NEW YORK REGIONAL RAIL CORP
10SB12G, 1999-12-21
Previous: APPALACHIAN BANCSHARES INC, 8-A12B, 1999-12-21
Next: EDGE PETROLEUM CORP, S-8, 1999-12-21




                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-SB

   GENERAL FORM FOR REGISTRATION OF SECURITIES OF SMALL BUSINESS ISSUERS UNDER
              SECTION 12(b) OR 12(g) OF THE SECURITIES ACT OF 1934

                       NEW YORK REGIONAL RAIL CORPORATION
                 (Name of Small Business Issuer in Its Charter)

             Delaware                                        13-3881577
  (State or Other Jurisdiction of                            (IRS Employer
  Incorporation or Organization)                           Identification No.)

                     4302 First Avenue, Brooklyn, NY, 11232
                    (Address of Principal Executive Offices)

                                 (718) 788-3690
                (Company's Telephone Number, Including Area Code)

             Securities to be registered pursuant to Section 12(b) of the Act:

        Title of Each Class               Name Of Each Exchange On Which
      To Be So Registered                  Each Class Is To Be Registered


               None                                 None
- --------------------------------    ----------------------------------


      Securities to be registered pursuant to Section 12(g) of the Act:

                         Common stock, $0.0001 par value
                                (Title of Class)

                         -------------------------------
                                (Title of Class)


<PAGE>


                                     TABLE OF CONTENTS

PART I

Item 1.    Description of Business
Item 2.    Management's Discussion and Analysis and Plan of Operation
Item 3.    Description of Property
Item 4.    Security Ownership of Certain Beneficial Owners and Management
Item 5.    Directors, Executive Officers, Promoters and Control Persons
Item 6.    Executive Compensation
Item 7.    Certain Relationships and Related Transactions
Item 8.    Description of Securities

PART II

Item 1.    Market Price of and Dividends on the Company's Common Equity and
           Other  Shareholder Matters
Item 2.    Legal Proceedings
Item 3.    Changes in and Disagreements with Accountants
Item 4.    Recent Sales of Unregistered Securities
Item 5.    Indemnification of Directors and Officers

PART F/S

Index to Financial Statements

PART III

Index to Exhibits

SIGNATURES





<PAGE>


                                     PART I

Item 1.     Description of Business.

      The Company was  incorporated in Delaware in April 1994.  Between 1994 and
June 1996, the Company had been engaged in several business ventures.

      In May 1996 the Company acquired all of the issued and outstanding  common
stock of the New York Regional Rail Corporation  ("NYRR") in  consideration  for
the issuance of  87,000,000  shares of the  Company's  common  stock.  NYRR is a
short-line railroad which transports freight via barges across the New York City
Harbor.  As a result of this  acquisition,  the Company changed its name to "New
York Regional Rail Corp". NYRR owns 93% of New York Cross Harbor Railroad,  Inc.
("NYCH"),  the corporation which transports the rail freight, and a 95% interest
in CH Proprietary,  Inc. ("CHP"), a corporation which owns the equipment used by
NYCH in conducting its rail freight  transportation  business.  Unless otherwise
indicated,  any reference to the Company includes NYRR and any reference to NYRR
includes CHP and NYCH.

In April 1999 the Company acquired a 51% interest in J.S.  Transportation,  Inc.
("JST"), a short haul regional trucking company. Unless otherwise indicated, any
reference to the Company also includes JST.

      The  Company's  offices are located at 4302 First  Avenue,  Brooklyn,  NY,
11232. The Company's telephone number is (718) 788-3690 and its facsimile number
is (718) 788-4462.

Railroad Operations

      NYCH is part of the  national  railroad  system and holds the only Surface
Transportation  Board  certificate of convenience and necessity for the movement
of rail  freight  by rail  barge  across  the New  York  City  Harbor.  NYCH has
approximately  13 miles of track on the New Jersey and Brooklyn  waterfront  and
exchanges  rail  cars  with the  Canadian  Pacific,  Norfolk  Southern  and CSXT
Railroads in New Jersey and with the New York and Atlantic Railroad in Brooklyn.
NYCH has approximately 40 customers. CHP owns substantially all of the equipment
used by NYCH in conducting its rail freight transportation  business,  with NYRR
owning the balance.

      While at its peak,  rail traffic across the New York Harbor exceeded 2,000
carloads  per day,  currently  it is less than 20 carloads  per day.  Demand for
direct rail  service,  however,  is growing as a result of truck  congestion  on
bridges,  tunnels and on city  streets  and due to an  emerging  market for rail
shipment of hazardous and non-hazardous  wastes,  and the recent access provided
to three  class one  railroads  to the New York City (NYC),  Long  Island  (LI),
Southern  New  England  (SNE)  regions.  The  Company  believes  that there is a
significant  opportunity  to capitalize on this  increasing  demand by providing
better  service  at lower  costs for  freight  moving  between  New York and New
Jersey.


<PAGE>


      The New York City  metropolitan  region is the only major economic area in
the  United  States  that has a  freight  transportation  system  that is almost
completely  dependent on its highway system.  In the New York City  metropolitan
area,  97% of  freight  is moved via truck  verses 3% by rail.  All other  major
metropolitan regions are roughly balanced at 60% truck verses 40% via rail.

      Rail traffic into the New York City  metropolitan  area is estimated to be
19,500   railcars  per  year,  of  which  3,500  are  handled  by  the  Company.
Additionally,  there are 10,950,000  estimated truck crossings per year (a truck
crossing occurs when a truck travels over a bridge or through a tunnel).  Modern
"high-cube" cargo containers on trailers reach 13' 16" height, exceeding Lincoln
and Holland Tunnel vertical  clearances,  forcing more heavy-duty  truck traffic
onto the George Washington and Verazanno Narrows Bridges,  increasing  distance,
time and truck freight costs into the region. As a result of the foregoing,  the
Company  believes  that  it can  capture  a  portion  of the  freight  presently
transported by truck.

