In. re:

Gasel Transportation Lines, Inc., Debtor-in-Possession.

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF OHIO
EASTERN DIVISION

Chapter 11

Case No. 03-57447 Judge Caldwell

THIRD AMENDED DISCLOSURE STATEMENT
OF GASEL TRANSPORTATION LINES, INC.
WITH PLAN AS EXHIBIT

I. INTRODUCTION

Gasel Transportation Lines, Inc. ("GTL" or "Easel"), Debtor-in-Possession (hereinafter "Debtor"), provides this Amended Disclosure Statement ("Disclosure Statement") pursuant to Section 1125 of the United States Bankruptcy Code {"Code"). This Disclosure Statement is submitted by Debtor in connection with the solicitation of acceptances of the Plan of Reorganization of Gasel Transportation Lines, Inc. The purpose of this Disclosure Statement is to provide to the holders of Claims and Interests adequate information of a kind and in sufficient detail about Debtor, its business, and the Plan so that the holders of Claims and Interests may make an informed judgment with respect to accepting or rejecting the terms of the Plan.

Each holder of a Claim or Interest is encouraged to review this Disclosure Statement before making a decision to accept or reject the Plan. A copy of the Plan, attached as Exhibit A, is incorporated by reference as though fully rewritten herein.

THE INFORMATION CONTAINED IN THIS DISCLOSURE STATEMENT HAS NOT BEEN SUBJECI ED TO A CERTIFIED AUDIT. THE DEBTOR IS UNABLE TO WARRANT OR REPRESENT THAT THE INFORMATION CONTAINED HEREIN IS WITHOUT ANY INACCURACY, ALTHOUGH GREAT EFFORT HAS BEEN MADE TO BE ACCURA'1 E. COUNSEL FOR THE DEBTOR HAS NOT VERIFIED THE INFORMATION SET FORTH HEREIN, ALTHOUGH SUCH COUNSEL HAS NO KNOWLEDGE OF ANY INACCURACIES.

THE INFORMATION CONTAINED IN THIS DISCLOSURE STATEMENT IS INCLUDED HEREIN FOR PURPOSES OF SOLICITING ACCEPTANCES OF THE PLAN AND MAY NOT BE RELIED UPON FOR ANY PURPOSE OTHER THAN TO DETERMINE HOW TO VOTE ON THE PLAN. THIS DISCLOSURE STA I EMENT SHALL NOT BE CONSTRUED TO BE CONCLUSIVE ADVICE ON THE TAX, SECURITIES, OR OTHER LEGAL EFFECTS OF THE LIQUIDATION AS TO THE HOLDERS OF CLAIMS AGAINST, OR IN I ERESTS IN. DEBTOR NOR WITH THE APPROVAL OF THE SECURITIES EXCHANGE COMMISSION.

SUBJECT TO CERTAIN RESTRICTIONS AND REQUIREMENTS SET FORTH IN THE CODE, THE PLAN PROPONENTS RESERVE THE RIGHT TO ALTER, AMEND, MODIFY, REVOKE OR WITHDRAW THE DISCLOSURE STATEMENT PRIOR TO CONFIRMATION OF THE PLAN.

ANY REPRESENTATIONS OR INDUCEMENTS MADE TO SECURE YOUR ACCEPTANCE OR REJECTION OF THE PLAN WHICH ARE OTHER THAN AS CONTAINED IN THIS DISCLOSURE STATEMENT SHOULD NOT BE RELIED UPON IN ARRIVING AT A DECISION. CREDITORS OR INTEREST HOLDERS SHOULD RELY ONLY UPON THE INFORMATION CONTAINED HEREIN. EXCEPT AS SET FORTH IN THIS DISCLOSURE STATEMENT AND ITS EXHIBITS, NO REPRESENTATIONS CONCERNING

TOR, ITS ASSETS, ITS PAST OR FUTURE OPERATIONS, OR THE PLAN ARE AUTHORIZED, NOR ARE ANY SUCH REPRESENTATIONS TO BE RELIED UPON IN ARRIVING AT A DECISION WITH RESPECT TO THE PLAN. ANY REPRESENTATIONS MADE TO SECURE ACCEPTANCE OR REJECTION OF THE PLAN OTHER THAN AS CONTAINED IN THIS DISCLOSURE STATEMENT SHOULD BE REPORTED TO COUNSEL FOR THE DEBTOR.

Unless otherwise defined herein, capitalized terms used in this Disclosure Statement with an initial capital not required by standard capitalization rules shall be defined as set forth in the Plan, or in the Bankruptcy Code if not defined in the Plan. In the event a term is defined in the Plan and in the Bankruptcy Code, the definition in the Plan shall control.

II. GENERAL HISTORY OF GASEL TRANSPORTATION LINES, INC.

A. Pare-Bankruptcy Events

-2-

GTL, a national long-distance and regional truckload common carrier, filed for protection under Chapter 11 on May 19, 2003 with the United States Bankruptcy Court, Columbus, Ohio to seek asset protection from recent demands from some of its equipment-based lenders and to enable it to continue to execute its aggressive growth strategy to restore economic viability.

The trucking industry has experienced extremely adverse conditions since the beginning of the general economic downturn in 2000. This period has been fraught with some of the highest fuel prices in history, sharp declines in overall freight shipment tonnage, productivity-sapping winter storms and industry-wide business failures. Gasel has survived the attrition, but has been operating at a deficit during the past three years. The accumulated losses strained the Company's ability to meet some of its long term equipment loan obligations. The Company had continued to work with the majority of its lenders to rectify the situation. A few lenders issued default letters. The defaults plus a significant lump sum payment demanded by one particular lender precipitated the need to seek protection under Chapter

to retain the use of revenue generating equipment and reorganize the Company's current debt structure to facilitate growth and profitability.

B. Post-Petition Events

Debtor has continued operations since the Petition Date. GTL continues to operate in the transportation industry. GTL has maintained its employees, its customers, and has reduced its operation to one facility. Skilled employees are very important to the success of GTL's reorganization. The company has maintained its employees postpetition. The company has maintained its pre-petition customer base and has enhanced that base and continues to serve those customers.

III. OVERVIEW OF THE PLAN

A. Introduction

The following overview and the other descriptions in this Disclosure Statement are qualified in their entirety by reference to the provisions of the Plan and its appendices. IT IS URGED THAT EACH HOLDER OF A CLAIM OR INTEREST CAREFULLY REVIEW THE TERMS OF THE PLAN BEFORE VOTING TO ACCEPT OR REJECT THE PLAN.

-3-

B. Summary of Classification and Treatment of Claims

In general, a Chapter I I plan (i) divides claims and interests into separate classes, (ii) specifies the property that each class is to receive under the plan and (iii) contains other provisions necessary to implement the plan. Section 1123(a)(1) of the Bankruptcy Code provides that a plan of reorganization shall classify the claims of adebto.r's creditors and interest holders. Section 1123(a)(2) and (3) of the Bankruptcy Code requires that a plan of reorganization specify any class of claims or interests that are impaired or not impaired.

Section 1124 of the Bankruptcy Code provides the guidelines to determine when a class is impaired or unimpaired. A class of claims is "impaired" under a plan unless the plan (a) leaves unaltered the legal, equitable and contractual rights of each holder of a claim in such class; or (b) provides, among other things, for the cure of existing defaults and reinstatement of the maturity of claims in such class. Impaired Claims or Interests receiving a distribution of property through the Plan are entitled to vote on the Plan. Impaired Claims or Interests which do not .receive a distribution or retain property through the Plan are deemed to reject the Plan. Unimpaired claims are deemed to accept the Plan.

The Plan divides Claims and Interests into classes and sets forth the treatment afforded to each class as follows. 1. Class A- Administrative and Priority Claims

Administrative: The holders of Administrative Claims ("Administrative Claimants") consists of administrative claims pursuant to Section 503(b) and Section 507(a)(1) of the Bankruptcy Code. The Administrative Claimants shall be paid in full on the Effective Date or within twenty days of the allowance of such Claim by a Final Order of the Bankruptcy Court. There were no post-petition trade creditors of the Debtor. Accordingly, Debtor contemplates that the Administrative Claimants consist exclusively of the Claims of Debtor's Counsel, the United States Trustee and priority tax claims.

Class A-I. United States Trustee's Claims: The United States Trustee's Claims shall be paid in full according to the schedule set forth in 28 U.S.C. § 1930(a)(6).

Class A-2: Debtor's Counsel Cox. Stein & Pettigrew's claim shall be paid in full.

Class A-3 Priority Tax Claim: The priority tax claim of the U.S. government Internal Revenue Service of $212,747.

-4-

Class A-4 Priority Tax Claim: The priority tax claim of State of Ohio Withholding of $1.5,667.

Class A-S Priority Tax Claim: The priority tax claim of State of West Virginia Withholding of $7,583.

The holders of Priority Tax Claims ("Priority Tax Claimants") consist of the priority tax claims pursuant to Section 507(a)(8) of the Bankruptcy Code. The Priority Tax Claimants shall be paid in full in amount equal to the allowed amount of such Claims in deferred cash payments over a period not exceeding six (6) years, as more fully described in the Plan.

Debtor estimates the amount of the Priority Tax Claims is $319,000.

Class A-6: The claim of Ohio Bureau of Workers' Compensation of $79,742,

Class A-7: The priority claim of Systran Financial Services Corporation shall be paid according to the factoring agreement between the parties.

Class A-8: The Priority Claim of Settler's Bank shall be paid according to the fuel agreement between the parties.

B. Non Priority Claims

Class B. Secured Claims

1. Class B. Claims. The Class B claims shall be paid in equal monthly Distributions beginning on the thirtieth (30"' ) day following the Effective Date and continuing each month thereafter until the obligation is paid in full. Each creditor in Class B-I. through B-4 shall retain their lien.

Class B-1:

2. Class B- Classification and Treatment of Secured Claims

Class B: Class B consists of all secured claims pursuant to Section 506 of the Bankruptcy Code. Each Class B creditor in Class B-1 through B-8 shall vote in its own separate class. Secured creditors shall retain their liens. Class B shall be paid in full as more fully described in the Plan.

Class B-1. consists of the allowed fully secured claim. held by WesBanco for $1.648,945.58. WesBanco's claim is secured by twenty (20) 2000 Freightliner Tractors valued at $384,500 and will be paid at the contract rate of 12.37%, with monthly payments of $13,833 with a balloon payment of $40,000 which wilt be paid in the 31" month.

Class B-2 consists of the secured claim of WesBanco for $469,440.91 for a first real estate mortgage on the real estate owned by Debtor. The claim is cross collateralized. WesBanco will be paid in 128 monthly payments of $4,623 at 5.5% interest rate with a final balloon payment of $40,640 on its claim, secured by real estate.

Class B-3 consists of the secured claim of WesBanco for $10,000 for which WesBanco has a first position on the computer and computer software equipment valued at $10,000. WesBanco will be paid in monthly payments of $860.66 and at 6% interest rate on its claim until paid in full in 12 months.

Class B-4 consists of the secured claim of Daimler Chrysler Services composed of a vehicle loan of $318,000 on twelve (12) 2001 model Freightliners which will be paid $12,200 monthly at 6% interest for 23 months with a balloon payment of $60,366 on the 24^t payment.

Class B-5 consists of the secured claim of Orix Financial Services composed of a Tractor Loan of $217,500 on 18 Tractors: 16 1.999 Kenworth. Tractors; one 1999 Volvo Tractor; and, one 1999 Freightliner Tractor will make 23 monthly payments of $7,600 with a final payment in month 24 of $70,403 at. 9.5% annual interest rate, and a Trailer Loan on 45 Trailers of $309,000 which will be paid $9,100 monthly for 35 months at 9.5% with a balloon of $42,1.97. Payoff of a 1998 Lincoln Navigator for the estimated Fair Market Value of $7,500 in exchange for the title. Payoff of a 1998 Lincoln Navigator for the estimated Fair Market Value of $7,500 within thirty (30) days of the effective date of the Plan in exchange for the title. Orix shall be paid for additional collateral or Other Assets consisting of the

following: (1) Shop Equipment	$ 18,600.00
(2) Office Equipment	$10,790.00
(3) Parts Inventory	$31,017.00
TOTAL	$60,407.00

Gasel agrees to pay Orix the total current value of Other Assets at $60,407 in equal monthly installments over the next thirty-six (36) months, beginning the first month following a Confirmed Plan. Gasel shall have a 15-day default grace period on any payment under the Plan.

Class B-6 consists of the secured claim of Settlers Bank secured by 9 Dry Vans at $3,000; 9 Reefer Trailers at $4,000; 6 Tractors at $7,000 and 313,136 shares of Gasel Common Stock at $0.70 at a value of $324,195 with the debt being $297,191 plus interest to be paid $3,568 monthly at 6% interest over 108 months until paid in full.

Class B-7 consists of the secured claim of Volvo Commercial Credit at $0.00 because of the surrender of Volvo's collateral.

Class B-8 consists of the secured claim of Waterford Bank secured by a second mortgage on Gasel's Marietta terminal consisting of 12 acres andd buildings with a value of $750,000 and a first lies on 11 motor vehicles and trailers. The secured claim has an outstanding balance of $458,351.67 as of July 1.6, 2004 and a per diem of $101.12 thereafter. After confirmation of the plan the class B-8 claim will be paid at $3,000 per month at 6% interest over 143 months with a balloon of $312,682.04 or such greater amount based on any increase in Waterford Bank's secured claim by reason of any subsequent interest after July 16, 2004. Waterford banks other loan in the approximate amount of $81,000.00 shall be treated as a general, non-priority, unsecured claim.

3. Class C - Classification and Treatment of Unsecured Claims

Class C: Class C consists of all creditors holding Unsecured. Claims. Class C shall be paid a Distribution of five percent (5%) of the Allowed Unsecured Claims after full satisfaction of the Unclassified Claims. The Debtor estimates that the amount of Class C Claims is $3,747,740.

4. Class D - Classification of Disputed Claims

No disputed claim will be paid until the claim is allowed by a Court order or agreement between the parties. Also, an allowed and stipulated claim would be agreed to in the Chapter 1 1 case and Plan. 5. Class E - Classification and Treatment of Interests

Class E: Class E consists of all equity holders of the Debtor. No distribution will he made to Class E. Class E equity holders will retain their interest and will receive equity in the recapitalized Debtor, The actual cash value will be determined by Court Order based on a Motion filed by Debtor on or before July 31, 2004.

Class E is an impaired class of interest holders.

C. Implementation of the Plan

-7-

After the Effective Date, GTL operations will generate the payments that will be used to make Distributions

pursuant to the Plan. The assets of GTL are valued at: Real Estate $770,054

^s`mortgage - WesBanco Bank $469,441

2"^d mortgage -- Waterford Bank $458,352

Tractors $7,601,748.00

Trailers $2,798,249.00

Inventory $1.02,177

Office equipment furnishings and supplies $228,104 Shop, equipment and supplies $408,962,49

Revenue equipment held for Resale $1,212,117.00

Other Assets $7,683.00

TOTAL ASSETS $4,940,084.00

(Note: All capital lease equipment has been surrendered.)

GTL has no other tangible assets. The value of the assets of GTL was determined by book value and information from industry sources. Any other assets were valued based on the opinion of Michael Post, president of the company, and his staff.

