this Note, the Company has issued the lender warrants to purchase 40,000 shares
of its common stock at $4 per share. The warrants vest immediately and must be
exercised no later than June 26, 2004. The warrants have not been registered
under the Securities Act of 1933. The Note was paid in full on September 22,
2003 (See Note 4 A). The same individual loaned the Company $300,000 on February
12, 2004, to be paid $100,000 per month plus interest, at 6% per annum on March,
April and May 15, 2004. The balance at June 30, 2004 was $ -0-.

B.      The Company has borrowed $750,000 from an unrelated company. The
mortgage and Note are dated September 13, 2002. The term of the Note is for one
(1) year. Payments of interest only on the outstanding principal balance shall
be paid monthly at a rate of 10%. The first payment was paid on November 1, 2002
and on the first day of each month thereafter until October 1, 2003, when the
Note shall mature and all principal and accrued interest shall be due and
payable in full. The Note was paid in full on September 22, 2003 (See Note 4 A).

C.      The Company has borrowed $335,000 from an unrelated Company. The
mortgage and Note are dated April 16, 2003. The loan is to Able Energy New York,
Inc., a wholly owned subsidiary. The loan is collateralized by a mortgage on
property in Lake George, New York owned by the subsidiary and a second mortgage
on property in Bolton, New York, owned by the Company's CEO who is also a
guarantor on the loan. Payments of interest only on the outstanding principal
balance at a rate of 14% per annum, are payable monthly. The first payment was
paid June 1, 2003. The entire amount, both principal and accrued interest shall
be due and payable on May 1, 2004. The loan was paid in full on March 11, 2004


                                      F-19

<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003

NOTE 6 LONG-TERM DEBT

Mortgage note payable dated, August 27, 1999, related to the purchase of B & B
Fuels facility and equipment. The total Note is $145,000. The Note is payable in
the monthly amount of principal and interest of $1,721.18 with and interest rate
of 7.5% per annum. The initial payment was made on September 27, 1999, and
continues monthly until August 27, 2009 which is the final payment. The Note is
secured by a mortgage made by Able Energy New York, Inc. on property at 2 and 4
Green Terrace and 4 Horican Avenue, Town of Warrensburg, Warren County, New
York. The balance due on this Note at June 30, 2004 and June 30, 2003 was
$88,242 and $91,708, respectively.

Mortgage note payable dated, August 31, 1999, related to the purchase of the
facility and equipment in Rockaway, New Jersey by Able Energy Terminal, LLC
("Terminal"). The Note is in the amount of $650,000.

Pursuant to Section 4.4 of the Agreement of Sale to purchase the Terminal, , the
Principal Sum of the $650,000 Note shall be reduced by an amount equal to
one-half of all sums expended by Borrower on the investigation and remediation
of the property provided, however, that the amount of said reduction shall not
exceed $250,000 (the "Remediation Amount").

The Note is collateralized by the property and equipment purchased and
assignment of the leases. The Note was paid in full on September 22, 2003 in the
amount of $650,000 plus interest of $7,895 (See Note 4 A).



                                      F-20

<PAGE>
<TABLE>
<CAPTION>

                                                  ABLE ENERGY, INC. AND SUBSIDIARIES

                                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                                                        JUNE 30, 2004 AND 2003
                                                        ----------------------


NOTE 6 LONG-TERM DEBT (CONT'D)

                                                                                         OUTSTANDING DEBT    OUTSTANDING DEBT
                                            INTEREST RATE AT JUNE                                AT                  AT
                                              30, 2004 AND 2003         MATURITIES           6/30/2004           6/30/2003
                                              -----------------         ----------           ---------           ---------
<S>                                             <C>                  <C>                     <C>                   <C>
NOTES PAYABLE COLLATERALIZED
BY TRUCKS AND VANS                              0.00 - 9.147%        11/17/03-10/1/07        $ 26,904              $147,583

CAPITALIZE LEASES PAYABLE
COLLATERALIZED BY TRUCKS AND VANS
PURCHASED                                      5.689 - 12.506%       12/1/03-5/10/08          708,570               782,111

CAPITALIZE LEASES PAYABLE
COLLATERALIZED BY PROPANE
TANKS (SEE BELOW)                              8.450 - 16.500%       11/1/05-6/1/06              -                  126,275

NOTES PAYABLE
COLLATERALIZED BY OFFICE
AND COMPUTER EQUIPMENT                         4.699 - 16.196%        9/1/04-5/27/08            37,435              330,445

LEASE PAYABLE
COLLATERALIZED BY COMPUTER
EQUIPMENT AND SOFTWARE                             9.56%               SEPT 1, 2003              -                   47,317


                                                                                             $ 772,909           $1,433,731
                                                                                             =========           ==========
</TABLE>

The above notes are all collateralized by the equipment and/or furniture
purchased. The capitalized leases payable are lease/purchase agreements with a
small purchase price at the end of the lease. The above notes are represented by
Notes Payable to Payees. Long-term debt at June 30, 2003, in the amount of
$1,178,184 and reduced by subsequent payments to $1,084,866 was paid in full on
September 22, 2003 (See Note 4A).

Maturities on the Notes Payable subsequent to June 30, 2004 are as follows:


                   FOR THE YEAR ENDING               PRINCIPAL
                         JUNE 30,                     AMOUNT
                         --------                     ------

                           2005                         $   371,839
                           2006                             362,507
                           2007                             334,567
                           2008                             325,318
                           2009                             279,587
                           BALANCE                        2,251,856
                           -------                        ---------
                           TOTAL                        $ 3,925,674
                           -----                        ===========


                                      F-21
<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003
                             ----------------------


NOTE 7 INCOME TAXES

Effective January 1, 1997 the Company adopted Statement of Financial Accounting
Standards No. 109, Accounting for Income Taxes.

The differences between the statutory Federal Income Tax and Income Taxes is
accounted for as follows:

                                      2004
                                      ----

                                                 AMOUNT              PERCENT
                                                 ------              -------

    Statutory Federal Income Tax                 $ 27,804             15.0%

    State Income Tax                               11,916              7.6
                                                 --------              ---

    Income Taxes                                 $ 39,720             22.6%
                                                 ========             ====

    Income Taxes consist of:
     Current                                     $      -
     Deferred                                      39,720
                                                 --------
        TOTAL                                    $ 39,720
                                                 ========

(Note X)        The State of New Jersey has suspended the use of carryforward
losses for the years 2002 and 2003. As such, state income taxes of $45,091 have
been shown as a deferred asset and as income taxes payable. New Jersey
carryforward is treated separately by the Company. Able Oil Company has a New
Jersey Operating Loss of $501,010 which can not be utilized in the year ended
June 30, 2003, the State Income Tax on income in excess of the NOL $45,258 is
shown as state income tax. Under current New Jersey law, the carryforward will
be available after 2003, the Company's fiscal year ending June 30, 2005.


