<PAGE>

                                  UNITED STATES
                       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

                     FOR THE FISCAL YEAR ENDED JUNE 30, 2005

                                       OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                        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 Green Pond 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 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 aggregate market value of the common stock held by non-affiliates of the
registrant was approximately $2,788,660 on December 31, 2004, based on the last
reported sales price of the registrant's common stock on the

<PAGE>

NASDAQ Small Cap Market on such date. All executive officers, directors and 10%
or more beneficial owners of the registrant's common stock have been deemed,
solely for the purpose of the foregoing calculation, "affiliates" of the
registrant.

As of September 24, 2005, there were 2,657,320 shares of the registrant's common
stock, $.001 par value, issued and outstanding.

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act). [ ] Yes [X] No

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Act). [ ] Yes [X] No


                                        2
<PAGE>

                                     PART I

ITEM 1. BUSINESS

FORWARD-LOOKING STATEMENTS
--------------------------------------------------------------------------------

Certain matters discussed herein may constitute forward-looking statements
within the meaning of the Private Securities Litigation Reform Act of 1995 and
as such may involve risks and uncertainties. In this report, the words
"anticipates," "believes," "expects," "intends," "future" and similar
expressions identify certain forward-looking statements. These forward-looking
statements relate to, among other things, expectations of the business
environment in which we operate, projections of future performance, perceived
opportunities in the market and statements regarding our mission and vision. Our
actual results, performance, or achievements may differ significantly from the
results, performance, or achievements expressed or implied in such
forward-looking statements. For discussion of the factors that might cause such
a difference, see "Item 7. Management's Discussion and Analysis of Financial
Condition and Results of Operation". We undertake no obligation to update or
revise such forward-looking statements.

GENERAL
--------------------------------------------------------------------------------

Able Energy was incorporated on March 13, 1997 in the state of Delaware. Its
current subsidiaries are Able Oil Inc., Able Energy New York, Inc., Able
Melbourne, Inc. and PriceEnergy, Inc.

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 2005, 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 32,000 home heating oil
customers from four locations, which are located in Rockaway, New Jersey,
Easton, Pennsylvania, Warrensburg, New York, and Melbourne, 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
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.


                                       3
<PAGE>

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. A computer, based on each customer's historical
consumption patterns and prevailing weather conditions, schedules these
deliveries. Customers can also order deliveries of home heating oil through the
Company's website located at WWW.ABLEENERGY.COM, or the website of the Company's
subsidiary PriceEnergy 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 that 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 with its own fleet of 27 custom fuel oil and 3 propane
trucks and 5 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 21 Company owned service vans and 1 owner-operated
service van, 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 primarily 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 2005.
Able Oil is headquartered in Rockaway, New Jersey, and serves just over 29,000
oil customer accounts throughout northern New Jersey, primarily in Morris,
Sussex, Warren, Passaic and Essex counties, from its distribution locations in
Rockaway, New Jersey and in Pennsylvania primarily in Northampton and Lehigh
counties, from its distribution locations in Easton, Pennsylvania. Of these
accounts, approximately 94% are residential customers and 6% are commercial
customers.

Generally, 21 of the Company's 27 fuel oil trucks are reserved for use by Able
Oil, of which 18 trucks operate from the Rockaway facility and 3 trucks operate
from the Easton, Pennsylvania, facility. In addition, Able Oil utilizes the
services of 5 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 18 fuel oil delivery trucks which operate from the Rockaway facility,
and the 5 owner-operator trucks, acquire fuel inventory at the Company's
facility in Rockaway, New Jersey. Dispatch of fuel oil trucks is conducted at
the Rockaway facility. 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


                                       4
<PAGE>

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 facility. Able Oil
dispatches a total of 22 service vans, 1 of which is subcontracted from an
owner-operator.

ABLE MELBOURNE

Able Melbourne was established in July 1996, and is located in Cape Canaveral
Florida. In fiscal 2005, revenues from Able Melbourne accounted 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's, 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 subsidiary Able
Energy New York, Inc. ("Able Energy NY").

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 NY provides its
propane customers with such tanks at no charge, and by doing so, remains such
customer's exclusive supplier of propane. Able Energy NY 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. A
computer, based on each customer's historical consumption patterns and
prevailing weather conditions, schedules these deliveries.

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

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 9 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.

Now that the proper dealer network is in place, the company expects that about
10 million gallons will be ordered in the coming fiscal year.


                                       5
<PAGE>

ACQUISITION OF ALL AMERICAN PLAZAS, INC.

All American Plazas, Inc., currently owns approximately 38% of our outstanding
shares. In June 2005, we entered into a Stock Purchase Agreement ("Purchase
Agreement") with all of the shareholders (the "Sellers") of All American Plazas,
Inc. ("All American") in connection with our acquisition of All American. The
transaction is expected to be consummated in October 2005, upon receipt of the
required approval by our stockholders, as discussed herein.

All American, which is headquartered in Myerstown, Pennsylvania, is in the
business of owning, operating and developing truck stops. Its operations
include, but are not limited to, the ancillary merchandising of rights,
products, and other goods and services. All American operates 11 multi-service
truck stops in the United States that sell diesel fuel and related services to
approximately 5,000 trucking accounts and other independent consumers. Its
operations are located at primary interchanges servicing major truck routes in
the northeast region of the United States, and its facilities, known as "All
American Plazas," offer a broad range of products, services, and amenities,
including diesel fuel, gasoline, home-style restaurants, truck preventive
maintenance centers, and retail merchandise stores that market primarily to
professional truck drivers and other highway motorists.

A complete description of All American's business and full financial statements
will be included in the proxy statement for the contemplated stockholders'
meeting with respect to the acquisition.

For a more complete discussion of the All American Plaza acquisition please
refer to the Current Report on Form 8-K, dated and filed with the Securities and
Exchange Commission on June 16, 2005 and Item 13 of part III of this 10-K -
"Certain Relationships and Related Transactions."

RECENT ALL AMERICAN FINANCING

All American recently consummated a financing that, if the acquisition of All
American is consummated, will impact the Company. The recently completed
refinancing by All American allowed All American to pay off approximately
$3,000,000 in existing debt and provided All American with approximately
$2,000,000 in working capital.

The description of the terms of All American's refinancing can be found in Item
13 of part III of this 10-K - "Certain Relationships and Related Transactions"
and is qualified in its entirety by the terms and provisions contained in the
financing documentation included in the Current Report on Form 8-K, dated June
7, 2005, and filed with the Securities and Exchange Commission on June 10, 2005,
as Exhibits 99.1 through 99.7.

EFFECT OF CHANGE 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.


                                       6
<PAGE>

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.

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 increases 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 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 2004-2005 recorded temperatures for the season
that 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 is 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'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.

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 Conective Oil
Corporation, Sprague Energy, Petrocom Energy Group Ltd., Gulf-Catamont, Valero
Energy Group, Rio Energy, Trans Montaigne Inc., Center Marketing, Inc. 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, 2005.


                                       7
<PAGE>

Trans Montaigne, Inc. provided Able Melbourne with approximately 99% of its
diesel fuel product requirements for the year ended June 30, 2005 and another
major supplier provided Able Melbourne with approximately 99% of its lubricant
and related product requirements for the year ended June 30, 2005.

Management believes that if the Company's supply of any of the foregoing
products were 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.

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 any
of its fuel trucks.

PRODUCT LINES

In fiscal year 2005, 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 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


                                       8
<PAGE>

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 promotions 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 Energy owns the exclusive right and license to use, and to license others
to use, the proprietary marks, including the service mark "Able Energy-
-Registered Trademark-" (and design) ("Able Energy Proprietary Marks"). The
"Able Energy- -Registered Trademark-" service mark and design was registered
under Classes 37 and 39 of the Principal Register of the U.S. Patent & Trademark
Office ("USPTO") on May 1, 2001 (registration No. 2,447,931). In addition, Able
Energy established certain common law rights to the Able Energy Marks through
its continuous, exclusive and extensive public use and advertising. The
Proprietary Marks are not registered in any state.

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) ("Able Oil Proprietary Marks"). The "Able Oil-
-Registered Trademark-" service mark and design was registered under Classes 37
and 39 of the Principal Register of 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 Able Oil 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 USPTO 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 REGULATIONS

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 of 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


                                       9
<PAGE>

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, affect 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 affect 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 license with a hazardous materials endorsement.
The Company is also subject to the rules and regulations concerning the
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 determine the extent to which future
operations and earnings may be affected by new legislation, new regulations
and/or 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, 2005, the Company employed approximately 95 individuals. From
October through March, the Company's peak season, the Company employs
approximately 114 persons. From April through September, the Company employs
approximately 85 persons. Currently, there are no organized labor unions
representing any of the employees of Company or any of its related companies.


                                       10
<PAGE>

ITEM 2. PROPERTIES.

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 on April 30,
2006 and carries an annual rent increasing from $109,000 to $290,000 over the
term of the lease. The Company owns property located at 344 Route 46 in
Rockaway, New Jersey. This facility accommodates 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 a building, totaling approximately 1,450 square feet,
consisting of a wood frame facility located at 38 Diller Avenue, Newton, New
Jersey, that will serve as a supply depot, storage area & administrative offices
and service facility when damage that occurred on March 14, 2003 in connection
with a fire is repaired.

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

As a result of the March 14, 2003 fire at the Newton, NJ terminal, various
claims have been submitted to the Company's insurance carrier. Over 220 claims
have been settled. As of June 30, 2005, individuals or companies who were unable
to reach successful settlements with the Company's insurance carrier have filed
seven lawsuits against the Company. The Company's insurance carrier has
established reserves for losses, as deemed appropriate. The Company's insurance
carrier is defending as related to compensatory damages. Legal counsel is
defending on any punitive damages claims.

Also in connection with the March 2003 Newton fire, a subsidiary of the Company
entered a guilty plea in July 2005 to one count of negligently damaging
property, a fourth-degree crime in New Jersey. In connection with the plea
agreement, the Company will pay a fine of up to $30,000 (to be determined at a
sentencing in October 2005). In addition, Christopher P. Westad, the Company's
President and Acting Chief Executive Officer, entered into a pre-trial
intervention agreement, conditioned upon 250 hours of community service over a
two-year period, which he is currently serving.

The Company is not currently involved in any legal proceeding that is likely to
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
financial legal proceedings will not have a material adverse affect on the
Company.


                                       11
<PAGE>

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

The following matters were submitted to a vote of security holders at our annual
meeting held at 530 Fifth Avenue in New York, N.Y. on May 25, 2005.

         1. Election of seven directors to hold office until the 2006 Annual
         Meeting of Shareholders and until their successors are elected and
         qualified:

                                                FOR             WITHHELD

        Christopher P. Westad                  1,201,892            4,672
        Gregory D. Frost                       1,202,799            3,765
        Patrick O'Neill                        1,203,999            2,565
        Edward C. Miller, Jr.                  1,202,692            3,872
        Stephen Chalk                          1,194,999           11,565
        Alan E. Richards                       1,203,999            2,565
        Solange Charas                         1,203,999            2,565

        2. Approval of the 2005 Incentive Stock Plan:

              FOR        AGAINST      ABSTAIN        BROKER NON-VOTES
              ---        -------      -------        ----------------

              160,540    38,320       80             1,007,624

                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND
ISSUER PURCHASES OF EQUITY SECURITIES.

(a)     Market Price and Dividend Information

The Company's Common Stock is traded on the Nasdaq SmallCap Market under the
symbol "ABLE". The following table sets forth the high and low bid prices of the
Common Stock on a quarterly basis, as reported by Nasdaq:

FISCAL YEAR ENDED JUNE 30, 2005                          HIGH           LOW
First Quarter                                       $    2.62     $    1.60
Second Quarter                                           6.03          2.14
Third Quarter                                           15.30          2.51
Fourth Quarter                                          22.94          7.90

FISCAL YEAR ENDED JUNE 30, 2004                          HIGH           LOW
First Quarter                                       $    3.85     $    2.75
Second Quarter                                           4.17          2.55
Third Quarter                                            3.37          2.30
Fourth Quarter                                           2.62          1.60

(b)     As of September 23, 2005, the Company's common stock was held
        beneficially by approximately 2,594 persons.

(c)     Dividends

We have never paid a cash dividend on our common stock. It is the current policy
of our Board of Directors to retain any earnings to finance the operations and
expansion of our business. The payment of dividends in the future will depend
upon our earnings, financial condition and capital needs and on other factors
deemed pertinent by the Board of Directors.

(d)     Recent Sales of Unregistered Securities

None.


                                       12
<PAGE>

ITEM 6. 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
Operation".

<TABLE>
<CAPTION>
                                                                       FOR THE YEAR ENDED JUNE 30,
                                                 2005             2004             2003               2002            2001
                                                 ----             ----             ----               ----            ----
RESULTS OF OPERATION DATA -
---------------------------
      CONTINUING OPERATIONS
      ---------------------
<S>                                          <C>              <C>              <C>                <C>             <C>
Sales                                        $ 61,964,825     $ 42,882,327     $ 43,409,488       $ 24,851,039    $ 18,189,597
Gross Profit                                    5,986,870        5,614,858        6,504,093          4,273,819      53,081,399
Operating Income (Loss)                        (1,142,598)      (1,971,745)         328,463         (1,852,533)       (717,763)
Net Income (Loss) from continuing
     operations                                (2,110,257)      (2,700,102)          53,322         (1,947,539)       (725,223)
Net Income (Loss) from continuing
     operations Per Share                            (.99)           (1.34)             .03               (.97)           (.36)
Depreciation and Amortization                   1,183,144        1,152,906        1,070,046          1,027,144       1,183,144
Interest Expense                                  449,776          576,578          435,992            281,994         449,776
Weighted Average Number of Shares
     Outstanding - Basic                        2,140,813        2,013,250        2,012,708          2,001,332       2,140,813

BALANCE SHEET DATA
------------------

Cash                                         $  1,754,318     $  1,309,848     $    400,033       $    258,560    $    999,018
Current Assets                                  6,230,307        5,577,508        5,504,366          3,086,136       4,040,586
Current Liabilities                             6,550,350        5,320,953        5,508,829          5,559,680       5,169,197
Total Assets                                   12,754,560       12,443,695       12,612,582         10,477,891      11,756,530
Long-Term Liabilities                           4,146,095        3,724,691        3,616,461          1,657,071       1,828,401
Total Stockholders' Equity                      2,058,115        3,398,051        3,487,292          3,261,140       4,758,932
</TABLE>

Notes
     1.   The results of operation data for the years ended June 30, 2003, June
          30, 2002 and June 30, 2001 have been adjusted to reflect the
          discontinued operations of Able Propane, LLC (see financial statement
          Note 23).

     2.   Due to the Company changing its fiscal year during 2001, the results
          of operation for the year ended June 30, 2001 in the above table are
          for the period January 1, 2001 to June 30, 2001.


                                       13
<PAGE>

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

The following discussion should be read in conjunction with our Consolidated
Financial Statements, and Notes thereto, contained elsewhere in this report.

OVERVIEW
--------------------------------------------------------------------------------

Able Energy Inc. ("Able") was incorporated in Delaware in 1997. Able Oil, a
wholly owned subsidiary of Able, was established in 1989 and sells both
residential and commercial heating oil and complete HVAC service to it heating
oil customers. Able Energy NY, a wholly owned subsidiary of Able, sells
residential and commercial heating oil, propane diesel fuel, and kerosene to
customers around the Warrensburg NY area. Able Melbourne, a wholly owned
subsidiary of Able, was established in 1996 and sells various grades of diesel
fuel around Cape Canaveral FL. PriceEnergy Inc., a majority owned subsidiary of
Able, was established in 1999 and has developed an internet platform that has
extended the Company's ability to sell and deliver liquid fuels and related
energy products.

Management's Discussion and Analysis of Financial Condition and Results of
Operation contains forward-looking statements, which are based upon current
expectations and involve a number of risks and uncertainties. In order for us to
utilize the "safe harbor" provisions of the Private Securities Litigation Reform
Act of 1995, investors are hereby cautioned that these statements may be
affected by the important factors, among others, set forth below, and
consequently, actual operations and results may differ materially from those
expressed in these forward-looking statements. The important factors include:

     o    Commodity Supply
     o    Commodity Pricing
     o    Customers Converting to Natural Gas
     o    Alternative Energy Sources
     o    Winter Temperature Variations (Degree Days)
     o    Customers Moving Out of The Area
     o    Legislative Changes
     o    The Availability (Or Lack of) Acquisition Candidates
     o    The Success of Our Risk Management Activities
     o    The Effects of Competition
     o    Changes in Environmental Law
     o    General Economic, Market, or Business Conditions

We undertake no obligation to update or revise any such forward-looking
statements.

BUSINESS STRATEGY

Our business plan calls for maximization of sales throughout our existing
heating oil market areas by means of aggressive market penetration to recapture
lost business as well as to attract new customers who have moved into our market
area during the past two years. In addition, our external strategy is to acquire
related heating oil businesses, which strengthen and expand our current service
area along with moving into planned new areas. In this way, we can realize new
residential and commercial business and take advantage of expected population
growth in new market regions.