      Operating  from its  main  base of  operations  at the  Bush  Terminal  in
Brooklyn, New York, NYRR receives freight for transport to New Jersey and points
beyond.  NYRR  transports the freight via  floatbarge  across New York Harbor to
NYRR's  Greenville Yard in Jersey City, New Jersey.  When the freight arrives at
the  Greenville  Yard,  it is placed on the  national  rail  network for further
transportation.  For incoming  freight from New Jersey and points  beyond,  NYRR
reverses this operation and connects with the LIRR Freight Division (operated by
the New York and Atlantic Railroad) on the east side of New York Harbor.

      The  Company  provides  a  fast,  relatively  inexpensive  and  dependable
rail-float  link  across  the New York  City  harbor  by means of  Company-owned
floatbridges. The 2.5 mile floatbarge trip across the Harbor takes approximately
45 minutes  and  eliminates  a 35 to 50 mile truck trip across the New York City
regional  bridge,  highway and tunnel  system.  The capacity of a floatbarge  is
roughly one dozen rail freight cars,  or the  equivalent of about 30 to 40 truck
loads.

      Diesel-fueled  locomotives are used by NYRR to switch railcars at its Bush
Terminal  and  Greenville  facilities.  NYRR uses  tugboats to move  floatbarges
(carrying  railfreight  cars) between Jersey City, New Jersey and Brooklyn,  New
York.

      The Bush  Terminal in South  Brooklyn is  currently  operated by NYRR on a
month-to  month  permit  with New York City.  Although  this  facility  is fully
operational,  it currently operates at less than 10% of its total capacity.  The
Greenville  Yard has always served as the primary rail carfloat  facility in New
Jersey and  connects by rail to the main  Conrail  freight  yard in Newark,  New
Jersey.  NYRR's  terminal  operation at the Greenville Yard is situated on a one
mile long, 14.6 acre parcel leased to NYRR until 2023.

      As of November  30, 1999 the Company was  transporting  approximately  200
carloads per month. The Company projects it will need to transport approximately
300 carloads  per month in order to become  marginally  profitable.  The Company
believes that its revenues will increase,  in part, as a result of the June 1999
acquisition of Conrail by CSX and Norfolk Southern. Conrail in the past resisted
using the Company's rail system,  preferring to transport  freight  destined for
New York  City/Long  Island over Conrail's  land based tracks.  Since  Conrail's
operations were  effectively  acquired by CSX and Norfolk  Southern in June 1999
Norfolk  Southern has used the Company  more  frequently  to  transport  freight
between New Jersey and the New York/Long Island areas. The Company also believes
that the demand for its services will  increase as a result of truck  congestion
on bridges,  tunnels and on city  streets.  There can be no  assurance  that the
Company  will be able to  increase  revenues  to the level  required to generate
profits.



<PAGE>


      The  Company  is of  the  opinion  that  it  will  be  able  to  transport
approximately  25,000  carloads per year without any  additional  repairs to its
existing facilities.

Trucking Operations

      In  April  1999  the  Company  acquired  51% of the  common  stock of J.S.
Transportation,  Inc.  ("JST") in exchange for 6,000,000 shares of the Company's
common stock. A total of 5,000,000 shares were issued to the shareholders of JST
in return for 51% of the common stock of JST and an additional  1,000,000 shares
were provided to JST to be used for the repayment of certain liabilities of JST.

      JST is a short-haul  regional trucking company which hauls and disposes of
garbage,  rubbish,  trash and  other  solid  waste.  JST has an  agreement  with
Gloucester  County  Landfill  Authority  which  allows  JST to dump waste at the
Gloucester  County  Landfill at a fixed price per ton.  The  agreement  with the
Gloucester County Landfill Authority expires on December 31, 2000, and has a one
year renewal option.

      The equipment  owned by JST is leased to a  subcontractor  which hauls and
disposes of the waste for JST's customers.  JST does not collect trash and solid
waste from  residential or commercial  customers,  but rather collects trash and
other solid waste from transfer stations operated by trash,  garbage and rubbish
collection  companies.  The waste  collected from the transfer  stations is then
hauled to various  waste  dumps and  landfills.  JST does not haul or dispose of
hazardous, toxic, or medical waste.

      JST  permits  its  customers  which own their own  trucking  equipment  to
directly  transport waste to the Gloucester  County landfill.  JST charges these
customers an amount over and above the amount charged by the  Gloucester  County
landfill to JST.

      As  of  November  30,  1999  JST's  trucking  equipment  was  transporting
approximately  24,000  tons of waste per month.  JST  believes it can expand its
business by acquiring other smaller trucking  companies that are involved in the
collection of waste.  As of November 30, 1999,  JST did not have any  agreements
relating to the  acquisition  of any trucking  companies.  In addition,  JST has
learned that the  Gloucester  County  landfill plans to install new scales which
will permit  increased  truck  traffic  through the landfill.  As a result,  JST
believes that the amount of waste which it transports to the  Gloucester  County
landfill will increase.

<PAGE>

      Certain unaudited financial information concerning JST as of September 30,
1999 follows:

         Current Assets                       $266,409

         Total Assets                       $1,673,331

         Current Liabilities                  $284,884

         Total Liabilities                  $1,191,732

         Working Capital (deficit)            $(18,475)

         Stockholders' Equity                 $481,599


                                          Nine Months Ending
                                           September 30, 1999

         Revenues                            $2,913,566

         Cost of Sales                       (2,681,113)

         General and Administrative
           Expenses                             (73,308)

         Net Income                            $159,145


      During the nine months  ending  September  30, 1999  approximately  29% of
JST's  revenues  were  derived  from  collection  services  provided to a single
customer.

Competition

      The transportation  industry is highly  competitive.  The Company competes
with, and expects to continue to compete with,  numerous national,  regional and
local railroad and trucking companies,  many of which have significantly  larger
operations,  greater financial,  marketing,  human, and other resources than the
Company.  The Company  anticipates  that competition may increase in the future.
There can be no  assurance  that the Company  will  successfully  compete in any
market in which it conducts or may conduct operations.