                                      F-22
<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003
                             ----------------------


NOTE 7 INCOME TAXES (CONT'D)

The types of temporary differences between the tax bases of assets and
liabilities and their financial reporting amounts that give rise to a
significant portion of the deferred tax liability and deferred tax asset and
their approximate tax effects are as follows at:

<TABLE>
<CAPTION>

                                                          AMOUNT          PERCENT              AMOUNT          PERCENT
                                                          ------          -------              ------          -------
<S>                                                      <C>               <C>                <C>              <C>
Statutory Federal Income Tax                             $ 204,432         34.0%              $ (5,608)        (15.0%)
Federal Income Tax Reduction due to Carryforward loss     (199,165)
State Income Tax                                            45,258          5.9                 (2,429)         (7.6%)
State Income Tax (Note X)                                   45,091
State Income Tax Reduction due to Carryforward loss        (42,834)
                                                         ---------
Income Taxes                                             $  52,782         39.9%              $ (8,037)        (22.6%)
                                                         =========      ===========           ========          ====
Income Taxes consist of:
 Current
 Deferred
    TOTAL                                                $  45,258                            $      -
                                                             7,524                              (8,037)
                                                         ---------                            --------
                                                         $  52,782                            $ (8,037)
                                                         =========                            ========
</TABLE>

                                                                   JUNE 30, 2004
                                                                   -------------

                                                     TEMPORARY               TAX
                                                    DIFFERENCE            EFFECT
                                                    ----------            ------

Depreciation and Amortization                      $ (339,045)         $(91,176)
Allowance for Doubtful Accounts                        192,222            50,888
Gain on Sale of Subsidiary                              18,766             4,035
New Jersey Net Operating Loss Carryforward             501,010            45,091
(See Note X, Prior Page)


                                                                   JUNE 30, 2003
                                                                   -------------

                                                     TEMPORARY               TAX
                                                    DIFFERENCE            EFFECT
                                                    ----------            ------

Depreciation and Amortization                      $ (241,993)
Allowance for Doubtful Accounts                        279,913         $(70,310)
Gain on Sale of Subsidiary                              18,766            69,742
New Jersey Net Operating Loss Carryforward             501,010             4,035
(See Note X, Prior Page)                                                  45,091


                                      F-23
<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003
                             ----------------------


NOTE 7 INCOME TAXES (CONT'D)

Able Energy, Inc., et al, open years are December 31, 2000 and June 30, 2001 and
2002 and 2003. The Company has a Federal net operating loss carryforward of
approximately $2,302,315. The net operating loss expires between June 30, 2019
and 2021. Able Energy, Inc. and Price Energy.Com, Inc. has a New Jersey Net
Operating Loss Carryforward of approximately $489,374 and $2,217,251,
respectively, which can be utilized in the year ending June 30, 2005.

These carryforward losses are available to offset future taxable income, if any.
The Company's utilization of this carryforward against future taxable income is
subject to the Company having profitable operations or sale of Company assets
which create taxable income. For the year ended June 30, 2004, $-0- of net
income has been utilized against the net operating loss carry forward. At this
time, the Company believes that a full valuation allowance should be provided.
The component of the deferred tax asset as of June 30, 2004 are as follows:

                Net Operating Loss Carryforward - Tax Effect            $   -0-
                Valuation Allowance                                           -
                                                                        --------
                Net Deferred Tax based upon Net
                        Operating Loss Carryforward                     $   -0-
                                                                        ========


NOTE 8 NOTE RECEIVABLE - SUBSIDIARY

The Company has a Note Receivable from PriceEnergy.Com, Inc. for advances made
in the development of the business, including hardware and software costs. All
of PriceEnergy.Com, Inc.'s assets are pledged as collateral to Able Energy, Inc.
The amount of the note is $1,350,000 dated November 1, 2000 with interest at 8%
per annum payable quarterly. Principal payments to begin two years after the
date of the Note, November 1, 2002. Through June 30, 2004, no principal has been
paid. Interest, in the amount of $54,000 has been accrued for the six months
ended December 31, 2002. No interest was accrued for the six months ended June
30, 2003 and the year ended June 30, 2004 as the note is non performing. Unpaid
accrued interest due through June 30, 2003 and 2004 is $234,000. The Note,
accrued interest and interest expense have been eliminated in the consolidated
financial statements (See Notes 1 and 13). Able Oil Company has a Note
Receivable originally dated September 30, 2002 in the amount of $1,510,372.73
from PriceEnergy.Com, Inc. The Note has been updated for transactions through
June 30, 2004, resulting in a balance of $2,070,082.46 with interest at 8% per
annum, to be paid quarterly. Principal payments to begin one year after date of
Note, October 1, 2003, and continue monthly thereafter. The Note is the result
of the transference of the unpaid accounts receivable which resulted from the
sale of heating oil through PriceEnergy.Com, Inc. Able Oil Company has a second
position as collateral in all of the assets of PriceEnergy.Com, Inc. to Able
Energy, Inc. Interest in the amount of $30,000 has been recorded at June 30,
2003. No interest has been recorded for the six months ended June 30, 2003, or
for the year ended June 30, 2004. Any payments will go to pay principal. The
note receivable accrued interest and interest income have been eliminated in
consolidation against the amounts on PriceEnergy.Com, Inc.


                                      F-24
<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003
                             ----------------------


NOTE 9 PROFIT SHARING PLAN

Effective January 1, 1997, Able Oil Company established a Qualified Profit
Sharing Plan under Internal Revenue Code Section 401-K. The Company matches 25%
of qualified employee contributions. The expense was $26,579 (2004) and $24,213
(2003), for the year ended June 30.

NOTE 10 COMMITMENTS AND CONTINGENCIES

Able Oil Company is under contract to purchase #2 oil as follows:

<TABLE>
<CAPTION>
                                                                  GALLONS OPEN          OPEN DOLLAR
                                                                   COMMITMENT          COMMITMENT AT
COMPANY                     PERIOD           TOTAL GALLONS         AT 6/30/04             6/30/04
-------                     ------           -------------         ----------             -------
<S>                    <C>                       <C>                 <C>                 <C>
PETROCOM               11/1/04-3/31/05           126,000             126,000             $130,272
                                                 -------

CONECTIV ENERGY       10/1/04 - 4/30/05          336,000             336,000              342,762
                                                 -------             -------              -------

TOTAL                                            462,000             462,000             $473,034
                                                 =======             =======             ========
</TABLE>

The Company is subject to laws and regulations relating to the protection of the
environment. While it is not possible to quantify with certainty the potential
impact of actions regarding environmental matters, in the opinion of management,
compliance with the present environmental protection laws will not have a
material adverse effect on the financial condition, competitive position, or
capital expenditures of the Company.