We also are in the process of becoming more vertically integrated through
acquisition. In addition to acquiring businesses in the core #2 heating oil
portion of our business, we are also developing relationships with potential
acquisitions in the area of diesel fuel distribution, truck stop facilities,
convenience store/gasoline fueling stations, and crude oil refineries.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Our accounting policies are described in Note 1 of the consolidated financial
statements included in this Annual Report on Form 10-K for the fiscal year ended
June 30, 2005. The consolidated financial statements are prepared in accordance
with accounting principles generally accepted in the United States of America,
which requires


                                       14
<PAGE>

management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates.

We consider the following policies to be the most critical in understanding the
judgments involved in preparing the financial statements and the uncertainties
that could impact our results of operations, financial condition and cash flows.

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.

DEPRECIATION, AMORTIZATION AND IMPAIRMENT OF LONG-LIVED ASSETS
We calculate our depreciation and amortization based on estimated useful lives
and salvage values of our assets. When assets are put into service, we make
estimates with respect to useful lives that we believe are reasonable. However,
subsequent events could cause us to change our estimates, thus impacting the
future calculation of depreciation and amortization.

Additionally, we assess our long-lived assets for possible impairment whenever
events or changes in circumstances indicate that the carrying value of the
assets may not be recoverable. Such indicators include changes in our business
plans, a change in the extent or manner in which a long-lived asset is being
used or in its physical condition, or a current expectation that, more likely
than not, a long-lived asset will be sold or otherwise disposed of significantly
before the end of its previously estimated useful life. If the carrying value of
an asset exceeds the future undiscounted cash flows expected from the asset, an
impairment charge would be recorded for the excess of the carrying value of the
asset over its fair value. Determination as to whether and how much an asset is
impaired would necessarily involve numerous management estimates. Any impairment
reviews and calculations would be based on assumptions that are consistent with
our business plans and long-term investment decisions.

ALLOWANCE FOR DOUBTFUL ACCOUNTS RECEIVABLE
We routinely review our receivable balances to identify past due amounts and
analyze the reasons such amounts have not been collected. In many instances,
such uncollected amounts involve billing delays and discrepancies or disputes as
to the appropriate price or volumes of oil delivered, received or exchanged. We
also attempt to monitor changes in the creditworthiness of our customers as a
result of developments related to each customer, the industry as a whole and the
general economy. Based on these analyses, we have established an allowance for
doubtful accounts receivable and consider the reserve adequate, however, there
is no assurance that actual amounts will not vary significantly from estimated
amounts.

REVENUE AND EXPENSE ACCRUALS
We routinely make accruals for both revenues and expenses due to the timing of
compiling billing information, receiving third party information and reconciling
our records with those of third parties. We reflect estimates for these items
based on our internal records and information from third parties. We believe our
estimates for these items are reasonable, but there is no assurance that actual
amounts will not vary significantly from estimated amounts.

INCOME TAXES
As part of the process of preparing consolidated financial statements, the
Company is required to estimate income taxes in each of the jurisdictions in
which it operates. Significant judgment is required in determining the income
tax expense provision. The Company recognizes deferred tax assets and
liabilities based on differences between the financial reporting and tax bases
of assets and liabilities using the enacted tax rates and laws that are expected
to be in effect when the differences are expected to be recovered. The Company
assesses the likelihood of our deferred tax assets being recovered from future
taxable income. The Company then provides a valuation allowance for deferred tax
assets for which the Company does not consider realization of such assets to be
more likely than not. The Company considers future taxable income and ongoing
prudent and feasible tax planning strategies in assessing the


                                       15
<PAGE>

valuation allowance. Any decrease in the valuation allowance could have a
material impact on net income in the period in which such determination is made.

RECENT ACCOUNTING PRONOUNCEMENTS

Refer to Note 1 in the accompanying consolidated financial statements.

RESULTS OF OPERATIONS

The following extraordinary expense items negatively affected net income for the
year ending June 30, 2005:

     o    One time non-recurring expenses for deferred loss due
          to the 2003 Newton Accident                                 $318,000
     o    Accelerated amortization and prepayment penalty for
          early payoff of UPS loan                                    $206,000
     o    Stock based compensation                                    $117,000
     o    Director's fees from prior years                            $183,000
     o    Professional fees for legal & related expenses due to
          the 2003 Newton Accident & supplemental Government
          filings.                                                    $311,000
                                                                    ----------
          Total                                                     $1,135,000

The following table presents the percentage of total revenue for the periods
indicated and changes from period to period of certain items included in the
Company's Consolidated Statements of Operations.

<TABLE>
<CAPTION>
                                                                                                  Period-to-Period
                                                                                                     % Changes
                                                           % For Year Ended                          ---------
                                                               June 30,                         2005           2004
                                                               --------                          vs.            vs.
                                                     2005          2004        2003             2004           2003
                                                     ----          ----        ----             ----           ----
<S>                                                 <C>           <C>         <C>               <C>            <C>
Net sales                                           100.0%        100.0%      100.0%            44.5%          (1.2)%
Cost of sales                                        90.3          86.9        85.8             50.2            1.0
                                                     ----          ----        ----
Gross profit                                         9.7           13.1        15.0              6.6          (13.7)
Selling, general and administrative expenses        (9.6)         (15.0)      (11.8)            (7.6)          26.0
Depreciation and Amortization Expense               (1.9)         (2.7)        (2.5)             2.6            7.7
                                                     ----          ----        ----
Loss (income) from operations                       (1.8)         (4.6)         0.8             42.1             *
Interest and Other Income                            0.3           0.3          0.3             43.3           33.1
Interest Expense                                    (0.7)         (1.3)        (1.0)           (22.0)          32.2
Directors' Fees                                     (0.3)           -          (0.1)              *              *
Gain (loss) on sale of assets                         -             -            -                *              *
Gain on Insurance Recovery                            -             -           .05               *              *
Other Income (Expense)                              (0.5)           -            -                *              *
Legal Fees Relating to Other Expense                (0.3)         (0.6)        (0.2)              *              *
                                                     ----          ----        ----
Income (loss) from continuing operations
     before income tax (provision) benefit          (3.4)         (6.2)         0.2            (20.8)            *
Income tax (provision) benefit                       0.0          (0.1)        (0.1)              *
                                                     ----          ----        ----
Income (loss) from continuing operations            (3.4)         (6.3)         0.1            (21.8)            *
                                                    -----         -----         ---
</TABLE>
* Not meaningful


                                       16
<PAGE>

FISCAL 2005 COMPARED TO FISCAL 2004

Revenue for fiscal 2005 increased approximately $19.1 million or 44.5% over
fiscal 2004. This increase can be attributed primarily the pass-through of fuel
oil costs customers offset by somewhat lower gallons sales during the period as
a result of a slight 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 March 2003 accident.

Gross profit margins for fiscal 2005 decreased to 9.7% from 13.1% for fiscal
2004. The decrease in margin was the result of the dramatically rising product
costs during the period. Retail pricing was adjusted as necessary to cover most
of the increases while continuing to maintain the Company's competitive position
in the marketplace. Gross profit margin was also affected by a strong increase
in sales of our PriceEnergy subsidiary in Able's present market area.

Selling, general and administrative expenses for fiscal 2005 decreased by
approximately $487,000 or 7.6% compared to fiscal 2004. The Company attributes
this decrease primarily to a reduction in advertising and marketing of
approximately $315,000 related to more effective advertising campaigns and a
reduction in bad debt expense of approximately $151,000 related to increased
collection efforts during the period.

Depreciation and amortization expense remained relatively flat for fiscal 2005
as compared to fiscal 2004.

Other income (expenses) increased to a net expense of $964,000 in fiscal 2005
from $689,000 in fiscal 2004. The increase is primarily related to a write-off
of costs related to insurance claims of approximately $318,000 and directors
fees of $183,000. These costs were offset by an increase in interest income of
approximately $65,000 and reduction in interest expense of approximately
$127,000 related to debt pay-offs and refinancing.

Operating loss for fiscal 2005 was $1.1 million compared to $1.9 million for
fiscal 2004. The net improvement in our operating loss for the year was directly
related to the volatile market pricing and a decrease in selling, general and
administrative expenses.

Our effective tax rate for fiscal 2005 is negligible. The difference in the
Company's effective tax rate from the federal statutory rate is primarily due to
a 100% valuation allowance provided for all deferred tax assets. Current period
income tax expense of $3,488 represents minimum state tax liabilities.

Net loss for fiscal 2005 was $2.1 million compared to $89,000 for fiscal 2004.
During fiscal 2004 the Company recognized a gain on sale of the operating assets
of Able Propane in the amount of $2.7 million, which reduced its net loss from
$2.7 million. Excluding this gain the net loss from fiscal 2004 to fiscal 2005
decreased by approximately $590,000. This decrease in the net loss is primarily
due to gross profit increase and selling, general and administrative expense
decreases offset by increases in other expenses.

FISCAL 2004 COMPARED TO FISCAL 2003

The Company reported revenues of $42,882,327 for fiscal 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 the
previous 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 fiscal 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 year
ending June 30, 2004. The Company attributes this increase to higher insurance
rates due to an unsettled insurance market; payroll costs, advertising, outside
consulting and legal fees.


                                       17
<PAGE>

Operating loss for fiscal 2004 was $(1,971,745) as compared to the Company's
income of $328,463 for fiscal 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).

Net loss for fiscal 2004 was $(2,700,102) as compared to income of $53,322 in
fiscal 2003. This loss was directly related to an increase in operating costs,
warmer temperature for the season, and a lower gross margin.

OPERATIONAL EFFICIENCIES

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. Total gallons for fiscal 2005 vs.
fiscal 2004 were down by 2.9%. This is primarily the result of slightly lower
heating degree-days in the 2004/05 season vs. the 2003/04 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. 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, or a substitute (acquisition) facility, before the
beginning of the upcoming heating season. The ability to use this, or some other
location in the area, 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 gallons
sales. Gallons increases could also be realized through the successful
completion of several acquisitions that are anticipated for completion in the
current 2005/2006 fiscal year. These acquisitions, if completed, could
significantly add to our Company's overall sales volume as measured in gallons
as well as dollars of revenue.

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
organization's growth) will further enhance this increased utilization.
Moreover, the Company has completed the process of implementing a new Versyss
(now ADDS North) 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 ADDS North computer operating system. The Company believes that these
changes will enable management, through enhanced reporting capabilities, to
quickly respond to changing trends in sales and expenses. The combination of the
new operating system and the detailed budget program and reporting now provides
all levels of management with real time results not previously available.

The Company's margin strategy will be strengthened as it plans to shift some of
the sales volume to other area dealers within the PriceEnergy subsidiary to
handle highly discounted non-service related home heating oil sales. This change
will permit Able Oil Co. to focus and grow its higher margin 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 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. Since the flat rate pricing has now been fully rolled out,
the Company's service segment is now operating as a profit center instead of a
support vehicle to the fuel delivery side of the business.


                                       18
<PAGE>

WARRENSBURG, NEW YORK OPERATIONAL ENHANCEMENTS

The Company is in the process of completing 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 previous operations on its Lake George property
have been moved to the new site and the Lake George location has been sold. The
proceeds from the sale of this location have provided funding for the new
operations at the industrial park. When completed this fall, 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. A new modular office and tank farm has been completed on
the new property and the Company has terminated its leased office space on Mail
Street in Warrensburg. By having all operations combined in the new location we
will have 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 introduced additional customer service technology to its
Rockaway call and administrative center during the past year. Management has
completed improvements to its existing telephone hardware and in-house call
management. The Company's call center environment now provides he ability to
respond to changing call patterns, both higher and lower, without the expense of
clerical over-staffing to meet unrealized needs. New software gives customers
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. This system has been a contributing factor in our reduction of
clerical SG&A expense for the past fiscal year.

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 is also now
performing billing functions at the customer's location as well as documenting
payment data instantaneously. Additionally, management is now aware of the
status of every on-duty worker and is able to obtain real time reporting for
stand-by, en route, and service work time. This system has enabled the Company
to maximize scheduling opportunities and eliminate service technician down time.

PRICEENERGY OPERATING SUBSIDIARY

The company's operating subsidiary, PriceEnergy, with its modern
order-processing platform, has been in full operation for over four years now.
This revolutionary proprietary technology is fully automated and allows for the
removal of the inefficiencies associated with traditional heating oil companies
in this industry. PriceEnergy has generated over 7.1 million gallons in business
this year, which were delivered by the growing PriceEnergy dealer network. This
is an increase of over 61% vs. prior year. In December of 2002, PriceEnergy
began sales of home heating oil in the initial BJ's Wholesale Club. Gallons sold
through this venue have been steadily increasing. The Company is excited about
these types of opportunities with "Channel Partners" such as BJ's and is looking
to expand the Channel Partner concept. The Company is currently in the process
of upgrading the PriceEnergy operating platform to enable it to handle even
greater volumes of business as well as provide new services to its customers
including an on-line or "I-Catalog" selling energy related items for home and
business.

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.
While there were no serious injuries, the Newton facility has been in an out of
service condition since the incident.

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, and was
granted immediate permission to make some building repairs and restore power to
the underground cathodic protection system. The Company has effectuated these
repairs and will continue to move the legal process forward in order to regain
use of the facility. It is anticipated that


                                       19
<PAGE>

the Company will have use of either its Newton facility or an alternative
location in the area soon. This would enable the Company to realize savings in
delivery mileage and driver time as a result of being able to handle this area's
business needs locally.

LIQUIDITY AND CAPITAL RESOURCES

To date, our principal sources of working capital have been the proceeds from
public and private placements of securities and notes payable. Since our
inception, sales of securities, including the proceeds from the exercise of
outstanding options and warrants, have generated approximately $6.5 million less
applicable expenses.

We had a working capital deficit of approximately $(320,000) at June 30, 2005
compared to working capital of approximately $257,000 at June 30, 2004 and
ratios of current assets to current liabilities of .95:1 as of June 30, 2005 and
1.05:1 as of June 30, 2004. The working capital decrease of approximately
$577,000 was primarily due to a net loss of approximately $2.1 million and
capital expenditures of approximately $1.2 million. This decrease was partially
offset by proceeds from the sale of common stock through the exercise of
outstanding options and warrants of approximately $0.5 million, net proceeds
from note payable, long term debt and lines of credit of approximately $0.9
million, depreciation and amortization included in net loss of approximately
$1.2 million and non-cash compensation included in net loss of approximately
$0.2 million.

In May 2005 we entered into a $1,750,000 line of credit agreement with
Entrepreneurs Growth Capital, LLC. The line is collateralized by accounts
receivable and inventories. Outstanding balances under the loan bear interest at
an annual rate equal to the Citibank's Prime rate plus 4%. As of June 30, 2005
approximately $1 million was outstanding and $750,000 was available under this
credit line.

On July 12, 2005, the Company consummated a financing with a group of lenders.
Pursuant to the terms of the Securities Purchase Agreement, the Company sold
variable rate convertible debentures in the amount of $2.5 million. The
debentures shall be repaid within two years from the date of issuance with
interest payable at a rate per annum equal to Libor, plus 4%, which on July 12,
2005 was 3.57% plus 4%, or 7.57%. The interest is payable quarterly on the first
of January, April, July, and October. The debentures may be converted at the
option of the purchasers into shares of the Company's Common Stock at a
conversion price of $6.50 per share. The amount of shares to be issued at such
conversion will be 384,618. In addition, the purchasers shall have the right to
receive five-year warrants to purchase 192,308 shares of Common Stock at $7.15
per share. The market value of the Company's Common Stock on July 12, 2005 was
$17.90 per share. The debenture conversion price of $6.50 is 36.31% of the
market value. Closing expenses related to this transaction totaled $315,000,
including a $250,000 broker fee and $65,000 in various legal expenses.

On July 27, 2005, the Company made a loan of $1,730,000 to All American Plazas,
Inc. which is the largest shareholder of the Company. The funds were disbursed
from the financing proceeds of $2.5 million described above. Under the note, the
loan bears interest at 3.50% per annum and is secured by the 1,000,000 shares of
Able Energy, Inc. Common Stock owned by All American Plazas, Inc. The interest
rate of the Company on its $2.5 million of convertible debentures is currently
7.57%, as noted above.

We anticipate that funds generated from operations, together with cash and
investments, and availability under our credit line will be sufficient to fund
our current level of growth and our existing commitments at least through fiscal
2006. However, to the extent the expansion of our operations requires
significant additional resources, we may be required to seek additional
financing. No assurance can be given that such financing would be available on
terms that would be acceptable to us.

MATERIAL COMMITMENTS
--------------------------------------------------------------------------------

The following schedule summarizes our contractual cost obligations as of June
30, 2005 in the periods indicated.