GTL is a company that has debts that far exceed the value of its assets. Because of its debt load, no equity exists for equity holders of the company. Equity holders propose to maintain their equity portion under Chapter 1 i.. GTL will raise new capital of up to $1,500,000.00 by either a PIPE or a Reg S issue of shares. PIPE is an acronym for Private Investment in Public Entity. In order to do the PIPE, there must be a public outstanding. The private placement would be done under Regulation D, and consequently, the new offering shares would not be registered, but offered under an exemption from registration. The exemption would be under Section 4 (2) under the Securities Act of 1933, as amended (the "Act"), or under the Reg. D provisions, which were adopted by the SEC under its authority under Section 28 of the Act.

Accumulated Depreciation

($8,189,010)

-8-

GTL has a second option to do Reg S offering. An overseas offering would be done under the provisions of Regulation S. The offering would be done under an exemption from registration under the Act as provided by the Regulation as adopted under the Section 28 authority granted to the SEC. This registration is exempt from registration under the provisions of Section 3 (a) (10) of the Act.

Management of GTL since its inception has been provided by Michael Post as president and chief executive officer and Gene Thompson as CFO. Post confirmation Michael Post would continue to serve as the president and chief executor officer of GTL. His compensation would be maintained at its present level of $1,700 weekly salary plus health insurance of $43.00, 401(k) retirement of $5.0 and a company leased vehicles for $850 per month. Gene Thompson will continue as CFO for a compensation package of $1,550 weekly. Alan Blue, as general counsel and SEC Attorney, draws a salary of $3,100 per month. John Jackson received $1,040 per week as Operations Manager. Any future increase in compensation would be subject to improved performance of the company.

Finally, any recovery obtained from the causes of action preserved under the Plan shall be used to fund the Debtor's obligations under the Plan.

D. Assumption and Assignment of Leases; Rejection of Executory Contracts and Unexpired Leases

GTL assumes the operating lease on trailers with:

1. Dayton Leasing for 21 trailers;

2. MICE Leasing for a phone system lease;

3. Stoughton trailer lease for 20 trailers; and,

4. Navistar trailer lease for 40 trailers.

The Plan will. constitute a motion to assume and assign the Leases. Entry of the Confirmation Order by the Bankruptcy Court will constitute approval of the assumption and assignment of the Leases pursuant to Section 365(a), (b), and (f) of the Bankruptcy Court and a finding by the Bankruptcy Court that the assumption and assignment of the Leases satisfies all the requirements of Section 365 of the Bankruptcy Code.

-9-

Court will constitute approval of such rejections pursuant to Section 365(a) of the Bankruptcy Code and a finding by the Bankruptcy Court that each such rejected executory contract or unexpired lease is burdensome and that the rejection thereof is in the best interest of Debtor and all parties to the Chapter 11 Case.

GTL intends to adopt "Fresh Start Accounting", we are advised by our CPA firm, Van Kernel & Company, that the Company does intend to adopt Fresh Start Accounting, providing it qualifies.

Based on a preliminary review of the conditions to qualify for fresh start accounting, it appears that the Company would qualify upon the actual assurance of emerging from bankruptcy and a greater than 50% change in voting shares after emergence (that may be brought about by the proposed new equity offering.)

(a). The following is a table of all persons known to the Company to be the beneficial owner of more than 5% of the Company's voting securities on October 30, 2004.

Title of Class

Commons shares

Name and Address of
Beneficial Owner

Title of Class	Name & Address of Beneficial Owner	Amount & Nature of Beneficial Owner	Percent of Class
Common Shares	Michael J. Post 118 Merryhill Street Marietta, Ohio 45750	1,572,014	15.10%

Includes 4,100 shares held by the Estate of Mrs. Lee Post, the mother of Michael. J. Post. 7,900 shares held by the Company that is treated as treasury stock for accounting purposes, 21,470 shares held by his wife, Janet Post, and options to acquire 286,000.

(b) The following is a table setting forth for management of the Company the beneficial ownership of the voting securities of the Company as of October 30, 2004.

Title of Class

Name and Address
of Beneficial
Owner

Title of Class	Name & Address of Beneficial Owner	Amount & Nature of Beneficial Owner	Percent of Class
Common Shares	Michael J. Post 118 Merryhill Street Marietta, Ohio 45750	1,572,014(1)	15.10%
Common Shares	Allan M. Blue 1130 Berlin Station Road Delaware, Ohio 43015	101,673(2)	1.00%
Common Shares	Ronald K. Bishop 305 Ohio Street Marietta, OH 45750	73,772(3)	0.70%
Common Shares	John Jackson Route 2, Box 344 Belpre, Ohio 45714	45,780	0.40%
Common Shares	S. Gene Thompson	100,000(4)	1.00%
	Directors & Officers as a Group	1,893,239(5)	18.20%

(1) Includes 4,100 shares held by the Estate of Mrs. Lee Post, the mother of Michael J. Post, 7,900 shares held by the Company, 21,470 shares held. by his wife, Janet Post, and options to acquire 286,000.

t I

(2) Includes 1.5,745 shares held by Joyce M. Blue, wife of Allan M. Blue, and options to acquire 62,000 shares_

(3) Includes options to acquire 62,000 shares.

(4) Includes options to acquire 75.000 shares.

(5) Includes options and warrants to acquire 485,000 shares, 50

There are currently authorized 10,000,000 common shares, without par value, of which there are 9,877,966 shares outstanding. There are 71 shareholders of record plus there are beneficial owners whose shares are held in street name. It is estimated that there are 285 beneficial owners in Europe and 150 beneficial owners in the United State. The total shareholders are estimated to be 506. The Company can only estimate because many of the brokerage firms holding shares for their clients in street name have not responded to previous requests for the number of persons for whom they are holding the shares.

Interests of insiders in the bankruptcy are Allan M. Blue, Director and legal counsel, who is an unsecured creditor for $20,000.00. Michael J. Post, President, Treasurer and Director, is an unsecured. creditor for approximately 510,000 for advances he has made to the Company while it has been operating in Chapter 1 I Reorganization. Mr. Post's claim is due in full as a priority to any of the other classes of creditors.

The Company proposes to raise additional equity capital post-confirmation through. either one or two different means.

One way would be to offer securities in a private placement to accredited or institutional investors in a transaction commonly referred to as a PIPE. PIPE is an acronym for "Private Investment in a Public Entity". Any securities sold in such an offering would. not be registered securities under the Securities Act of 1933, as amended (the "Act"), and would be offered in reliance upon the exemption from ..registration under Regulation D promulgated under the Act. Securities sold under the provisions of Regulation D are restricted against resale except upon the securities first being registered or if they are transferred in a manner such that the transaction is exempt from registration; also, after holding the restricted securities for at least a year, the securities may be sold in accordance with the terms and conditions of Rule 144. Securities sold in a PIPE are typically sold at a price that represents a discount from the trading price of the securities, may be of a different security with a conversion right into the publicly traded security, and often. have additional incentives for the purchaser of the securities, such as warrants exercisable at a discounted price, convertible securities exercisable at a discounted price, or similar types of arrangements.

The Company has discussed such a post-confirmation offering with a couple of investment bankers who have expressed an interest in arranging such a sale of securities. Even if the Reorganization Plan is confirmed, there can be no assurance that the Company will be able to raise money from the sale of its securities in such an arrangement, or that the price of its securities would make such an offering economically feasible.

Another possible means of raising additional equity capital would be through a Regulation S offering which provides a means for a company to offer its securities without registering them under the Act. Under the provisions of Regulation S, which has been adopted under the Act, the securities must be sold overseas to non-U.S. persons (generally foreign investors who are not United States citizens) and the securities must be restricted against resales to U.S. persons. Resaies to U.S. persons cannot be made for at least one year after their issuance and then. only in accordance with the provisions of Rule 144 or if the securities are registered under the Act.

Rule 144 has several basic requirements. They are that their be current public information about the issuer of the securities, that there be a holding period for the securities, that the number or amount of

the securities sold within a 90 day period is limited, and that the securities be sold only in brokers transactions, which are basically unsolicited transactions in the open market.

The Company has had discussions with one potential underwriter for a Regulation S offering, although there can be no assurances that such an offering could be economically made by the Company or that the underwriter could perform. Such an offering could be made only after confirmation of the Reorganization Plan as proposed and would. be subject to there being a continuing and active market for the common shares of the Company at the time of such an offering. Further, such offerings, because the securities are restricted against resale in the United States, are typically sold at a substantial discount from. the market price of the securities being offered.

The Company is current on all of its l0-KSB (annual reports) and its 10-QSB (quarterly reports) filings that are required to be made with the Securities & Exchange Commission in connection with it having registered its common shares, no par value, under Section 12(g) of The Securities Exchange Act of

1934. Further, the Company expects to continue to file such reports in a timely manner both pre- and postconfirmation of the Reorganization Plan. Copies of all of the Company filings can be accessed in the SEC Edgar database at www.sec.eovledg .

E. General Provisions

1. Disbursing Agent

Debtor shall be designated the disbursing agent for collection and disbursement of the funds necessary and appropriate to make payments as set forth in the Plan. Acceptance of the Plan shall be deemed to constitute consent to the designation of Debtor as the disbursing agent for the collection and disbursement of funds pursuant to the Plan.

2. Retention of Causes of Action

In accordance with Section 1123(b) of the Bankruptcy Code, the Debtor shall retain any claims, demands, rights, and causes of action that the Debtor may hold against any person or entity, including, without limitation, claims and causes of action arising under Sections 542, 543, 544, 545, 547, 548, 549, 550, 551 and 553 of the Bankruptcy Code. Therefore, no preclusion doctrine, including without limitation the doctrines of res judicata, collateral estoppel, issue preclusion, claim preclusion, estoppel (judicial, equitable or otherwise) or laches shall apply to them by virtue of or in connection with confirmation of the Plan.

Debtor shall also retain any claims, demands, rights, and causes of action it may have against any party while Debtor continues to investigate causes of action.

3. Retention of Jurisdiction

The Bankruptcy Court shall have jurisdiction of matters specifically identified in Section X.C. of the Plan. IV. VOTING PROCEDURES AND REQUIREMENTS

A. Voting Requirements

Pursuant to the Bankruptcy Code, only holders of allowed claims and allowed interests that are impaired under the terms and provisions of the plan are entitled to vote to accept or reject the Plan. Holders of allowed claims and allowed interests that are unimpaired under the terms of the plan are conclusively presumed to have accepted the plan and are not entitled to vote on the plan. Holders of allowed claims and allowed interests who receive no distributions of property pursuant to the plan are conclusively presumed to have rejected the Plan and are not entitled to vote.

Holders of Claims in Class B and Class C are impaired and therefore are entitled to vote to accept or reject the Plan. Holders of Claims in Class B will not receive a distribution under the Plan and are conclusively presumed to have

-13-

voted to reject the Plan. Therefore, the Debtor is soliciting acceptances only from the holders of Claims in Class B and Class C.

All. holders of Claims in Class B-I through B-8 as separate classes and Class C whose claims are deemed allowed pursuant to either Section 502(a) or Section I I I I(a) may vote on the Plan. A Claim is not an Allowed Claim, however, simply because the bolder of the Claim was permitted to vote on the Plan. Unless the Claim is otherwise allowed pursuant to the Plan, Debtor reserves the right to object to the allowance of all Claims for all other purposes pursuant to the Plan, including Distributions.

B. Ballots and Voting Deadlines

A Ballot to be used for voting to accept or reject the Plan is enclosed with this Disclosure Statement and Plan. See Exhibit B to the Plan. Class B-1 through B-8 and Class C claimants ("Voting Claimants") should carefully review the Disclosure Statement, Plan, and instructions contained on the Ballot. After reviewing the Disclosure Statement, Plan, and Ballot, Voting Claimants are encouraged to cast their vote by indicating their acceptance or rejection of the Plan on the Ballot. To be counted, your ballot must be actually received by 4:00 p.m., Eastern Time, on

at the address indicated on the ballot.

V. CONFIRMATION OF THE PLAN

A. Requirements for Confirmation of the Plan

1. Section 1129 Requirements

The Bankruptcy Court will confirm the Plan only if all of the requirements of Section 1.129 of the Bankruptcy Code are met. Among the requirements for confirmation are that the Plan (i) is accepted by all impaired classes of claims and equity interests or, if rejected by an impaired class, that the Plan "does not discriminate unfairly" and is "fair and equitable" as to such class, (ii) is feasible, and (iii) is in the "best interests" of holders of claims and interests impaired under the Plan.

2. Votes Required for Acceptance of the Plan

Under the Bankruptcy Code, acceptance of a plan of reorganization by a class of claims occurs when holders of at least two-thirds in dollar amount and more than one half in number of the allowed claims of that class that cast

G.5

ballots for acceptance or rejection of the plan of reorganization vote to accept the plan. Thus, acceptance of the Plan by a particular class of claims will occur only if at least two-thirds in dollar amount and a majority in number of the holders of allowed claims that cast their Ballots vote in favor of acceptance. Thus, holders of claims which fail to vote are not counted as either accepting or rejecting the Plan.

3. Unfair Discrimination and Fair and Equitable Tests

Even if the Plan is not accepted by every impaired class of claims, the Plan may still be confirmed if, as to each impaired class of claims which has not accepted the Plan, the Plan "does not discriminate unfairly" and is "fair and equitable." A chapter 11 plan does not unfairly discriminate within the meaning of the Bankruptcy Code i f the legal rights of a dissenting class are treated in a manner consistent with the treatment of other classes whose legal rights are substantially similar to those of the dissenting class and if no class of claims or interests receives more than it legally is entitled to receive for its claim or interest. With respect to the fair and equitable test, the Bankruptcy Code provides different tests for secured creditors, unsecured creditors and equity holders.

With respect to a secured claim, "fair and equitable" means (i) the impairedsecured creditor retains its liens to the extent of its allowed claim and receives deferred cash payments at least equal in value to the allowed amount of its claim with a present value as of the effective date of the plan at least equal in value to such creditor's interest in Debtor's interest in the property securing its claim, (ii) if property subject to the lien of the impaired secured creditor is sold free and clear of that lien, the lien attaches to the proceeds of the sale, and such lien proceeds are treated in accordance with clause (i) or (iii) of this paragraph, or (iii) the impaired secured creditor realizes the "indubitable equivalent" of its claim under the plan.

With respect to an unsecured claim, "fair and equitable" means either (i) each impaired unsecured creditor receives or retains property of a value, as of the effective date of the plan, equal to the amount of its allowed claim, or (ii) the holders of claims or interests that are junior to the claims or interests or the dissenting class will not receive or retain any property under the plan.

With respect to interests, "fair and equitable" means that each interest holder (a) will receive or retain property of a value as of the effective date of the plan, equal to the greatest of (i) the allowed amount of any fixed liquidation preference to which such bolder is entitled, (ii) any fixed redemption price to which such holder is entitled, or (iii) the

-15-

value of such interest; or (h) the holder of any interest that is junior to the interests of such class will not receive or retain any property under the plan on account of such junior interest.

In view of the proposed treatment of the holders of Claims and Interests under the Plan, Debtor believes the Plan does not unfairly discriminate and is fair and equitable.