Regulation

      The  Company  is  subject  to  regulation  by  the  STB,  the  FRA,  state
departments of transportation and some state and local regulatory agencies.  The
STB is the successor to certain regulatory functions previously  administered by
the ICC.  Established by the ICCTA in l995, the STB has jurisdiction over, among
other  things,  service  levels  and  compensation  of  carriers  for use of the
railcars by other carriers.  It also must authorize  extension or abandonment of
rail  lines,  the  acquisition  of rail lines and the  consolidation,  merger or
acquisition of control of rail common carriers.  In limited  circumstances,  the

<PAGE>


STB may condition such  authorization  upon the payment of severance benefits to
affected employees.  The STB may review rail carrier pricing only in response to
a  complaint  concerning  rates  charged  for  transportation  where there is an
absence of  effective  competition.  The FRA has  jurisdiction  over  safety and
railroad  equipment  standards  and also  assists in  coordinating  projects for
railroad route simplification.



<PAGE>


      Since l980,  federal  regulatory  policy has  emphasized  the promotion of
revenue  adequacy (e.g.,  the  opportunity to earn revenues  sufficient to cover
costs and attract  capital) for the  railroads  and has allowed  competition  to
determine  to a great  extent rail prices and route and  service  options.  As a
result of these changes in  legislative  policy,  the railroad  industry's  rate
structure  has evolved  from a system of  interrelated  prices that applied over
different  routes  between  the same  points to a  combination  of  market-based
prices.   While  federal  regulation  of  rail  prices  has  been  significantly
curtailed, federal regulation of services continues to have a material effect on
profitability and competitiveness in the railroad industry.

Environmental Matters

      The Company's  operations are subject to various federal,  state and local
laws and  regulations  relating  to the  protection  of the  environment.  These
environmental laws and regulations,  which have become  increasingly  stringent,
are implemented principally by the United States Environmental Protection Agency
and comparable state agencies and govern the management of hazardous wastes, the
discharge of pollutants  into the air and into surface and  underground  waters,
and the  manufacture and disposal of certain  substances.  There are no material
environmental   claims  currently  pending  or,  to  the  Company's   knowledge,
threatened  against the Company.  In  addition,  the Company  believes  that its
operations  are in  compliance  in all material  respects  with current laws and
regulations.  The Company  estimates  that any expenses  incurred in maintaining
compliance with current laws and regulations  will not have a material effect on
the  Company's  earnings  or  capital  expenditures.  However,  there  can be no
assurance that current regulatory  requirements will not change,  that currently
unforeseen environmental incidents will not occur, that past non-compliance with
environmental laws will not be discovered on the Company's  properties in any of
such  events,  the  business,  prospectus,  financial  condition  and results of
operations of the Company could be materially adversely effected.

Loan Agreement

      During  1999 the  Company  borrowed  $1,424,000  from a group  of  private
investors,  including CCC Financing,  Inc. ("CCC").  CCC is a private investment
company and is controlled by Steven Hirsch,  a beneficial  owner of more than 5%
of  the  Company's  common  stock.  See  Part  I,  Item 4 of  this  Registration
Statement.  The loans from the  investors  bear  interest at the rate of 10% per
annum and are convertible into shares of the Company's common stock at the lower
of $0.14 per share, or 90% of the average closing price of the Company's  common
stock for the ten trading days  preceding the date of  conversion.  In the event
the  investors  convert  all or a part of the amount  owed by the  Company  into
shares of the Company's  common stock, the investors will be entitled to options
which allow the  investors  to acquire  one  additional  share of the  Company's
common  stock for every two shares  received  upon  conversion.  The options are
exercisable  at a price of $0.18 per share and  expire on the later of April 30,
2000 or 90 days following the date the shares  issuable upon the exercise of the
options have been  registered  for public sale with the  Securities and Exchange
Commission.  The amounts  borrowed from the  investors  were used to pay accrued
liabilities,  purchase  fixed  assets,  and fund the Company's  operations.  For
providing loans and financial  services to the Company,  CCC was given the right
to designate two members to the Company's Board of Directors.  At the request of
CCC,  Ira Levy  and  Ronald  Kuzon  were  appointed  directors  of the  Company.
Employees

<PAGE>

      As  of  November  30,  1999,  the  Company  had  14  full-time  employees.
Contingent upon the Company obtaining sufficient capital, the Company intends to
hire such number of additional  employees as may be required by the level of the
Company's operations.

Item 2. Management's Discussion and Analysis or Plan of Operations

Summary Financial Data:

Balance Sheet Data                                  December 31,
                                                1998           1997

   Current Assets                           $  132,938        125,776
   Total Assets                              3,117,712      3,409,698
   Current Liabilities                       4,709,164      4,614,848
   Total Liabilities                         4,949,889      4,690,643
   Working Capital (Deficit)                (4,576,226)    (4,489,072)
   Stockholders' (Deficit)                  (1,832,177)    (1,280,945)

Operating Data                                Years Ending December 31,
- --------------                         ---------------------------------------
                                       1998         1997          1996
                                       ----         ----          ----

   Operating revenues              $1,178,507  $1,335,468     $1,330,990
   Operating expenses               1,002,428   1,226,524        812,793
   Administrative expenses          2,029,070   1,602,653      1,610,064
   Interest expense                   589,880     357,274        103,096
   Loss on disposition of equipment   110,000     167,095             --
   Write-off of investment                 --          --        750,000
                            ----------------------------------------------
      Net Loss                    $(2,552,871)$(2,018,078)   $(1,944,963)
                                  ========================   ============

Results of Operations

      The Company has incurred  substantial losses since it was formed. From the
date of its formation through December 31, 1998, the Company incurred net losses
of  approximately  $(8,115,000).  During the year ended  December  31,  1998 the
Company had a loss of  $(2,552,871).  The  Company  expects to continue to incur
losses until such time, if ever, it earns net income.

      Prior to 1976, the New York City region  benefited from  significant  rail
freight competition.  A considerable amount of rail freight entered the New York
City region via NYCH, now a subsidiary of the Company NYCH was handling close to
1,000 cars daily prior to 1976.

      In 1976, Conrail was formed. Rail freight operations in the New York metro
area became dependent on Conrail, which served as the area's exclusive rail link
to the  balance of the  national  rail  network.  Conrail  was in a position  to
control  the  movement  and  pricing of rail  freight in and around the New York
greater metropolitan area.