<TABLE>
<CAPTION>
--------------------------------------- ---------------------------------------------------------------------------------
                                                                     Payments Due by Period
                                        ---------------------------------------------------------------------------------
             Contractual                                                                                    More than
             Obligations                    Total        Less than 1 year      1-3 years      3-5 years       5 years
--------------------------------------- --------------- ------------------- ---------------- ------------ ---------------
<S>                                        <C>                 <C>             <C>             <C>           <C>
Long-Term Debt                             $ 4,339,187         $ 1,086,849     $    244,263    $ 151,110     $ 2,856,965
--------------------------------------- --------------- ------------------- ---------------- ------------ ---------------
Capital Lease Obligations                      976,398             266,831          669,344       40,223               -
--------------------------------------- --------------- ------------------- ---------------- ------------ ---------------
Operating Leases                                98,830              98,830                -            -               -
--------------------------------------- --------------- ------------------- ---------------- ------------ ---------------
Unconditional Purchase Obligations           2,284,909           2,284,909                -            -               -
--------------------------------------- --------------- ------------------- ---------------- ------------ ---------------
Other Long-Term Obligations                          -                   -                -            -               -
--------------------------------------- --------------- ------------------- ---------------- ------------ ---------------

Total Contractual Cash Obligations         $ 7,699,324         $ 3,737,419     $    913,607    $ 191,333     $ 2,856,965
--------------------------------------- --------------- ------------------- ---------------- ------------ ---------------
</TABLE>


                                       20
<PAGE>

Excluded from the table above is estimated interest payments on long-long term
debt and capital lease obligations of approximately $378,035, $765,819, $367,974
and $2,031,618 for the periods less than 1 year, 1-3 years, 3-5 years, and more
than 5 years, respectively.

ADDITIONAL FACTORS THAT MAY AFFECT FUTURE RESULTS
--------------------------------------------------------------------------------

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.

FUTURE OPERATING RESULTS. Future operating results, which reflect management's
current expectations may be impacted by a number of factors that could cause
actual results to differ materially from those stated herein. These factors
include worldwide economic and political conditions, terrorist activities,
industry specific factors, and governmental agencies.

FLUCTUATIONS IN OUR QUARTERLY OPERATING RESULTS MAY CAUSE VOLATILITY IN THE
PRICE OF OUR COMMON STOCK. Given the nature of the markets in which we
participate, we cannot reliably predict future revenue and profitability. As
demand for our services has increased in recent periods, our quarterly revenue
and operating results have become highly dependent on the timing of contracts
signed and programs implemented during the quarter, which are difficult to
forecast.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The Company does not issue or invest in financial instruments or derivatives for
trading or speculative purposes. All of the operations of the Company are
conducted in the United States, and, as such, are not subject to material
foreign currency exchange rate risk. At June 30, 2005, the Company had
approximately $4.3 million of outstanding long-term debt. Although the Company's
assets included approximately $1.7 million in cash and cash equivalents market
rate risk associated with changing interest rates in the United States is not
material. See also Note 4 of the Notes to Consolidated Financial Statements.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

Attached.


                                       21
<PAGE>

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE.

None.

ITEM 9A.  CONTROLS AND PROCEDURES.

An evaluation was performed under the supervision and with the participation of
the Company's management, including the acting chief executive officer ("CEO")
and acting chief financial officer ("Acting CFO") (who ceased performing the
duties of Acting CFO on August 15, 2005), of the effectiveness of the design and
operation of the Company's disclosure controls and procedures. Based on that
evaluation, the Company's management, including the CEO and Acting CFO,
concluded that the Company's disclosure controls and procedures were effective
as of June 30, 2005.

Subsequent to the performance of the evaluation described above, the Company
hired a new chief financial officer ("New CFO") on August 15, 2005. The New CFO,
together with the Company's management and Audit Committee, is in the process of
evaluating the current effectiveness of the Company's disclosure controls and
procedures to ensure their effectiveness on an ongoing basis. This evaluation is
still in progress. To date, no deficiencies or weaknesses in the Company's
disclosure controls and procedures have been identified.

There were no significant changes in the Company's internal control over
financial reporting in the fourth fiscal quarter of 2005 that have materially
affected, or are reasonably likely to materially affect, the Company's internal
control over financial reporting.

ITEM 9B.  OTHER INFORMATION

None.


                                       22
<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES

                               For the Years Ended
                             June 30, 2005 and 2004





                                                                       Page
                                                                       ----

Report of Independent Registered Public Accounting Firm                 F-1

Consolidated Balance Sheets                                             F-2

Consolidated Statements of Operations                                   F-4

Consolidated Statements of Stockholders' Equity                         F-5

Consolidated Statements of Cash Flows                                   F-6

Notes to Consolidated Financial Statements                           F-8 - F-25




                                       23
<PAGE>

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

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
             -------------------------------------------------------

We have audited the accompanying consolidated balance sheets of Able Energy,
Inc. and subsidiaries as of June 30, 2005 and 2004 and the related consolidated
statements of operations, Stockholders' equity, and cash flows for each of the
three years in the period ended June 30, 2005. 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 Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Able Energy, Inc.
and subsidiaries as of June 30, 2005 and 2004, and the results of their
operations and their cash flows for each of the three years in the period ended
June 30, 2005 in conformity with accounting principles generally accepted in the
United States of America.

Simontacchi & Company, LLP
Rockaway, New Jersey
September 14, 2004


                                      F-1
<PAGE>
<TABLE>
<CAPTION>

                                        ABLE ENERGY, INC. AND SUBSIDIARIES
                                            Consolidated Balance Sheets
                                                     June 30,

                                                      ASSETS
                                                      ------

                                                                               2005                   2004
                                                                               ----                   ----
<S>                                                                            <C>                    <C>
CURRENT ASSETS:
    Cash                                                                       $ 1,754,318            $ 1,309,848
    Accounts Receivable (Less Allowance for Doubtful
       Accounts of  $238,049 (2005) and $192,222 (2004)                          2,876,900              2,436,554
    Inventory                                                                      726,987                559,325
    Notes Receivable - Current Portion                                              57,826                 51,851
    Other Receivable - Non-Compete - Current Portion                               225,000                225,000
    Miscellaneous Receivables                                                       38,596                127,422
    Prepaid Expenses                                                               485,904                310,142
    Deferred Costs - Insurance Claims                                                    -                424,547
    Prepaid Expense - Income Taxes                                                       -                  2,063
    Deferred Income Tax                                                             64,776                 54,923
    Other Receivable                                                                     -                 75,833
                                                                               -----------            -----------
        TOTAL CURRENT ASSETS                                                     6,230,307              5,577,508
                                                                               -----------            -----------

PROPERTY AND EQUIPMENT:
    Land                                                                           479,346                479,346
    Buildings                                                                      946,046              1,000,268
    Trucks                                                                       3,594,218              3,217,443
    Fuel Tanks                                                                     824,738                674,765
    Machinery and Equipment                                                        999,315                911,177
    Building Improvements                                                          790,424                607,484
    Cylinders                                                                      295,476                183,773
    Office Furniture and Equipment                                                 205,319                200,640
    Website Development Costs                                                    2,390,589              2,330,794
                                                                               -----------            -----------
                                                                                10,525,471              9,605,690
    Less: Accumulated Depreciation and Amortization                              5,980,636              4,819,707
                                                                               -----------            -----------
        NET PROPERTY AND EQUIPMENT                                               4,544,835              4,785,983
                                                                               -----------            -----------

OTHER ASSETS:
    Deferred Income Taxes                                                           45,091                 45,091
    Deposits                                                                        54,918                137,015
    Other Receivable - Non-Compete - Less Current Portion                          450,000                675,000
    Notes Receivable - Less Current Portion                                        649,435                675,295
    Customer List, Less Accumulated Amortization of  $188,122                      422,728                422,728
    Covenant Not to Compete, Less Accumulated Amortization of
      $100,000 (2005) and $96,667 (2004)                                                 -                  3,333
    Development Costs - Franchising                                                  9,191                 18,382
    Deferred Closing Costs - Financing                                             348,055                103,360
                                                                               -----------            -----------

         TOTAL OTHER ASSETS                                                      1,979,418              2,080,204
                                                                               -----------            -----------

         TOTAL7 ASSETS                                                         $12,754,560            $12,443,695
                                                                               ===========            ===========


                           See accompanying notes to consolidated financial statements.
</TABLE>

                                                        F-2
<PAGE>
<TABLE>
<CAPTION>

                                        ABLE ENERGY, INC. AND SUBSIDIARIES
                                      Consolidated Balance Sheets (continued)
                                                     June 30,

                                       LIABILITIES AND STOCKHOLDERS' EQUITY
                                       ------------------------------------

                                                                               2005                   2004
                                                                               ----                   ----

<S>                                                                            <C>                    <C>
CURRENT LIABILITIES:
    Accounts Payable                                                           $ 1,863,841            $ 1,703,005
    Note Payable - Line of Credit                                                1,015,468                699,236
    Note Payable - Other                                                           432,660                      -
    Current Portion of Long-Term Debt                                              338,212                371,838
    Accrued Expenses                                                               184,097                318,154
    Accrued Taxes                                                                  112,064                 31,582
    Employee Income Tax Withheld                                                   146,624                      -
    Deferred Income                                                                      -                  2,333
    Customer Pre-Purchase Payments                                               2,226,655              1,495,906
    Customer Credit Balances                                                       230,729                698,899
                                                                               -----------            -----------
        TOTAL CURRENT LIABILITIES                                                6,550,350              5,320,953

DEFERRED INCOME                                                                     79,679                 79,679
DEFERRED INCOME TAXES                                                              104,517                 91,176
LONG TERM DEBT: less current portion                                             3,961,899              3,553,836
                                                                               -----------            -----------
        TOTAL LIABILITIES                                                       10,696,445              9,045,644
                                                                               -----------            -----------

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 2,457,320 (2005) and 2,013,250 (2004)                   2,457                  2,014
    Paid in Surplus                                                              6,481,102              5,711,224
    Retained Earnings (Deficit)                                                 (4,425,444)            (2,315,187)
                                                                               -----------            -----------
        TOTAL STOCKHOLDERS' EQUITY                                               2,058,115              3,398,051
                                                                               -----------            -----------

        TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                             $12,754,560            $12,443,695
                                                                               ===========            ===========


                           See accompanying notes to consolidated financial statements.
</TABLE>

                                                       F-3
<PAGE>
<TABLE>
<CAPTION>

                                                ABLE ENERGY, INC. AND SUBSIDIARIES
                                              Consolidated Statements of Operations
                                                   For the Years Ended June 30,


                                                                               2005               2004               2003
                                                                               ----               ----               ----
<S>                                                                            <C>                <C>                <C>
Net Sales                                                                      $61,964,825        $42,882,327        $43,409,488

Cost of Sales                                                                   55,977,955         37,267,469         36,905,395
                                                                               -----------        -----------        -----------

     Gross Profit                                                                5,986,870          5,614,858          6,504,093
                                                                               -----------        -----------        -----------

Expenses
     Selling, General and Administrative Expenses                                5,946,324          6,433,697          5,105,584
     Depreciation and Amortization Expense                                       1,183,144          1,152,906          1,070,046
                                                                               -----------        -----------        -----------
        Total Expenses                                                           7,129,468          7,586,603          6,175,630
                                                                               -----------        -----------        -----------

    Income (Loss) From Operations                                               (1,142,598)        (1,971,745)           328,463
                                                                               -----------        -----------        -----------

Other Income (Expenses):
     Interest and Other Income                                                     214,742            149,803            112,543
     Interest Expense                                                             (449,776)          (576,578)          (435,992)
     Directors' Fees                                                              (183,197)                 -            (24,000)
     Gain (Loss) on Sale of Assets                                                 (19,249)                 -                  -
     Gain on Insurance Recovery                                                          -                  -            215,140
     Other Expense (Note 19)                                                      (318,236)                  -                 -
     Legal Fees Relating to  Accident (Note 9)                                    (208,455)          (261,862)           (90,050)
                                                                               -----------        -----------        -----------
         Total Other Income (Expense)                                             (964,171)          (688,637)          (222,359)
                                                                               -----------        -----------        -----------

     Income (Loss) from Continuing Operations
         Before Provision for Income Taxes (Credit)                             (2,106,769)        (2,660,382)           106,104

Provision for Income Taxes (Credit)                                                  3,488             39,720             52,782
                                                                               -----------        -----------        -----------

     Net Income (Loss) From Continuing Operations                               (2,110,257)        (2,700,102)            53,322
                                                                               -----------        -----------        -----------

Discontinued Operations:
     Income (Loss) from Discontinued Operations                                          -           (57,630)            148,830
     Gain on Sale of Subsidiary Operating Assets                                         -          2,668,490                  -
                                                                               -----------        -----------        -----------

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

     Net Income (Loss)                                                         $(2,110,257)       $   (89,242)       $   202,152
                                                                               ===========        ===========        ===========

Basic Earnings (Loss) per Common Share
     Income (Loss) from Continuing Operations                                  $      (.99)       $     (1.34)       $       .03
                                                                               ===========        ===========        ===========
     Income (Loss) from Discontinued Operations                                $         -        $      1.30        $       .07
                                                                               ===========        ===========        ===========

Diluted Earnings (Loss) per Common Share
     Income (Loss) from Continuing Operations                                  $      (.99)       $     (1.34)       $       .03
                                                                               ===========        ===========        ===========
     Income (Loss) from Discontinued Operations                                $         -        $      1.30        $       .07
                                                                               ===========        ===========        ===========

Weighted Average number of Common Shares Outstanding                             2,140,813          2,013,250          2,012,708
                                                                               ===========        ===========        ===========

Weighted Average Number of Common Shares Outstanding,
     Assuming Dilution                                                           2,140,813          2,013,250          2,051,700
                                                                               ===========        ===========        ===========


                                 See accompanying notes to consolidated financial statements.
</TABLE>

                                                             F-4
<PAGE>
<TABLE>
<CAPTION>

                                                 ABLE ENERGY, INC. AND SUBSIDIARIES
                                           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                                  For the Years Ended November 30,


                                                                                ADDITIONAL                              TOTAL
                                                                                 PAID-IN            RETAINED         STOCKHOLDERS
                                            SHARES             AMOUNT            SURPLUS            EARNINGS            EQUITY
                                            ------             ------            -------            --------            ------

<S>                                        <C>                <C>               <C>               <C>                 <C>
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

Additional Shares Issued                     444,070               443             769,878                               770,321

Net Loss                                           -                 -                   -         (2,110,257)        (2,110,257)
                                           ---------          --------          ----------        -----------         ----------

Balance - June 30, 2005                    2,457,320          $  2,457          $6,481,102        $(4,425,444)        $2,058,115
                                           =========          ========          ==========        ===========         ==========


                                    See accompanying notes to consolidated financial statements.
</TABLE>

                                                                F-5
<PAGE>
<TABLE>
<CAPTION>

                                                ABLE ENERGY, INC. AND SUBSIDIARIES
                                              Consolidated Statements of Cash Flows
                                                 For the Years Ended November 30,


                                                                               2005               2004              2003
                                                                               ----               ----              ----
<S>                                                                            <C>                <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES OF CONTINUING OPERATIONS
Net Income (Loss)                                                              $(2,110,257)       $   (89,242)      $   202,152
(Loss) Income from Discontinued Operations                                                            (57,630)          148,830
Gain on Sale of Subsidiary                                                                         (2,668,490)
Gain on Sale of Subsidiary - Non-Cash                                                               1,400,000
--------------------------------------------------------------------------------------------------------------------------------

INCOME (LOSS) - CONTINUING OPERATIONS                                          $(2,110,257)       $(2,700,102)      $    53,322
 Adjustments to Reconcile Net Income to Net Cash
  used by Operating Activities:
    Depreciation and Amortization                                                1,183,144          1,152,906         1,070,046
    Consulting Fee                                                                  12,987                  -                 -
    Loss (Gain) on Disposal of Equipment                                            35,722                  -          (215,272)
    Directors' Fees                                                                103,200                  -            24,000
    Stock Based Compensation                                                       117,000                  -                 -
    (Increase) Decrease in:
       Accounts Receivable                                                        (440,346)           225,254          (728,282)
       Inventory                                                                  (167,662)           230,097          (383,998)
       Prepaid Expenses                                                           (117,320)            85,840          (167,143)
       Prepaid Income Taxes                                                          2,063                  -               670
       Deposits                                                                     82,097             28,526           (87,000)
       Deferred Income Tax - Asset                                                  (9,853)            18,854            (8,074)
       Deferred Costs - Insurance Claims                                           424,547            279,128          (614,816)
     Increase (Decrease) in:
       Accounts Payable                                                            160,836            282,094           261,570
       Accrued Expenses                                                            (53,575)          (484,246)           19,355
       Employee Income Tax Withheld                                                146,624                  -                 -
       Customer Advance Payments                                                   730,749            559,226            56,569
       Customer Credit Balance                                                    (468,170)           282,255          (131,692)
       Deferred Income Taxes                                                        13,341             20,866            15,598
       Escrow Deposits                                                                   -             (5,000)          (23,472)
       Deferred Income                                                              (2,333)             2,333                 -
                                                                               -----------        -----------       -----------
       NET CASH USED BY OPERATING ACTIVITIES
           CONTINUING OPERATIONS                                                  (357,206)           (21,969)         (858,619)
                                                                               -----------        -----------       -----------