4. Feasibility Test

Section 1I29(a)(11) of the Bankruptcy Code provides that a chapter 11 plan may he confirmed only if the Bankruptcy Court finds such plan is feasible. A feasible plan is one which will. not lead to a need for further reorganization or liquidation of the debtor. Debtor will continue its active operations to address obligations to their creditors. In view of GTL's obligations and active operations, Debtor believes that the Plan satisfies the feasibility requirement imposed by the Bankruptcy Code.

5. Best Interests Test

The Bankruptcy Code provides that the plan will not be confirmed, regardless of whether or not anyone objects to confirmation, unless the Bankruptcy Court finds that the plan is in the "best interests" of all classes of claims and interests which are impaired. The "best interests" test will be satisfied by a finding of the Bankruptcy Court that either (1) all holders of impaired claims or interests have accepted the plan, or (2) the plan will provide such a holder that has not accepted the plan with a recovery at least equal in value to the recovery such holder would receive if the debtor was liquidated under chapter 7 of the Bankruptcy Code.

Determining whether the Plan meets the "best interest" tests involves a determination of the amount of proceeds that would he generated from the liquidation of the Debtor's remaining assets in the context of a chapter 7 liquidation. Such value must then be reduced by the costs of such liquidation, including costs incurred during the chapter I case and allowed under chapter 7 of the Bankruptcy Code (such a professionals' fees and expenses), a trustee's fees; and the fees and expenses of professionals retained by a trustee. The potential chapter 7 liquidation distribution in respect of each class must he further reduced by costs imposed by the delay caused by conversion to chapter 7. The net present value of a hypothetical chapter 7 liquidation in respect of an impaired class is then compared to the recovery in respect. of such class provided for in the plan. Debtor submits that each impaired class will receive under the Plan a recovery at least equal in value to the recovery such class would receive in a liquidation under chapter 7 of the Bankruptcy Code.

B. Effect of Confirmation

Confirmation of the Plan by the Bankruptcy Court makes the Plan binding upon the Debtor, any person acquiring property under the Plan, and the holders of Claims and Interests, whether or not such creditor or interest holder (i) is impaired under or has accepted the Plan or (ii) receives or retains any property under the Plan.

C. Confirmation Hearing

Pursuant to Section l 128 of the Bankruptcy Code, a hearing to confirm the Plan will he heldd on December 14, 2004 at 2:00 pm. before the Honorable Charles M. Caldwell, United States Bankruptcy Judge, at the United States Bankruptcy Court, 170 N. High Street, Columbus, Ohio. The Bankruptcy Court has directed that objections, if any, to confirmation of the Plan be served and filedd so that they are received on or before 4:00 p.m. on_______________________________________________________________________

Objections to confirmation of the Plan are governed by Rule 9014 of the Bankruptcy Rules. Any objection to confirmation must he made in writing and specify in detail the name and address of the objector, all grounds for the objection, and the amount of the claim held by the objector. Objections must he filed with the United States Bankruptcy Court, 170 N. High Street, Columbus, OH, 43215 and served so that they are received by the Court andd the following parties on or before 4:00 p.m.. on

Grady L. Pettigrew, Jr., Esq,

Cox, Stein & Pettigrew Co., L.P.A. 115 West Main Street, Ste. 400 Columbus, Ohio 43215

and

Office of the United States Trustee 170 North High Street, Room 200 Columbus, Ohio 43215

VI. TAX CONSEQUENCES OF THE PLAN

There may be tax consequences for the holders of Claims and Interests as a result of implementation of the Plan, based upon the Internal Revenue Code of 1986, as amended, the Treasury Regulations promulgated thereunder, statutes of other governmental units and related regulations, judicial authority and current administrative rulings and practice.

Each holder of a Claim or Interest is urged to consult its own tax advisor as to the consequences of the Plan to it under federal and applicable state, local and foreign. tax laws.

-17

VII. ALTERNATIVES TO THE PLAN

Debtor believes that the Plan affords holders of Claims and Interests the potential for the greatest recovery from the Debtor's assets and, therefore, is in the best interests of the holders of Claims and Interests. If the Plan is not confirmed, the alternatives include (a) liquidation under Chapter 7 and (b) alternatives plans of reorganization under Chapter I. l.. The Debtor has considered these alternatives to the Plan. In the opinion of Debtor, such alternatives would not afford the holders of Claims and Interests as great a recovery potential as does the Plan. VIII. CONCLUSION AND RECOMMENDATION

Debtor has concluded that confirmation and implementation of the Plan will provide each holder of a Claim with a greater recovery than it would receive under any alternative plan or if Debtor were to liquidate and distribute its assets under Chapter 7, Thus, Debtor recommends that confirmation and implementation of the Plan provides the best reasonably possible outcome, and acceptance of the Plan is in the best interest of the holders of Claims and Interests_ Debtor urges all holders of Claims entitled to vote on the Plan to promptly cast their ballots in favor of the Plan.

Respectfully submitted,

Isl Grady L. Pettigrew, Jr.

Grady L. Pettigrew, Jr. (00291.75)

COX, S°I EIN & PETTIGREW CO., L.P.A. 115 West Main Street, Ste. 400 Columbus, Ohio 43215 (614) 224-1113

Attorney for Gasel Transportation Lines, Inc.

Exhebr A

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF OHIO
EASTERN DIVISION

THIRD AMENDED PLAN OF REORGANIZATION
OF GASEL TRANSPORTATION LINES, INC.

Date: November 8, 2004 Grady L. Pettigrew, Jr. (0029175)

COX, STEIN, & PETTIGREW CO., L.P.A. 115 West Main Street, Ste. 400 Columbus, Ohio 43215-4700 (614) 224-111.3

In re:

Gasel Transportation Lines, Inc., Debtor.

Chapter 1.1

Case No. 03-57447 Judge Caldwell

Attorney for Gasel Transportation Lines, Inc.

TABLE OF CONTENTS

INTRODUCTION ............................................................................................................... 1

ARTICLE I DEFINED TERMS, RULES OF INTERPRETATION AND

COMPUTATION OF TIME ................................................................... 1

PAGE

A. Defined Terms ............................................................................. 1

B. Schedule of Appendices.............................................................. 6

C. Rules of Interpretation and Computation of Time ........................... 7

1. Rules of Interpretation ...............................................................

2. Computation of Time .................................................................... 8

ARTICLE II CLASSES OF CLAIMS AND INTERESTS .................................................... 8

ARTICLE III TREATMENT OF CLAIMS AND IN 1`ERESTS ........................................... 9

A.	Priority Claims ............................................................................. 9
1.		Payment of Administrative Claims .............................................. 10
		a. Administrative Claims ....................................................... 10 b. Statutory Fees .................................................................. 10 c. Bar Dates for Administrative Claims .................................. 10
		i. General Bar Date Provisions ...................... 1.0 ii. Bar Dates for Professionals ....................... 11
2.		Payment of Priority Tax Claims .................................................. 11
Non Priority Claims .................................................................... 12
1.		Class B Claims .......................................................................	13
2.		Class C Claims .......................................................................	15
3.		Class D Claims .......................................................................	15

4. Class E Claims ........................................................................... 15

ARTICLE IV MEANS FOR IMPLEMENTATION OF THE PLAN ................................. 15

ARTICLE V EXECUTORY CONTRACTS AND UNEXPIRED LEASES ......................... 15

A. Assumption and Assignment and Rejection of Executory

Contracts and Unexpired Leases ................................................. 18

B. Bar Date for Rejection Damages ................................................ 19

ARTICLE VI PROVISIONS GOVERNING DISTRIBUTION .......................................... 19

ARTICLE VII EFFECT OF CONFIRMATION ................................................................. 19

A. General Prov s ons ..................................................................... 19

B. Binding Effect ............................................................................ 19

C. Title to Debtor's Property ............................................................ 20

ARTICLE VIII CRAMDOWN ......................................................................................... 20

ARTICLE IX PROCEDURES FOR RESOLVING DISPUTED CLAIMS .......................... 20

ARTICLE X MISCELLANEOUS PROVISIONS .............................................................. 21

A. Modification to the Plan .............................................................. 21.

B. Revocation of the Plan ................................................................ 21

C. Retention of Jurisdiction .............................................................. 21

D. Preservation of Causes of Action ............................................... 23

E. Discharge of Claims .................................................................. 24

F. Successors and Assigns ............................................................. 24

G. Service of Documents on the Debtor .......................................... 24

H. Other Considerations .................................................................. 24

INTRODUCTION

Debtor and Debtor-in-Possession, Gasel Transportation Lines, Inc. ("Debtor") proposes the following Plan of Reorganization (the "Plan") for the resolution of the outstanding claims against and interests in the Debtor.

ARTICLE I
DEFINED TERMS, SCHEDULE OF APPENDICES,
RULES OF INTERPRETATION
AND COMPUTATION OF TIME

For purposes of this Plan, the following definitions shall apply unless the context otherwise requires:

A. Defined Terms

. "Debtor" means Gasel Transportation Lines, Inc., and from and after the Effective Date of the Merger the term "Debtor" shall mean Gasel-Delaware, the Surviving Company to the Merger.

2. "Effective Date of the Merger" means the date on which Articles of Merger shall have been filed with the Office of the Secretary of the State of Delaware, and said Secretary of State shall certify that this Agreement has been so filed, all the foregoing in accordance with the statutes of Delaware, and the Merger Agreement shall have been filed with the Secretary of State of the State of Ohio.

3. "Merger" means the merger of Debtor into Gasel Delaware, where Gasel Delaware is the surviving corporation to the merger.

4. "Merger Agreement" means the Agreement and Plan of Merger, dated as of the date of the Plan, providing for the merger of Debtor into Gasel Delaware, where Gasel Delaware is the surviving corporation to the merger.

5. "Gasel Delaware" means Gasel Transportation Lines, Inc., a Delaware corporation incorporated on August , 2004.

6. "Gasel Ohio Common Stock" means the common stock, no par value, of Debtor, of which 10,000.000 shares are authorized for issuance and approximately 10,000,000 shares are issued and outstanding as of the date of this Plan.

7. "Gasel Delaware Common Stock" means the common stock, par value $.001 per share, of Gasel Delaware, of which 100,000,000 shares are authorized for issuance and 3.00 shares are issued and outstanding as of the date of this Plan.

8. "Surviving Company" means the surviving corporation to the Merger, GaselDelaware.

9. "Administrative Claim" means a Claim, or any portion thereof, constituting a cost or expense of administration allowed under Sections 503(b) and 507(a)(1) of the Bankruptcy Code, including: (a) the actual and necessary costs and expenses incurred after the Petition Date of preserving the Debtor's bankruptcy estate and operating the business of the Debtor; (b) compensation for legal and other professional services and reimbursement of expenses awarded and allowed under Sections 330(a) or 331 of the Bankruptcy Code; and (c) all fees and charges assessed against Debtor's bankruptcy estate under 28 U.S.C. §§ 1911-1930.

10. "Gasel Transportation Lines, Inc." Gasel Transportation Lines, Inc., debtor and debtor-in-possession in this Chapter 11 Case.

11. "Allowed" means a Claim or Interest which is deemed allowed pursuant, to Section 502(a) or Section 1111 (a) of the Bankruptcy Code and as to which the Debtor or any party in interest has not filed an objection on or before the Claims Objection Bar Date.

12. "Allowed Claim" or "Allowed Interest" means:

1. If no Claim or Interest has been Filed by the Claims Bar Date or otherwise has been deemed timely Filed under applicable law, a Claim or Interest that has been listed by the Debtor in its schedules as other than disputed, contingent, unliquidated or unknown and as to which the Debtor or any other party in interest has not Filed an objection on or before the Claims Objection Bar Date;

2. If a Claim or Interest has been Filed by the Claims Bar Date or otherwise has been deemed timely Filed under applicable law, a Claim or Interest that either the Debtor or other party in interest has not Filed an objection to on or before the Claims Objection Bar Date or has been allowed by a Final Order.

1.3. "Bankruptcy Code" means Title 11. of the United States Code, 11 U.S.C. §§ 101-1.330, as now in effect or hereinafter amended with retroactive applicability to the Chapter 11 Case.

14. "Bankruptcy Court" means the United States Bankruptcy Court for the Southern District of Ohio, Eastern Division.

15. "Bankruptcy Rules" means, collectively, the Federal Rules of Bankruptcy Procedure and the Local Bankruptcy Rules for the United States Bankruptcy Court for the Southern District of Ohio, as now in effect of hereinafter modified.

16. "Cash" means cash, cash equivalents and other readily marketable securities or instruments.

17. "Chapter 11 Case" means the Chapter 11 case pending for the Debtor before the Bankruptcy Court, Case No. 03-53521.

18. "Claim" means a claim (as defined in Section 105(c) of the Bankruptcy Code) against the Debtor.

19. "Claims Bar Date" means July 14, 2003, the date by which all claimants were required to File, or have deemed filed, a proof of Claim pursuant to order of the Bankruptcy Court.

20 "Claims Objection Bar Date" means 60 days after the Effective Date. 21. "Confirmation" means the entry of the Confirmation Order.

22. "Confirmation Date" means the date on which the Bankruptcy Court enters the Confirmation Order on its docket.

23. "Confirmation Order" means the order of the Bankruptcy Court entered pursuant to Section 1129 of the Bankruptcy Code and confirming the Plan.

11.5pt">24. "Confirmation Hearing" means the hearing held by the Bankruptcy Court on Confirmation of the Plan, as such hearing may be continued from time to time.

25. "Debtor" means Gasel Transportation Lines, Inc.

26. "Debtor's Counsel" means Cox, Stein & Pettigrew Co., L.P.A.

27. "Disclosure Statement" means the disclosure statement (and all exhibits and schedules attached and referenced thereto) that relates to the Plan and that is approved by the Bankruptcy Court pursuant to Section 1125 of the Bankruptcy Code, as such disclosure statement may be amended, modified or supplemented.

28. "Distribution" means the Cash to be distributed to the holders of Allowed

Claims or Interests under the Plan.

29. "Effective Date" means the next business day following the date on which the Confirmation Order becomes a Final Order.

30. "Equity Claim." means a claim reflected by stock ownership.

31. "File" or "Filed" means file or filed with the Bankruptcy Court in the Chapter 11 Case.

32. "Final Order" means an order or judgment of the Bankruptcy Court, or other court of competent jurisdiction, as entered on the docket of the Chapter 11 Case, which has not been reversed, stayed, modified, or amended, and as to which the time to appeal or seek. certiorari has expired and no appeal or petition for certiorari has been timely taken, or as to which any appeal that has been or may be taken or any petition for certiorari that has been

or maybe Filed has been resolved by the highest court to which the order or judgment was appealed or from which certiorari was sought.

33. "Interest" means the rights of holders of issued equity securities of the Debtor. 34. "Petition Date" means May 19, 2003.

35. "Plan" means this Plan of Reorganization, either in its present form or as it may be altered, amended, modified or supplemented from time to time in accordance with the Plan, the Bankruptcy Code and the Bankruptcy Rules.

36. "Priority Claim" means a Claim that is entitled to priority in payment pursuant to Section 507(a)(8) of the Bankruptcy Code.