<PAGE>

      In 1976,  Conrail  elected  to focus on rail  delivery  west of the Hudson
River by developing  "reload centers" in northern New Jersey for reloading goods
from railcars  onto trucks for delivery to  destinations  in NYC/LI.  The NYC/LI
shipper, therefore, had the added burden of drayage (or highway transportation).

      Conrail  had a  secondary  policy of  routing  a  significant  portion  of
railcars  destined for  LI/NYC/SNE  and  originating  from  southern and western
regions of the U.S. to Oak Island, NJ, then north to the Selkirk,  NY bridge and
down the east side of the Hudson to the Oak Point  Yard.  This added one way 288
miles and 1-4 days to the trip rather than the three-mile  trip to the Company's
Greenville,  NJ Yard and then a  forty-five  minute trip across New York Harbor.
This policy discouraged many customers from using rail altogether.

      Conrail's  policies led to a decline in NYCH's rail traffic,  and resulted
in financial problems for the Company.


      In January 1995 the Company's  docking facility in Greenville,  New Jersey
required repairs resulting in the inability of the Company to move freight for a
14 week  period.  As a result  of the  failure  of the  docking  facility,  rail
traffic,  which would  otherwise have been carried by the Company,  was rerouted
along track north of New York City.  Much of the rail traffic which was rerouted
did not return to the  Company  following  the repair of the  docking  facility,
resulting in a decline in the Company's revenues during 1995 and thereafter.  In
order to become  profitable,  the  Company  will,  among other  things,  need to
increase the amount of freight it transports across the New York City Harbor.

      In 1997,  Norfolk  Southern and CSX announced  their joint  acquisition of
Conrail.  This acquisition was approved by the Surface  Transportation Board and
the operational control of Conrail's assets was transferred on June 1, 1999.

      Operating  revenues  increased  slightly in 1997 due to  increased  bridge
traffic and the development of two waste transportation  contracts.  During 1998
operating  revenues  decreased  by almost 12% from the prior year.  Although the
Company  experienced an increase in bridge traffic,  this was offset by the loss
of the two waste contracts obtained in 1997.

      During 1997 operating expenses were 92% of operating  revenues.  Operating
expenses as a percent of operating  revenues  decreased to 85% during 1998. This
reduction was the direct  result of management  developing  and  implementing  a
logistical control system which allowed for a more efficient traffic flow. These
efficiencies along with a more favorable marine towing  subcontractor  accounted
for the reduction in the overall operating expenses.

      Interest expenses  increased in 1997 and 1998 as the result of the Company
participating  in various  types of  convertible  debt  financing  with  several
private institutions and individuals .

      The loss on disposition of equipment  represents the  confiscation  of one
tugboat and the  abandonment  of another.  In  addition,  the Company  retired a
locomotive and used its parts to service the Company's other locomotives.

<PAGE>

      In July 1995,  the  Company  acquired  the  outstanding  capital  stock of
Electronic  Display  Technologies,  Inc.  ("EDT"),  a  company  involved  in the
development of technology  for  electronic  signage,  in  consideration  for the
issuance of 765,000  shares of Common Stock.  In July 1996, the Company sold EDT
to two former  officers  and  directors of the Company in exchange for shares of
the preferred  stock of EDT. The Company is of the opinion that EDT's  preferred
stock  is  without  any  value  and in  1996  the  Company's  investment  in EDT
($750,000) was written off.

      During the three year period ending December 31, 1998 the Company recorded
significant  expenses  as the result of the  issuance  of common  stock at below
market  prices or as the result of the  issuance  of options and  warrants  with
exercise  prices below market  prices.  These charges did not require the use of
cash and were  offset by  corresponding  credits to  stockholders'  equity.  The
amounts expensed by the Company as a result of the foregoing were:`

                              1996:    $904,331
                              1997:    $685,581
                              1998:    $967,361

      As of November  30, 1999 the Company was  transporting  approximately  200
carloads  per  month.  The  Company  projects  that  it will  need to  transport
approximately 300 carloads per month in order to become marginally profitable.

Liquidity and Capital Resources

      In April  1999 the  Company  acquired a 51% in JST.  JST has been,  and is
expected to remain,  profitable.  However, the Company's 51% interest in the net
income  of JST has not  been  enough  to  offset  the  losses  sustained  by the
Company's railroad operations.

      Although  during fiscal 2000 the Company  expects that its operations will
begin to generate net income, the Company nevertheless  anticipates that it will
suffer losses of approximately $200,000 until the Company becomes profitable.

      As of June 30, 1999 the Company had the following liabilities:

      Accounts and accrued expenses                       $1,551,340
      Notes payable and current maturities of
          long-term debt                                   2,569,065
      Accrued real estate taxes                              870,173
      Payroll and payroll taxes payable                      602,235
                                                          ----------
                                                          $5,592,813

      Accounts  payable  and  accrued  liabilities  include  $345,000  owed to a
customer  for  advances and tugboat  charges,  and $360,000  owed to a financing
company.  The Company  believes the amount owed to the customer can be satisfied
through the issuance of not more than  700,000  shares of the  Company's  common
stock.  In  addition,  the Company is of the opinion that the amount owed to the
financing company can be settled through the issuance of shares of the Company's
common stock and future financing arrangements.



<PAGE>


      The notes payable are more fully described in Note C to the table shown in
Part II, Item 1 of this  Registration  Statement.  The Company is of the opinion
that all or  substantially  all of these notes will be converted  into shares of
the Company's commons tock.

      Based upon discussions the Company has had with local taxing  authorities,
the Company believes that its liability for real estate taxes can be settled for
approximately $150,000.00.