CASH FLOW FROM INVESTING ACTIVITIES
 Purchase of Property and Equipment                                             (1,139,969)        (1,216,540)       (1,102,589)
 Web Site Development Costs                                                        (59,795)           (56,219)          (74,064)
 Increase in Deposits                                                                    -                  -            (7,971)
 Insurance Claim Receivable                                                              -            349,526                 -
 Disposition of Equipment                                                            4,876             73,860           118,258
 Cash Received on Sale of Equipment and Inventory - Subsidiary                     225,000                  -                 -
 Payment on Notes Receivable - Sale of Equipment                                    19,855              8,224            13,359
 Cash Received on Sale of Property                                                 229,814                  -                 -
 Note Receivable - Montgomery                                                            -                  -               655
 Receivable - Officer                                                               75,833            (75,833)                -
 Miscellaneous Receivables                                                         103 826            (56,919)           43,402
                                                                               -----------        -----------       -----------
       NET CASH USED BY INVESTING ACTIVITIES                                      (540,560)          (973,901)       (1,008,950)
                                                                               -----------        -----------       -----------


                                    See accompanying notes to consolidated financial statements.
</TABLE>

                                                                F-6
<PAGE>
<TABLE>
<CAPTION>

                                              ABLE ENERGY, INC. AND SUBSIDIARIES
                                      Consolidated Statements of Cash Flows (continued)
                                               For the Years Ended November 30,


                                                                               2005               2004           2003
                                                                               ----               ----           ----
<S>                                                                            <C>                <C>            <C>
CASH FLOW FROM FINANCING ACTIVITIES
   Note Payable - Bank                                                         $  (699,236)       $   700,000    $         -
  (Decrease) Increase in Notes Payable - Bank                                            -         (1,270,764)      (200,000)
   Note Payable - Other                                                            432,660         (1,585,000)     1,085,000
   Note Payable - Officer                                                                -           (321,630)       311,320
   Note Payable - Line of Credit                                                 1,015,468                  -              -
   Decrease in Long-Term Debt                                                   (3,236,437)        (3,377,095)      (766,479)
   Increase in Long-Term Debt                                                    3,610,874          5,117,315        844,869
   Increase in Deferred Financing Cost on Notes Payable                           (244,695)                 -              -
   Sale of Common Stock                                                            463,602                  -              -
                                                                               -----------        -----------    -----------
           NET CASH (USED) PROVIDED BY FINANCING ACTIVITIES
                CONTINUING OPERATIONS                                            1,342,236           (737,174)     1,274,710
                                                                               -----------        -----------    -----------

DISCONTINUED OPERATIONS:
   Net Cash (Used) Provided by Discontinued Operations                                   -          1,055,720        734,332
   Proceeds from Sale of Equipment and Inventory                                         -          3,000,000              -
   Cost of Sale                                                                          -         (1,412,861)             -
                                                                               -----------        -----------    -----------
            NET CASH PROVIDED BY DISCONTINUED
                OPERATIONS                                                               -          2,642,859        734,332
                                                                               -----------        -----------    -----------

NET INCREASE IN CASH                                                               444,470            909,815        141,473
Cash - Beginning of Year                                                         1,309,848            400,033        258,560
                                                                               -----------        -----------    -----------
Cash - End of Year                                                             $ 1,754,318        $ 1,309,848    $   400,033
                                                                               ===========        ===========    ===========

The Company had Interest Cash Expenditures of:                                 $   432,849        $   665,032    $   416,049
The Company had Tax Cash Expenditures of:                                      $    17,249        $    59,638    $    34,567


                                    See accompanying notes to consolidated financial statements.
</TABLE>

                                                               F-7
<PAGE>

                       ABLE ENERGY, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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 7 and 12).

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, 2005 is $819.790 (See Notes 7 and 12).

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 Energy
New York, Inc. also installs propane tanks, which it owns and sells propane for
heating and cooking, along with other residential and commercial uses in the
Warrensburg, New York area.

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.

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 as follows:

        Trucks, Machinery & Equipment and Furniture & Fixtures        5 years
        Fuel Tanks                                                   10 years
        Cylinders - Propane                                          20 years
        Building Improvements                                        20 years
        Buildings                                                 30-40 years
        Website Development                                           5 years

Depreciation expense for the year ended June 30, 2005, 2004 and 2003 amounted to
$697,780, $769,742 and $745,015, respectively. 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.

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.

At June 30, 2005 and 2004 the equipment under the capital leases had net book
values of approximately $ 768,248 and $ 622,924, respectively.


                                       F-8
<PAGE>

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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

E-COMMERCE OPERATING SYSTEM DEVELOPMENT COSTS
Costs of $2,390,589 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, 2005, 2004
and 2003 amounted to $472,840, $461,823 and $445,842, respectively.

GOODWILL AND INTANGIBLE ASSETS
Intangibles include customer lists, a covenant not to compete and development
costs- franchising. The covenant not to compete and development costs -
franchising are being amortized over 5 year periods. Amortization expense
related to the covenant not to compete and development costs - franchising for
the years ended June 30, 2005, 2004 and 2003 amounted to $12,524, $29,191 and
$29,191, respectively.

Customer Lists totaling approximately $611,000 related to various acquisitions
were being amortized over lives of 10-15 years thorough July 2001 at which
point, 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
periodically tested for impairment, and adjusted 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.

The Company has reviewed the provisions of this Statement. Based upon an
assessment of the customer lists, there has been no impairment. As of June 30,
2001, the Company has net un-amortized customer lists of $422,728.

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 $1,300,000. 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$338,995, $651,302 and $416,712 for
the years ended June 30, 2005, 2004 and 2003, respectively.


                                      F-9
<PAGE>

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
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.
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.

STOCK BASED COMPENSATION
The Company accounts for its stock options issued to employees and outside
directors pursuant to Accounting Principles Board Opinion ("APB") No. 25,
"Accounting for Stock Issued to Employees" and has adopted the disclosure
requirements of SFAS No. 123, "Accounting for Stock-Based Compensation", and
SFAS No. 148, "Accounting for Stock-Based Compensation - Transition and
Disclosure - an Amendment of FASB Statement No. 123".

The following table illustrates the effect on net income and earnings per share
if the Company had applied the fair value recognition provisions of SFAS No. 123
to stock-based employee compensation.

<TABLE>
<CAPTION>
                                                                             2005              2004              2003
<S>                                                                     <C>                <C>               <C>
        Net Income (Loss) From Continuing Operations, as reported       $    (2,110,257)   $   (2,700,102)   $      53,322
        Deduct: Total stock-based employee compensation
        expense determined under fair value based method for all
        awards, net of related tax effects                                      858,324           102,224          128,950
                                                                        ---------------    --------------    -------------

        Pro forma net loss from continuing operations                   $    (2,968,581)   $   (2,802,306)   $     (75,628)
                                                                        ===============    ==============    =============

        Weighted average common shares outstanding                            2,140,813         2,013,250        2,012,708
                                                                        ===============    ==============    =============

        Dilutive effect of stock options and warrants                         2,140,813         2,013,250        2,051,700
                                                                        ===============    ==============    =============


        (Loss) earning per share:
             Basic from continuing operations, as reported              $          (.99)   $        (1.34)   $         .03
                                                                        ===============    ==============    =============

             Basic from continuing operations, pro forma                $         (1.39)   $        (1.39)   $        (.04)
                                                                        ===============    ==============    =============

             Diluted from continuing operations, as reported            $          (.99)   $        (1.34)   $         .03
                                                                        ===============    ==============    =============

             Diluted from continuing operations, pro forma              $         (1.39)   $        (1.39)   $        (.04)
                                                                        ===============    ==============    =============
</TABLE>


                                      F-10
<PAGE>

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Potentially dilutive options and warrants to purchase 238,000, 349,000 and
389,000 shares of the common stock were outstanding as of June 30, 2005, 2004
and 2003, respectively, but were not included in the computation of diluted loss
per share because the effect of their inclusion would have been anti-dilutive.

The estimated weighted average fair values of the options at the date of grant
using the Black-Scholes option-pricing model as promulgated by SFAS No. 123 and
the related assumptions used to develop the estimates are as follows:

<TABLE>
<CAPTION>
                                                                               2005         2004          2003
<S>                                                                           <C>          <C>           <C>
        Weighted Average fair value of options granted during the year        $4.82        $2.04         $1.99
        Risk-free interest rate                                                4.0%         4.0%          4.0%
        Expected volatility                                                  185.9%       120.1%        113.7%
        Dividend yield                                                         -            -             -
        Expected life                                                       5 years      5 years       5 years
</TABLE>

See Note 13 for further discussion of the Company's stock options.

The Company accounts for stock issued to non-employees in accordance with the
provisions of SFAS 123 and the Emerging Issues Task Force ("EITF") Issue No.
96-18, "Accounting for Equity Instruments that are Issued to other than
Employees for Acquiring, or in Conjunction with Selling Goods or Services."
Under SFAS 123, the cost is measured at the fair value of the consideration
received or the fair value of the equity instruments issued, whichever is more
reliably measured.

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.

RECENT ACCOUNTING PRONOUNCEMENTS
SHARE-BASED PAYMENT
In December 2004, the FASB issued SFAS No. 123(R), "Share-Based Payment," which
is a revision of SFAS No. 123, "Accounting for Stock-Based Compensation". SFAS
123(R) requires that the compensation cost relating to share-based payment
transactions be recognized in financial statements. The compensation cost will
be measured based on the fair value of the equity or liability instruments
issued. The Statement is effective as of the beginning of the first interim or
annual period beginning after June 15, 2005. We will adopt SFAS No. 123(R) on
September 1, 2005 using the modified prospective method. We have disclosed the
pro forma impact of adopting SFAS No. 123(R) on net income and earnings per
share for the year ended June 30, 2005, 2004 and 2003 in Note 1, which includes
all share-based payment transactions to date. We do not yet know the impact that
any future share-based payment transactions will have on our financial position
or results of operations.

INVENTORY COSTS
In November 2004, the FASB issued SFAS No. 151, "Inventory Costs." SFAS 151
amends ARB No. 43, "Inventory Pricing", to clarify the accounting for certain
costs as period expense. The Statement is effective for fiscal years beginning
after June 15, 2005; however, early adoption of this Statement is permitted.
There was no impact from the adoption of this statement.

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
30 months.


                                      F-11
<PAGE>

NOTE 2 NOTES RECEIVABLE (CONTINUED)
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.

The Company is in negotiations with Andrew Schmidt. Andrew Schmidt and the
Company have reached an agreement whereby the liability will be paid by an
additional $.04 per gallon charge on oil purchased from the Company. The Company
believes the value of the collateral will cover the amount due if foreclosure is
required.

Maturities of the Note Receivable are as follows:

                      For the 12
                     Months Ending          Principal
                        June 30,             Amount
                 ---------------------      --------------
                       2006                      $ 44,118
                       2007                        13,753
                       2008                        15,118
                       2009                        16,619
                       2010                        18,268
                       Thereafter                  60,825
                                            --------------
                       Total                     $168,701
                                            ==============

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 Ending          Principal
                        June 30,             Amount
                 ---------------------      --------------
                       2006                      $ 13,708
                       2007                        11,990
                       2008                         6,147
                       2009                         6,715
                                            --------------
                       Total                     $ 38,560
                                            ==============

NOTE 3 INVENTORIES

<TABLE>
<CAPTION>
                               Items                       June 30, 2005        June 30, 2004
                 -----------------------------------    --------------------   -----------------
<S>                                                               <C>                 <C>
                 Heating Oil                                      $ 335,245           $ 232,364
                 Diesel Fuel                                         34,409              19,998
                 Kerosene                                             3,025               4,906
                 Propane                                             28,020              13,461
                 Parts, Supplies and Equipment                      326,290             288,596
                                                        --------------------   -----------------
                 Total                                            $ 726,987           $ 559,325
                                                        ====================   =================
</TABLE>

NOTE 4 NOTES PAYABLE BANK
A.      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.


                                      F-12
<PAGE>

NOTE 4 NOTES PAYABLE BANK (CONTINUED)
        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.

        1.      The collateral will be as follows for the term loan:
                A.      A first mortgage on properties located at 344 Route 46,
                        Rockaway, NJ and 38 Diller Avenue, Newton, NJ
                B.      A first security interest in equipment and fleet
                        vehicles
                C.      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 was $700,000.

        The loan facility is guaranteed by Able Energy, Inc. Officer's loans and
        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 balance of the term loan at June 30, 2004 was     $3,064,523
                Included in current portion of long-term debt            144,422
                                                                      ----------
                Included in long-term debt - less current portion     $2,920,101
                                                                      ==========

        The Term Loan and the Line of Credit were paid in full on May 13, 2005
        with new financing secured by the Company (see note 4 B and C)

B.      On May13, 2005, the Company entered into a term loan with Northfield
        Savings Bank for $3,250,000. Principal and interest shall be due and
        payable the first of each months, commencing on July 1, 2005, in the
        amount of $21,439.25. The initial interest rate is 6.25% per annum on
        the unpaid principal balance for the first five (5) years, to be
        redetermined every fifth anniversary date (reset date) at 300 basis
        points over the five (5) year treasury rate, but not lower than the
        initial rate; at that time the monthly payment will be redetermined. At
        the maturity date of June 1, 2030, all amounts owed are due and payable.
        If payment is not received within ten (10) days after its due date, a
        late charge of 5% of such delinquent payment will be applied.
        Prepayments may be paid in whole or part, together with accrued interest
        on the prepaid amount.

        Security for the Note is a Mortgage and Security Agreement on real
        property in the Borough of Rockaway, County of Morris, New Jersey and an
        assignment of leases and rents, the property is at 344 Route 46. The
        property is owned by Able Energy Terminal, LLC, a wholly owned
        subsidiary. Borrower hereby grants to the bank a continuing security
        interest in all property of the borrower, now and hereafter in
        possession of the bank, as security for payment of this note and any
        other liabilities to the bank. The interest rate on default is 4% per
        annum above the interest rate then in effect.

        Covenants

        The Financial Statements and Compliance Certificate, as per the
        Agreement, will be signed by the borrower's chief financial officer. As
        of June 30, 2005, the Company is in compliance with the Agreement
        covenants.

        The Company paid the term loan due of $3,019,298.52, which included a
        prepayment penalty of $70,864 (included in interest expense on the
        statement of operations), to UPS Capital with proceeds from this loan
        and also closing costs and legal fees. The net amount to the Company was
        $94,993.67.

        Management believes that the carrying value of its long-term debt
        approximates fair value in accordance with SFA 107.


                                      F-13
<PAGE>

NOTE 4 NOTES PAYABLE BANK (CONTINUED)
C.      On May 13, 2005, the Company and subsidiaries entered into a loan and
        security agreement with Entrepreneur Growth Capital, LLC, as lender. The
        loan will be a Line-Of-Credit of $1,750,000, secured by (1) accounts
        receivable, 60 days or less in age from invoice date with a maximum of
        $1,250,000 (accounts Line of Credit) and inventory, owned by borrower in
        storage tanks in Rockaway, New Jersey facility and goods held for sale
        or lease or to be furnished under a contract of service and all present
        and future raw materials, work in process and finished goods, maximum
        credit line of $500,000 (inventory credit line). Loans and advances of
        85% of net amount of eligible accounts receivable and 30% of net amount
        of eligible inventory, not to exceed the Line-of-Credit amount. The
        balance due by June 30, 2005 is $1,015,468.

        Interest and Fees

        Interest payable on loans and advances, related to both accounts
        receivable and inventory advances are charged at Citibank's Prime rate,
        plus 4% per annum, but the rate shall never be more than 24% or maximum
        permitted by law. All interest and fees charged or chargeable to
        borrower shall be deemed as an additional advance.

        Any advance interest shall be charged at 18% per annum, the default rate
        of interest shall be 24% per annum. The Company shall pay the lender an
        annual facility fee in an amount equal to two percent (2%) of the
        Line-of-Credit, $3,500. The facility fee is payable upon execution of
        this agreement and upon each annual anniversary date of this agreement
        until such time this agreement has been terminated in accordance with
        its terms. Borrower shall pay lender a minimum interest charge in an
        amount equal to the difference between (a) $11,000 per month, and (b)
        the actual amount of interest charged to the borrower on the obligation
        that month.

        Borrower shall pay lender a monthly collateral management fee equal to
        one quarter of one percent (0.25%) of the Line-of- Credit, $437.30.

        Collateral

        All of borrower's (a) accounts receivable, now existing and hereafter
        created (b) present and future deposit accounts (c) present and future
        books records, computer programs, etc. (d) presently owned or hereafter
        acquired inventory (e) present and future general intangibles, including
        customer lists, trademarks, etc. (f) rights, title and interest in any
        and all assets, personal property owned by third parties.

        Events of default as per Section 8 of the agreement

        This agreement shall continue in full force and effect for a term ending
        on the last business day of the month two (2) years from the date hereof
        ("the Renewal Date") and shall automatically renew from year-to-year
        thereafter until terminated pursuant to the terms here of. The lender
        may terminate this agreement on the Renewal Date or on the anniversary
        of the Renewal Date in any year by giving the borrower at least thirty
        (30) days prior written notice, by registered or certified mail, return
        receipt requested. Borrower may terminate upon the same dates by giving
        ninety (90) day notice to lender.

        The Company Paid the Line of Credit loan to UPS Capital of $699,235.94,
        plus interest of $1,621.83, for a total of $700,857.77.