37. "Secured Claim" means a Claim that is secured by alien on property in which Debtor's bankruptcy estate has an interest or that is subject to setoff under Section 553 of the Bankruptcy Code, to the extent of the value of the Claim holder's interest. in the Debtor's bankruptcy estate's interest in such. property or to the extent of the amount subject to setoff, as applicable, as determined pursuant to Section 506(b) of the Bankruptcy Code.

3 S. "Administrative Claim" means the Administrative Claims and the Priority Tax Claims pursuant to Section 507 of the Bankruptcy Code.

39. "Unsecured Claim" means any Claim that is not an Administrative Claim,

Priority Tax Claim, or Secured Claim.

B. Schedule of Appendices

Appendix A Valuation of Property

Appendix B Liquidation Analysis

Appendix C Summary

Appendix D Plan Assumptions

Appendix E Summary Profit & Balance Sheet Projections

Appendix F Yearly Financial Projections

Appendix G Amortization Schedules

Appendix H Class C Unsecured

Appendix I Agreement and Plan of Merger

Appendix J Certificate of Incorporation

C. Rules of Interpretation and Computation of Time

1. Rules of Interpretation

For purposes of the Plan: (a) whenever from the context it is appropriate, each term, whether stated in the singular or the plural, shall include both the singular and the plural; (b) any reference in the Plan to a contract, instrument, release, indenture or other agreement or document will be substantially in such form or substantially on such terms and conditions; (c) any reference in the Plan to an existing document or exhibit Filed or to be Filed means such document or exhibit, as it may have been or may be amended, modified or supplemented; and (d) captions and headings in the Plan are inserted for convenience of reference only and are not intended to be a part of or to affect the interpretation of the Plan.

2. Computation of Time

In computing any period of time prescribed or allowed by the Plan, the provisions of

Bankruptcy Rule 9006(a) will apply.

ARTICLE II
CLASSES OF CLAIMS AND INTERESTS

All Claims and Interests, except Administrative Claims and Priority Tax Claims, are placed in the classes as described below. In accordance with Section 1.123(a)(1) of the Bankruptcy Code, Administrative Claims and Priority Tax Claims have not been classified and thus are excluded from the classes described below. The categories of Claims and Interests listed below classify Claims and Interests pursuant to Sections 11.22 and 1123(a)(1) of the Bankruptcy Code. A Claim or Interest is in a particular class only to the extent that such Claim or Interest is an Allowed Claim or an Allowed Interest and has not been paid or otherwise settled prior to the Effective Date. A Claim. or Interest is not an Allowed Claim or Allowed Interest, however, simply because the holder of the Claim or Interest was permitted to vote on the Plan. Unless the Claim is otherwise allowed pursuant to the Plan, the Debtor specifically reserves the right to object to all Claims or Interests pursuant to the provisions of this Plan, notwithstanding the fact. that a holder of a Claim or Interest was permitted to vote on the Plan.

Claims and Interests are classified as follows: Class A: Priority Claims

Class B: The Allowed Secured Claims.

Class C: The Allowed Unsecured. Claims of creditors of Debtor's bankruptcy estate.

Class D: The Disputed Claims of Creditors.

Class E: The Allowed Interests of equity security holders of Debtor.

The following classes are considered impaired by the Debtor: Class B and Class C. ARTICLE III

TREATMENT OF CLAIMS AND INTERESTS A. Priority Claims

Class A. Priority Claims.

Class A-1. The Administrative claim of the US Trustee shall be paid in full according to the

schedule.

Class A-2. The claim of Cox Stein & Pettigrew Co., LPA shall be paid in full.

Class A-3. The priority tax claim of the U.S. government Internal Revenue Service of

$212,747.

Class A-4. The priority tax claim of State of Ohio Withholding of S15,667.

Class A-5. The priority tax claim of State of West Virginia Withholding of $7,583.

Class A-6. The claim of Ohio Bureau of Workers' Compensation of $79,742.

1. Payment of Administrative Claims

a. Administrative Claims

Each holder of an Administrative Claim shall be paid in Cash equal to the amount of the Allowed Administrative Claim on the Effective Date or within 20 days after the date on which an order allowing such Claim becomes a Final Order. The Administrative Priority Claim of Systran Financial Services Corporation will continue as a post-confirmation factoring agreement upon written terms between the parties.

b. Statutory Fees

On or before the Effective Date, Administrative Claims for fees payable pursuant to 28 U.S.C. § 1930, as determined by the Bankruptcy Court at the Confirmation Hearing, will be paid in Cash equal to the amount of such Administrative Claims. All fees payable thereafter will be paid in accordance with 28 U.S.C. § 1930 until the closing of the case.

c. Bar Dates for Administrative Claims

r. General Bar Date Provisions

Except as provided below in Section IILA.c.ii., requests for payment of Administrative Claims must be Filed and served on Debtor's Counsel no later than 30 days after the Effective Date. Holders of Administrative Claims that are required to File and serve a request for payment of such Claims and that do not File and serve a request by the applicable bar date will be forever barred from asserting such Claims. Objections to such requests must be Filed and served on Debtor's Counsel no later than 75 days after the Effective Date.

1.0

ii. Bar Dates for Professionals

Debtor's Counsel or other entities requesting compensation and/or reimbursement of expenses pursuant to Sections 327, 328, 330, 331 and 503(b) of the Bankruptcy Code for services renderedd before the Confirmation Date must File and serve an application for allowance of compensation and reimbursement of expenses no later than 90 days after the Effective Date. Objections to applications of Debtor's Counsel or other entities for compensation or reimbursement of expenses must be Filed and served no later than 120 days after the Effective Date.

2. Payment of Priority Tax Claims

Pursuant to Section 1129(a)(9)(C) of the Bankruptcy Code, unless otherwise agreed to by the holder of the Priority Tax Claim and the Debtor, each holder of an Allowed Priority Tax Claim will receive, in full satisfaction of its Priority Tax Claim, deferred Cash payments over a period not exceeding six years from the later of the Effective Date or the date the Priority Tax Claim is Allowed. Unless otherwise agreed to by the holder of the Priority Tax Claim and the Debtor, the first payment on account of such Priority Tax Claim will be payable on the ninetieth (90"') day after the later of the Effective Date or the date the Priority Tax Claim is Allowed, and the remaining payments shall be made on a quarterly basis thereafter until the Allowed Priority Claim is paid in full.

Class A. Priority Claims.

Class A-l. The Administrative claim. of the U.S. Trustee.

Class A-2. The claim of Cox, Stein & Pettigrew Co., L.P.A.

Class A-3. The priority tax claim of the U.S. government Internal Revenue Service of $212,747.

Class A-4. The priority tax claim of State of Ohio Withholding of $15,667

Class A-5. The priority tax claim of State of West Virginia Withholding of $7,583.

Class A-6. The claim of Ohio Bureau of Workers' Compensation of $79.742.

Class A-7. The priority claim of Systran Financial Services Corporation shall be paid according to the factoring agreement between the parties.

Class A-8. The priority claim of Settler's Bank shall be paid according to the fuel agreement to the parties.

B. Non Priority Claims

Class B. Secured Claims

1. Class B Claims. The Class B Claims shall be paid in equal monthly Distributions beginning on the thirtieth (30') day following the Effective Date and continuing each month thereafter until the obligation is paid in full. Each creditor in Class B-1 through B-8 shall retain their lien.

Class B-1:

2. Class B - Classification and Treatment of Secured Claims

Class B: Class B consists of all secured claims pursuant to Section 506 of the Bankmptcy Code. Each Class B creditor in Class B-1 through B-8 shall vote in its own separate class. Secured creditors shall retain their liens. Class B shall be paid in full as more fully described in the Plan.

Class B-1 consists of the allowed fully secured claim held by WesBanco for $1,648,94558. WesBanco's claim is secured by twenty (20) 2000 Freightliner Tractors valued at 384,500 and will be paid at the contract rate of 12.37% with monthly payments of $13,833 with a balloon payment of $40,000 which will be paid in the 31⁵¹ month.

Class B-2 consists of the secured claim of WesBanco for $469M0.91 for a first real estate mortgage on the real estate owned by Debtor. The claim. is cross collateralized. WesBanco will be paid in monthly payments of $4,623.00 and at 5.5% interest rate for 128 months with a final

Class B-3 consists of the secured claim of WesBanco for $10,000 for which W esBanco has a first position on the computer and computer software equipment valued at $10,000. WesBanco will be paid in monthly payments of $860.66 and at 6% interest rate on its claim until paid in full in 12 months.

Class B-4 consists of the secured claim of Daimler Chrysler Services composed of a vehicle loan of $318,000 on twelve (12) 2001 model Freightliners which will be paid $12,200.00 monthly at 6% interest for 23 months with a balloon payment of $60,366 on the 24`^h payment.

Class B-5 consists of the secured claim of Orix Financial Services composed of a Tractor Loan of $217,500 on 18 Tractors: 16 1999 Kenworth Tractors; one 1999 Volvo Tractor; and, one 1999 Freightliner Tractor at 9.5% interest with 23 payments of $7,600 with a final balloon

balloon payment of

40,640.00 on its claim secured by real estate.

payment of $70,403.00, and a Trailer Loan on 45 Trailers of $309,000 which will be paid $9,1.00 monthly at 9.5%interest in 36 payments with a balloon of $42,197 Payoff of a 1998 Lincoln Navigator for the estimated Fair Market Value of $7,500 within thirty (30) days of the effective date of the Plan in exchange for the title. Orix shall be paid for additional. collateral or Other Assets consisting of the following:

(1) Shop Equipment	$18,600.00
(2) Office Equipment	$10,790.00
(3) Parts Inventory	$31.017.00
TOTAL	$60,407.00

Gasel agrees to pay Orix the total current value of Other Assets at $60.407 in equal monthly installments over the next thirty-six (36) months, beginning the first month following a Confirmed Plan. Gasel shall have a 15-day default grace period on any payment under the Plan.

Class B-6 consists of the secured claim of Settlers Bank secured by 9 Dr_y Vans at $3,000; 9 Reefer Trailers at $4,000; 6 Tractors at $7.000 and 313.136 shares of Gasel Common Stock at

0.70 at a value of $324,195 with the debt being $297,191 plus interest to be paid $3,568 monthly at 6% interest over 108 months until paid in full.

Class B-7 consists of the secured claim of Volvo Commercial Credit at $0.00 based on the surrender of Volvo's collateral.

Class B-8 consists of the secured claim of Waterford Bank secured by a second mortgage on Gasel's Marietta terminal consisting of 12 acres and buildings with a value of $750,000 and an outstanding balance of . 458,352 which will be paid at $3.000 monthly at 6% interest with

a balloon of $312,682 to be paid in 144 months after confirmation. Waterford will forgive an $82,236 unsecured loan as a compromise of its unsecured claim.

2. Class C Claims. The Class C Claims shall be paid a Distribution of five percent (5 %) of the Allowed Claim after full satisfaction of the Unclassified Claims. Class C is an impaired class. Class C claims are a total of $3,747,740.00.

3. Class D Claims. The Class D Claims are disputed claims. Disputed claims will not be paid until the claim is allowed as a Class C Claim by Court order or agreement with the parties.

4. Class E Claims. Class E consists of all equity holders of the Debtor. No distribution will be made to Class E. Class E equity holders will retain their interest and will receive equity in the recapitalized Debtor. The actual cash value will be determined by Court Order based on a Motion filed by Debtor on or before July 31, 2004.Class E is an impaired class of interest holders.

ARTICLE IV
MEANS FOR IMPLEMENTATION OF THE PLAN

Immediately prior to or simultaneously with the Effective Date, Debtor shall be merged into Gasel-Delaware pursuant to the Merger Agreement, and Gasel-Delaware shall be the Surviving Company to the Merger. Accordingly, after the Effective Date Gasel-Delaware would, by operation of the Merger, succeed to all of the assets and liabilities of Debtor, including Debtor's obligations under the Plan. Gasel-Delaware has joined with Debtor as a proponent of this Plan, and as such is deemed an "affiliate" of Debtor under Section 1145(a)(i) of the Bankruptcy Code.

The Debtor believes that reincorporation of Gasel Transportation Lines, Inc. in Delaware is in the best interests of Debtor and of all holders of Claims and Interests. The Certificate of Incorporation of the Surviving Company provides for an authorized capital of 100,000,000 shares

of Common Stock, par value 5.001 per share and 1.0,000,000 shares of Preferred Stock, par value $.001. per share. This will provide the Surviving Company with substantial additional authorized common stock, and a class of preferred stock, so as to permit equity financings in the period

immediately following the Effective Date. Debtor estimates that the Surviving Company will require equity financing in excess of $1.500,000.00 commencing with the second and third truances to occur in succeeding ninety-day periods. In addition, Delaware as a domicile for a corporation has perceived advantages; it is the most recognized incorporation jurisdiction in the United States, generally, and is preferred for companies being financed institutionally.

As of the Effective Date of the Merger, the outstanding 10,000,000 shares of Gasel Ohio Common Stock will be converted, on a one share-for-one share basis, into common stock of the Surviving Company-Easel Delaware, and the holders thereof will have precisely the same rights which they would have had if such certificates had been issued by the Surviving Company. On the Effective Date of the Merger, the Debtor's warrants to purchase an aggregate of____

shares of Gasel Ohio Common Stock and Debtor's options to purchase an aggregate of_____________

shares of Gasel Ohio Common Stock will constitute warrants and options, respectively, of the Surviving Company to purchase that same respective numbers of shares of Gasel Delaware Common Stock, and the holders thereof will have precisely the same rights under their respective warrant and option agreements which they would have had if such warrants and options had been issued by the Surviving Company.

On the Effective Date of the Merger, the assets, liabilities, reserves and accounts of each constituent corporation will be taken up on the books of the Surviving Company at the amounts at which they, respectively, were carried on the books of said constituent corporations. Prior to

- 16-

the Effective Date of the Merger, Gasel-Delaware will have no assets or liabilities, so that, following the Merger, the assets and liabilities of the Surviving Company shall be the same as those of the Debtor prior to the Merger.

Gasel-Delaware was incorporated on. August______ 2004. The officers and directors of GaselDelaware are identical to the officers and directors of Debtor. Gasel-Delaware has been qualified to do business in the State of Ohio.

As a result of the Merger, the Certificate of Incorporation of Gasel-Delaware will be the Certificate of Incorporation of the Surviving Company, and the By-Laws of Gasel-Delaware will be the By-Laws of the Surviving Company.

After the Effective Date, the Surviving Company will be responsible for all debts, liabilities, obligations and duties of Debtor and all said debts, liabilities, obligations and duties will attach to the Surviving Company and may be enforced against it to the same extent as if said debts, liabilities, obligations and duties had been incurred or contracted by it.

After the Effective Date, Gasel Transportation Lines, Inc., will make Distributions pursuant to the Plan. Said payments will be generated from Gasel Transportation Lines, Inc. s operations.

Debtor shall make appropriate Plan payments as set forth in Appendix C.

Finally, any recovery obtained from the causes of action preserved pursuant to Section X.D. of this Plan shall he used to fund the Debtor's obligations under the Plan.