In accordance with the agreement on the purchase of the property on Route 46,
Rockaway, New Jersey by Able Energy Terminal, LLC, the purchaser shall commence
after the closing, the investigation and remediation of the property and any
hazardous substances emanating from the property in order to obtain a No Further
Action letter from the New Jersey Department of Environmental Protection
(NJDEP). The purchaser will also pursue recovery of all costs and damages
related thereto in the lawsuit by the seller against a former tenant on the
purchased property. Purchaser will assume all responsibility and direction for
the lawsuit, subject to the sharing of any recoveries from the lawsuit with the
seller, 50-50.

The seller by reduction of its mortgage will pay costs related to the above up
to $250,000 (see Note 6). A settlement has been achieved by the Company with
regard to the lawsuit. The settlement provides for a lump sum payment of
$397,500 from the defendants to the Company. In return, the defendants received
a release from the Estate (the Seller) and a release and indemnification from
the Company. The defendants provided a release to Able Energy and the Estate.
Pursuant to the original agreement, the Estate receives 50% of the settlement
amount, net of attorney fees.


                                      F-25
<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003
                             ----------------------


NOTE 10 COMMITMENTS AND CONTINGENCIES (CONT'D)

This has been amended by an agreement dated November 5, 2001. The entire
settlement, net of attorney fees, was collected and placed in an attorney's
escrow account for payment of all investigation and remediation costs. Able
Energy Terminal, LLC has incurred costs of $102,956 to June 30, 2004 which are
included in Prepaid Expenses and must be presented to the attorney for
reimbursement. Per management, the New Jersey Department of Environental
Protection (NJDEP) must issue an approval for treated water run-off. When
approval is received, reimbursement can be made upon approval of the attorney
and the Estate.

The costs of the cleanup pursuant to the Agreement of Sale must be shared
equally (50/50) by the seller and purchaser up to Seller's cap of $250,000.
Seller's contribution to the cleanup is in the form of a reduction to the Note
and not by direct payments. The note has been paid in full. As such, any payment
by the Estate must be direct payments. Payments will begin when and if costs
exceed $397,500. In the opinion of management, the Company will not sustain
costs in this matter which will have a material adverse effect on its financial
condition.

Following an explosion and fire that occurred at the Able Energy Facility in
Newton, NJ on March 14, 2003, and through the subsequent clean up efforts, Able
Energy has cooperated fully with all local, state and federal agencies in their
investigations into the cause of this accident.

On April 2, 2003, Able Energy received a Notice Of Violation from the New Jersey
Department of Community Affairs ("DCA") citing a total of 13 violations to the
New Jersey Administrative Code, Liquefied Petroleum Gas. Twelve of the
violations were assessed a penalty of $500 each. One of the violations,
regarding the liquid transfer from one truck to another truck, was assessed a
penalty of $408,000, a second notice was received on April 29, 2003, for an
alleged violation on April 12, 2003, and a fine of $5,500 was assessed for a
total of $419,500. This amount is included in accrued expenses at June 30, 2003.
(See below)

Based upon initial review, the company disagrees with many of the findings of
the report and disputes many of the allegations. The company has contested the
DCA Notice of Violation and the assessed penalties. Counsel and the DCA have had
several meetings and hearings were held in the Office of Administrative Law. The
Company and DCA have settled the penalties of $419,500 for $25,000, resulting in
Other Income of $394,500 (See Note 22). The $25,000 was paid March 10, 2004.

Company personnel met with personnel of the United States Occupational Safety
and Health Administration ("OSHA") on September 12, 2003. OSHA has conducted an
investigation relating to the safety practices of the Company, including such
practices relating to the March14, 2003 explosion and fire. OSHA has informed
the Company it will be assessed a penalty of $16,000 based upon violations
sited. This amount is included in Accrued Expenses at June 30, 2003. This amount
was paid in October 2003.


                                      F-26
<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003


NOTE 10 COMMITMENTS AND CONTINGENCIES (CONT'D)

The Sussex County, New Jersey, Prosecutor's Office is conducting and
investigation as a result of the March 14, 2003 explosion and fire. No
determination has been made with respect to its investigation.

A lawsuit (known as Hicks vs. Able Energy, Inc.) has been filed against the
Company by property owners who allegedly suffered property damages as a result
of the March 14, 2003 explosion and fire. The Company's insurance carrier is
defending as related to compensatory damages. Legal counsel is defending on the
punitive damage claim. A hearing was held on March 11, 2004 on an application on
certain matters by the Plaintiffs, which were denied. The Court presently has
before it a motion by Plaintiffs for Class Action Certification. Per legal
counsel, whether this matter is certified a Class Action will greatly influence
the Company's potential exposure. Legal counsel is guardedly optimistic that
Class Action will be denied.

After the March 14, 2003, fire and explosion, the town of Newton changed its
zoning requirements and made fuel oil and propane distribution prohibited uses.
The Company is appealing a denial of a request for building permits to
reconstruct damaged and destroyed buildings and sought a Non-Conforming Use
Certificate to permit the fuel oil distribution use only. On August 20, 2004,
the Superior Court of New Jersey ruled that the Company may continue to use the
site as a non-conforming use, but stayed its decision subject to Newton's
appellate rights.

As a result of the March 14, 2003 explosion and fire, various claims for
property damage have been submitted to the Company's insurance carrier. These
claims are presently being handled and, in many cases, settled by the insurance
carrier's adjuster. There were approximately 200 claims being handled and
adjusted with reserves for losses established as deemed appropriate by the
insurance carrier. The majority of these claims have been settled.

Two lawsuits have been filed by homeowners in Newton, New Jersey who allegedly
suffered property damages as a result of the March 14, 2003 explosion and fire.
The Company's insurance carrier is defending as related to the property damage
claims.

The Company in the normal course of business has been involved in law suits.
Current suits are being defended by the insurance carrier and should be covered
by insurance.


                                      F-27

<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003


NOTE 11 OPERATING LEASE

Able Energy Terminal, LLC, has acquired the following lease on the property it
purchased on Route 46 in Rockaway, New Jersey.

The lease with Able Oil Company, a wholly owned subsidiary of Able Energy, Inc.,
has an expiration date of July 31, 2004. The lease provides for a monthly
payment of $1,200 plus a one cent per gallon through put, as per a monthly rack
meter reading.

Estimated future rents are $14,400 per year, plus the one cent per gallon
through put charges per the monthly rack meter readings.

The Company leased 9,800 square feet in the Rockaway Business Centre on Green
Pond Road in Rockaway, New Jersey. The facility will be used as a call center
and will combine the administrative operations in New Jersey in one facility.
The lease has a term of five (5) years from August 1, 2000 through July 31,
2005.

The rent for the first year is $7,145.83 per month and the second through fifth
year is $7,431.67 per month, plus 20.5% of the building's annual operational
costs and it's portion of utilities. The current monthly rent, including Common
Area Charges, is $9,799.04 per month.