NOTE 5 NOTES PAYABLE

        The Company has a mortgage note payable to Able Income Fund, LLC with an
        original balance of $500,000. The note is dated February 22, 2005 and is
        due May 22, 2005. The note has an interest rate of 14% per annum and is
        payable with interest only at $5,833.33 per month with the balance and
        any accrued interest due at May 22, 2005. The note is secured by a
        mortgage on property in Warrensburg Industrial Park, Warrensburg, New
        York, owned by Able Energy New York, Inc., a wholly owned subsidiary of
        the Company. The due date of the loan has been extended to August 22,
        2005. All other terms and conditions remain unchanged. One of the owners
        of Able Income Fund, LLC is the prior Chief Executive Officer (CEO) of
        Able Energy, Inc. The balance due at June 30, 2005 is $432,660.


                                      F-14
<PAGE>

NOTE 5 NOTES PAYABLE (CONTINUED)
        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
        Horicon Avenue, Town of Warrensburg, Warren County, New York. The
        balance due on this Note at June 30, 2005 and June 30, 2004 was $73,713
        and $88,242, respectively.

<TABLE>
<CAPTION>
                                              INTEREST RATE AT          MATURITIES          OUTSTANDING         OUTSTANDING
                                              JUNE 30, 2005 AND                               DEBT AT             DEBT AT
                                                    2004                                     6/30/2005           6/30/2004
<S>                                             <C>                  <C>                      <C>                <C>
Notes Payable Collateralized
By Trucks and Vans                              2.90 - 12.506%       10/20/05-8/10/06         $  20,920          $  26,904

Capitalize Leases Payable
Collateralized by Trucks and Vans
Purchased                                       4.075 - 9.498%         1/7/05-4/5/10            932,102            708,570

Notes Payable Collateralized by Office
and Computer Equipment                         4.699 - 16.196%        9/1/04-5/27/08             23,376             37,435
                                                                                              ---------          ---------

                                                                                              $ 976,398          $ 772,909
                                                                                              ---------          ---------
</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.

Maturities on the Notes Payable subsequent to June 30, 2005 are as follows:

                      For the 12
                     Months Ending             Principal
                        June 30,                Amount
                 ---------------------      --------------
                       2006                    $  338,212
                       2007                       334,759
                       2008                       309,158
                       2009                       263,909
                       2010                       120,924
                       thereafter               2,933,149
                                            --------------
                       Total                   $4,300,111
                                            ==============


                                      F-15
<PAGE>

NOTE 6 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:

                                                2005
                                                ----

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

        Statutory Federal Income Tax            $ 2,442               15.0%

        State Income Tax                          1,046                7.6
                                                -------              -----

        Income Taxes                            $ 3,488               22.6%
                                                =======              =====

        Income Taxes consist of:
         Current                                $     -
         Deferred                                 3,488
                                                -------
            TOTAL                               $ 3,488
                                                =======

        Note X - The State of New Jersey has suspended the use of carry forward
        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 carry forward 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 carry forward will be available up to 50% of NOL
        after 2003, the Company's fiscal year ending June 30, 2005.

        The effective tax rate differed from the statutory U.S. Federal Income
        Tax Rate as follows:

<TABLE>
<CAPTION>
                                                                             FISCAL YEAR ENDED JUNE 30,
                                                                       2005             2004              2003
        U.S. Federal Statutory Rate                                    15.0             15.0              34.0

                                                                      2004                                     2003
                                                                      ----                                     ----

                                                          AMOUNT               PERCENT              AMOUNT               PERCENT
                                                          ------               -------              ------               -------
<S>                                                      <C>                      <C>              <C>                      <C>
Statutory Federal Income Tax                             $ 27,804                 15.0%            $204,432                 34.0%
Federal Income Tax Reduction due to Carry forward loss
State Income Tax                                                                                   (199,165)
State Income Tax (Note X)                                  11,916                   7.6              45,258                  5.9
State Income Tax Reduction due to Carryforwardloss                                                   45,091

                                                                -                     -             (42,834)                   -
                                                         --------               -------            --------              -------
Income Taxes                                             $ 39,720                  22.6%           $ 52,782                 39.9%
                                                         ========               =======            ========              =======

Income Taxes consist of:
 Current                                                 $      -                                  $ 45,258
 Deferred                                                  39,720                                     7,524
                                                         --------                                  --------
    TOTAL                                                $ 39,720                                  $ 52,782
                                                         ========                                  ========
</TABLE>



                                      F-16
<PAGE>

NOTE 6 INCOME TAXES (CONTINUED)
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>
                                                                 JUNE 30, 2005
                                                                 -------------

                                                            TEMPORARY                  TAX
                                                           DIFFERENCE               EFFECT
                                                           ----------               ------
<S>                                                       <C>                   <C>
     Depreciation and Amortization                        $ (401,097)           $(104,517)
     Allowance for Doubtful Accounts                          238,049               60,741
     Gain on Sale of Subsidiary                                18,766                4,035
     New Jersey Net Operating Loss Carry forward              501,010               45,091


                                                                 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 Carry forward              501,010               45,091
</TABLE>

Able Energy, Inc., et al, open years are June 30, 2001, 2002, 2003 and 2004. The
Company has a Federal net operating loss carry forward of approximately
$2,682,000. The net operating loss expires between June 30, 2019 and 2021. Able
Energy, Inc. and PriceEnergy.Com, Inc. have a New Jersey Net Operating Loss
Carry forward of approximately $489,374 and $2,217,251, respectively, which can
be utilized in the year ending June 30, 2005.

These carry forward losses are available to offset future taxable income, if
any. The Company's utilization of this carry forward 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, 2005, $-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, 2005 are as
follows:

           Net Operating Loss Carry forward - Tax Effect     $   911,880
           Valuation Allowance                                  (911,880)
                                                             -----------
           Net Deferred Tax based upon Net
             Operating Loss Carry forward                    $       -0-
                                                             -----------

NOTE 7 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, 2005, 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 has been accrued since December 31, 2002 as
the note is non-performing. Unpaid accrued interest due through June 30, 2005 is
$234,000. The Note, accrued interest and interest expense have been eliminated
in the consolidated financial statements (See Notes 1 and 12).

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, 2005, resulting in a balance of $3,544,389
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. No interest has been recorded since
December 31, 2002. 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-17
<PAGE>

NOTE 8 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 $ 27,472 and $26,579 for
the year ended June 30, 2005 and 2004, respectively.

NOTE 9 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                10/1/05-3/31/06            252,000           252,000        $   413,910
Conectiv Energy         11/1/05-2/28/06            168,000           168,000            257,754
Petrocom                10/1/05-4/30/06            294,000           294,000            430,962
Center Oil              10/1/05-4/30/06            588,000           588,000            930,829
Gulf Oil                11/1/05-2/28/06            168,000           168,000            251,454
                                                 ---------           -------        -----------
Total                                            1,470,000         1,470,000        $ 2,284,909
                                                 ---------         ---------        -----------
</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 which was August 31, 1999, 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. 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.

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, 2005, which are
included in Prepaid Expenses and must be presented to the attorney for
reimbursement. The New Jersey Department of Environmental Protection (NJDEP) has
issued an approval for treated water run-off. The ruling is for a 180-day
period, which can be renewed for an additional 180 days, per management, during
which a valid permit must be obtained. When approval is received and contract
invoice wording is sufficient for the attorney, 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
of $650,000 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.


                                      F-18
<PAGE>

NOTE 9 COMMITMENTS AND CONTINGENCIES (CONTINUED)
All violation charges with the New Jersey Department of Community Affairs and
OSHA have been settled and paid.

The Sussex County, New Jersey, Prosecutor's Office is conducting and
investigation as a result of the March 14, 2003 explosion and fire. At a hearing
on July 27, 2005, the President and former CFO pleaded guilty and received
community service. The Company will face a fine of up to $30,000 when sentenced
September 21, 2005.

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. On June 13, 2005, the Court granted a motion certifying a
plaintiff class action which is defined as "All Persons and Entities that on and
after March 14, 2003, residing within a 1,000 yard radius of Able Oil Company's
fuel depot facility and were damaged as a result of the March 14, 2003
explosion". The claim is limited to economic loss and claims for personal injury
have been specifically excluded from the Class Certification. The insurer has
settled approximately 200 claims against the Company. The Company believes that
the Class Claims for compensatory damages is within the available limits of its
insurance.

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. The decision was upheld in May 2005 by the court upon the
appeal of the Town of Newton. The Company is planning to use the property in the
manner approved by the decision.

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. As to Punitive Damages, one case is being defended by an outside
attorney and one by the insurance carrier. It appears that compensatory damage
claims are within the available limits of insurance.

The Company in the normal course of business has been involved in lawsuits.
Current suits are being defended by the insurance carrier and should be covered
by insurance and legal counsel is defending on punitive damage claims as noted
above.

NOTE 10 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 and has been rewritten. The lease
provides for a change of $0.022 per gallon through put, as per a monthly rack
meter reading.

Estimated future rents are $0.022 per gallon through put charges per the monthly
rack meter readings.

The Company leased 9,800 square feet in the Rockaway Business Center 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 and three (3) months from August 1, 2000
through October 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.


                                      F-19
<PAGE>

NOTE 10 OPERATING LEASE (CONTINUED)
The lease does not contain any option for renewal. The Company and the landlord
have agreed to extend the lease for a period of six months to April 30,2006
based upon the existing terms. The total rent expense was $117,588 for the year
ended June 30, 2005. The estimated future rents are as follows:

                July 2005-April 2006                            $  98,830
                                                                ---------

        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               $500.00, per month
                                                   Total rent expense, $6,000

NOTE 11 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. 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 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 12 RELATED PARTY TRANSACTIONS

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

                Former Chief Executive Officer                       23.5%
                President                                             3.6%
                Chief Operating Officer                               2.3%

        No capital contributions have been made by these officers (See Notes 1
        and 7).

The Company has entered into a consulting agreement with its former Chief
Executive Officer ("CEO") on February 16, 2005 (see note 20). The agreement is
for two years and provides for annual fees of $60,000 to be paid in monthly
installments. In addition the former CEO received options to purchase 100,000
shares of the Company's common stock at $4.00 per share. The options were
excercised on July 7, 2005, at which time the closing price was $16.89. The
former CEO was paid $20,769 related to this agreement during the year ended June
30, 2005

During the year ended June 30, 2005 the Company paid $20,000 in legal fee to a
firm in which one of the members of the Board of Directors is a partner.

All American Plazas, Inc., currently owns approximately 38% of the Company's
outstanding shares. In addition, a director and General Counsel of the Company
and one of the Company's vice presidents have related interests in All American
Plazas. Inc.

The Company entered into a Stock Purchase Agreement on that date ("Purchase
Agreement") with all of the shareholders (the "Sellers") of All American Plazas,
Inc. ("All American") in connection with our acquisition of All American. The
transaction is expected to be consummated in October 2005, upon receipt of the
required approval by our stockholders.

At the closing, we will deliver to the Sellers 11,666,667 shares of our
restricted common stock, par value $.001 per share, at $3.00 per share for an
aggregate purchase price of $35,000,000. In addition, at the closing, we will
deliver to certain of the Sellers a number of shares of our restricted common
stock equal to the number of shares of our common stock owned by All American as
of the closing date.


                                      F-20
<PAGE>

NOTE 12 RELATED PARTY TRANSACTIONS (CONTINUED)
All American recently consummated a financing that, if the acquisition of All
American is consummated, will impact the Company. Pursuant to the terms of the
Securities Purchase Agreement dated June 1, 2005 (the "Agreement") among All
American and certain purchasers, the purchasers loaned All American an aggregate
of $5,000,000, evidenced by Secured Debentures also dated June 1, 2005 (the
"Debentures").

If the Company consummate the acquisition of All American, upon such
consummation, we will assume the obligations of All American under the
Agreement, the Debentures and the AIR Agreement through the execution of a
Securities Assumption, Amendment and Issuance Agreement, Registration Rights
Agreement, Common Stock Purchase Warrant Agreement and Variable Rate Secured
Convertible Debenture Agreement, each between the Purchasers and us (the "Able
Energy Transaction Documents").

In connection with two loans entered into by the company in May 2005 (see note
4), fees in the amount of $167,500 were paid to Unison Capital Corporation, a
company in which a vice president of Able Energy has a related interest. This
individual also has a related party interest to All American Plazas, Inc., the
Company's largest shareholder.

Subsequent to the payments being made and based on discussions with Unison
Capital Corporation it was determined the $167,500 was an inappropriate payment
to a related party and Unison Capital Corporation has agreed to reimburse this
amount to the Company over a twelve month period beginning in October 2005. The
charge had been appropriately classified as deferred finance charges in the
balance sheet and therefore will have no effect on the Company's statement of
operations.

NOTE 13 STOCK OPTIONS AND WARRANTS

STOCK OPTIONS AND WARRANTS

The Able Energy, Inc. 1999 Employee Stock Option Plan for stock options awards
up to 700,000 shares of the Company's common stock to be granted to directors,
employees and consultants of the Company. The Plan was cancelled and no further
grants available upon the ratification of the Able Energy, Inc. 2005 Incentive
Stock Plan.

The Able Energy, Inc. 2000 Employee Stock Option Plan for stock options awards
up to 350,000 shares of the Company's common stock to be granted to directors,
employees and consultants of the Company.

The Able Energy, Inc. 2005 Incentive Stock Plan provides for stock options,
stock awards and restricted stock purchase offer awards up to 1,000,000 shares
of the Company's common stock to be granted to directors, employees and
consultants of the.

There was compensation expense of approximately $117,000 recorded from stock
options under APB 25 for the year ended June 30, 2005. On May 5, 2005, the
Company granted 50,000 vested options each to two employees at an exercise price
15% below market vesting immediately.

A summary of the Company's stock option activity, and related information for
the years ended June 30, follows:

<TABLE>
<CAPTION>
                                      Options         Weighted-Average          Number of          Weighted-Average
                                                       Exercise Price          Exercisable          Exercise Price
<S>                                      <C>               <C>                     <C>                  <C>
Outstanding June 30, 2002                235,840           $ 3.15                  230,340              $ 3.11
     Granted                              50,000             3.16
                                   --------------

Outstanding June 30, 2002                285,840             3.15                  283,090                2.48
     Granted                              50,000             2.55
     Expirations                         (47,840)            3.25
                                   --------------

Outstanding June 30, 2002                288,000             3.03                  288,000                3.03
     Granted                             200,000             5.34
     Exercised                          (194,000)            2.52
     Expirations                         (56,000)            5.00
                                   --------------

Outstanding June 30, 2002                238,000             4.92                  238,000                4.92
                                   ==============
</TABLE>


                                      F-21
<PAGE>

NOTE 13 STOCK OPTIONS AND WARRANTS (CONTINUED)

Weighted-average fair value of options granted during the years:

                                                     2005               2004
                 Where exercise price
                   equals stock price                  -                  -

                 Where exercise price
                   exceeds stock price              $ 2.05             $ 2.04

                 Where stock price
                  exceeds exercise price            $ 7.60                -

Following is a summary of the status of stock options outstanding at June 30,
2005:

<TABLE>
<CAPTION>
                                                                 Outstanding and Exercisable Options
                                                    ---------------------------------------------------------------
                                                          Number             Weighted-Average         Weighted-
                            Exercise                    Outstanding             Remaining              Average
                          Price Range                   at 6/30/05           Contractual Life       Exercise Price
                 -------------------------------    --------------------    -------------------    ----------------
<S>                     <C>                                <C>                     <C>                 <C>
                        $ 2.25 - $ 3.16                    38,000                  2.9                 $ 2.73
                        $ 4.00 - $ 6.68                   200,000                  4.8                   5.34
                                                    --------------------    -------------------    ----------------
</TABLE>

A summary of the Company's stock warrant activity, and related information for
the years ended June 30, follows:

<TABLE>
<CAPTION>
                                      Warrants          Weighted-Average         Number of          Weighted-Average
                                                         Exercise Price         Exercisable          Exercise Price
<S>                                       <C>               <C>                       <C>               <C>
Outstanding June 30, 2002                  150,000           $ 4.67                    150,000           $ 4.67
     Grants                               (170,000)            5.00
                                  -----------------

Outstanding June 30, 2003                  320,000             4.85                    320,000             4.85
     Expirations                           (40,000)            4.00
                                  -----------------

Outstanding June 30, 2004                  280,000             4.97                    280,000             4.97
     Exercised                             (91,213)            5.25
     Expirations                          (188,787)            4.83
                                  -----------------

Outstanding June 30, 2005                      -                -                    -                     -
                                  =================
</TABLE>

NOTE 14 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, 2005, any amount for accrual of the
above is not material and has not been computed.