- 17-

ARTICLE V
EXECUTORY CONTRACTS AND UNEXPIRED LEASES

A. Assumption and Assignment and Resection of Executors Contracts and Unexpired Leases

Debtor will assume the Leases and assign said Leases with Dayton Leasing, Stoughton Leasing, MKB Leasing and Navistar. Debtor has agreed to assume its obligations and to perform and comply with the terms and provisions of the Leases pursuant to Section 365(b) and (f) of the Bankruptcy Code. Gasel Transportation Lines, Inc., will make equal. payments according to Appendix C following the Effective Date.

The Plan will constitute a motion to assume and assign the Leases. Entry of the Confirmation Order by the Bankruptcy Court will constitute approval of the assumption and assignment of the Leases pursuant to Section 365(a), (b), and (f) of the Bankruptcy Code and a finding by the Bankruptcy Court that the assumption and assignment of the Leases satisfies all the requirements of Section 365 of the Bankruptcy Code.

All other executory contracts and unexpired leases of the Debtor that have not been assumed or rejected prior to the Confirmation Date will be deemed rejected by the Debtor as of the Confirmation Date. The Plan will constitute a motion to reject such executory contracts and unexpired leases. Entry of the Confirmation Order by the Bankruptcy Court will constitute approval of such rejections pursuant to Section 365(a) of the Bankruptcy Code and a finding by the Bankruptcy Court that each such rejected executory contract or unexpired lease is burdensome and that the rejection thereof is in the best interest of the Debtor and all parties to the Chapter 1. I Case. B. Bar Date for Rejection Damages

If a rejection of an executory contract or unexpired lease pursuant to Section V.A. above gives rise to a Claim by the other party or parties to such contract or lease, such Claim will be - 18-

forever barred and will not be enforceable against the Debtor or the Debtor's bankruptcy estate, unless a proof of claim is Filed and served on or before 30 days after the Effective Date. The Debtor reserves the right to object to such Claim.

ARTICLE VI
PROVISIONS GOVERNING DISTRIBUTION

The Debtor shall be designated as the disbursing agent for collection and disbursement of funds. The Debtor will make all Distributions in Cash as required and in accordance with the provisions of the Plan to all classes of Claims.

ARTICLE VII

EFFECT OF CONFIRMATION

A. General Provisions

As of the Effective Date, the terms and conditions of the Plan will be binding on the Debtor, Easel Transportation Lines, Inc.. and holders of Claims and Interests whether or not such holder has accepted the Plan.

B. Binding Effect

Except as otherwise provided in Section 1141(d)(3) of the Bankruptcy Code, the provisions of the Plan shall bind the Debtor and any holder of Claims or Interests and their successors and assigns, whether or not the holder of the Claim or Interest is impaired under the Plan and whether or not such holder has accepted the Plan.

C. Title to Debtor's Property

Except as provided otherwise in this Plan and the provisions of the Bankruptcy Code, upon confirmation, all property of the Debtor's estate shall rest in the Debtor free and clear of all liens, claims, or encumbrances.

- 19

ARTICLE VIII CRAMDOWN

The Debtor requests Confirmation under Section 1129(b) of the Bankruptcy Code. The Debtor hereby requests the Bankruptcy Court to find that the provisions of the Plan do not discriminate unfairly and are fair and equitable with respect to each class of Claims and Interests that is impaired and does not accept the Plan. The Debtor reserves the right to modify the Plan to the extent, if any, that Confirmation pursuant to Section 1129 of the Bankruptcy Code requires modification.

ARTICLE IX

PROCEDURES FOR RESOLVING DISPUTED CLAIMS

Unless otherwise provided in this Plan, all objections to Class D. Claims and other Claims or Interests shall be Filed and served on the holders of such Claims Or Interests by the Claims Objection Bar Date. If an objection is not Filed with respect to a Claim or Interest, the Claim or Interest will be treated as an Allowed Claim or an Allowed Interest. If a timely objection to a Claim or Interest has been Filed, such Claim or Interest is a disputed Claim or disputed Interest, respectively, and no distribution in respect of said disputed claim or disputed interest shall be paid unless and until there is a Final Order allowing same. Unless otherwise allowed pursuant to the provisions of the Plan, the Debtor and any party interest shall have authority to object to and contest the allowance of Claim. or Interest.

ARTICLE X
MISCELLANEOUS PROVISIONS

A. Modification to the Plan

Subject to the restrictions on modifications contained herein or set forth in Section 1127 of

-20

the Bankruptcy Code, (i) the Debtor reserves the right to alter, amend. or modify the Plan prior to the entry of the Confirmation Order and (ii) after entry of the Confirmation Order, the Debtor (prior to the Effective Date) may, upon order of the Bankruptcy Court, amend or modify the Plan, in accordance with Section 1127(b) of the Bankruptcy Code, or remedy any defect or omission or reconcile any inconsistency in the Plan in such manner as may be necessary to carry out the purpose and intent of the Plan.

B. Revocation of the Plan

The Debtor reserves the right to revoke or withdraw the Plan prior to the Confirmation Date. If the Debtor revokes or withdraws the Plan, the Plan will be null and void in all respects, and nothing contained in the Plan (1) will constitute a waiver or release of any Claims by or against the Debtor or (2) prejudice in any manner the rights of the Debtor or any other party. C. Retention of Jurisdiction

Notwithstanding the entry of the Confirmation Order, the Court will retain such jurisdiction after the Confirmation Date as is legally permissible, including jurisdiction to:

Allow, disallow, determine, liquidate, classify, estimate or establish the priority or secured or unsecured status of any Claim, including resolution of any request for payment of any Administrative Claim and the resolution of any and all objections to the allowance or priority of Claims;

2. Grant or deny all applications for allowance of compensation or reimbursernent of expenses authorized pursuant to the Bankruptcy Code or the Plan, for periods ending on or before the Confirmation Date;

3. Resolve any motions pending on the Confirmation Date to assume, assume and assign, or reject any executory contract or unexpired lease to which the Debtor is a party or with

-21-

respect to which the Debtor may be liable and to hear, determine and, if necessary, liquidate, any Claims arising therefrom;

4. Ensure that Distributions to holders of Allowed Claims are accomplished pursuant to the provisions of the Plan;

Decide or resolve all motions, adversary proceedings, contested or litigated matters, grant or deny any applications, or decide or resolve any other matters involving the Debtor that may be pending on the Confirmation Date;

6. Enter such orders as may be necessary or appropriate to implement or consummate the provisions of the Plan and all contracts, instruments, releases and other agreements or documents created in connection with the Plan or Disclosure Statement;

7. Resolve all cases, controversies, suits or disputes that may arise in connection with the consummation. interpretation or enforcement of the Plan or any entity's obligations incurred in connection with the Plan;

8. Modify the Plan before or after the Confirmation Date pursuant to Section 1127 of the Bankruptcy Code, or modify the Disclosure Statement or any contract, instrument, release or other agreement or document created in connection with the Plan or Disclosure Statement, or remedy any defect or omission or reconcile any inconsistency in any Bankruptcy Court order, the Plan, the Disclosure Statement or any contract, instrument, release or other agreement or document created in connection with the Plan. or Disclosure Statement, in such manner as may be necessary or appropriate to consummate the Plan to the extent authorized by the Code;

9. Issue injunctions, enter or implement other orders or take such. other actions as may be necessary or appropriate to restrain interference by any entity with implementation, consummation or enforcement of the Plan;

-22

) ^I

10. Enter and implement such orders as are necessary or appropriate if the Confirmation Order is for any reason modified, stayed, reversed, revoked or vacated;

11. Hear and determine matters concerning state, local, and federal taxes in accordance with sections 346, 505 and 1146 of the Code;

12, Hear and determine disputes with respect to the compensation of the Debtor's Counsel;

13. Determine any other matters that may arise in connection with or relate to the Plan, the Disclosure Statement, the Confirmation Order or any contract, instrument, release or other agreement or document created in connection with the Plan or Disclosure Statement; and

14. Enter an order closing the Reorganization Case.

D. Preservation of Causes of Action

The Debtor hereby preserves and retains, subsequent to the Effective Date, any and all claims, demands, and causes of action of the kind the Debtor may have including those claims specified in Sections 542, 543. 543, 544, 545, 547, 548, 549, 550, 551, and 553 of the Bankruptcy Code.

The Debtor hereby preserves and retains, subsequent to the Effective Date, any and all claims, demands and causes of action the Debtor may have as to the date of filing. E. Discharge of Claims

Pursuant to Section 1141(d)(3) of the Bankruptcy Code, Confirmation will not discharge Claims against the Debtor; provided, however, that no holder of a Claim against or Interest in the Debtor may, on account of such Claim or Interest, seek or receive any payment or other distribution from, or seek recourse against the Debtor, except as expressly provided herein.

-23-

F. Successors and Assigns

The rights, benefits and obligations of any entity named or referred to in the Plan will be binding on, and will inure to the benefit of. any heir, executor, administrator, successor or assign of such entity.

G. Service of Documents on the Debtor

Any pleading, notice or other document required by the Plan to be served on. or delivered to the Debtor will be sent by first class U.S. mail, postage prepaid, to:

Grady L. Pettigrew, Jr.

COX, STEIN & PETTIGREW CO., L.P.A. 115 West Main Street, Ste. 400 Columbus, Ohio 43215

with copies to:

Gasel Transportation Lines, Inc. Attention: Michael J. Post P. O. Box 1199

Marietta, OH 45750

H. Other Considerations

The commitments made under this Plan are exempt from registration under the Securities Act of 1933 and state and local laws to the extent provided in 11 U.S.C. § 1.145.

No information is set forth herein with respect to the tax impact, if any, of this Plan upon any holder of a Claim or Interest. Each holder of a Claim or Interest is urged. to consult with a tax advisor to review these matters.

Respectfully submitted,

Is/ Grady L. Pettigrew, Jr.

Grady L. Pettigrew, Jr. (0029175)

COX, STEIN & PETTIGREW CO., L.P.A. 115 West Main Stree, Suite 400 Columbus, Ohio 4321.5 (614) 224-1113

Attorney for Gasel Transportation Lines, Inc.

APPENDIX A

VALUATION OF GASEL TRANSPORTATION LINES, INC. PROPERTY
(as of June 30, 2004)

Real Estate $770,054

1.s` mortgage - WesBanco Bank

2n^d mortgage - Waterford Bank $458,352

Tractors $7.601.748.00

Trailers $2,798,249.00

Inventory $102,177.00

Office equipment furnishings and supplies $228,104.39 Shop, equipment and supplies $408,962.49

Accumulated Depreciation ($8,189,010.00) Revenue equipment held for Resale $1,212,117.00

Other Assets $7,683.00

Total Assets $4,940,084.00

469,441

APPENDIX B

GASEL TRANSPORTATION LINES, INC.
LIQUIDATION ANALYSIS

Property	Market Value	Lien Amount	Available for
			Distribution

Real. Estate	$535,000.00 Secured	$968,432.00 Exceeds	$ 0
Office Equipment furnishings and supplies	$15,790.00	$15,790.00	$ 0
Equipment, machines, and supplies	$11,000 $23,600.00 $1,255,600.00 $256,400.00	$21,407.00 $23,600.00 $6,598.690.00	$ 0
Cost of Liquidation (10%)*	$209,739.00
Cost of Administration	$
TOTAL	$ 1,887,651.00	$7,627,919.00	$ 0
	$ 1,887,651.00	$7,627,919.00	$ 0
Total Assets after liquidation		$	$

* The cost of liquidation would equal or exceed 10 % of the value of Debtor's unencumbered assets.

APPENDIX C

This projection model depicts profits, cash flow, and balance sheet results based on down-sizing the company owned and operated tractor and trailer fleet in the first quarter of 2004 and the addition of owner/operators (contractors) fromm newly secured flatbed and automotive divisions.

The power units returned (11) to Volvo in July 2004 are replaced in August and September 2004 by later model tractors on an operating lease with monthly payments approximately equal to the replaced 'Volvo payments.

Earnings and cash flow increase due to eliminating excessive equipment maintenance costs and decreasing depreciation expense associated with the group of older power units and trailers returned to lenders during the ^I"'and 2' quarters of 2004; and from productivity efficiencies picked-up from centralizing the Company's customer base to the proximity of its home terminal (Ohio Valley - Marietta,, Ohio), and from a change in its customer mix to shippers paying higher rates, with higher volume and with equipment efficiencies from lower dead head miles.

In addition, financial performance improvements result from decreases in the Company's general and administrative expenses related to personnel reductions, compensation decreases, and general cost cutting measures,

Interest and depreciation expenses are decreased significantly compared to pre-petition levels, as interest costs and depreciation expenses reflect the decrease in the revised principal balances from its adjustment to management's estimate and lenders' acceptance of the related security (equipment) to current fair market values and amortized over the next two years for tractors and three years for trailers at low interest rates, ranging from 5.5 % to 12.5

^old.

Profits and cash flow projections for calendar years 200:5 - 2007 (3 years) are assumed to maintain the fleet at the same size as it reaches its peak of approximately 100 tractors and 120 trailers in November of 2004, and as key operating factors that give rise to revenue and operating costs are assumed to remain constant after a certain level of operating efficiencies and cost reductions are achieved by October of 2004, and follow the same seasonal fluctuations annually thereafter.

The plan assumes to start the proposed revised secured debt service in November of 2004 as adequate working capital develops at that point. A significant re-capitalization project is planned to begin in December 2004 (post-confirmation) and it is projected to provide a net of approximately $ 1.275 million in additional working capital over a 9-month period beginning in January and ending .in December 2005 from the sale of new common stock issued in a Private Investment in a Public Entity "PIPE" (see attached "New Equity Funding Schecbile").

The proposed additional capital would solve the Company's liquidity deficit (a carry-over from the prepetition period) in the near term and through the foreseeable future, as well as, along 'with the planned equipment write downs and future earnings, bring shareholder equity positive, largely properly recapitalire the Company.

In addition, the proposed additional capital is estimated to provide sufficient cash to pay off the pre-petition withholding and payroll related taxes in the amount of $315,740 in lump stmtm in August 2005.

Pre-petition unsecured obligations are proposed to be paid over 5 years discounted to $ 187,400 at 5 % .from its original balance of approximately $ 3,747.740

APPENDIX D

PLAN ASSUMPTIONS

CHAPTER 11 REORGANIZATION
REVISED
August 13.2004

PROJECTIONS PERIOD

Profit, cash flow, and balance sheet projections are actual as per the Company's Reviewed Financial Statements as of March 31, 2004, and updated based upon its Interim Financiilz as of June 30, 2004,

Projections begin in July 2004, and continue for a period of 40 month through December 2007. PROFIT & LOSS PROJECTIONS 4 OF TRACTORS

The number of company-owned power units decrease as a result of turning in the older high operating costs tractors from a total of 99 in the ff quarter of 2004 to 58 in May and remains constant for the balance of the plan

OF OWNER/OPERATORS

Owner/operator units are added in January - April of 2004 and take a jump in May 2004 to a peak of 40 m November reflecting the effects of adding an automotive freight business in a second terminal in nearby Ravenswood. West Virginia. The number of ownerioperators remains constant at 40 for the balance of the plan.

4 OF TRAILERS

The trailer pool is reduced in the I" quarter of 2004 b_y 30 units from 150 commensurate with the reduction in the tractor fleett and held constant at 120 units for the remainder of the plan period to maintain a ratio of 2:1 company tractors to trailers.