The lease does not contain any option for renewal. The total rent expense was
$197,765 for the year ended June 30, 2004. The estimated future rents are as
follows:

YEAR ENDED JUNE 30,
                                 2005                  $ 117,588
                                 July 2005                 9,799
                                                       ---------
                                 TOTAL                 $ 127,387
                                                       =========


The following summarizes the month-to-month operating leases for the other
subsidiaries:

               Able Oil Melbourne              $500.00, per month
                                               Total rent expense, $6,000
               Able Energy New York            $600.00, per month
                                               Total rent expense, $7,200


                                      F-28
<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003
                             ----------------------


NOTE 12 FRANCHISING

The Company sells franchises permitting the operation of a franchised business
specializing in residential and commercial sales of fuel, oil, diesel fuel,
gasoline, propane and related services. Company will provide training,
advertising and use of Able credit for the purchase of product, among other
things, as specified in the Agreement. The franchisee has an option to sell the
busi back to the Company after two (2) years of operations for a price
calculated per the Agreement.

The Company signed its first franchise agreement in September 2000. On June 29,
2001, PriceEnergy.Com Franchising, LLC, a subsidiary, signed its first franchise
agreement. The franchisee will operate a B-franchised business, using the
proprietary marks and a license from PriceEnergy.Com, Inc. and will establish
the presence of the franchisee's company on the PriceEnergy Internet Website.
The franchisee will have the exclusive territory of Fairfield County,
Connecticut as designated in the agreement. No new franchise agreements have
been signed.

NOTE 13 RELATED PARTY TRANSACTIONS

$44,690 is due from the major Shareholder/Officer of the Company. This amount
bears interest at a rate of 6% between the Shareholder and the Company. This
Shareholder has loaned the Company a total of $380,000 as of June 30, 2003, as
evidenced by a Demand Note with interest at 6% per annum, which can be paid all
or in part at any time without penalty. The Shareholder was repaid $135,000 on
March 3, 2004 (See Note 22). The balance of the Note was paid in March 2004.
Interest expense has been paid in the amount of $13,033. In relation to the
payment of this Note and other transactions, the Shareholder has a liability to
the Company of $31,143.

The following officers of this Company own stock in the subsidiary,
PriceEnergy.Com, Inc., which they incorporated in November 1999.

       Chief Executive Officer                     23.5%
       President                                    3.6%

No capital contributions have been made by these officers (See Notes 1 and 8).

NOTE 14 EARNINGS PER SHARE

The shares used in the computation of the Company's basic and diluted Earnings
Per Common Share are as follows:

<TABLE>
<CAPTION>
                                                        JUNE 30,       JUNE 30,       JUNE 30,
                                                          2004           2003           2002
                                                          ----           ----           ----
<S>                                                     <C>            <C>            <C>
       Weighted Average of Common
        Shares Outstanding Used in Basic
            Earnings Per Share                          2,013,250      2,012,708      2,001,332
       Dilutive Effect of:
           Employee Stock Options                               -         38,992              -
           Stock Warrants                                       -              -              -
                                                        ---------      ---------      ---------
       Weighted Average Common Shares
           Outstanding Used in Diluted
             Earnings Per Share                         2,013,250      2,051,700      2,001,332
                                                        =========      =========      =========
</TABLE>

Weighted average common shares outstanding, assuming dilution, includes the
incremental shares that would be issued upon the assumed exercise of stock
options, and stock warrants. For 2004, approximately 349,000 of the company's
stock options and stock warrants were excluded from the calculation of diluted
earnings per share because their inclusion would have been anti-diluted, 389,000
(2003) and 335,183 (2002). These options and warrants could be dilutive in the
future. The numerator for the calculation of both basic and diluted earnings per
share is the earnings or loss available for common stockholders. The above table
shows the denominator for basic and diluted earnings per share.


                                      F-29
<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003
                             ----------------------


NOTE 15 STOCK OPTION PLANS

The Company has stock option plans under which stock options may be issued to
officers, key employees, and non-employee directors to purchase shares of the
Company's authorized but unissued common stock. The Company also has a stock
option plan under which stock options may be granted to employees and officers.

Options granted currently expire no later than 3 to 5 years from the grant and
have vesting periods from none to 25% at grant and 25% each anniversary.

<TABLE>
<CAPTION>

                                                       OUTSTANDING OPTIONS

                                 NUMBER OF SHARES          EXERCISE PRICE            TERM
                                 ----------------          --------------            ----
<S>                                <C>                         <C>                  <C>
         January 6, 2000                56,000
            Grants                           0                 $5.00                5 years
            Exercises

         December 21, 2000              60,000                 $1.80
            Grants                           0                                      5 years
            Exercises
                                        23,000                 $2.25
            Grants                           0                                      5 years
            Exercises

         October 22, 2002               50,000                 $3.00
            Grants                           0                                      5 years
            Exercises
</TABLE>

                                      F-30
<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003
                             ----------------------


NOTE 16 STOCK WARRANTS (CONT'D)

The Company has issued stock warrants as follows:

     A.   60,000 Common Stock Purchase Warrants at $4.81 per share, effective
          August 31, 2000, and expiring August 31, 2005, to Andrew Alexander
          Wise & Company in connection with an investment banking advisory
          agreement with the Company, dated July 1, 2000.

     B.   100,000 Common Stock Purchase Warrants at $4.00 per share, effective
          September 13, 2002, and expiring September 13, 2004, in connection
          with a $750,000 Note Payable (see Note 5).

          The 160,000 warrants to purchase shares of common stock were
          outstanding during the second quarter of 2004 and were not included in
          the computation of diluted EPS as the warrants' were all higher than
          the average stock price of $2.59 and would have been anti-diluted (See
          Note 14). These warrants have not been registered under the Securities
          Act of 1933.

NOTE 17 COMPENSATED ABSENCES

There has been no liability accrued for compensated absences; as in accordance
with Company policy, all compensated absences, accrued vacation and sick payment
must be used by December 31st. At June 30, 2004, any amount for accrual of the
above is not material and has not been computed.

NOTE 18 CASH FLOW INFORMATION

The Directors received Common Stock as payment of Directors' Fees, $24,000, in
the quarter ended September 30, 2002. No cash was received or paid. Upon the
sale of the subsidiary on March 1, 2004, $1,400,000 is a receivable and has no
effect on cash. In the year ended June 30, 2003, the Company lost fixed assets
in an explosion at its Newton, NJ facility. There was no direct effect on cash
of $239,497. Penalties were assessed of $435,500; no payment was made.

NOTE 19 INSURANCE CLAIM

The Company suffered a loss on March 14, 2003 of a building, trucks, leasehold
improvements, product inventory and equipment as well as cost of cleanup and
restoration. The Company has filed insurance claims. The insurance adjusters are
in the process of finalizing the amounts to be paid to the Company. The
estimated costs not reimbursed are $424,547 and is currently shown as deferred
costs insurance claims on the balance sheet. Management anticipates the
insurance recovery will cover the company costs. A claim for business
interruption still has to be filed and a pollution claim is also pending.