      Based upon the foregoing,  the Company's  anticipated capital needs during
the year ending December 31, 2000 are:

      Operating Losses                              $200,000

      Payment of trade payables and accrued
           liabilities                              $300,000

      Repairs to Bush and Greenville terminals      $200,000

      Repairs to locomotives and car floats         $150,000

      Payroll taxes, real estate taxes, and
           related interest and penalties           $750,000

      The Company does not have any available  credit,  bank  financing or other
external sources of liquidity. Due to historical operating losses, the Company's
operations  have not been a source of liquidity.  During the year ended December
31, 1998 the  Company's  operations  used  approximately  $1,070,000 of cash. In
order to fund its operating losses,  the Company sold shares of its common stock
and convertible notes in private offerings.

      Until such time as the Company becomes profitable, the Company's continued
operations will depend upon the availability of additional  funding. In order to
obtain  capital,  the Company may need to sell  additional  shares of its common
stock or borrow funds from private  lenders.  There can be no assurance that the
Company will be able to obtain additional  funding, if needed, or, if available,
on terms satisfactory to the Company. There can be no assurance that the Company
will be able to generate sufficient revenues and become profitable.

Year 2000 Issue

      The "Year 2000" issue affects the Company's  installed  computer  systems,
software  applications  and other  business  systems  that  have  time-sensitive
programs that may not properly reflect or recognize the Year 2000.  Because many
computers and computer  applications  define dates by the last two digits of the
year,  "00" may not be properly  identified  as the Year 2000.  This error could
result in miscalculations or system failures.  The Company does not believe that
the Year 2000  issue will  materially  affect the  Company's  computer  systems,
software  or other  business  systems.  The  Company  has  conducted a review to
identify areas that could be affected and has developed an  implementation  plan
to ensure  compliance.  The Company believes that with modifications to existing
software  the issue will not pose  significant  operational  concerns nor have a
material  impact on financial  position or results of  operations.  The costs of
modifications  is not  expected to be material and will be expensed as incurred.
However,  failures of computer systems  maintained by third parties could have a
material impact on the Company's  ability to conduct  business.  The Company has
requested that connecting rail carriers and certain  support  providers  confirm
that they will be Year 2000 compliant.

<PAGE>

Item 3.Description of Property.

      See Item 1 of this registration  statement for information  concerning the
property owned by the Company.  See Note G to the Company's financial statements
for information concerning the terms of the leases pertaining to property leased
to the Company.

Item 4.  Security Ownership of Certain Beneficial Owners and Management.

      The  following  table  identifies as of November 30, 1999 the ownership of
Common  Stock by (i) each  person  or  entity  known  by the  Company  to be the
beneficial owner of more than five percent of the Company's  common stock,  (ii)
each director and executive  director of the Company and (iii) all the directors
and executive officers of the Company as a group.
Unless otherwise indicated, all shares are owned of record.

      The first table shows the shares owned by the  foregoing  persons  without
giving  effect to the exercise of option or warrants or the  conversion of notes
and other securities  (collectively referred to as the "derivative  securities")
of the  Company.  The second  table shows the shares which would be owned by the
foregoing  persons assuming the issuance of shares of the Company's common stock
upon the exercise or conversion of all derivative securities.

Share Ownership Assuming No Exercise or Conversion of Derivative Securities

                                Shares of
Name                          Common Stock            Percent of Class (1)

W. Robert Bentley                    --                       --


Ira A. Levy                          --                       --


Darryl Caplan                   983,425                        *


Irene Bodkin                    225,986                        *


Donald P. Boehm                 475,986                        *


Ronald Kuzon                         --


Sabato Catucci                       --

<PAGE>


Robert R. Crawford           11,319,279                     7.3%


Arline C. Crawford            6,227,582                       4%


R. Bruce Crawford            10,400,689                     6.7%


Estate of A. S. Daniels (1)   4,704,944                       3%


Citrus Springs Trust (1)     31,199,786                    20.1%


All Officers and Directors
  as a Group (7 persons)      1,685,397                     1.1%


Share Ownership Assuming Exercise or Conversion of all Derivative Securities

                                  Shares of
Name                          Common Stock            Percent of Class (1)

W. Robert Bentley                    --                       --


Ira A. Levy                          --                       --


Darryl Caplan                 1,981,256 (2)                    *


Irene Bodkin                    225,986                        *


Donald P. Boehm                 475,986                        *


Ronald Kuzon                         --                       --


<PAGE>


Sabato Catucci                       --                       --


Robert R. Crawford           11,890,101                     5.4%


Arline C. Crawford            9,903,376                     4.5%


R. Bruce Crawford            10,400,689                     4.8%


Estate of A. S. Daniels (1)   4,704,944                     2.1%


Citrus Springs Trust (1)     31,651,270                    14.5%


John Marsala                 15,041,864                     6.9%


Steven Hirsch                13,451,220 (3)                 6.2%


All Officers and Directors
  as a Group (7 persons)      2,683,228                     1.2%

 (*) Less than 1%

(1)  Arline C.  Crawford is the  personal  representative  of the estate of A.S.
     Daniels and the trustee of the Citrus Springs Trust.
(2) Includes options held by Mr. Caplan's law firm.
(3)  Includes  shares of common stock issuable upon the conversion of derivative
     securities  held  by CCC  Financial,  Inc.  and  the  Hi-Tel  Group,  Inc.,
     corporations controlled by Mr.
     Hirsch.

Item 5.  Directors and Executive Officers

      Set forth below is certain  information  concerning  the management of the
Company:

<PAGE>

      Name                Age       Position

      W. Robert Bentley   56       President and a Director
      Ira A. Levy         39       Vice President of Finance,  Chief Financial
                                      Officer and a Director
      Darryl Caplan       38       Vice President of Corporate Affairs and
                                      a Director
      Irene Bodkin        50       Director
      Donald Boehm        74       Director
      Ronald Kuzon        54       Director
      Sabato Catucci      61       Director

     W. Robert  Bentley has been the President of the Company since January 1999
and a Director of the Company  since March 1998.  Mr.  Bentley has also been the
President of NYCH since January 1998.  From 1983 until joining the Company,  Mr.
Bentley  had  served  as  President  of  the   Massachusetts   Central  Railroad
(MassCentral).  Mr. Bentley  graduated from the University of Connecticut with a
B.S. in Mechanical Engineering

      Ira Levy has been an officer and a director of the Company since May 1999.
Prior to joining the Company,  Mr. Levy was a partner at  Goldenberg  Rosenthal,
where he was employed for 15 years. Prior to his tenure at Goldenberg Rosenthal,
he was a senior auditor at Arthur Anderson & Co.