REVENUE MIT ES/TRACTOR

Revenue miles are actual for January - June of 2004 and are assumed to increase to a monthly average of 8.300 ^{miles/tractor} per month with a seasonal decrease annually in November and December shoving the effect of the holiday season on freight demand. Calendar years 2005 - 2007 assume an average of 8,000 miles/month with the seasonal decrease in November and December, same as the base year of 2004,

TOTAL REVENUE MILES

Revenue miles are calculated on the total number of power units in service each month times the revenue miles/tractor.

DEADHEAD % (empty miles)

Deadhead, or empty (not loaded) miles, is actual for January - June of 2004 and shows an improving trend based on changes in the Company's customer base and mix, and continues an improvement to 1.0 °!o of paid miles in October of 2004, November and December of each plan year show an increase deadhead percentage (and miles) due to the effect of the holiday season on freight demand and getting drivers home.

Deadhead. for years 2005 - 2007 show the same seasonal patterns as the base year 2004 using 10 as the base percentage,

PAID MILES

Paid miles are the sum of deadhead miles and revenue miles. Paid miles are used to calculate the driver wages.

TOTAL MILES

Total miles are calculated by adding 10 % (historical factor) to the paid miles. Total miles are assumed to approximate actual miles the company tractors incur. Total miles are used to calculate fuel expenses.

REVENUE i MILE

Revenue per mile is actual January - June of 2004 and reflect in an increasing (favorable) tread to a peak of 51,64 in May of 2004 based on changes in the Company's customer base and tales mix to higher rates both outbound and inbound. The remainder of the plan period shows the revenue per mile constant at $1.62.

MPG

MPG is an abbreviation for Miles Per Gallon. MPG is constant at 5.7, aa historical fleet average. for the entire plan period. MPG is used to calculate fuel expense.

COST/ GALLON

Cost per gallon is price of fuel on the average for the fleet at the pump. CPG is actual January - June of 2004, and is assumed to be constant at $1.64, the current national company-owned fleet average, for the remainder of the plan period.

FUEL COST / MILE

Fuel cost per mile is calculated by dividing the cost/gallon of fuel by the fuel consumption rate (N G). The f€ el cost/mile is assumed to be constant at $0.29/.mile from. June of 2004 through the b.imne of the plan period.

AVG. DRIVER WAGES / PAID MILE

The average driver wages per mile is a current historical average and is assumed robe constant fro Jul)^, 2004, at $ _4170 / mile, through the balance of the plan period. It includes driver base wages (per stole scale), additional load pay. all payroll related taxes, workmen's compensation, health insurance, and fees to the Company's professional employer organization (an employee leasing company) that processes and files Gasel's payroll, and related taxes and. benefits.

FREIGHT REVENUE

Revenue from freight activity is actual for the i^sand 2' quarter of 2004, then projected based on the revenue rate per miles x the total number of revenue miles produced by the company-owned fleet plus the owner/operators. Revenues are assumed constant. for the calendar years 2005 - 2007 and follows the same seasonal fluctuations in .0 eight demand annually,

OWN ERIOPERATOR EXPENSE

Owner/op for expense is actual for January - June of 2004, then projected based on an average factor of 76% x the number of revenue miles produced by the owner/operator feet for the remainder of the forecast period.

DRIVER WAGES

Driver wages are actual for January - June of 2004, then projected based on the average cost per Tuile factor of $0.4I70 x the total paid miles for the company owned fleet for the balance of the plan period.

FUEL EXPENSE

Fuel expense is actual for January - June of 2004, then projected based the total number of "Total Miles" for the company owned fleet x the average f l cost per mile factor for the balance of the plan period.

EQUIPMENT REPAIR/OfLITMS/LABOR. EXPENSE

Equipment repair, tire, and labor expense includes the direct. costs of repairing, replacing tires, and labor costs of operating the Company's home terminal shop. The expense is actual for January - June of 2004; it is then projected at 10% (a historic average) of total revenues, increased each year by 1% comrraencing in 2005.

0_________ CT EXPENSE

Other direct expense includes the variable costs (insurance, tolls, scales, pallets, loading and unloading costs) of operating the equipment and. moving freight. It is actual for January - June of 2004. then projected based on a historical average of 11% of total revenues.

GENERAL & ADMINISTRATIVE EXPENSE

G & A includes the costs of operating the office and administrative labor. It is actual for January - June of 2004. then projected at $ 110,000 per month for the balance of the plan period, and based on historical costs adjusted for recent decreases in ahuinisirative costs.

DEPRECIATION EXPENSE

Depreciation expense is actual for January - June of 2004, thenn projected based on the proposed revised equipment adjustment to its estimated currentt fair market value. Tractors are assumed to be amortized over 24 months and trailers over 36 monks, beginning January 2005. The balance of fixed assets is continued to be amortized over the plan period at its pre-petition rates. Tractors and trailers are assumed to continue in operation after their respective payoff for the duration of the plan period.

INNTEREST

Interest expense is actual for January -- June of 2004, then projected based on the proposed revised equipment adjustment to its estimated current fair market value at various annual interest rates ranging from 6 % to 10 %. and balloon payments based on estimated and lender-agreed residual values. Tractors are assumed to be amortized over 24 months andd trailers over 36 months, beginning January 2005.

& LINE OF CREDIT SCH DUIJ

This schedule calculates the receivables beginning and ending balances, the receivable-based line of credit beginning and ending balances, and related interest expense for each projection period. The model starts with the actual AIR and line of credit balances as of June 30, 2004, then calculations are

based on collections on a 30-day (prior month) turnover and a 6 % rate of interest. New borrowings are based on current month sales (revenues). As per the Company's agreement with its receivables lender, advances against new sales are 90 %.

CASH FLOW PROJECTIONS, This model starts with the actual beginning

cash as of June 30, 2004. and shows projected cash inx, cash out, and ending cash from June 2004 through the balance of the plan period.

CASH IN FROM REVENUE

Cash in from revenue assumes cash is collected in the following month sales occur from the corresponding Profit & Loss Projection schedules.

CASH OUT -OPERATING EXPENDITURES

All expenses, except insurance, license. and ruse taxes, are assumed to be on the cash basis and correspond to the Profit & Loss Projections for the same periods. Insurance, license. and taxes are shown to be expended on its scheduled due dates throughout. the plan period. Insurance renews bi-annually in October and April and assumes a 20 % down payment on annr l premiums. Licenses are renewed each year in May. Equipment related taxes are paid in varying amounts monthly.

CASH OUT - GENERAL & A DMMSTRATIVE EXPENDITURES

G & A expenses are assumed to be on a cash basis and correspond to the Profit & Loss Projections for the same periods.

DFMT SERVICE - SECURED LENDERS

Secured debt is assumed to continue to be paid at its current adequate protection payment levels July through October of 2004, then paid at its proposed revised debt service level from November of 2004 through the balance of the plan period. Secured debt tapers with the pay off of the proposed revised tractor and trailer notes. The related equipment is assumed to continue. in operation through the end of the plan period as opposed to being replaced with new equipment due to net economic advantages related to capital outlay and operating costs.

DEBT SERVICE - TAXES

Pre-petition tax obligations are assumed to be paid in October of 2004 from the proceeds of the new proposed equity funding ($ L275 million).

FEET SERVICE - UNSECURED

Unsecured debt is assumed. to be paid in equal monthly installments over 5 years beginning 3annaxy 2005 at 5 % of its original pre-petition amount (see attached Pre-petition debt schedule).

BEGINNNINC AND ENDING CASH

Beginning cash is actual as of June 30, 2004. Ending cash is calculated from July 2004 forward based on additions to working capital monthly from operations and net proceeds from the new proposed equity funding.

RESERVE FOR EOUIPMENT REPLACEMENT

It is projected that the Company will need to replace the owned tractors and a portion of the owned trailers at the beginning of 2008, and that a down payment will be needed to make such purchases. It is assumed that. 60 tractors at a purchase price of $100.000 each. and. 60 trailers at a purchase price of $20,000 each will be acquired and that a minimum down payment. of 10% of the purchase price will be required. Al the end of 2006 and 2001, the Company will establish a cash. reserve equal to one half of the projected cash need for the down payment.

BALANCE SHEET

CASH

Cash is calculated from the cash flow projection. model, as indicated in the assumptions above for the Cash Flow, and as reduced by the Reserve for Equipment Replacement and other uses of cash important to the Company's financial strength. and are shown as a separate items on the attached "Cash Balances and Other Uses Schedule".

ACCOUNTS RECEIVABLE

Trade Receivables are actual as of June 30, 2004 and then vary with sales, and are reported net of the allowance for doubtful accounts, not of the amount of receivables that are factored.

INVENTORY

Inventory is held constant at its actual level as of June 30, 2004, OTHER CURRENT ASSETS

Other Current Assets include employee advances, prepaid expenses, including the unn-expired portion of insurance and licenses, an investment and certain restricted cash, all as of June 30, 2004, and are assumed fixed for the balance of the plan period.

PROPERTY- PLANT. AND EOUIPMENT

Depreciable Assets are actual. as of June 30, 2004, and assumed adjusted to the proposed revised equipment and real estate debt. extinguishing the difference between the current book value and proposed fair market value.

The returned equipment financed by Volvo and CitiCapital are written off as of June 2004.

Accumulated Depreciation is actual as of June 30, 2004, and assumed adjusted to the proposed fair market value of the equipment and real estate.

OTHER ASSETS

Other Assets include security deposits, ICC license and investment in subsidiary, and it is actual. at June 2004 and constant for the balance of the plan period.

ACCOUNTS PAYABLE AND ACCRUED EXPE:NNSES

Trade payables and accrued expenses are actual as of June 30, 2004, and assumed adjusted for a discounted amount of the original pre-petition level and reduced over a 5 year period in equal monthly instalments, Post-petition payabies and accrued expenses are assumed fixed at the June 30, 2004 level.

PAYROLL TAXES PAYABLE

Taxes are actual as of June 30, 2004, and assumed paid off in August 2005 from the new proposed equity proceeds.

SECURED DEBT

Equipment Notes are actual as of June 30, 2004, and are assumed adjusted to proposed revised debt to its estimated current fair market value, and the principal balance then reduced by equal monthly installments over 24 months for tractors and 36 months for trailers. Debt on real estate is actual as of June 30. 2004, and is assumed adjusted to revised debt and reduced. by equal monthly installments to principal over 10 years beginning January 2005.

REDEEMABLE WARRANTS

Redeemable warrants are actual as of June 30, 2004, and it is assumed that the repurchase option is not exercisable.

COMMON STOCK.

Common stock is actual as of June 30, 2004 and increased in the 9-month period between January and October of 2005 by the projected amount of funds ( L275 million) to be raised in the proposedd new equity placement.

GASEL TRANSPORTATION LINES, INC,
FINANCIAL PROJECTIONS
ASSUMPTIONS
FY 2004 – 2007

GASEL TRANSPORTATION
FY-2006
($ 000)
CASH FLOW PROJECTIONS




				JAN		FEB		MAR		APR		MAY		JUN		JUL		AUG		SEP		OCT		NOV		DEC		FY 06

CASH IN
FROM REVENUE				1,248		1,263		1,263		1,263		1,263		1,263		1,263		1,263		1,263		1,263		1,192		1,113		14,923

TOTAL CASH IN				1,248		1,263		1,263		1,263		1,263		1,263		1,263		1,263		1,263		1,263		1,192		1,113		14,923

CASH OUT
OWNER OPERATOR				(394)		(394)		(394)		(394)		(394)		(394)		(394)		(394)		(394)		(394)		(369)		(345)		(4,654)
DRIVER WAGES				(220)		(217)		(215)		(215)		(215)		(215)		(215)		(215)		(215)		(215)		(206)		(197)		(2,560)
FUEL				(167)		(165)		(163)		(163)		(163)		(163)		(163)		(163)		(163)		(163)		(156)		(149)		(1,943)
EQ. REP/OIL/TIRES/LABOR				(152)		(152)		(152)		(152)		(152)		(152)		(152)		(152)		(152)		(152)		(143)		(133)		(1,800)
INSURANCE, LICENSE, USE TAXES				(23)		(19)		(23)		(86)		(104)		(53)		(51)		(67)		(34)		(66)		(64)		(52)		(642)
OTHER DIRECT EXPENSES				(87)		(87)		(87)		(87)		(87)		(87)		(87)		(87)		(87)		(87)		(78)		(69)		(1,014)
TOTAL OPERATING EXPENDITURES				(1,043)		(1,035)		(1,034)		(1,097)		(1,115)		(1,064)		(1,062)		(1,078)		(1,045)		(1,077)		(1,017)		(946)		(12,614)

GEN. & ADM. EXPENDITURES				(110)		(110)		(110)		(110)		(110)		(110)		(110)		(110)		(110)		(110)		(110)		(110)		(1,320)

TOTAL EXPENDITURES				(1,153)		(1,145)		(1,144)		(1,207)		(1,225)		(1,174)		(1,172)		(1,188)		(1,155)		(1,187)		(1,127)		(1,056)		(13,934)

NET CASH BEFORE DEBT SERVICE				95		119		119		56		38		89		91		75		108		76		65		57		989

DEBT SERVICE - SECURED LENDERS				(56)		(56)		(55)		(56)		(56)		(55)		(56)		(56)		(55)		(56)		(56)		(166)		(779)
DEBT SERVICE - TAXES																												0
DEBT SERVICE - UNSECURED				(3)		(3)		(3)		(3)		(3)		(3)		(3)		(3)		(3)		(3)		(3)		(3)		(37)
TOTAL DEBT SERVICE				(59)		(59)		(58)		(59)		(59)		(58)		(59)		(59)		(58)		(59)		(59)		(169)		(816)

NET CASH FLOW				36		60		61		(3)		(21)		31		32		16		50		17		6		(112)		173



BEG. CASH				1,641		1,677		1,737		1,798		1,795		1,774		1,805		1,837		1,853		1,903		1,920		1,926

FROM NET CASH FLOW				36		60		61		(3)		(21)		31		32		16		50		17		6		(112)		173

PROCEEDS FROM EQUITY FUNDING				$0		0		0		0		0		0		0		0		0		0		0		0		0

RESERVE FOR EQUIPMENT REPLACEMENT				$0		0		0		0		0		0		0		0		0		0		0		(360)		(360)

END CASH				1,677		1,737		1,798		1,795		1,774		1,805		1,837		1,853		1,903		1,920		1,926		1,454
GASEL TRANSPORTATION
FY-2007
($ 000)
PROFIT PROJECTIONS



		JAN	FEB		MAR		APR		MAY		JUN		JUL		AUG		SEP		OCT		NOV		DEC		FY-07

# OF TRACTORS		58	58		58		58		58		58		58		58		58		58		58		58
# OF OWNER/OPERATORS		40	40		40		40		40		40		40		40		40		40		40		40
TOTAL POWER UNITS		98	98		98		98		98		98		98		98		98		98		98		98
# OF TRAILERS		120	120		120		120		120		120		120		120		120		120		120		120