                                      F-31
<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003
                             ----------------------


NOTE 19 INSURANCE CLAIM (CONT'D)

        The following is a summary of insurance claims filed:

                        Building (commercial property)     $349,526
                        Paid by March 31, 2004               349,526    $      -
                                                            --------

                        Contents                           $337,617
                        Paid by June 30, 2004                337,617           -
                                                           ---------

                        Vehicles                           $302,674
                        Paid by June 30, 2004                247,409      55,265
                                                           ---------    --------
                                         Total                          $ 55,265
                                                                        ========

The above amounts were submitted as claims but do not represent a settlement
with the insurance carriers.

NOTE 20 BUSINESS SEGMENT INFORMATION

The Company does not have separate operating financial segments. The financial
information is evaluated on a company wide basis. As such, no segment reporting
is prepared for internal use.

NOTE 21 RECLASSIFICATION

The Company has entered into a financing agreement with UPS Capital Business
Credit, that permits the Company to borrow a $4,300,000 term loan, payable over
fifteen (15) years. The loan closed on September 22, 2003 (see Note 4). The
Company used the funds in part to repay short-term debt of $3,170,000, a bank
loan of $1,270,000 and other Notes totaling $1,900,000. In accordance with
Financial Accounting Standards Board FAS6, the refinanced short-term debt at
June 30, 2003, has been reclassified to long-term as "Short-Term Debt
Refinanced".

NOTE 22 SALE OF SUBSIDIARY

On March 1, 2004, the Company sold its subsidiary , Able Propane, LLC. The Sale
was a sale of inventory and equipment (the operating assets of the subsidiary).
The total price of the sale was $4,400,000. Of that, $3,000,000 was received in
cash and was used as a reduction of long-term debt in the amount of $1,284,737.
There was also payment of $135,000 of Officer Loan and $325,000 of Legal Fees.
The Company had a cash increase of $1,255,268.

In conjunction with the sale of the propane business, the New Jersey Dept. of
Community Affairs (DCA) reduced the fine that was charged of $419,500 to $25,000
and the reduction of $394,500 is shown as Other Income. The $419,500 had been
deducted as an expense in the prior fiscal year ended June 30, 2003 (See Note
10).

The Company received a Note receivable for $500,000, principal balance of this
Note payable in full on the fourth anniversary of the closing, March 1, 2008.
The Note bears interest at 6% per annum ($30,000 per year), payable quarterly
within 45 days of the closing of each fiscal quarter.

The Company also has signed a non-competition agreement and will receive a total
payment of $900,000, payable in $225,000 installments due one, two, three and
four years from the date of closing.

The Company will receive the accounts receivable due 60 days or less as follows:
Current 100%, 30 days 95% and 60 days 85%. Within 30 days following closing, the
Company is due approximately $124,586 from the buyer, $208,917 of accounts
receivable have been paid by customers for a total of $333,503 to the Company.
Accounts 90 days and greater, if collected, go to the buyer, which is
approximately $42,000. After 120 days any uncollected amounts revert to the
buyer.


                                      F-32
<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONT'D)

                             JUNE 30, 2004 AND 2003
                             ----------------------


NOTE 23 DISCONTINUED OPERATIONS

On March 1, 2004, the Company sold the operating assets of its subsidiary, Able
Propane, LLC (see Note 22), and discontinued the sale of propane fuel in the
State of New Jersey.

Following the sale, the results of Able Propane, LLC were reported in the
Company's Consolidated Statements of Income and Cash Flows, separately, as
discontinued operations. In accordance with Generally Accepted Accounting
Principals (GAAP), the Consolidated Statement of Financial Position has not been
restated. Able Propane, LLC represented the primary vehicle by which the Company
engaged in the sale of propane fuel.

Summarized financial information for discontinued operations for the year ended
June 30 are as follows:

<TABLE>
<CAPTION>
                                                          2004                 2003                2002
                                                          ----                 ----                ----
<S>                                                    <C>                  <C>                 <C>
        Total Revenues                                 $1,817,902           $2,888,174          $1,872,443
                                                       ----------           ----------          ----------
         Income (Loss) from Discontinued
               Operations                                (57,630)              148,830             425,284
        Gain on Sale of Subsidiary                      2,668,490                    -                   -
                                                       ----------           ----------          ----------
        Total Income From Discontinued
               Operations                              $2,610,860           $  148,830          $  425,284
                                                       ==========           ==========          ==========

        Total Assets                                   $    - 0 -           $2,940,622
        Total Liabilities                                   - 0 -            2,603,736
                                                       ----------           ----------
        Net Assets of Discontinued Operations          $    - 0 -           $  336,886
                                                       ==========           ==========
</TABLE>

Able Propane, LLC is treated as a Partnership for tax purposes and pays no
income tax. As such, there is no provision for income taxes. Able Propane, LLC
has no assets or liabilities at June 30, 2004. The assets and liabilities after
the sale and collection of accounts receivables and payment of accounts
payables, which were transferred to the Company were immaterial to the total
assets and liabilities of the Company.


                                      F-33
<PAGE>

ITEM 9A. CONTROLS AND PROCEDURES

(a) Evaluation of Disclosure Controls and Procedures. Regulations under the
Securities and Exchange Act of 1934 require public companies to maintain
"diclosure controls and procedures," which are defined to mean a company's
controls and other procedures that are designed to ensure that information
required to be disclosed in the reports that it files or submits under the
Securities Exchange Act of 1934 is recorded, processed, summarized and reported,
within the time periods specified in the Commission's rules and forms. Our Chief
Executive Officer ("CEO"), President and our Chief Financial Officer ("CFO")
carried out an evaluation of the effectiveness of our disclosure controls and
procedures as of the end of the period covered by this report. Based on those
evaluations, as of the Evaluation Date, our CEO, President and CFO believe:

(i) that our disclosure controls and procedures are designed to ensure that
information requred to be disclosed by us in the reports we file under the
Securities Exchange Act of 1934 is recorded, processed, summarized and reported
within the time periods specified in the SEC's rules and forms and that such
information is accumulated and communicated to our management, including the
CEO, President and CFO, as appropriate to allow timely decisions regarding
required disclosure; and

(ii) that our disclosure controls and procedures are effective.

(b) Changes in Internal Controls. There were no significant changes in our
internal controls or, to our knowledge, in other factors that could
significantly affect our internal controls subsequent to the evaluation date.

<PAGE>
                                    PART III

ITEM 10. DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT

DIRECTORS AND EXECUTIVE OFFICERS

The directors and executive officers of the Company are as follows:

------------------------- ------------- ----------------------------------------
NAME                           Age      Position
------------------------- ------------- ----------------------------------------
Timothy Harrington              37      Chief Executive Officer, Chairman of the
                                        Board and Secretary
------------------------- ------------- ----------------------------------------
Christopher P. Westad           50      President, Chief Financial Officer and
                                        Director
------------------------- ------------- ----------------------------------------
James Purcaro                   42      Director
------------------------- ------------- ----------------------------------------
Patrick O'Neill                 44      Director
------------------------- ------------- ----------------------------------------
Edward C. Miller, Jr.           37      Director
------------------------- ------------- ----------------------------------------


Set forth below is a brief background of the executive officers and directors of
the Company, based on information supplied by them.