NOTE 15 CASH FLOW INFORMATION

The following transaction resulted in no cash being received or expended:

<TABLE>
<CAPTION>
<S>                                                                             <C>
        Issuance of common stock in payment of 2003 and 2004 director fees      $ 103,200
        Issuance of common stock to Summit Ventures                                71,429
        Stock based Compensation                                                  117,000
        Stock issued on exercise of stock options- funds due                       15,000
</TABLE>


                                      F-22
<PAGE>

NOTE 16 BUSINESS SEGMENT INFORMATION

The Company sells several types of products and provides services. Following are
revenues by product groups and services:

<TABLE>
<CAPTION>
                                                       CONTINUING OPERATIONS FISCAL YEAR ENDED JUNE 30,
                                                ------------------------------------------------------------
                                                      2005                  2004                 2003
                                                -----------------    ------------------   ------------------
<S>                                                 <C>                   <C>                  <C>
        Home Heating Oil #2                         $ 33,979,796          $ 23,674,243         $ 24,253,490
        Commercial Oil #2                              4,742,098             2,949,654            1,878,937
        Gasoline, Diesel Fuel, Kerosene,
             Propane & Lubricants                     20,060,543            13,122,536           13,775,172
        Equipment Sales & Services
                                                       1,382,272             1,157,444            1,275,757
        Installation Repairs & Services                1,800,116             1,978,450            2,226,132
                                                -----------------    ------------------   ------------------

        Net Sales                                   $ 61,964,825          $ 42,882,327         $ 43,409,488
                                                =================    ==================   ==================
</TABLE>

NOTE 17 SALE OF SUBSIDIARY

On March 1, 2004, the Company sold the operations of 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.

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. $225,000 was received in March 2005.

NOTE 18 DISCONTINUED OPERATIONS

On March 1, 2004, the Company sold the operating assets of its subsidiary, Able
Propane, LLC (see Note 17), 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:

                                                     2004             2003
                                                     ----             ----
        Total Revenues                            $1,817,902       $2,888,174
                                                  ----------       ----------
         Income (Loss) from Discontinued
               Operations                            (57,630)         148,830
        Gain on Sale of Subsidiary                 2,668,490                -
                                                  ----------       ----------
        Total Income From Discontinued
               Operations                         $2,610,860       $  148,830
                                                  ==========       ==========

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

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-23
<PAGE>

NOTE 19           OTHER EXPENSES

On March 14, 2003, a fire and explosion occurred at the Company's facility in
Newton, New Jersey (see note 9). The Company submitted expenses for
reimbursement to their insurance carrier. The Company was reimbursed
approximately $1,041,000. Un-reimbursed expenses of $318,236 have been expensed
in the year ended June 30, 2005.

NOTE 20           OTHER

In December 2004, the major shareholder and Company Chief Executive Officer
(CEO) signed a contract and received a deposit representing the sale of his 50%
plus interest in the Company. In the period ended March 31, 2005, this
individual has resigned as an Officer (CEO) and from the Board of Directors,
where he was Chairman of the Board.

In March 2005, the Company finalized and entered into a consulting agreement
with Summit Ventures, Inc. The agreement is for $71,428.50 payable in common
stock valued at $.50 per share, 142,857 restricted common shares which cannot be
sold for a period of one year. The shares were issued March 23, 2005. The
Agreement shall terminate by December 31, 2006. The consulting fee expense will
be recorded during the 22-month period of the Agreement.

NOTE 21           SUBSEQUENT EVENTS

On July 12, 2005, the Company consummated a financing with a group of lenders.
Pursuant to the terms of the Securities Purchase Agreement, the Company sold
variable rate convertible debentures in the amount of $2.5 million. The
debentures shall be repaid within two years from the date of issuance with
interest payable at a rate per annum equal to Libor, plus 4%, which on July 12,
2005 was 3.57% plus 4%, or 7.57%. The interest is payable quarterly on the first
of January, April, July, and October. The debentures may be converted at the
option of the purchasers into shares of the Company's Common Stock at a
conversion price of $6.50 per share. The amount of shares to be issued at such
conversion will be 384,618. In addition, the purchasers shall have the right to
receive five-year warrants to purchase 192,308 shares of Common Stock at $7.15
per share. The market value of the Company's Common Stock on July 12, 2005 was
$17.90 per share. The debenture conversion price of $6.50 is 36.31% of the
market value. Closing expenses related to this transaction totaled $305,000
included a $250,000 broker fee and $65,000 in various legal expenses.

On July 27, 2005, the Company made a loan of $1,730,000 to All American Plazas,
Inc., which is the largest shareholder of the Company. The funds were disbursed
from the above loan of $2.5 million. Under the note, the loan bears interest at
3.50% per annum and is secured by the 1,000,000 shares of Able Energy, Inc.
Common Stock owned by All American Plazas, Inc. The interest rate of the Company
on its $2.5 million loan is 7.57%, as noted above.

NOTE 22 - SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

The following tables present selected unaudited quarterly financial data for
each quarter during the fiscal years ended June 30, 2005, 2004 and 2003.

<TABLE>
<CAPTION>
                                             FIRST             SECOND            THIRD             FOURTH
                                             -----             ------            -----             ------
2005 QUARTER
------------
<S>                                           <C>              <C>               <C>               <C>
CONTINUING OPERATIONS:
Revenues                                      $8,221,845       $18,988,098       $23,668,771       $11,086,211
Gross Profit                                     611,987         1,790,231         2,745,538           839,114
Net Income (Loss)                              (872,899)            53,881           569,461       (1,860,700)

NET INCOME (LOSS) PER SHARE (A)
Basic                                              (.43)               .03               .28             (.99)
Diluted                                            (.43)               .03               .28             (.99)

WEIGHTED AVERAGE SHARES OUTSTANDING
Basic                                          2,013,250         2,013,250         2,030,281         2,140,813
Diluted                                        2,013,250         2,013,250         2,052,481         2,140,813
</TABLE>


                                      F-24
<PAGE>

NOTE 22 - SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED) (CONTINUED)

<TABLE>
<CAPTION>

2004 QUARTER                                             FIRST            SECOND            THIRD             FOURTH
------------                                             -----            ------            -----             ------
<S>                                                      <C>              <C>               <C>                <C>
CONTINUING OPERATIONS:
Revenues                                                 $6,504,640       $11,760,188       $16,645,044        $7,972,455
Gross Profit                                                886,576         1,393,872         2,837,892           496,518
Net Income (Loss)                                        (1,339,916)         (401,752)          456,813        (1,415,248)

DISCONTINUED OPERATIONS:
Revenues                                                    345,572         1,012,734         1,863,030                 -
Net Income (Loss)                                          (171,374)         (190,450)          344,319           (40,125)
Gain on Sale of Subsidiary Operating Assets                       -                 -         2,866,490                 -
Income (Loss) from Discontinued Operations                 (171,374)         (190,450)        3,210,809           (40,125)

NET INCOME (LOSS) PER SHARE (A)
BASIC
Continuing Operations                                          (.67)             (.20)              .23              (.70)
Discontinued Operations                                        (.08)             (.09)             1.59              (.02)

DILUTED
Continuing Operations                                          (.67)             (.20)              .22              (.70)
Discontinued Operations                                        (.08)             (.09)             1.57              (.02)

WEIGHTED AVERAGE SHARES OUTSTANDING
Basic                                                     2,013,250         2,013,250         2,013,250         2,013,250
Diluted                                                   2,013,250         2,013,250         2,040,588         2,013,250


2003 QUARTER                                             FIRST            SECOND            THIRD             FOURTH
------------                                             -----            ------            -----             ------
CONTINUING OPERATIONS:
Revenues                                                 $5,907,526       $11,730,840       $18,207,317        $7,563,805
Gross Profit                                              1,037,779         1,915,548         3,084,492           466,274
Net Income (Loss)                                          (742,209)          724,273         1,118,821        (1,047,565)

DISCONTINUED OPERATIONS:
Revenues                                                    325,813           722,872         1,283,263           556,206
Net Income (Loss)                                           (12,380)          200,135           (37,656)          (26,029)

NET INCOME (LOSS) PER SHARE (A)
BASIC
Continuing Operations                                          (.37)              .36               .56              (.52)
Discontinued Operations                                         .01               .10              (.02)             (.01)

DILUTED
Continuing Operations                                          (.37)              .35               .55              (.52)
Discontinued Operations                                         .01               .10              (.02)             (.01)

WEIGHTED AVERAGE SHARES OUTSTANDING
Basic                                                     2,003,831         2,006,855         2,009,814         2,012,708
Diluted                                                   2,003,831         2,057,512         2,052,751         2,012,708
</TABLE>

                                      *****

                                      F-25
<PAGE>

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

DIRECTORS AND EXECUTIVE OFFICERS

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

<TABLE>
<CAPTION>
<S>                              <C>            <C>                 <C>                 <C>             <C>
-------------------------------- --------------- ------------------ ------------------- --------------- --------------
                                                                                                         GOVERNANCE
                                                                                                             AND
                                                                       COMPENSATION         AUDIT        NOMINATING
             NAME                     AGE              TITLE            COMMITTEE         COMMITTEE       COMMITTEE
-------------------------------- --------------- ------------------ ------------------- --------------- --------------
Gregory D. Frost, Esq.                 57        General Counsel
                                                 and Director
-------------------------------- --------------- ------------------ ------------------- --------------- --------------
Christopher P. Westad                  51        Acting Chief
                                                 Executive
                                                 Officer,
                                                 President and
                                                 Director
-------------------------------- --------------- ------------------ ------------------- --------------- --------------
Patrick O'Neill                        45        Director                   *                                 *
-------------------------------- --------------- ------------------ ------------------- --------------- --------------
Edward C. Miller, Jr.                  38        Director                                     *
-------------------------------- --------------- ------------------ ------------------- --------------- --------------
Stephen Chalk                          60        Director                   *                                **
-------------------------------- --------------- ------------------ ------------------- --------------- --------------
Alan E. Richards                       68        Director                                     **              *
-------------------------------- --------------- ------------------ ------------------- --------------- --------------
Solange Charas                         43        Director                   **                *
-------------------------------- --------------- ------------------ ------------------- --------------- --------------
Steven M. Vella                        42        Chief Financial
                                                 Officer
-------------------------------- --------------- ------------------ ------------------- --------------- --------------
Frank Nocito                           58        Vice President
                                                 Business
                                                 Development
-------------------------------- --------------- ------------------ ------------------- --------------- --------------
John L. Vrabel                         52        Chief Operating
                                                 Officer
-------------------------------- --------------- ------------------ ------------------- --------------- --------------
</TABLE>

 *  Member
**  Chair

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

GREGORY D. FROST, ESQ., became General Counsel and a Director of the Company in
April 2005. From 1974 to the present, he has been a practicing attorney in the
State of New York and since 1999 has been a partner of the law firm of Ferber
Frost Chan & Essner, LLP (formally known as Robson Ferber Frost Chan & Essner
LLP) which has in the past performed, and continues to perform, legal services
for the Company. Mr. Frost's main areas of practice have been and continue to be
mergers and acquisitions, and general corporate and securities matters. From
1975 through 1980, he was Assistant General Counsel at The Singer Company and RH
Macy & Co. Thereafter, Mr. Frost spent approximately 12 years as a partner of
the law firm of Bower & Gardner, managing their corporate and securities
department. In 1970, Mr. Frost received a B.A. degree from New York University
(Stern School). He received is Juris Doctorate in 1973 from New York Law School,
and in 1979 obtained a Master of Law Degree (LLM) in Corporate Law from New York
University Law School.

CHRISTOPHER P. WESTAD became President of the Company in 1998, and a Director
when the Company went public in 1999. His current employment contract runs
through July 1, 2007. He has served as Acting Chief Executive Officer since
February 2005. He also served as the Company's Chief Financial Officer from 2000
to August 2005. Since September 1996, Mr. Westad has also served as the
President of Able Propane until the sale of that subsidiary in March of 2004.
From 1991 through 1996, Mr. Westad was Market Manager and Area Manager for
Ferrellgas Partners, L.P., a company engaged in the retail sale and 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. In connection with the March 2003 fire at the
Company's Newton, New Jersey, facility, Mr. Westad entered into a pre-trial
intervention agreement, conditioned on 250 hours of community service over a
two-year period, which he is currently serving.

<PAGE>

PATRICK O'NEILL has served as a Director of the Company since 1999. Mr. O'Neill
has been involved in the management of real estate development and construction
management for over 20 years, and has served as the President of Fenix
Investment and Development, Inc., a real estate company based in Morristown, New
Jersey, for the past ten years. Prior to that, 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.

EDWARD C. MILLER, JR. has served as a Director of the Company since 1999. 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 1999. From
1991 to 1999, Mr. Miller served as Marketing Coordinator at the Morristown, New
Jersey, law firm of Riker, Danzig, Scherer, Hyland & Perretti, LLP. Mr. Miller
received a B.S. in Marketing Management from Syracuse University School of
Management in 1991.

STEPHEN CHALK became a Director of the Company in February 2005. From 1981 to
the present, Mr. Chalk has served as the President of the Pilgrim Corporation,
where he has obtained a strong background in financial management, as well as
over 25 years of hotel, resort, restaurant, and real estate development
experience. Mr. Chalk is a graduate of Philadelphia University with a BS in
Engineering and Design.

ALAN E. RICHARDS became a Director of the Company in February 2005. Mr. Richards
has served as the President of Sorrento Enterprises Incorporated, a forensic
accounting firm, from its inception in 1979 to the present. Mr. Richards brings
a diverse background and 25-plus years of experience in financial services,
including work with government agencies such as the United States Internal
Revenue Service. Mr. Richards is a graduate of Iona College with a BBA in
Finance.

SOLANGE CHARAS became a director of the Company in May 2005. In 2000, Ms. Charas
founded Charas Consulting, Inc. which provides human resources consulting
services. From 2002 though 2005, Ms. Charas was the Head of Human Resources for
Benfield, Inc. In her role, she was responsible for all aspects of HR for this
organization. She is currently a retained consultant to Benfield. From 1999 to
2000, Ms. Charas was the Head of Human Resources for EURO RSCG Worldwide, an
advertising firm which is the largest division of France-based Havas
Advertising. As Head of Human Resources, she was responsible for the creation
and management of all HR programs on a worldwide basis for over 200 agencies
which made up EURO RSCG. From 1996 to 1999, Ms. Charas was the National Director
at Arthur Anderson, where she led all activities promoting a consulting product
she was instrumental in creating for the firm. From 1995 to 1996, Ms. Charas was
the leader of the International Compensation Team at Towers Perrin and a Senior
Consultant with respect to international compensation at the Hay Group. Ms.
Charas received an undergraduate degree in International Political Economy from
University of California at Berkeley in 1982, and an MBA in Accounting and
Finance from Cornell University's Johnson School of Management in 1988.

STEVEN M. VELLA joined the Company in August 2005 as Chief Financial Officer.
From 2003 through August 2005, he served as Senior Director of Finance and
Controller of QMed Inc., a public company that provides fully configured,
technology-integrated and interactive disease management. Previous to his work
at QMed, Inc., from 1998 through 2002, Mr. Vella served as Vice President of
Finance and Corporate Controller of Medical Resources, Inc., a formerly public
company that owns and manages fixed-site outpatient medical diagnostic imaging
centers. He joined Medical Resources in November 1998, after 12 years of public
accounting experience, last as a Senior Manager at Deloitte & Touche LLP. He is
a graduate of Fairleigh Dickinson University with a Bachelor of Science in
Accounting. He is a member of both the American Institute of Certified Public
Accountants and the New Jersey Society of Certified Public Accountants.

FRANK NOCITO became Vice President Business Development in April 2005. Since
2004, Mr. Nocito has been Vice President of All American Plazas, Inc., which
owns and operates nine truck plazas located in Pennsylvania and Virginia. All
American Plazas owns approximately 38% of the outstanding common stock of our
Company. In 2003, Mr. Nocito, as Vice President of All American Industries
Corp., acquired all of the issued and outstanding stock of All American Plazas.
In 2004, Mr. Nocito and his wife created, for the benefit of their family
members, including seven children, the Chelednik Family Trust, and all the
issued and outstanding stock of All American Plazas was transferred to this
Trust. In 2002, as a consultant to two start-up corporations, American Truck
Stop of Belmont Inc. and American Truck Stop of Carney Inc., Mr. Nocito assisted
the new entities in acquiring two truck plazas located in the Northeast.
Subsequent to the purchase of these two truck plazas, he became in November
2003, and remains, a vice president of both corporations. In 2001, Mr. Nocito
was employed by WDF/Keyspan, Inc., as a supervisor in charge of Multi-Million
Dollar conversion projects for the New York City School System, converting
school facilities from coal to oil and gas systems. It should be noted that in
1996, under color of a 1994 sealed indictment that had never been acted upon, an
indictment was issued against Mr. Nocito for conspiracy to commit money
laundering. The charge was the result of his political activities as part of the
Republican Party and events arising out of the United States Government's
support of the Nicaraguan Government under the Sandinista

<PAGE>

regime. In late 1998, Mr. Nocito accepted a plea offer that resulted in his
serving a 19 month detention plus three years probation, which ended May 2004.
Mr. Nocito's educational background includes his attending Syracuse University,
Marymount College/Fordham University and Nova University.

JOHN L. VRABEL became Chief Operating Officer of the Company in August 2003. His
current employment contract runs through July 1, 2007. From 2000 through the
present, he served as Vice President Business Development of the Company's
PriceEnergy subsidiary. From 1996 to 2000, Mr. Vrabel was Vice President
Business Development of Conectiv Holdings Vital Services, LLC, a subsidiary of
the Company in the energy products and services sector. He received a BBA from
the University of Houston, and an Executive MBA from Baldwin-Wallace College.