REVENUE MILES / TRACTOR		8,000	8,000		8,000		8,000		8,000		8,000		8,000		8,000		8,000		8,000		7,500		7,000		94,500

TOTAL REVENUE MILES		784	784		784		784		784		784		784		784		784		784		735		686		9,261
DEADHEAD %		12.00%	11.00%		10.00%		10.00%		10.00%		10.00%		10.00%		10.00%		10.00%		10.00%		12.00%		14.00%		12.01%
DEADHEAD MILES		107	97		87		87		87		87		87		87		87		87		100		112		1,113
PAID MILES		891	881		871		871		871		871		871		871		871		871		835		798		10,374
TOTAL MILES		989	978		967		967		967		967		967		967		967		967		927		885		11,515
REVENUE / MILE		$1.62	$1.62		$1.62		$1.62		$1.62		$1.62		$1.62		$1.62		$1.62		$1.62		$1.62		$1.62		$1.62
MPG		5.70	5.70		5.70		5.70		5.70		5.70		5.70		5.70		5.70		5.70		5.70		5.70		5.70
COST / GAL		$1.64	$1.64		$1.64		$1.64		$1.64		$1.64		$1.64		$1.64		$1.64		$1.64		$1.64		$1.64		$1.64
FUEL COST / MILE		$0.2877	$0.2877		$0.2877		$0.2877		$0.2877		$0.2877		$0.2877		$0.2877		$0.2877		$0.2877		$0.2877		$0.2877		$0.2877
AVG. DRIVER WAGES / PAID MILE		$0.4170	$0.4170		$0.4170		$0.4170		$0.4170		$0.4170		$0.4170		$0.4170		$0.4170		$0.4170		$0.4170		$0.4170		$0.4170
																									$		CPM	%
REVENUE:
FREIGHT		1,270	1,270		1,270		1,270		1,270		1,270		1,270		1,270		1,270		1,270		1,191		1,111		15,003		1.30	100.00%

TOTAL REVENUE		1,270	1,270		1,270		1,270		1,270		1,270		1,270		1,270		1,270		1,270		1,191		1,111		15,003		1.30	100.00%

OPERATING EXPENSES:
OWNER OPERATOR	76%	(394)	(394)		(394)		(394)		(394)		(394)		(394)		(394)		(394)		(394)		(369)		(345)		(4,654)		(0.40)	31.02%
DRIVER WAGES		(220)	(217)		(215)		(215)		(215)		(215)		(215)		(215)		(215)		(215)		(206)		(197)		(2,560)		(0.22)	17.06%
FUEL		(167)	(165)		(163)		(163)		(163)		(163)		(163)		(163)		(163)		(163)		(156)		(149)		(1,943)		(0.17)	12.95%
EQ. REP/OIL/TIRES/LABOR	##	(165)	(165)		(165)		(165)		(165)		(165)		(165)		(165)		(165)		(165)		(155)		(144)		(1,950)		(0.17)	13.00%
OPERATING LEASES		(34)	(34)		(12)		(12)		(12)		(12)		(12)		(12)		(12)		(12)		(12)		(12)		(188)		(0.02)	1.25%
OTHER DIRECT EXPENSES	##	(106)	(106)		(128)		(128)		(128)		(128)		(128)		(128)		(128)		(128)		(119)		(110)		(1,462)		(0.13)	9.75%
TOTAL OPERATING EXPENSES		(1,086)	(1,081)		(1,077)		(1,077)		(1,077)		(1,077)		(1,077)		(1,077)		(1,077)		(1,077)		(1,018)		(958)		(12,758)		(1.11)	85.04%

GEN. & ADM. EXPENSES		(110)	(110)		(110)		(110)		(110)		(110)		(110)		(110)		(110)		(110)		(110)		(110)		(1,320)		(0.11)	8.80%

TOTAL EXPENSES		(1,196)	(1,191)		(1,187)		(1,187)		(1,187)		(1,187)		(1,187)		(1,187)		(1,187)		(1,187)		(1,128)		(1,068)		(14,078)		(1.22)	93.83%

EBITDA		75	79		83		83		83		83		83		83		83		83		63		44		925		0.08	6.17%

DEPRECIATION		(23)	(23)		(23)		(23)		(23)		(23)		(23)		(23)		(23)		(23)		(23)		(22)		(275)		(0.02)	1.83%

NON-OPERATING EXPENSES		0	0		0		0		0		0		0		0		0		0		0		0		0		0.00	0.00%

INTEREST		(14)	(14)		(14)		(14)		(14)		(13)		(13)		(13)		(13)		(12)		(12)		(11)		(155)		(0.01)	1.03%

NET PROFIT (LOSS)		37	42		46		46		46		47		47		47		47		48		28		10		495		0.04	3.30%

CUM PROFIT (LOSS)		$37	79		126		172		218		266		313		361		408		456		485		495

GASEL TRANSPORTATION
FINANCIAL PROJECTION SUMMARY
FY 2004 - 2007
($ 000)



	2004	2005	2006	2007	TOTALS

REVENUE	13,712	15,003	15,003	15,003	58,720


COST OF REVENUE	(11,338)	(12,458)	(12,608)	(12,758)	(49,162)


GROSS PROFIT	2,374	2,545	2,395	2,245	9,559


G & A EXPENSES	(1,291)	(1,320)	(1,320)	(1,320)	(5,251)


OPERATING INCOME (EBITDA)	1,083	1,225	1,075	925	4,308


DEPRECIATION AND INTEREST EXPENSE	(1,360)	(752)	(704)	(430)	(3,245)


REORGANIZATION ITEMS	3,003	0	0	0	3,003


NET PROFIT (BEFORE TAXES)	2,726	473	371	495	4,066


RETURN ON SALES	19.9%	3.2%	2.5%	3.3%	6.9%


CASH	270	1,641	1,454	1,574

GASEL TRANSPORTATION
FY 2004
($ 000)
BALANCE SHEET PROJECTIONS

	ACTUAL	ACTUAL	ACTUAL
	4/30/04	5/31/04	6/30/04	7/31/04	8/31/04	9/30/04	10/31/04	11/30/04	12/31/04	12/31/05	12/31/06	12/31/07



CASH	(147)	(143)	(114)	(52)	(12)	72	135	188	270	1,641	1,454	1,574

RESERVE FOR EQUIPMENT REPLACEMENT	0	0	0	0	0	0	0	0	0	0	360	720

ACCOUNTS RECEIVABLE (NET)	450	373	371	354	366	375	380	377	369	369	369	369

OTHER CURRENT ASSETS	296	347	325	315	321	304	319	332	298	304	310	220

PROPERTY PLANT & EQUIPMENT (NET)	4,951	4,908	3,618	3,526	3,434	3,342	3,250	3,158	2,098	1,596	1,098	823

OTHER NON-CURRENT ASSETS	176	195	207	207	207	207	207	207	207	207	207	207

TOTAL ASSETS	5,726	5,680	4,407	4,350	4,316	4,300	4,291	4,262	3,243	4,117	3,798	3,913


POST-PETITION LIABILITIES:

ACCOUNTS PAYABLE & ACCRUED EXPENSES	586	586	505	505	505	505	505	505	505	505	505	505

PRE-PETITION LIABILITIES:

SECURED DEBT	6,587	5,769	4,543	4,502	4,461	4,420	4,379	4,338	2,534	2,015	1,362	1,019

PAYROLL TAXES	316	316	316	316	316	316	316	316	316	(1)	(1)	(1)

UNSECURED DEBT	1,180	1,945	1,916	1,916	1,916	1,916	1,916	1,916	187	150	112	75

TOTAL PRE-PETITION DEBT	8,083	8,030	6,775	6,734	6,693	6,652	6,611	6,570	3,037	2,164	1,473	1,093

TOTAL LIABILITIES	8,669	8,616	7,280	7,239	7,198	7,157	7,116	7,075	3,542	2,669	1,978	1,598

REDEEMABLE WARRANTS	50	50	50	50	50	50	50	50	50	50	50	50

STOCKHOLDERS EQUITY

COMMON STOCK	2,628	2,628	2,628	2,628	2,628	2,628	2,628	2,628	2,628	3,903	3,903	3,903

RETAINED EARNINGS (DEFICIT)	(5,621)	(5,614)	(5,551)	(5,567)	(5,560)	(5,535)	(5,504)	(5,492)	(2,978)	(2,504)	(2,133)	(1,638)

TOTAL STOCKHOLDERS EQUITY	(2,993)	(2,986)	(2,923)	(2,939)	(2,932)	(2,907)	(2,876)	(2,864)	(350)	1,399	1,770	2,265

TOTAL LIABILITIES AND STOCKHOLDERS EQUITY	5,726	5,680	4,407	4,350	4,316	4,300	4,290	4,261	3,243	4,118	3,798	3,913

GASEL TRANSPORTATION
NEW EQUITY FUNDING SCHEDULE
FY -2005
($ 000)





		JAN	FEB	MAR	APR	MAY	JUN	JUL	AUG	SEP	OCT	NOV	DEC	FY-05

					3,333,333				3,333,333				3,333,333	10,000,000
SALE OF NEW SALES

PROCEEDS FROM NEW STOCK ISSUED @	$0.15				$500				500				500	1,500

PLACEMENT AND LEGAL FEES @	15.00%				($75)				(75)				(75)	(225)

NET PROCEEDS TO GASEL					$425				425				425	1,275

A/ R & LOC SCHEDULE

						ACTUAL	PROJECTED
			JAN	FEB	MAR	APR	MAY	JUN	JUL	AUG	SEP	OCT	NOV	DEC	FY-04
A/R							Actual	Actual

BEGINNING BALANCE									1,589	1,415	1,536	1,626	1,678	1,651

NEW SALES									955	1,076	1,166	1,218	1,191	1,111	6,717

COLLECTIONS									1,129	955	1,076	1,166	1,218	1,191	6,735

ENDING BALANCE						1,664	1,662	1,589	1,415	1,536	1,626	1,678	1,651	1,571



LINE OF CREDIT

BEGINNING BALANCE						1,214	1,214	1,289	1,218	1,061	1,170	1,252	1,298	1,274

NEW BORROWINGS:															0

NEW SALES @	90%					0	0	0	859	968	1,050	1,096	1,072	1,000	6,045

COLLECTIONS @	10%					0	0	0	113	95	108	117	122	119	673

TOTAL NEW BORROWINGS (CASH IN)						0	0	0	972	1,064	1,157	1,213	1,193	1,119	6,719

COLLECTIONS						0	0	0	1,129	955	1,076	1,166	1,218	1,191	6,735

ENDING BALANCE						1,214	1,289	1,218	1,061	1,170	1,252	1,298	1,274	1,202

INTEREST EXPENSE @		6%				6	6	7	6	6	6	6	6	6	56

A/R & LOC SCHEDULE
FY 2005



		JAN	FEB	MAR	APR	MAY	JUN	JUL	AUG	SEP	OCT	NOV	DEC	FY-05
A/R

BEGINNING BALANCE		1,571	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,651	1,571

NEW SALES		1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,191	1,111	15,003

COLLECTIONS		1,111	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,191	15,003

ENDING BALANCE		1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,651	1,571	1,571



LINE OF CREDIT

BEGINNING BALANCE		1,202	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,274

NEW BORROWINGS:

NEW SALES @	90%	1,143	1,143	1,143	1,143	1,143	1,143	1,143	1,143	1,143	1,143	1,072	1,000	13,503

COLLECTIONS @	10%	111	127	127	127	127	127	127	127	127	127	127	119	1,500

TOTAL NEW BORROWINGS (CASH IN)		1,254	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,199	1,119	15,003

COLLECTIONS		1,111	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,191	15,003

ENDING BALANCE		1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,274	1,202

INTEREST EXPENSE @	6%	6	7	7	7	7	7	7	7	7	7	7	6	80

Merger

Effectiveness of Merger

Certificate of Incorporation of Surviving Company

By-Laws of Surviving Company

Management of Surviving Company

Conversion of Stock, Other Securities

ARTICLE VII

Vesting of Rights, Immunities, Privileges, Etc. in Surviving Company

ARTICLE VIII

Assets, Liabilities, on Books of Surviving Company

Required Vote for Approval

Termination; Abandonment

ARTICLE XI

Counterparts

/s/ Michael Post

By: _________________

Merger

Effectiveness of Merger

Certificate of Incorporation of Surviving Company

By-Laws of Surviving Company

Management of Surviving Company

Conversion of Stock, Other Securities

ARTICLE VII

Vesting of Rights, Immunities, Privileges, Etc. in Surviving Company

ARTICLE VIII

Assets, Liabilities, on Books of Surviving Company

Required Vote for Approval

Termination; Abandonment

ARTICLE XI

Counterparts

GASEL TRANSPORTATION
FY-2004
($ 000)
PROFIT PROJECTIONS

		ACTUAL				PROJECTED

		JAN	FEB	MAR	APR	MAY	JUN	JUL	AUG	SEP	OCT	NOV	DEC	FY-04

# OF TRACTORS		99	99	99	83	58	61	47	52	58	58	58	58
# OF OWNER/OPERATORS		7	7	12	15	22	23	24	28	32	36	40	40
TOTAL POWER UNITS		106	106	111	98	80	84	71	80	90	94	98	98
# OF TRAILERS		150	150	150	150	120	120	120	120	120	120	120	120

REVENUE MILES / TRACTOR		7,431	7,126	7,096	7,673	8,620	8,386	8,300	8,300	8,000	8,000	7,500	7,000	93,432

TOTAL REVENUE MILES (in thousands) Miles billed to customers		788	755	788	752	681	696	589	664	720	752	735	686	8,606
DEADHEAD %		15.50%	13.70%	13.90%	14.50%	13.10%	13.00%	12.50%	12.00%	11.50%	10.50%	12.00%	14.00%	15.04%
DEADHEAD MILES		144	120	127	128	103	104	84	91	94	88	100	112	1,294
PAID MILES (to driver) (Rev miles + deadhead miles)		932	875	915	879	784	800	673	755	814	840	835	798	9,900
TOTAL MILES (Paid miles to driver x 1.11) For basis in determining gas costs.		1,035	972	1,015	976	870	888	748	838	903	933	927	885	10,989
REVENUE / MILE (Given)		$1.52	$1.52	$1.52	$1.55	$1.58	$1.64	$1.62	$1.62	$1.62	$1.62	$1.62	$1.62	$1.59
MPG (Given)		5.70	5.70	5.70	5.70	5.70	5.70	5.70	5.70	5.70	5.70	5.70	5.70	5.70
COST / GAL (Given)		$1.55	$1.55	$1.60	$1.62	$1.66	$1.64	$1.64	$1.64	$1.64	$1.64	$1.64	$1.64	$1.62
FUEL COST / MILE		$0.2719	$0.2719	$0.2807	$0.2842	$0.2912	$0.2877	$0.2877	$0.2877	$0.2877	$0.2877	$0.2877	$0.2877	$0.2845
AVG. DRIVER WAGES / PAID MILE		$0.4070	$0.4070	$0.4070	$0.4070	$0.4070	$0.4070	$0.4170	$0.4170	$0.4170	$0.4170	$0.4170	$0.4170	$0.4120

				Q-1	Actual	Actual	Actual							$	CPM	%
REVENUE:
FREIGHT				3,626	1,214	1,026	1,129	955	1,076	1,166	1,218	1,191	1,111	13,712	1.25	100.00%