     Darryl  Caplan has been an officer and director of the Company since August
1999. Mr. Caplan has been an attorney in private practice since 1986. Mr. Caplan
is a graduate of Rutgers  University  and a member of the New Jersey Bar.

          Irene Bodkin has been a director of the Company  since June l996.  Ms.
     Bodkin has been an advisor to NYRR since  February  1994 and a director  of
     NYRR since October 1995.  Since 1990,  Ms. Bodkin has been an accountant in
     private practice.

      Donald P. Boehm has been a director of the Company since March 1998. Since
1970,  Mr. Boehm has been the Chief  Executive  Officer of Connelly  Industries,
Inc., an  investment  banker in the fields of marine  technology,  petrochemical
technology and real estate  agricultural  development.  Prior to 1970, Mr. Boehm
was President of marine  shipyard  corporations  building marine vessels for the
U.S. Navy and various private parties.

     Ronald Kuzon has been a director of the Company  since June 1999.  Mr.
 Kuzon is a successful  entrepreneur  and he has an extensive  background in
 business negotiations. He is a graduate of Boston College Law School and is
 a member of the Massachusetts Bar.

          Sabato Catucci has been a director of the Company since July 1999. Mr.
  Catucci  is the  founder  and  CEO of  American  Warehousing  and  American
  Stevedoring.  He also owns a number of other businesses. Mr. Catucci is one
  of the  persons  responsible  for  establishing  the New York Task Force on
  Port, Rail and Industrial Development. He sits on the Advisory Committee of
  the New York City  Economic  Development  Corporations  Cross  Harbor Major
  Investment Study (MIS).

<PAGE>

      Ira Levy and Ronald Kuzon were  appointed  directors at the request of CCC
Financial,  Inc.  See  Part  I,  Item  1  of  this  Registration  Statement  for
information concerning the loan agreement between the Company and CCC Financial,
Inc. Item 6. Executive Compensation.

      The following table sets forth in summary form the  compensation  received
by (i) the  Chief  Executive  Officer  of the  Company  and  (ii) by each  other
executive  officer of the Company who received in excess of $100,000  during the
fiscal years indicated.

                                         Other Annual     Restricted   Options
    Name and       Fiscal Salary  Bonus  Compensation   Stock Awards   Granted
Principal Position  Year   (1)     (2)       (3)            (4)          (5)

Robert Crawford,    1998      --    --         --            --         --
President and Chief 1997 $45,000    --         --            --         --
Executive Officer   1996      --    --         --       $42,500         --
Prior to December   1998

W. Robert Bentley,  1998 $75,000    --      8,400            --         --
President since
January 1999,
President of NYCH
since January 1998

(1)The dollar value of base salary (cash and non-cash) received. Amounts include
     the compensation paid by the Company's subsidiaries.
(2) The dollar value of bonus (cash and non-cash) received.
(3)  Any other annual compensation not properly  categorized as salary or bonus,
     including perquisites and other personal benefits,  securities or property.
     Amounts in the table represents housing and automobile allowances.
(4)  Amounts  reflect  the value of the  shares of the  Company's  common  stock
     issued as  compensation  for services.  In August 1996,  the Company issued
     1,000,000  shares of common stock to Robert  Crawford,  then the  Company's
     President and Treasurer, in consideration for services rendered. The shares
     were valued at $42,500 at the time of issuance.

      The table below shows the number of shares of the  Company's  Common Stock
owned by the officers listed above,  and the value of such shares as of December
31, 1998.

              Name                  Shares               Value

      Robert Crawford            15,709,279            $2,827,670
      W. Robert Bentley                  --                   --

(5)  The shares of Common  Stock to be received  upon the  exercise of all stock
     options  granted  during the fiscal  years shown in the table.  In 1999 Mr.
     Crawford  and Mr.  Bentley were both  granted  options to purchase  500,000
     shares of the Company's common stock. See "Options Granted" below.



<PAGE>


      The  following  shows the amount  which the Company  expects to pay to its
executive  officers during the year to December 31, 1999, and the time which the
Company's executive officers plan to devote to the Company's business.

                                 Proposed          Time to be Devoted
        Name                  Compensation      To Company's Business

W. Robert Bentley               $75,000                   100%
Ira Levy                        $37,500                    50%
Darryl Caplan                     (1)                      (1)

(1)  The  Company  does not  expect to  compensate  Mr.  Caplan for acting as an
     officer  and  director  of the  Company.  However,  Mr.  Caplan's  law firm
     provides  legal  services  to the  Company.  See  Part  I,  Item 7 of  this
     Registration  Statement for information concerning the compensation paid to
     Mr. Caplan's law firm.

      The Company's Board of Directors may increase the compensation paid to the
Company's   officers   depending  upon  the  results  of  the  Company's  future
operations.

Change in Management

      As of  January  1,  1998  Robert  Crawford  was the  Company's  President,
Treasurer  and a  director.  In  November  1998  Mr.  Crawford  resigned  as the
Company's President. Following Mr. Crawford's resignation, W. Robert Bentley was
appointed  the Company's  President.  During 1998 Arline  Crawford,  the wife of
Robert Crawford, was the Company's Vice President of Operations, Secretary and a
director.  Ms. Crawford resigned as an officer and director in July 1999. During
1998 Bruce Crawford,  the son of Robert and Arline  Crawford,  was the Company's
Assistant  Secretary,  Assistant  Treasurer  and a director.  In July 1999 Bruce
Crawford  resigned as a director.  During 1999 Ira Levy,  Darryl Caplan,  Ronald
Kuzon and Sabato Catucci became  officers and/or  directors of the Company.  See
Item 5 of this registration  statement for information  concerning the Company's
new officers and directors.