COMPENSATION OF DIRECTORS

In fiscal 2005, for their service on the board of directors from fiscal 2002
through fiscal 2004, the Company paid compensation in the amount of $20,000 in
cash and issued 2,000 shares of the Company's common stock to Mr. O'Neill, Mr.
Miller, Mr. Westad and Mr. James Purcaro (a former director) and issued 2,000
shares to Mr. Timothy Harrington, the Company's former Chief Executive Officer
and Director. Compensation for service on the board of directors during fiscal
2005 will be determined and paid in fiscal 2006.

AUDIT COMMITTEE AND AUDIT COMMITTEE FINANCIAL EXPERT

We have a separately designated standing Audit Committee established in
accordance with Section 3(a)(58)(A) of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"). The members of the Audit Committee are Mr.
Richards (chair), Mr. Miller and Ms. Charas. The Board of Directors has
determined that each of the members of the Audit Committee is independent as
defined by the listing standards of the Nasdaq Small Cap Market and Section
10A(m)(3) of the Exchange Act. In addition, the Board of Directors has
determined that Mr. Richards is an "audit committee financial expert," as that
term is defined in Item 401(h) of Regulation S-K under the Exchange Act.

CODE OF ETHICS

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

SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

Section 16(a) of the Securities Exchange Act of 1934, as amended, requires the
Company's officers, Directors and persons who own more than 10% of a registered
class of the Company's equity securities to file reports of ownership on Form 3
and changes in ownership on Form 4 or Form 5 with the Securities and Exchange
Commission ("SEC"). Such officers, Directors and 10% stockholders are also
required by SEC rules to furnish the Company with copies of all Section 16(a)
forms they file.

Based solely on a review of copies of the Forms 3, 4 and 5 received by the
Company or representations from certain reporting persons, the Company believes
that, during the fiscal year ended June 30, 2005, all Section 16(a) filing
requirements applicable to its officers, Directors and 10% stockholders were met
in a timely manner, except in the following instances: (1) Jonathan Austern and
Gregory D. Frost as co-trustees under the Chelednik Family Trust failed to file
a required Form 3; (2) Gregory D. Frost failed to file a required Form 3 and
failed to file a required Form 4 with respect to the grant of 50,000 stock
options in April 2005; (3) Christopher P. Westad failed to file a required Form
4 with respect to the grant of 2,000 shares of common stock in January 2005, the
exercise of 40,000 stock options in March 2005, and the sale of 40,000 shares of
common stock in March 2005; (4) Patrick O'Neill failed to file a required Form 4
with respect to the sale of 2,000 shares of common stock in November 2004, the
grant of 2,000 shares of common stock in January 2005, and the sale of 2,000
shares of common stock in April 2005; (5) Edward C. Miller, Jr., failed to file
a required Form 4 with respect to the grant of 2,000 shares of common stock in
January 2005 and the sale of 2,000 shares of common stock in April 2005; (6)
Stephen Chalk filed a late Form 3; (7) Alan E. Richards filed a late Form 3; (8)
Solange Charas failed to file a required Form 3; (9) Frank Nocito failed to file
a required Form 3 and failed to file a required Form 4 with respect to the grant
of 50,000 stock options in April 2005; (10) John L. Vrabel failed to file a
required Form 4 with respect to the exercise of 30,000 stock options in March
2005 and the sale of 34,000 shares of common stock in April 2005; and (11) James
Purcaro failed to file a Form 4 with respect to the grant of 2,000 shares of
common stock in January 2005.

<PAGE>

ITEM 11. EXECUTIVE COMPENSATION.

The following table sets forth certain summary information with respect to the
compensation paid to the Company's former Chief Executive Officer, current
Acting Chief Executive Officer and Chief Operating Officer for services rendered
in all capacities to the Company for the fiscal years ending 2005, 2004, and
2003. 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>
                                                                                              Long-Term
                                                 Annual Compensation                         Compensation
                                         ----------------------------------------------------------------------------
                                                                    Other                       Securities                 All
                                                                    Annual        Restricted    Underlying                Other
Name and                        Fiscal                              Compen-         Stock       Options/     LTIP        Compen-
Principal Position              Year     Salary       Bonus        sation (1)       Awards      Sars         Payout     sation (2)
------------------              ----     ------       -----        ----------       ------      ----         ------     ----------
<S>                             <C>      <C>         <C>           <C>              <C>       <C>            <C>         <C>
Christopher P. Westad,          2005     136,479           -         2,585                       -/-                      40,640
   President and Acting         2004     100,000      13,877         5,973                    15,000/0
   Chief Executive
   Officer (3)                  2003     100,000       6,064         5,035                    15,000/0
------------------------------------------------------------------------------------------------------------------------------------
Timothy Harrington              2005     193,721           -        14,340                   100,000/0                    20,640
   former Chief Executive       2004     225,000      35,385        12,311                    25,000/0
   Officer (4)                  2003     100,000       6,064         5,035                    25,000/0
------------------------------------------------------------------------------------------------------------------------------------
John Vrabel,                    2005     138,046                     6,000                       -/-
   Chief Operating Officer      2004     120,000                     6,000                    10,000/0
                                2003     120,000                     6,000                    10,000/0
</TABLE>

     (1)  Represents car allowance and travel expense reimbursements pursuant to
          his employment agreement with the Company.
     (2)  Represents amounts paid to Mr. Westad related to board compensation of
          $20,000 and the market value of 2,000 shares issued to Mr. Westad and
          Mr. Harrington of the Company's common stock issued on the date of
          issue.
     (3)  Christopher P. Westad became Acting Chief Executive Officer in
          February 2005.
     (4)  Timothy Harrington resigned as Chief Executive Officer in February
          2005. The 100,000 options granted to him in 2005 were granted
          subsequent to his resignation pursuant to a consulting agreement.

OPTION GRANTS

                        OPTION GRANTS DURING FISCAL 2005

The following table sets forth information with respect to option grants to the
named executive officers during fiscal 2005:

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------------
                                           % of Total
                            Number of        Options       Exercise                      Hypothetical      Hypothetical
                             Options       Granted to        Price       Expiration     Value at Grant    Value at Grant
          Name               Granted        Employees      ($/Share)        Date        Date at 5% (1)   Date at 10% (2)
---------------------------------------------------------------------------------------------------------------------------
<S>                           <C>                  <C>        <C>         <C>               <C>                  <C>
Christopher P. Westad               0               --           --              --                --                --
---------------------------------------------------------------------------------------------------------------------------
Timothy Harrington            100,000              50%        $4.00       2/11/2010            $    0           $     0
---------------------------------------------------------------------------------------------------------------------------
John Vrabel                         0               --           --              --                --                --
</TABLE>

     (1)  The hypothetical present value at grant date of options granted during
          fiscal year 2005 has been calculated using the assumption that the
          value of the stock will appreciate 5% per year for the option term
          from the grant price on the date of grant.

     (2)  The hypothetical present value at grant date of options granted during
          fiscal year 2005 has been calculated using the assumption that the
          value of the stock will appreciate 10% per year for the option term
          from the grant price on the date of grant.

<PAGE>

OPTION EXCERCISES AND HOLDINGS

The following table sets forth, for each of the named executive officers named
in the Summary Compensation Table above, information concerning the number and
value of shares subject to both exercisable and unexercisable stock options as
of June 30, 2005. Also reported are values for "in-the-money" options that
represent the positive spread between the respective exercise prices of
outstanding stock options and the fair market value of our common stock as of
June 30, 2005.

                 AGGREGATED OPTION EXERCISES DURING FISCAL 2005
                                       AND
                         OPTION VALUES AT JUNE 30, 2005

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------------
                            Number of
                            Shares                                     Number of                       Value of Unexercised
                            Acquired           Value                  Unexercised                          In-the-Money
                            Upon               Realized             Options 6/30/05                      Options 6/30/05
                            Exercise           Upon
Name                        of Options         Exercise        Exercisable    Unexercisable       Exercisable       Unexercisable
-----------------------------------------------------------------------------------------------------------------------------------
<S>                              <C>           <C>               <C>                    <C>         <C>                  <C>
Christopher P. Westad            40,000        $370,990          30,000                 0           $350,250                --
-----------------------------------------------------------------------------------------------------------------------------------
Timothy Harrington              110,000      $1,230,201         100,000                 0         $1,053,000                --
-----------------------------------------------------------------------------------------------------------------------------------
John Vrabel                      30,000        $288,000               0                 0                 --                --
</TABLE>

EMPLOYMENT ARRANGEMENTS

Christopher P. Westad has a three year employment agreement, effective through
July 1, 2007, as President of the Company at an annual salary of $141,600. The
term of the agreement may be extended by mutual consent of the Company and Mr.
Westad, and the annual salary is subject to periodic increases at the discretion
of the board of directors. Mr. Westad is entitled to bonuses pursuant to his
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 of the Company EBT for fiscal years ending in
2005, 2006, and 2007, provided the Company achieves at least $1,000,000 of EBT
in each of such years. If the Company meets or exceeds $1,000,000 EBT for the
fiscal year ending in 2005 then the Executive shall be entitled to 20% of the
Bonus Pool. The employment agreement also provides for reimbursement of
reasonable business expenses. In the event the agreement is terminated by Mr.
Westad for reason, or by the Company for other than cause, death or disability,
Mr. Westad shall receive a lump sum severance payment of one year's salary, and
any unvested stock options shall be deemed to have vested at the termination
date.

John L. Vrabel has a three year employment agreement, effective through July 1,
2007, as Chief Operating Officer of the Company at an annual salary of $141,600.
The term of the agreement may be extended by mutual consent of the Company and
Mr. Vrabel, and the annual salary is subject to periodic increases at the
discretion of the board of directors. Mr. Vrabel is entitled to bonuses pursuant
to his 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 of the Company EBT for fiscal years ending in
2005, 2006, and 2007, provided the Company achieves at least $1,000,000 of EBT
in each of such years. If the Company meets or exceeds $1,000,000 EBT for the
fiscal year ending in 2005 then the Executive shall be entitled to 20% of the
Bonus Pool. The employment agreement also provides for reimbursement of
reasonable business expenses. In the event the agreement is terminated by Mr.
Vrabel for reason, or by the Company for other than cause, death or disability,
Mr. Vrabel shall receive a lump sum severance payment of one year's salary, and
any unvested stock options shall be deemed to have vested at the termination
date.

<PAGE>

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED STOCKHOLDER MATTERS.

The following table shows, as of September 24, 2005, the amount of the Company's
common stock beneficially owned (unless otherwise indicated) by (i) each person
known by the Company to own 5% or more of the Company's stock, (ii) each
Director, (iii) each executive officer named in the Summary Compensation Table
in Item 11 above, and (iv) all Directors and executive officers as a group.

<TABLE>
<CAPTION>
        ---------------------------------------- -------------------------- ------- ------------------
                                                    AGGREGATE NUMBER OF
                                                    SHARES BENEFICIALLY             PERCENT OF CLASS
                   NAME AND ADDRESS*                     OWNED (1)                   OUTSTANDING (2)
        ---------------------------------------- -------------------------- ------- ------------------
<S>                                                        <C>              <C>           <C>
        Gregory D. Frost                                   1,050,000        (3)           39.5%
        ---------------------------------------- -------------------------- ------- ------------------
        Christopher P. Westad                                 35,000        (4)            1.3%
        ---------------------------------------- -------------------------- ------- ------------------
        Patrick O'Neill                                            0                       --
        ---------------------------------------- -------------------------- ------- ------------------
        Edward C. Miller, Jr.                                      0                       --
        ---------------------------------------- -------------------------- ------- ------------------
        Steven Chalk                                               0                       --
        ---------------------------------------- -------------------------- ------- ------------------
        Alan E. Richards                                           0                       --
        ---------------------------------------- -------------------------- ------- ------------------
        Solange Charas                                             0                       --
        ---------------------------------------- -------------------------- ------- ------------------
        Steven M. Vella                                            0                       --
        ---------------------------------------- -------------------------- ------- ------------------
        Frank Nocito                                       1,050,000        (5)           39.5%
        ---------------------------------------- -------------------------- ------- ------------------
        John Vrabel                                            2,300        (6)            **
        ---------------------------------------- -------------------------- ------- ------------------
        Timothy Harrington                                         0                       --
        ---------------------------------------- -------------------------- ------- ------------------
        Officers and Directors as a Group (11              1,137,300        (7)           42.3%
        persons)
        ---------------------------------------- -------------------------- ------- ------------------
        Summitt Ventures, Inc.                               142,857        (8)            5.4%
        9595 Wilshire Boulevard, Suite 510
        Beverly Hills, CA  90212
        ---------------------------------------- -------------------------- ------- ------------------
        All American Plazas, Inc.                          1,000,000        (9)           37.6%
        1267 Hilltop Lane
        Myerstown, PA  17067
        ---------------------------------------- -------------------------- ------- ------------------
</TABLE>

*    Unless otherwise indicated, the address for each stockholder is c/o Able
     Energy, Inc., 198 Green Pond Road, Rockaway, New Jersey 07866.

**   Represents less than 1% of the outstanding common stock.

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

(1)     The number of shares of common stock beneficially owned by each
        stockholder is determined under rules promulgated by the SEC. Under
        these rules, a person is deemed to have "beneficial ownership" of any
        shares over which that person has or shares voting or investing power,
        plus any shares that the person has the right to acquire within 60 days,
        including through the exercise of stock options. To our knowledge,
        unless otherwise indicated, all of the persons listed above have sole
        voting and investment power with respect to their shares of common
        stock, except to the extent authority is shared by spouses under
        applicable law.

(2)     The percentage ownership for each stockholder is calculated by dividing
        (a) the total number of shares beneficially owned by the stockholder on
        September 24, 2005 by (b) 2,657,320 shares (the number of shares of our
        common stock outstanding on September 24, 2005), plus any shares that
        the stockholder has the right to acquire within 60 days after September
        24, 2005.

(3)     Includes 50,000 shares owned by Mr. Frost. Also includes 1,000,000
        shares owned by All American Plazas, Inc., of which Mr. Frost disclaims
        beneficial ownership. The shares owned by All American Plazas, Inc., are
        held by the Chelednik Family Trust, of which Mr. Frost is a co-trustee.
        See Note (9) below.

(4)     Includes 5,000 shares and 30,000 shares which may be acquired upon the
        exercise of outstanding stock options.

(5)     Includes 50,000 shares owned by Mr. Nocito. Also includes 1,000,000
        shares owned by All American Plazas, Inc., of which Mr. Nocito disclaims
        beneficial ownership. Mr. Nocito is Vice President of All

<PAGE>

        American Plazas, Inc., and the shares owned by All American Plazas,
        Inc., are held by the Chelednik Family Trust, a trust established by Mr.
        Nocito and his wife for the benefit of their family members. See Note
        (9) below.

(6)     Includes 2,300 shares.

(7)     Includes 107,300 shares owned by the officers and directors and 30,000
        shares which may be obtained upon the exercise of outstanding options
        held by the officers and directors. Also includes 1,000,000 shares owned
        by All American Plazas, Inc., of which Messrs. Frost and Nocito disclaim
        beneficial ownership. See Note (9) below.

(8)     Includes 142,857 shares.

(9)     Includes 1,000,000 shares owned by All American Plazas, Inc. The shares
        owned by All American Plazas, Inc., are held by the Chelednik Family
        Trust, a trust established by Mr. Nocito and his wife for the benefit of
        their family members, of which Mr. Frost is a co-trustee.

SECURITIES AUTHORIZED FOR ISSUANCE UNDER EQUITY COMPENSATION PLANS

<TABLE>
<CAPTION>
<S>                                       <C>                           <C>                        <C>
------------------------------- ---------------------------- ---------------------------- ----------------------------
Plan Category                   Number of securities to be   Weighted-average exercise    Number of securities
                                issued upon exercise of      price of outstanding         remaining available for
                                outstanding options,         options, warrants and        future issuance under
                                warrants and rights          rights                       equity compensation plans
                                                                                          (excluding securities
                                                                                          reflected in column (a))
------------------------------- ---------------------------- ---------------------------- ----------------------------
                                            (a)                          (b)                           (c)
------------------------------- ---------------------------- ---------------------------- ----------------------------
Equity compensation plans
approved by security holders              238,000                       $4.92                      1,350,000
------------------------------- ---------------------------- ---------------------------- ----------------------------
Equity compensation plans not
approved by security holders
------------------------------- ---------------------------- ---------------------------- ----------------------------
            Total                         238,000                       $4.92                      1,350,000
------------------------------- ---------------------------- ---------------------------- ----------------------------
</TABLE>

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

ACQUISITION OF ALL AMERICAN PLAZAS, INC.

All American Plazas, Inc., currently owns approximately 38% of our outstanding
shares. In addition, one of our directors and General Counsel, Gregory D. Frost,
formerly served as a director and the General Counsel of All American Plazas
until his resignation on March 31, 2005, and Frank Nocito, our Vice President
Business Development is Vice President of All American Plazas. The shares of the
Company owned by All American Plazas are held by the Chelednik Family Trust, a
trust established by Mr. Nocito and his wife for the benefit of their family
members, of which Mr. Frost is a co-trustee.