TOTAL REVENUE				3,626	1,214	1,026	1,129	955	1,076	1,166	1,218	1,191	1,111	13,712	1.25	100.00%

OPERATING EXPENSES:
OWNER OPERATOR	76%			(360)	(185)	(197)	(258)	(245)	(286)	(315)	(355)	(369)	(345)	(2,915)	(0.27)	21.26%
DRIVER WAGES				(1,230)	(247)	(329)	(295)	(186)	(205)	(219)	(216)	(206)	(197)	(3,329)	(0.30)	24.28%
FUEL				(635)	(221)	(207)	(196)	(141)	(155)	(166)	(164)	(156)	(149)	(2,191)	(0.20)	15.98%
EQ. REP/OIL/TIRES/LABOR	##			(370)	(98)	(38)	(114)	(86)	(97)	(105)	(110)	(107)	(100)	(1,225)	(0.11)	8.93%
OPERATING LEASES				(105)	(19)	(6)	(43)	(28)	(34)	(40)	(40)	(40)	(40)	(395)	(0.04)	2.88%
OTHER DIRECT EXPENSES	##			(434)	(148)	(99)	(85)	(77)	(84)	(88)	(94)	(91)	(82)	(1,283)	(0.12)	9.36%
TOTAL OPERATING EXPENSES				(3,134)	(918)	(876)	(991)	(763)	(861)	(933)	(979)	(970)	(913)	(11,338)	(1.03)	82.69%

GEN. & ADM. EXPENSES				(356)	(137)	(75)	(63)	(110)	(110)	(110)	(110)	(110)	(110)	(1,291)	(0.12)	9.42%

TOTAL EXPENSES				(3,490)	(1,055)	(951)	(1,054)	(873)	(971)	(1,043)	(1,089)	(1,080)	(1,023)	(12,629)	(1.15)	92.10%

EBITDA				136	159	75	75	81	105	123	130	111	88	1,083	0.10	7.90%

DEPRECIATION				(426)	(105)	(106)	(97)	(92)	(92)	(92)	(92)	(92)	(92)	(1,286)	(0.12)	9.38%

NON-OPERATING EXPENSES				343	0	44	92	0	0	0	0	0	2,524	3,003	0.27	-21.90%

INTEREST				(18)	(6)	(6)	(7)	(6)	(6)	(6)	(6)	(6)	(6)	(74)	(0.01)	0.54%

NET PROFIT (LOSS)				35	48	7	63	(16)	7	25	31	12	2,514	2,726	0.25	19.88%

CUM PROFIT (LOSS)				35	83	90	153	136	144	169	200	212	2,726

GASEL TRANSPORTATION
FY-2005
($ 000)
PROFIT PROJECTIONS



		JAN	FEB	MAR	APR	MAY	JUN	JUL	AUG	SEP	OCT	NOV	DEC	FY-05

# OF TRACTORS		58	58	58	58	58	58	58	58	58	58	58	58
# OF OWNER/OPERATORS		40	40	40	40	40	40	40	40	40	40	40	40
TOTAL POWER UNITS		98	98	98	98	98	98	98	98	98	98	98	98
# OF TRAILERS		120	120	120	120	120	120	120	120	120	120	120	120

REVENUE MILES / TRACTOR		8,000	8,000	8,000	8,000	8,000	8,000	8,000	8,000	8,000	8,000	7,500	7,000	94,500

TOTAL REVENUE MILES		784	784	784	784	784	784	784	784	784	784	735	686	9,261
DEADHEAD %		12.00%	11.00%	10.00%	10.00%	10.00%	10.00%	10.00%	10.00%	10.00%	10.00%	12.00%	14.00%	12.01%
DEADHEAD MILES		107	97	87	87	87	87	87	87	87	87	100	112	1,113
PAID MILES		891	881	871	871	871	871	871	871	871	871	835	798	10,374
TOTAL MILES		989	978	967	967	967	967	967	967	967	967	927	885	11,515
REVENUE / MILE		$1.62	$1.62	$1.62	$1.62	$1.62	$1.62	$1.62	$1.62	$1.62	$1.62	$1.62	$1.62	$1.62
MPG		5.70	5.70	5.70	5.70	5.70	5.70	5.70	5.70	5.70	5.70	5.70	5.70	5.70
COST / GAL		$1.64	$1.64	$1.64	$1.64	$1.64	$1.64	$1.64	$1.64	$1.64	$1.64	$1.64	$1.64	$1.64
FUEL COST / MILE		$0.2877	$0.2877	$0.2877	$0.2877	$0.2877	$0.2877	$0.2877	$0.2877	$0.2877	$0.2877	$0.2877	$0.2877	$0.2877
AVG. DRIVER WAGES / PAID MILE		$0.4170	$0.4170	$0.4170	$0.4170	$0.4170	$0.4170	$0.4170	$0.4170	$0.4170	$0.4170	$0.4170	$0.4170	$0.4170
														$	CPM	%
REVENUE:
FREIGHT		1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,191	1,111	15,003	1.30	100.00%

TOTAL REVENUE		1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,191	1,111	15,003	1.30	100.00%

OPERATING EXPENSES:
OWNER OPERATOR	76%	(394)	(394)	(394)	(394)	(394)	(394)	(394)	(394)	(394)	(394)	(369)	(345)	(4,654)	(0.40)	31.02%
DRIVER WAGES		(220)	(217)	(215)	(215)	(215)	(215)	(215)	(215)	(215)	(215)	(206)	(197)	(2,560)	(0.22)	17.06%
FUEL		(167)	(165)	(163)	(163)	(163)	(163)	(163)	(163)	(163)	(163)	(156)	(149)	(1,943)	(0.17)	12.95%
EQ. REP/OIL/TIRES/LABOR	##	(140)	(140)	(140)	(140)	(140)	(140)	(140)	(140)	(140)	(140)	(131)	(122)	(1,650)	(0.14)	11.00%
OPERATING LEASES		(40)	(40)	(40)	(40)	(40)	(40)	(40)	(40)	(40)	(40)	(40)	(40)	(480)	(0.04)	3.20%
OTHER DIRECT EXPENSES	##	(100)	(100)	(100)	(100)	(100)	(100)	(100)	(100)	(100)	(100)	(91)	(82)	(1,170)	(0.10)	7.80%
TOTAL OPERATING EXPENSES		(1,060)	(1,056)	(1,052)	(1,052)	(1,052)	(1,052)	(1,052)	(1,052)	(1,052)	(1,052)	(994)	(936)	(12,458)	(1.08)	83.04%

GEN. & ADM. EXPENSES		(110)	(110)	(110)	(110)	(110)	(110)	(110)	(110)	(110)	(110)	(110)	(110)	(1,320)	(0.11)	8.80%

TOTAL EXPENSES		(1,170)	(1,166)	(1,162)	(1,162)	(1,162)	(1,162)	(1,162)	(1,162)	(1,162)	(1,162)	(1,104)	(1,046)	(13,778)	(1.20)	91.83%

EBITDA		100	104	109	109	109	109	109	109	109	109	87	66	1,225	0.11	8.17%

DEPRECIATION		(42)	(42)	(42)	(42)	(42)	(41)	(42)	(42)	(42)	(42)	(42)	(41)	(502)	(0.04)	3.35%

NON-OPERATING EXPENSES				0	0	0	0	0	0	0	0	0	0	0	0.00	0.00%

INTEREST		(22)	(22)	(22)	(22)	(22)	(21)	(21)	(21)	(20)	(20)	(20)	(19)	(250)	(0.02)	1.66%

NET PROFIT (LOSS)		36	41	45	45	45	47	46	46	47	47	25	6	473	0.04	3.16%

CUM PROFIT (LOSS)		$36	76	121	166	211	257	303	349	396	442	468	473

A/R & LOC SCHEDULE
FY 2006





		JAN	FEB	MAR	APR	MAY	JUN	JUL	AUG	SEP	OCT	NOV	DEC	FY-06
A/R

BEGINNING BALANCE		1,571	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,651

NEW SALES		1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,191	1,111	15,003

COLLECTIONS		1,111	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,191	15,003

ENDING BALANCE		1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,651	1,571



LINE OF CREDIT

BEGINNING BALANCE		1,202	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,274

NEW BORROWINGS:

NEW SALES @	90%	1,143	1,143	1,143	1,143	1,143	1,143	1,143	1,143	1,143	1,143	1,072	1,000	13,503

COLLECTIONS @	10%	111	127	127	127	127	127	127	127	127	127	127	119	1,500

TOTAL NEW BORROWINGS (CASH IN)		1,254	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,199	1,119	15,003

COLLECTIONS		1,111	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,191	15,003

ENDING BALANCE		1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,274	1,202

INTEREST EXPENSE @	6%	6	7	7	7	7	7	7	7	7	7	7	6	80

A/R & LOC SCHEDULE
FY 2007



		JAN	FEB	MAR	APR	MAY	JUN	JUL	AUG	SEP	OCT	NOV	DEC	FY-07
A/R

BEGINNING BALANCE		1,571	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,651

NEW SALES		1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,191	1,111	15,003

COLLECTIONS		1,111	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,191	15,003

ENDING BALANCE		1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,730	1,651	1,571



LINE OF CREDIT

BEGINNING BALANCE		1,202	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,274

NEW BORROWINGS:

NEW SALES @	90%	1,143	1,143	1,143	1,143	1,143	1,143	1,143	1,143	1,143	1,143	1,072	1,000	13,503

COLLECTIONS @	10%	111	127	127	127	127	127	127	127	127	127	127	119	1,500

TOTAL NEW BORROWINGS (CASH IN)		1,254	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,199	1,119	15,003

COLLECTIONS		1,111	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,270	1,191	15,003

ENDING BALANCE		1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,345	1,274	1,202

INTEREST EXPENSE @	6%	6	7	7	7	7	7	7	7	7	7	7	6	80

Pre-Petition Balances 06130104	Jun-04 Adjustments	Less Equip Returned at Subtotals Net 06130104 Book Value	Adjusted Balances 06130104
1,000		1,000	1,000
-		-	-
1,417		1,417	1,417
425		425	425
53		53	53
470		470	470
38,845		38,845	38,845
1,390		1,390	1,390
-		-
4,604		4,6€34	4,6034
1074		1,074	1,074
78,743		78,743	78,743
170		170	170
-
2,191		2,191	2,191€
410		410	410
8,595		8,595	8,595
-			-
2,543		2,54-1	2,543
-			-
19,754		19,754	19,754
2,459		2,459	2,459
1.499		1,499	1,499
210		210	210
2,345		2,345	2,345
4,320		4,320	4,320
3,201		3,201	3,201
1,734		1,734	1,734
-		-
			-
43,098		43,098	43,098
45,980		45,980	45,980
78,732		78,732	78,732
53,450		53,450	53,450

	Pre-Petition Balances Jun-04 06130104 Adjustments		Less quip Returned at Subtotals let 06130104 Book Value	Adjusted Balances 06/30104
Dayton Leasing 3960-097 Deli Account Depository Trust Acct		90	90	90
Dudley's Flowers Edward Moon EFS F W Newton Company Fedex		809	809	809
Firelands Reg Med Ctr First USA Inc		1,313	1,313	1,313
Fleetmaster Leasing Corp Fleetmaster-#303, 304, 305, 306
Fleetmaster-#235 Florida Utility Trailers		9B4	984	984
FYDA Freightliner Columbus		322	322	322
G & K Services		386	386	386
Gordon Flesch Cc		6	6	6
Gulf Coast Thermo King		1,197	1,197	1,197
Harris Auto Glass		630	630	630
Heistad`s Wrecker		101	101	101
A00		13,852	13,852	13,852
Interstate Batteries		707	707	707
IRA Davenport Hospital				-
J L Truck Repair		173	173	173
J&B Fleet Indus Supply		1,542	1,542	1,542
Jackson Co Publishing Job News K&M Truck & Trailer Service		4;998	4,998	4,998
K Graphics Kardex Systems Inc.		100	100	100
LanierWorldwide inc.		326	328	328
Liberty Truck Stop		401	401	401
Lowy's Express Inc.		150	150	150
Mahone Tires		34,496	34,496	34,496
Marietta Area Chamber		394	394	394
Marietta Ignition		77	77	77
Marietta Indus Enterprise		54	54	54
Marietta Jaycees		60	60	5o
Marietta Joint & Clutch		(99)	(99)	(99)
Marietta Mack		827	827	827
Marietta Memorial Hasp		120	120	120
Matheny Motor Truck		16,843	16,843	16,843
Matthews Company McLeod Software Medbrook Occup Med Assoc		-
Merrill Communications		8,040	8,040	8,040
Metal Tech Steel Corp		-
3 Leasing		4,699	4,599	4,699
Modern Leasing		-		-

	Pre-Petition Balances 06/30/04		Jun-04 Adjustments	Subtotals 06130104	Less Equip Returned at Adjusted Net Balances Book Value 05/30104
Triangle Transport inc		210		210	210
U S Healthworks		55		55	55
United Energy inc		35;679		35,679	35,579
United Parcel Service		-		-
US Bankruptcy Court USA Waste Service of WV Vanguard Paints & Finish		450		450	450
Wabash National TrIr Centers		2,680		2.680	2,660
Warren Athletic Boosters		175		175	175
Watermaster/Trotters		9		9	9
Wellington F. Roemer Ins		3,793		3,793	3,703
West Virginia University		870		870	870
Wheeling Spring Service		1,104		1,104	1.104
World Radio Telecommunications		122		122	122
Worthington Towing		50		50	60
Young Truck Sales		5,196		5,196	5,196
Totals		577,974		577,974	577,974
RTO Maintenance Fund w/h		6,985		6,985	6,9B5
Difference noted at 3/31104		(4.896)_		(4,896)	(4,896)
Accounts Payable		580,062		580,062	580,052
Accrued Expenses: Contract Labor - Peoplease			98,707	98,707	- 98,707
Accrued Broker Freight			61,769	61,769	61,769
Accrued interest			109;410	109,410	109,410
Demand Notes Payable Eagle Transportation			45,000	45,000	45,000
Waterford			82,236	82,236	62,236
Notes Payable-Equipment returned Associates X260710			435,195	435,195	(348,515) 86.680
Associates #60810			02,089	802,089	(256,755) 545,334
Conseco #261010			59,243	59,243	59,243
Volvo #267910			788,240	788,240	(515,142) 273,096
Orix 9265710			66,351	66,351	(91,705) (25,354)
		58 ;062	2548,240	3,126 02	(1,212,117) 1,9 6, 85

Less Equip Pre-Petition Returned at Adjusted Balances Jun-04 Subtotals Net Balances 06/30/04 Adjustments 06130/04 Book Value 06130104
5,901 5,901 5,901
2,699 2,599 2,699
950 950 950
553 553 553
66 Be 66
368 356 368
-
697 697 697
-
935 935 935
-
371 371 371
430 430 430
20 20 2C
1,079 1.079 1,079
-
395 395 396
-
5,963 5,963 5,963
-
2,501 2.501 2,501
- -
186 166 186
162 162 162
510 510 510
1,537 1,537 1,537
-
-
- -
869 869 869
-
419 419 419
6,894 6,894 6,894
765 765 765
- -
-
'1_' 000 1,000 1,000