Employment Contracts

      W. Robert Bentley has an employment  contract with the Company whereby Mr.
Bentley is employed as the President of the Company's subsidiary, New York Cross
Harbor Railroad  ("NYCH"),  until January 5, 1998 at an annual salary of $75,000
per year.  The  employment  agreement  also  provides  that Mr.  Bentley will be
provided with family health  insurance,  a company  vehicle,  four weeks of paid
vacation per year,  and 1,000,000  shares of the Company's  common stock.  As of
December 31, 1998 the 1,000,000  shares of the  Company's  common stock have not
been issued to Mr.  Bentley.  During 1998 Mr.  Bentley  also  received a housing
allowance of $8,400 which is payable  annually at the discretion of the Company.
With the exception of the Company's  employment  agreement with Mr. Bentley, the
Company does not have employment agreements with any of its executive officers.



<PAGE>


Options Granted

      The following tables set forth information concerning the options granted,
during  the fiscal  year  ended  December  31,  1998 and the ten  months  ending
November 30, 1999, to the persons who served as the Company's executive officers
and directors during these periods, and the value as of November 30, 1999 of all
unexercised  options  (regardless  of when granted) held by these  persons.  The
options  listed below were not granted  pursuant to the  Company's  incentive or
non-qualified  stock  option  plans.  The  options in the table  exclude  shares
issuable  upon  conversion of notes and exercise of warrants held by the persons
named in the table. See Part II, Item 1 of this Registration Statement.

                                           % of Total
                                        Options  Granted to Exercise
                  Date of      Options     Employees in    Price Per  Expiration
Name               Grant     Granted (#)   Fiscal Year       Share       Date

W. Robert Bentley  1/01/99    500,000          25%          $0.12     1/2001
Darryl Caplan (2)  9/28/99    500,000          25%          $0.40     9/2000
Robert Crawford    1/01/99    500,000          25%          $0.12     1/2001
Arline Crawford    1/01/99    500,000          25%          $0.12     1/2001

      Options  were issued to Mr.  Caplan's  law firm for past and future  legal
services.  The  exercise  price for the options is $0.40 per share or 90% of the
average  closing  price of the  Company's  common stock for the ten trading days
preceding the date of exercise.

Option Exercises and Option Values
<TABLE>
<S>                   <C>           <C>                 <C>                       <C>
                                                Number of Securities
                                              Underlying Unexercised      Value of Unexercised
                                                In-the-Money Options       In-the-Money Options
                     Shares                      at November 30, 1999      at November 30, 1999
                  Acquired on      Value              Exercisable/             Exercisable/
Name              Exercise (1)   Realized (2)      Unexercisable (3)         Unexercisable (4)
- ---------         ------------   -----------      ------------------        --------------------
W. Robert Bentley       --            --             500,000/--               $190,000/--
Darryl Caplan      300,000       $27,000             200,000/--               $ 20,000/--
Robert Crawford         --            --             500,000/--               $190,000/--
Arline Crawford         --            --             500,000/--               $190,000/--

</TABLE>

(1)  The number of shares of common  stock  received  upon  exercise  of options
     during the fiscal year ended  December  31, 1998 and the ten months  ending
     November 30, 1999.  Excludes  shares  issuable upon conversion of notes and
     exercise of warrants held by the persons  named in the table.  See Part II,
     Item 1 of this Registration Statement.
(2)  With respect to options exercised during the Company's fiscal year December
     31, 1998 and the ten months  ending  November  30, 1999 the dollar value of
     the  difference  between the option  exercise price and the market value of
     the option shares purchased on the date of the exercise of the options.
(3)  The total  number of  unexercised  options  held as of November  30,  1999,
     separated  between  those options that were  exercisable  and those options
     that were not exercisable.

<PAGE>

(4)  For all unexercised options held as of November 30, 1999, the excess of the
     market  value of the stock  underlying  those  options (as of November  30,
     1999) and the exercise price of the option.

Long Term Incentive Plans - Awards in Last Fiscal Year

      None.

Employee Pension, Profit Sharing or Other Retirement Plans

      Except  as  provided  in the  Company's  employment  agreements  with  its
executive officers,  the Company does not have a defined benefit,  pension plan,
profit sharing or other retirement  plan,  although the Company may adopt one or
more of such plans in the future.

Compensation of Directors

      Standard  Arrangements.  At present the Company does not pay its directors
for attending  meetings of the Board of Directors,  although the Company expects
to adopt a  director  compensation  policy in the  future.  The  Company  has no
standard  arrangement pursuant to which directors of the Company are compensated
for any  services  provided  as a director  or for  committee  participation  or
special assignments.

      Except as  disclosed  elsewhere  in this report no director of the Company
received  any  form of  compensation  from the  Company  during  the year  ended
December 31, 1998.

Stock Option and Bonus Plans.

      The Company has an Incentive  Stock Option  Plan,  a  Non-Qualified  Stock
Option  Plan and a Stock  Bonus  Plan.  A  summary  description  of these  Plans
follows. In some cases these Plans are collectively referred to as the "Plans".

Incentive Stock Option Plan.

      The Incentive Stock Option Plan collectively  authorize the issuance of up
to 2,000,000  shares of the  Company's  Common  Stock to persons  that  exercise
options  granted  pursuant to the Plan.  Only Company  employees  may be granted
options pursuant to the Incentive Stock Option Plan.

      To be  classified as incentive  stock  options under the Internal  Revenue
Code,  options  granted  pursuant  to the Plans must be  exercised  prior to the
following dates:

      (a) The  expiration  of three  months  after  the date on which an  option
holder's  employment by the Company is terminated (except if such termination is
due to death or permanent and total disability);

      (b) The expiration of 12 months after the date on which an option holder's
employment  by the  Company is  terminated,  if such  termination  is due to the
Employee's permanent and total disability;

<PAGE>

      (c) In the event of an option  holder's  death  while in the employ of the
Company,  his  executors or  administrators  may  exercise,  within three months
following  the  date  of his  death,  the  option  as to any of the  shares  not
previously exercised;

      The total fair market value of the shares of Common Stock  (determined  at
the time of the  grant of the  option)  for which any  employee  may be  granted
options  which  are  first  exercisable  in any  calendar  year  may not  exceed
$100,000.