TIMOTHY HARRINGTON, serves as the Company's Chief Executive Officer, Chairman of
the Board, and Secretary. In 1989, Mr. Harrington founded Able Oil Company,
Inc., and since that time, has served as Able Oil's President, Chief Executive
Officer and Chairman of the Board. Mr. Harrington has also served as the Chief
Executive Officer and Chairman of the Board of Directors of Able Energy, Able
Melbourne and Able Propane since their respective inception.

CHRISTOPHER P. WESTAD, serves as the President, Chief Financial Officer and a
Director of the Company. Since September 1996, Mr. Westad has served as the
President of Able Propane, and since July of 1998, President of Able Energy,
Inc. From 1991 through 1996, Mr. Westad was a Market Manager and Area Manager
for Ferrellgas Partners, L.P., a company engaged in the retail distribution of
liquefied petroleum gas. From 1977 through 1991, Mr. Westad served in a number
of management positions with RJR Nabisco. In 1975, Mr. Westad received a
Bachelor of Arts in Business and Public Management from Long Island
University--Southampton, New York.

JAMES PURCARO, has served as a director to the Company since September 1999.
Since 1986, Mr. Purcaro has served as the president and chief executive officer
of Kingsland Trade Print Group, Inc., a commercial printing company.

PATRICK O'NEILL, has served as a director to the Company since August 1999. Mr.
O'Neill has served as the President of Fenix Investment and Development, Inc., a
real estate company based in Parsippany, New Jersey for the past five years.
Prior to this, Mr. O'Neill served as Vice President of Business Development for
AvisAmerica, a Pennsylvania based home manufacturer. Mr. O'Neill holds a B.S.
from the United States Military Academy, and has been awarded the Army
Achievement Medal for his work with the Army Corps of Engineers..

EDWARD C. MILLER, JR., has served as a director to the Company since February
2000. Mr. Miller has served as the Director of Marketing for the law firm of
Norris, McLaughlin & Marcus, P.A., located in Somerville, New Jersey since
September 1999. Prior to that, Mr. Miller served as Practice Development
Coordinator at the law firm of Riker, Danzig, Scherer, Hyland & Perretti, LLP
since May 1991. Mr. Miller holds a B.S. in Marketing Management from Syracuse
University School of Management.

COMMITTEES OF THE BOARD OF DIRECTORS

The Board of Directors has established a Compensation Committee and an Audit
Committee consisting of at least two directors who are not salaried officers of
the Company.

<PAGE>

The purpose of the Compensation Committee is to review the Company's
compensation of its executives, to make determinations relative thereto and to
submit recommendations to the Board of Directors with respect thereto. The
Compensation Committee also selects the persons to whom options to purchase
shares of the Company's Common Stock under the 1999 Stock Option Plan will be
granted and to make various other determinations with respect to such Plan.

The purpose of the Audit Committee is to provide general oversight of audit,
legal compliance and potential conflict of interest matters.

COMPENSATION OF DIRECTORS

The Company paid compensation to the directors in the amount of 2,000 common
shares of common stock in the Company for acting in such capacity during the
year ending December 31, 2003.

Directors serve until the next annual meeting of stockholders or until their
successors are elected and qualified. Officers serve at the discretion of the
Board of Directors. Directors are reimbursed for travel expenses.

SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

Based solely upon a review of Forms 3, 4 and 5, and amendments thereto,
furnished to the Company during fiscal year 2004, the Company is not aware of
any director, officer or beneficial owner of more than ten percent of the
Company's Common Stock that failed to file reports required by Section 16(a) of
the Securities Exchange Act of 1934 on a timely basis during fiscal year 2003.

CODE OF ETHICS

The Company has adopted its Code of Ethics and Business Conduct for Officers,
Directors and Employees that applies to all of the officers, directors and
employees of the Company.

<PAGE>

ITEM 11. EXECUTIVE COMPENSATION

The following table sets forth certain summary information with respect to the
compensation paid to the Company's Chief Executive Officer and President for
services rendered in all capacities to the Company for the fiscal years ending
2004, 2003, and 2002. Other than as listed below, the Company had no executive
officers whose total annual salary and bonus exceeded $100,000 for that fiscal
year:

<TABLE>
<CAPTION>
<S>                                                                             <C>
-------------------------------------------------------------------- -----------------------------------------------
                        ANNUAL COMPENSATION                                      LONG-TERM COMPENSATION
                                                                     ------------------------- ---------------------
                                                                              Awards                 Payouts
------------------- --------- ------------ ---------- -------------- ------------ ------------ ---------- ----------
     Name and         Year    Salary ($)   Bonus ($)  Other Annual   Restricted   Securities   LTIP       All,
Principal Position                                    Compensation   Stock Award  Underlying   Payouts    Other
                                                           ($)                     Options /      ($)     Compen-
                                                                                   SARs (#)               sation ($)
------------------- --------- ------------ ---------- -------------- ------------ ------------ ---------- ----------
Timothy               2004      225,000      35,385     13,211 (1)
Harrington,
Chief                 2003      225,000      25,825     9,560 (1)
Executive Officer
                    --------- ------------ ---------- -------------- ------------ ------------ ---------- ----------
                      2002      225,000      19,033     7,284             -            -           -          -
------------------- --------- ------------ ---------- -------------- ------------ ------------ ---------- ----------
Christopher P.        2004      100,000      13,877     5,973 (1)
Westad,
President             2003      100,000       6,064     5,035

                    --------- ------------ ---------- -------------- ------------ ------------ ---------- ----------
                      2002      100,000       6,360     5,035 (1)         -            -           -          -
                    --------- ------------ ---------- -------------- ------------ ------------ ---------- ----------
                                                   -------------
</TABLE>

(1)  Represents car allowance and travel expense reimbursements pursuant to his
     employment agreement with the Company.

OPTION GRANTS

No option grants were made to our executive officers during fiscal year ended
June 30, 2004.

The following named executives held unexercised options as of June 30, 2004: (A)
Timothy Harrington - 85,000 and (B) Christopher Westad - 55,000.