As more fully described in our Current Report on Form 8-K, dated and filed with
the Securities and Exchange Commission on June 16, 2005, we entered into a Stock
Purchase Agreement on that date ("Purchase Agreement") with all of the
shareholders (the "Sellers") of All American Plazas, Inc. ("All American") in
connection with our acquisition of All American. The transaction is expected to
be consummated in October 2005, upon receipt of the required approval by our
stockholders, as discussed herein.

All American, which is headquartered in Myerstown, Pennsylvania, is in the
business of owning, operating and developing truck stops. Its operations
include, but are not limited to, the ancillary merchandising of rights,
products, and other goods and services. All American operates 11 multi-service
truck stops in the United States that sell diesel fuel and related services to
approximately 5,000 trucking accounts and other independent consumers. Its
operations are located at primary interchanges servicing major truck routes in
the northeast region of the United States, and its facilities, known as "All
American Plazas," offer a broad range of products, services, and amenities,

<PAGE>

including diesel fuel, gasoline, home-style restaurants, truck preventive
maintenance centers, and retail merchandise stores that market primarily to
professional truck drivers and other highway motorists.

A complete description of All American's business and full financial statements
will be included in the proxy statement for the contemplated stockholders'
meeting with respect to the acquisition.

At the closing, we will deliver to the Sellers 11,666,667 shares of our
restricted common stock, par value $.001 per share, at $3.00 per share for an
aggregate purchase price of $35,000,000. In addition, at the closing, we will
deliver to certain of the Sellers a number of shares of our restricted common
stock equal to the number of shares of our common stock owned by All American as
of the closing date.

The Sellers have caused All American to enter into a term sheet dated June 6,
2005 with a third party institutional lender to refinance All American's debt
and provide All American with certain working capital. The term sheet provides
that the loan will be in the amount of approximately $35,000,000, at an interest
rate of 30-day LIBOR plus spread (adjustable rate), which is equivalent to the
Prime Rate + 1.75%, with a 25-year term and a 25-year amortization schedule. All
American will secure the loan with a first mortgage on all of its properties,
including improvements thereto. The financing is subject to customary closing
conditions and is expected to be consummated before year-end. In the event that
All American completes such financing on or before December 31, 2005, we have
agreed to pay an additional $10,000,000 to the Sellers, payable in shares of our
restricted common stock at $3.00 per share.

RECENT ALL AMERICAN FINANCING

As previously disclosed in our Current Report on Form 8-K, dated June 7, 2005,
and filed with the Securities and Exchange Commission on June 10, 2005, All
American recently consummated a financing that, if the acquisition of All
American is consummated, will impact us. The recently completed refinancing by
All American allowed All American to pay off approximately $3,000,000 in
existing debt and provided All American with approximately $2,000,000 in working
capital.

The following description of the terms of All American's refinancing is
qualified in its entirety by the terms and provisions contained in the financing
documentation included in the Current Report on Form 8-K, dated June 7, 2005,
and filed with the Securities and Exchange Commission on June 10, 2005, as
Exhibits 99.1 through 99.7.

Pursuant to the terms of the Securities Purchase Agreement dated June 1, 2005
(the "Agreement") among All American and certain purchasers identified therein
(collectively, the "Purchasers"), the Purchasers loaned All American an
aggregate of $5,000,000, evidenced by Secured Debentures also dated June 1, 2005
(the "Debentures"). The Debentures shall be repaid within two years from the
date of issuance, subject to the occurrence of an event of default, with
interest payable at the rate per annum equal to LIBOR for the applicable
interest period, plus 4% payable on a quarterly basis on April 1st, July 1st,
October 1st and January 1st, beginning on the first such date after the date of
issuance of the Debentures. The loan is secured by real estate property owned by
All American in Pennsylvania and New Hampshire. In addition, in the event that
we do not complete the acquisition of All American prior to the expiration of
the 12-month anniversary of the Agreement, All American shall be considered in
default of the loan. Pursuant to the Additional Investment Right (the "AIR
Agreement") among All American and the Purchasers, the Purchasers may loan All
American up to an additional $5,000,000 on the same terms and conditions as the
initial $5,000,000 loan, except for the conversion price of the debentures.

If we consummate the acquisition of All American, upon such consummation, we
will assume the obligations of All American under the Agreement, the Debentures
and the AIR Agreement through the execution of a Securities Assumption,
Amendment and Issuance Agreement, Registration Rights Agreement, Common Stock
Purchase Warrant Agreement and Variable Rate Secured Convertible Debenture
Agreement, each between the Purchasers and us (the "Able Energy Transaction
Documents"). Such documents provide that All American shall cause the real
estate collateral to continue to secure the loan, until the earlier of full
repayment of the loan upon expiration of the Debentures or conversion by the
Purchasers of the Debentures into shares of our common stock at a conversion
rate of the lesser of (i) the purchase price paid by us for each share of All
American common stock in the acquisition, or (ii) $3.00, (the "Conversion
Price"), subject to further adjustment as set forth in the Able Energy
Transaction Documents. However, the Conversion Price with respect to the AIR
Agreement shall be $4.00. In addition, the Purchasers shall have the right to
receive five-year warrants to purchase 2,500,000 of our common stock at an
exercise price of $3.75 per share. Pursuant to the Able Energy Transaction
Documents, we shall also have an optional redemption right (which right shall be
mandatory upon the occurrence of an event of default) to repurchase all of the
Debentures for 125% of the face amount of the Debentures plus all accrued and
outstanding interest and

<PAGE>

expenses, as well as a right to repurchase all of the Debentures in the event of
the consummation of a new financing in which we sell securities at a purchase
price that is below the Conversion Price. It is currently contemplated that if
the Able/All American transaction is consummated, the stockholders of All
American will escrow a sufficient number of shares to satisfy the conversion of
the $5,000,000 in outstanding Debentures in full.

Pursuant to the Registration Rights Agreement among the parties, if we
consummate the acquisition of All American, the Purchasers shall have demand
registration rights with respect to all shares of our common stock obtained by
them through the conversion of the Debentures. The Purchasers shall also have an
additional investment right, for a period of nine months after the initial
registration statement filed by us with the Securities and Exchange Commission
(the "SEC") is first declared effective by the SEC, to purchase units consisting
of convertible debentures in the aggregate amount of up to $14,000,000 (the
"Additional Debentures") and common stock purchase warrants equal to 50% of the
face amount of such Additional Debentures (the "Additional Warrants"). The
conversion price of the Additional Debentures shall be $6.50 per share of common
stock with respect to the first $7,000,000 of Additional Debentures purchased,
and 80% of the average weighted price of our common stock during the 20 trading
days immediately prior to the Purchasers' election to purchase the Additional
Debentures, with respect to the remaining $7,000,000. The Additional Warrants
shall have a five- year term and an exercise price of 110% of the conversion
price. In the event of the occurrence of a default with respect to the
Additional Debentures, we shall have identical redemption rights to those
described in the immediately preceding paragraph.

OTHER TRANSACTIONS

The Company has entered into a consulting agreement with Timothy Harrington, its
former Chief Executive Officer ("CEO") on February 16, 2005 (see note 20 to the
consolidated financial statements contained herein). The agreement is for two
years and provides for annual fees of $60,000 to be paid in monthly
installments. In addition the former CEO received options to purchase 100,000
shares of the Company's common stock at $4.00 per share. The options were
excercised on July 7, 2005, at which time the closing price was $16.89. The
former CEO was paid $20,769 related to this agreement during the year ended June
30, 2005.

During the year ended June 30, 2005 the Company paid $20,000 in legal fees to a
firm in which Gregory D. Frost, the Company's General Counsel and one of its
Directors, is a partner.

In connection with two loans entered into by the Company in May 2005 (see note 4
to the consolidated financial statements contained herein), fees in the amount
of $167,500 were paid to Unison Capital Corporation, a company owned by Frank
Nocito, the Company's Vice President Business Development. Mr. Nocito is also
Vice President of All American Plazas, Inc., the Company's largest shareholder.

Subsequent to the payments being made and based on discussions with Unison
Capital Corporation it was determined the $167,500 was an inappropriate payment
to a related party and Unison Capital Corporation has agreed to reimburse this
amount to the Company over a twelve month period beginning in October 2005. The
charge had been appropriately classified as deferred finance charges in the
balance sheet and therefore will have no effect on the Company's statement of
operations.

From time to time, our majority-owned subsidiary PriceEnergy has borrowed money
from us. As of June 30, 2005, the subsidiary had an indebtedness to us in the
form of two promissory notes. One made on November 1, 2000 for $1,350,000
bearing interest at a rate of 8% per annum payable quarterly with principal
payments that were to begin on November 1, 2002. There is a second promissory
note dated December 31, 2004 in the amount of $3,544,389, which bears no
interest. To date, PriceEnergy has made no payments on either promissory note.
Able Energy, Inc. owns approximately 70.6% of Price Energy, Timothy Harrington,
our former Chief Executive Officer, owns 23 1/2%, Christopher Westad, our
President, owns 3.6% and John L. Vrabel, our Chief Operating Officer, owns 2.3%.

<PAGE>

ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES

The following table presents fees for professional services rendered by the
independent public accounting firm of Simontacchi & Company, LLP for the Company
during fiscal 2005 and fiscal 2004.

                                                        Fiscal Year
                                                        -----------
                                                 2005                  2004
                                                 ----                  ----
                Audit Fees (1)                $  86,576             $  88,549
                Audit-Related Fees (2)           49,582                42,901
                Tax Fees (3)                     13,048                10,370
                All Other Fees (4)               20,987                     -

     (1)  These are fees for professional services performed by Simontacchi for
          the audit of the Company's annual financial statements and services
          that are normally provided in connection with statutory and regulatory
          filings or engagements.
     (2)  These are fees for professional services performed by Simontacchi for
          the review of financial statements included in the Company's quarterly
          reports on Form 10-Q,
     (3)  Principally fees for preparation of the the Company's federal and
          state tax returns.
     (4)  Principally fees for SEC inquiries.

The Audit Committee reviews and pre-approves all audit, review or attest
engagements of, and non-audit services to be provided by, the independent
registered public accounting firm (other than with respect to the de minimis
exception permitted by the Sarbanes-Oxley Act of 2002 and the SEC rules
promulgated thereunder). The Audit Committee pre-approved all auditing services
and permitted non-audit services rendered by Simontacchi in fiscal 2005.

<PAGE>

                                     PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES.

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*

          4.2              2000 Employee Stock Option Plan (incorporated by
                           reference to the Company's Definitive Proxy Statement
                           on Schedule 14A filed May 30, 2000)

          4.3              2005 Incentive Stock Plan (incorporated by reference
                           to exhibit 4.1 to the Company's Current Report on
                           Form 8-K filed June 1, 2005)

          4.4              Incentive Stock Option Agreement (incorporated by
                           reference to exhibit 10.1 to the Company's Current
                           Report on Form 8-K filed June 1, 2005)

          4.5              Employee Nonstatutory Stock Option Agreement
                           (incorporated by reference to exhibit 10.2 to the
                           Company's Current Report on Form 8-K filed June 1,
                           2005)

          4.6              Nonstatutory Stock Option Agreement (incorporated by
                           reference to exhibit 10.3 to the Company's Current
                           Report on Form 8-K filed June 1, 2005)

          4.7              Consultant Nonstatutory Stock Option Agreement
                           (incorporated by reference to exhibit 10.4 to the
                           Company's Current Report on Form 8-K filed June 1,
                           2005)

          4.8              Stock Award Agreement (incorporated by reference to
                           exhibit 10.5 to the Company's Current Report on Form
                           8-K filed June 1, 2005)

          4.9              Restricted Stock Purchase Agreement (incorporated by
                           reference to exhibit 10.6 to the Company's Current
                           Report on Form 8-K filed June 1, 2005)

          4.10             Form of secured Debenture, made as of June 1, 2005,
                           by All American Plazas, Inc. in favor of the
                           Purchasers named therein (incorporated by reference
                           to exhibit 99.2 to the Company's Current Report on
                           Form 8-K filed June 10, 2005)

          4.11             Additional Investment Right, by and among All
                           American Plazas, Inc., and the Purchasers named
                           therein (incorporated by reference to exhibit 99.3 to
                           the Company's Current Report on Form 8-K filed June
                           10, 2005)

          4.12             Form of Registration Rights Agreement by and among
                           the Purchasers named therein and the Company
                           (incorporated by reference to exhibit 99.5 to the
                           Company's Current Report on Form 8-K filed June 10,
                           2005)

          4.13             Form of Common Stock Purchase Warrant Agreement by
                           and among the Purchasers named therein and the
                           Company (incorporated by reference to exhibit 99.6 to
                           the Company's Current Report on Form 8-K filed June
                           10, 2005)

          4.14             Form of Variable Rate Secured Convertible Debenture
                           Agreement by and among the Purchasers named therein
                           and the Company (incorporated by reference to exhibit
                           99.7 to the Company's Current Report on Form 8-K
                           filed June 10, 2005)

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

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

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

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

          10.5             $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*

          10.6             $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*

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

          10.8             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**

<PAGE>

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

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

          10.11            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**

          10.12            Oil Supply Agreement between the Company and Amerada
                           Hess Corporation, dated July 30, 1998**

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

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

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

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

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

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

          10.19            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***

          10.20            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.***

          10.21            $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

          10.22            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.*

          10.23            Employment Agreement with Christopher P. Westad,
                           dated July 1, 2004 (incorporated by reference to
                           exhibit 10.5 to the Company's Annual Report on Form
                           10-K for the year ended June 30, 2004)

          10.24            Employment Agreement with John Vrabel, dated July 1,
                           2004 (incorporated by reference to exhibit 10.4 to
                           the Company's Annual Report on Form 10-K for the year
                           ended June 30, 2004)

          10.25            Consulting Agreement, dated February 16, 2005, by and
                           among the Company and Timothy Harrington
                           (incorporated by reference to exhibit 4.1 to the
                           Company's Current Report on Form 8-K filed February
                           23, 2005)

          10.26            Loan Agreement between the Company and Entrepreneur
                           Growth Capital LLC, dated May 13, 2005

          10.27            Loan Agreement between the Company and Northfield
                           Savings Bank, dated May 13, 2005

          10.28            Securities Purchase Agreement, by and among All
                           American Plazas, Inc., dated as of June 1, 2005
                           (incorporated by reference to exhibit 99.1 to the
                           Company's Current Report on Form 8-K filed June 10,
                           2005)

          10.29            Form of Securities Assumption, Amendment and Issuance
                           Agreement by and among the Purchasers named therein
                           and the Company (incorporated by reference to exhibit
                           99.4 to the Company's Current Report on Form 8-K
                           filed June 10, 2005)

          10.30            Stock Purchase Agreement, by and between the Sellers
                           named therein and the Company, dated as of June 16,
                           2005 (incorporated by reference to exhibit 10.1 to
                           the Company's Current Report on Form 8-K filed June
                           16, 2005)

<PAGE>

          14.1             Code of Business Conduct and Ethics (incorporated by
                           reference to Appendix C to the Company's Definitive
                           Proxy Statement on Schedule 14A filed June 17, 2004)

          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


Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

Dated: September 28, 2005              Able Energy, Inc.


                                       By: /s/ Christopher P. Westad
                                           -------------------------------------
                                           Christopher P. Westad
                                           Acting Chief Executive Officer and
                                             President

<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the Registrant and
in the capacities and on the dates indicated:

<TABLE>
<CAPTION>
Signature                                   Title                                       Date
---------                                   -----                                       ----

<S>                                 <C>                                         <C>
/s/ Christopher P. Westad           Acting Chief Executive Officer,             September 28, 2005
-----------------------------       President and Director
Christopher P. Westad               (Principal Executive Officer)


/s/ Steven M. Vella                 Chief Financial Officer                     September 28, 2005
----------------------------        (Principal Financial Officer)
Steven M. Vella


/s/ Jeff Feld                       Controller                                  September 28, 2005
-----------------------------       (Principal Accounting Officer)
Jeff Feld


/s/ Gregory D. Frost                General Counsel and Director                September 28, 2005
-----------------------------
Gregory D. Frost


/s/ Patrick O'Neill                 Director                                    September 28, 2005
-----------------------------
Patrick O'Neill


/s/ Edward C. Miller, Jr.           Director                                    September 28, 2005
-----------------------------
Edward C. Miller, Jr.


/s/ Stephen Chalk                   Director                                    September 28, 2005
-----------------------------
Stephen Chalk


/s/ Alan E. Richards                Director                                    September 28, 2005
-------------------------------
Alan E. Richards


/s/ Solange Charas                  Director                                    September 28, 2005
---------------------------------
Solange Charas
</TABLE>

<PAGE>

SEC FILED COPY ONLY - NOT BOUND WITH FINANCIAL
                                                                     Schedule II

                                Able Energy, Inc.
                        Valuation and Qualifying Accounts


<TABLE>
<CAPTION>

                                               Balance at                                            Balance at
                                              Beginning of                                             End of
                                                  Year            Additions       Write-offs            Year
                                                  ----            ---------       ----------            ----
<S>                                <C>           <C>                <C>             <C>                <C>
Allowance for doubtful accounts
                                   2003          242,358            164,752         127,207            279,913
                                   2004          279,913            109,372         197,063            192,222
                                   2005          192,222            180,494         134,667            238,049
</TABLE>