EMPLOYMENT ARRANGEMENTS

Timothy Harrington Christopher P. Westad and John Vrabel have three year
employment agreements with the Company. Timothy Harrington is retained as Chief
Executive Officer of the Company at an annual salary of $225,000. Christopher
Westad is retained as President of the Company at an annual salary of $100,000.
John Vrabel is retained as Chief Operating Officer of the Company at an annual
salary of $141,600. Each of the Messrs. Harrington, Westad and John Vrabel are
entitled to bonuses pursuant to their employment agreements if the Company meets
certain financial targets based on sales, profitability and good management
goals as predetermined by the Board of Directors or compensation committee and
other subjective criteria as determined by the Board of Directors or
compensation committee. Such bonuses, plus all other bonuses payable to the
executive management of the Company, shall not exceed in the aggregate, a "bonus
pool" which shall equal up to 20% of the Company's earnings before taxes,
depreciation and amortization ("EBITDA") for 2005, 2006 and 2007, provided the
Company achieves at least $1,000,000 in EBITDA, in each of such years. The
employment agreements also provide for reimbursement of reasonable business
expenses. Timothy Harrington also receive additional compensation including
Company automobile, insurance and retirement savings matched contributions by
the Company and such other perquisites as are customary. The employment
agreements for each of Messrs. Harrington, Westad and John Vrabel contain a
covenant not to compete whereby Messrs. Harrington, Westad and John Vrabel
agree, for the term of the employment agreements and until one year following
the termination of the agreements, not to (i) persuade any customer of the
Company to cease or reduce the amount of business it does with the Company; (ii)
solicit the Company's customers for their own benefit; or (iii) persuade any of
the Company's employees to leave the employ of the Company.

<PAGE>

In the event that there is a change in control of the Company, through an
acquisition where any person acquires more than 50% of the shares of the
Company, a consolidation or merger with another corporation resulting in at
least 50% of the voting shares of the surviving corporation being controlled by
a new acquirer or the sale directly or otherwise of all of the assets of the
Company to a third party in a non-distress situation, then the Company shall pay
to Timothy Harrington a lump sum payment equal to one year's salary.

EMPLOYEE BONUS POOL

The Company has adopted an Employee Bonus Pool, pursuant to which Management
may, at its own discretion, award employees for exemplary performance. The
Company has allocated $25,000, $40,000 and $50,000 for the years 1999, 2000 and
2001, respectively, for such purposes. Management may not, however, award
employees bonuses from the Employee Bonus Pool (i) if such bonuses would result
in negative earning before taxes for the year in which such bonuses are to be
granted, or (ii) if the Company does not have net profits in such year.

EMPLOYEE STOCK OPTION PLAN

The Company has adopted a Stock Option Plan (the "1999 Plan"), pursuant to which
300,000 shares of Common Stock are reserved for issuance.

The 1999 Plan is administered by the board of directors, or by a committee with
at least two directors as delegated by the board of directors who determine
among other things, those individuals who shall receive options, the time period
during which the options may be partially or fully exercised, the number of
shares of Common Stock issuable upon the exercise of the options and the option
exercise price.

The 1999 Plan's duration is for a period of ten years. Options under the 1999
Plan must be issued within ten years from the effective date of the 1999 Plan.
Options may be granted to officers, directors, consultants, key employees,
advisors and similar parties who provide their skills and expertise to the
Company. Options granted under the 1999 Plan may be exercisable for up to ten
years, may require vesting, and shall be at an exercise price all as determined
by the board. Options will be non-transferable except to an option holder's
personal holding company or registered retirement savings plan and except by the
laws of descent and distribution or a change in control of the Company, as
defined in the 1999 Plan, and are exercisable only by the participant during his
or her lifetime. Change in control includes (i) the sale of substantially all of
the assets of the Company and merger or consolidation with another, or (ii) a
majority of the board changes other than by election by the shareholders
pursuant to board solicitation or by vacancies filled by the board caused by
death or resignation of such person.

If a participant ceases affiliation with the Company by reason of death,
permanent disability or the retirement of an Optionee either pursuant to a
pension or retirement plan adopted by the Company or on the normal retirement
date prescribed from time to time by the Company, the option remains exercisable
for three months from such occurrence but not beyond the option's expiration
date. Other termination gives the participant three months to exercise, except
for termination for cause which results in immediate termination of the option.

Options granted under the 1999 Plan, at the discretion of the compensation
committee or the board, may be exercised either with cash, by certified check or
bank cashier's check, Common Stock having a fair market equal to the cash
exercise price, the participant's promissory note, or with an assignment to the
Company of sufficient proceeds from the sale of the Common Stock acquired upon
exercise of the Options with an authorization to the broker or selling agent to
pay that amount to the Company, or any combination of the above.

The exercise price of an option may not be less than the fair market value per
share of Common Stock on the date that the option is granted in order to receive
certain tax benefits under the Income Tax Act of United States (the "ITA"). The
exercise price of all future options will be at least 100% of the fair market
value of the Common Stock on the date of grant of the options. A benefit equal
to the amount by which the fair market value of the shares at the time the
employee acquires them exceeds the total of the amount paid for the shares or
the amount paid for the right to acquire the shares shall be deemed to be
received by the employee in the year the shares are acquired pursuant to
paragraph 7(1) of the ITA. Where the exercise price of the option is equal to
the fair market value of the shares at the time the option is granted, paragraph
110(1)(d) of the ITA allows a deduction from income equal to one quarter of the
benefit as calculated above. If the exercise price of the option is less than
the fair market value at the time it is granted, no deduction under paragraph
110(1)(d) is permitted. Options granted to any non-employees, whether directors
or consultants or otherwise will confer a tax benefit in contemplation of the
person becoming a shareholder pursuant to subsection 15(1) of the ITA.

<PAGE>

Any unexercised options that expire or that terminate upon an employee's ceasing
to be employed by the Company become available again for issuance under the 1999
Plan.

The 1999 Plan may be terminated or amended at any time by the board of
directors, except that the number of shares of Common Stock reserved for
issuance upon the exercise of options granted under the 1999 Plan may not be
increased without the consent of the shareholders of the Company.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table sets forth, as of June 30, 2004, certain information
concerning beneficial ownership of shares of Common Stock with respect to (i)
each person known to the Company to own 5% or more of the outstanding shares of
Common Stock, (ii) each director of the Company, (iii) the executive officers of
the Company, and (iv) all directors and officers of the Company as a group:


-------------------------------- ---------------------- ------------------------
                                    NUMBER OF SHARES     APPROXIMATE PERCENTAGE
                                      BENEFICIALLY         OF COMMON STOCK**
NAME*                                     OWNED
-------------------------------- ---------------------- ------------------------
Timothy Harrington                           1,007,300            50.4%
-------------------------------- ---------------------- ------------------------
Christopher Westad                               2,000             1.0%
-------------------------------- ---------------------- ------------------------
All Officers and Directors as a              1,009,300            51.4%
Group (2 persons)
-------------------------------- ---------------------- ------------------------


*  Except as noted above, the address for the above identified officers and
directors of the Company is c/o Able Energy, Inc., 198 Green Pond Road,
Rockaway, New Jersey 7866.

** Percentages are based upon the assumption that the shareholder has exercised
all of the currently exercisable options he or she owns which are currently
exercisable or exercisable within 60 days and that no other shareholder has
exercised any options he or she owns.

<PAGE>

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

From time to time, our majority-owned subsidiary Price Energy has borrowed money
from us. As of June 30, 2001, the aggregate indebtedness to us was a promissory
note made on November 1, 2000 for $1,350,000. This note bears interest at a rate
of 8% per annum payable quarterly with principal payments beginning on November
1, 2002. Able Energy, Inc. own approximately 70.6% of Price Energy, Timothy
Harrington, our Chief Executive Officer, owns 23 1/2%, Christopher Westad, our
President, owns 3.6% and our Chief Operating Officer owns 2.3%.

On May 10, 2002, we borrowed $55,000 from our Chief Executive Officer, Timothy
Harrington. This amount is evidenced by a demand note bearing interest at a rate
of 6%. This indebtedness of the Company was paid in full as of October 2003.

ITEM 14. EXHIBITS, LIST AND REPORTS ON FORM 8-K

The Company filed a Form 8-K on March 16, 2004 pursuant to which the Company
reported that it had entered into an Asset Purchase Agreement dated March 1,
2004 with respect to the sale of all the assets of Able Propane Co., LLC.

EXHIBITS

The following Exhibits are filed as part of this Report:


         Exhibit
         Number            Description
         ------            -----------

          3.1              Articles of Incorporation of Registrant*

          3.2              By-Laws of Registrant*

          4.1              Specimen Common Stock Certificate*

          10.1             Form of Consulting Agreement with the Walsh Manning
                           Securities, LLC***

          10.2             1999 Stock Option Plan***

          10.3             Lease of Company's Facility at 344 Route 46,
                           Rockaway, New Jersey*

          10.4             Form of employment agreement between the Company and
                           Timothy Harrington, to be executed on or before the
                           Effective Date

          10.5             Form of employment agreement between the Company and
                           Christopher P. Wested, to be executed on or before
                           the Effective Date

          10.6             Form of employment agreement between the Company and
                           John Vrabel, to be executed on or before the
                           Effective Date

          10.7             $600,000 Revolving Credit Facility and $350,000 Line
                           of Credit with PNC Bank, National Association dated
                           October 23, 1996, and amendment thereto, dated June
                           12, 1998, extending the Line of Credit to $500,000*

          10.8             $675,000 Term Loan Agreement dated June 11, 1998 by
                           and between the Company and PNC Bank, National
                           Association and exhibits thereto, including Pledge
                           Agreement by and between Timothy Harrington and PNC
                           Bank, Guaranty and Suretyship Agreement by and
                           between the Company and PNC Bank, and Pledge
                           Agreement by and between the Company and PNC Bank*

<PAGE>

          10.8             Marketing Alliance Agreement, dated March 1, 1998,
                           between the Company and AllEnergy Marketing Company,
                           L.L.C., wherby the Company obtained the exclusive
                           right to market natural gas supplied by AllEnergy in
                           specified areas**

          10.9             In tank agreement between the Company and Mieco,
                           Inc., dated May 11, 1998, for the storage of the
                           Mieco's petroleum products in the Company's tank
                           facilities**

          10.10            Form of Company's Pre-Purchase Enrollment Form*

          10.11            Oil Supply Agreement between the Company and Mieco,
                           Inc., dated May 19, 1998**

          10.12            Letter agreement, dated July 3, 1998, between the
                           Company and Mieco, Inc. modifying the Oil Supply
                           Agreement, dated May 19, 1998, whereby the Company
                           agreed to increase the amount of oil purchased from
                           Mieco**

          10.13            Oil Supply Agreement between the Company and Amarada
                           Hess Corporation, dated July 30, 1998**

          10.14            Oil Supply Agreement between the Company and Bayway
                           (TOSCO) Refining Company, dated March 27, 1998**

          10.15            Oil Supply Agreement between the Company and Koch
                           Refining Company, L.P., dated March 17, 1998**

          10.16            Fuel Purchase Agreement (Natural Gas) between the
                           Company and Ferrellgas, dated September 3, 1996**

          10.17            Fuel Purchase Agreement (Propane) between the Company
                           and Keystone Propane Service, Inc., dated July 28,
                           1998**

          10.18            Lease between the Company and Summit Leasing
                           Corporation ("Summit"), dated December 3, 1997**

          10.19            Franchise Agreement, dated December 31, 1998, between
                           the Company and Andrew Schmidt regarding sale of Able
                           Oil Company Montgomery, Inc. as a franchise***

          10.20            Stock Purchase Agreement, dated December 31, 1998,
                           between the Company and Andrew Schmidt regarding the
                           sale of stock of Able Oil Company Montgomery, Inc. by
                           the Company to Mr. Schmidt***

          10.21            Pledge and Security Agreement, dated December 31,
                           1998, between the Company and Andrew Schmidt
                           regarding the pledge of stock of Able Oil Company
                           Montgomery, Inc.***

          10.22            $140,000 principal amount, 9.5% Promissory Note,
                           dated December 31, 1998, between the Company and
                           Andrew Schmidt regarding the sale of stock of Able
                           Oil Company Montgomery, Inc. by the Company to Mr.
                           Schmidt

<PAGE>

          10.23            Stock Sale Agreement, dated December 31, 1998,
                           between the Company and Owl Environmental, Inc.
                           regarding the sale of stock of A&O Environmental
                           Services, Inc. by the Company to Owl Environmental,
                           Inc.*

          21.1             List of Subsidiaries of Registrant*

          31.1             Certification by Chief Executive Officer pursuant to
                           Sarbanes-Oxley Section 302

          31.2             Certification by Chief Financial Officer pursuant to
                           Sarbanes-Oxley Section 302

          32.1             Certification by Chief Executive Officer pursuant to
                           18 U.S. C. Section 1350

          32.2             Certification by Chief Financial Officer pursuant to
                           18 U.S. C. Section 1350


--------------
(*)     Reference is made to the Company's Registration Statement, filing Number
        333-51909, filed with the SEC on July 15, 1998.
(**)    Reference is made to the Company's Registration Statement, filing Number
        333-51909, filed with the SEC on November 6, 1998.
(***)   Reference is made to the Company's Registration Statement, filing Number
        333-51909, filed with the SEC on April 15, 1999.
(****)  Reference is made to the Company's Registration Statement, filing Number
        333-51909, filed with the SEC on May 17, 1999.

<PAGE>

                                   SIGNATURES

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized, on this 28th day of September, 2004.


                                ABLE ENERGY, INC.




                /S/ TIMOTHY HARRINGTON
                TIMOTHY HARRINGTON, CHIEF EXECUTIVE OFFICER,
                SECRETARY, AND CHAIRMAN

                /S/ CHRISTOPHER P. WESTAD
                CHRISTOPHER P. WESTAD, PRESIDENT, CHIEF
                FINANCIAL OFFICER, AND DIRECTOR

                /S/ JAMES PURCARO
                JAMES PURCARO, DIRECTOR

                /S/ PATRICK O'NEILL
                PATRICK O'NEILL, DIRECTOR

                /S/ EDWARD C. MILLER, JR.
                EDWARD C. MILLER, JR., DIRECTOR