      Options may not be exercised  until one year  following the date of grant.
Options  granted to an employee then owning more than 10% of the Common Stock of
the Company may not be  exercisable  by its terms after five years from the date
of grant.  Any other option granted  pursuant to the Plan may not be exercisable
by its terms after ten years from the date of grant.

      The purchase price per share of Common Stock  purchasable  under an option
is  determined by the Committee but cannot be less than the fair market value of
the  Common  Stock on the date of the grant of the  option  (or 110% of the fair
market  value in the  case of a person  owning  more  than 10% of the  Company's
outstanding shares).

Non-Qualified Stock Option Plan.

      The  Non-Qualified  Stock  Option Plan  authorizes  the  issuance of up to
2,000,000  shares of the Company's Common Stock to persons that exercise options
granted pursuant to the Plans.  The Company's  employees,  directors,  officers,
consultants  and  advisors are  eligible to be granted  options  pursuant to the
Plans,  provided  however  that  bona fide  services  must be  rendered  by such
consultants  or advisors and such services  must not be in  connection  with the
offer  or  sale of  securities  in a  capital-raising  transaction.  The  option
exercise price is determined by the Committee but cannot be less than the market
price of the Company's Common Stock on the date the option is granted.

Stock Bonus Plan.

      Up to  1,000,000  shares of Common  Stock may be  granted  under the Stock
Bonus Plan.  Such shares may consist,  in whole or in part,  of  authorized  but
unissued shares,  or treasury shares.  Under the Stock Bonus Plan, the Company's
employees, directors, officers, consultants and advisors are eligible to receive
a grant of the Company's  shares,  provided however that bona fide services must
be  rendered  by  consultants  or  advisors  and  such  services  must not be in
connection   with  the  offer  or  sale  of  securities  in  a   capital-raising
transaction.

Other Information Regarding the Plans.

      The Plans are administered by the Company's  Compensation  Committee ("the
Committee"),  each member of which is a director of the Company.  The members of
the Committee were selected by the Company's  Board of Directors and serve for a
one-year  tenure  and  until  their  successors  are  elected.  A member  of the
Committee  may be removed at any time by action of the Board of  Directors.  Any
vacancies  which  may  occur on the  Committee  will be  filled  by the Board of

<PAGE>


Directors.  The  Committee  is  vested  with  the  authority  to  interpret  the
provisions  of the Plans and  supervise  the  administration  of the  Plans.  In
addition,  the  Committee is empowered to select those persons to whom shares or
options are to be granted,  to  determine  the number of shares  subject to each
grant  of a stock  bonus or an  option  and to  determine  when,  and upon  what
conditions,  shares or options granted under the Plans will vest or otherwise be
subject to forfeiture and cancellation.

      In the  discretion of the Committee,  any option  granted  pursuant to the
Plans may include installment  exercise terms such that the option becomes fully
exercisable  in  a  series  of  cumulating  portions.  The  Committee  may  also
accelerate  the date upon which any option (or any part of any options) is first
exercisable.  Any shares issued pursuant to the Stock Bonus Plan and any options
granted pursuant to the Incentive Stock Option Plan or the  Non-Qualified  Stock
Option Plan will be  forfeited  if the  "vesting"  schedule  established  by the
Committee  administering  the Plan at the time of the grant is not met. For this
purpose,  vesting  means the period  during  which the  employee  must remain an
employee  of the  Company  or the  period of time a  non-employee  must  provide
services to the Company.  At the time an employee ceases working for the Company
(or at the time a non-employee ceases to perform services for the Company),  any
shares or options  not fully  vested will be  forfeited  and  cancelled.  At the
discretion  of the Committee  payment for the shares of Common Stock  underlying
options may be paid through the delivery of shares of the Company's Common Stock
having an aggregate  fair market value equal to the option price,  provided such
shares have been owned by the option  holder for at least one year prior to such
exercise. A combination of cash and shares of Common Stock may also be permitted
at the discretion of the Committee.

      Options  are  generally  non-transferable  except upon death of the option
holder.  Shares  issued  pursuant to the Stock Bonus Plan will  generally not be
transferable  until the  person  receiving  the  shares  satisfies  the  vesting
requirements imposed by the Committee when the shares were issued.

      The Board of  Directors  of the Company may at any time,  and from time to
time, amend,  terminate,  or suspend one or more of the Plans in any manner they
deem appropriate,  provided that such amendment,  termination or suspension will
not  adversely  affect rights or  obligations  with respect to shares or options
previously  granted.  The  Board  of  Directors  may  not,  without  shareholder
approval:  make any  amendment  which would  materially  modify the  eligibility
requirements  for the Plans;  increase or decrease the total number of shares of
Common  Stock which may be issued  pursuant to the Plans except in the case of a
reclassification  of the Company's capital stock or a consolidation or merger of
the Company;  reduce the minimum  option price per share;  extend the period for
granting options;  or materially increase in any other way the benefits accruing
to employees who are eligible to participate in the Plans.

Summary.

      The  following  sets forth certain  information,  as of November 30, 1999,
concerning  the stock  options and stock  bonuses  granted by the Company.  Each
option represents the right to purchase one share of the Company's Common Stock.



<PAGE>


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

                                  Total         Shares
                                 Shares      Reserved for      Shares        Remaining
                                Reserved     Outstanding      Issued as    Options/Shares
Name of Plan                  Under Plans      Options       Stock Bonus     Under Plans
- ------------                  -----------   -------------     -----------   -------------

Incentive Stock Option Plan   2,000,000         --               N/A           2,000,000
Non-Qualified Stock Option    2,000,000         --               N/A           2,000,000
    Plan
Stock Bonus Plan              1,000,000        N/A                --           1,000,000

</TABLE>


Item 7.Transactions with Affiliates and Certain Beneficial Owners

      In April 1999 the Company acquired a 51% interest in J.S.  Transportation,
Inc.  ("JST"),  a  short  haul  regional  trucking  company.   Unless  otherwise
indicated,  any  reference to the Company also  includes  JST. JST was formed in
November 1999 by Todd Sage, the present  general  manager of JST,  Darryl Caplan
(who became an officer and  director of the Company in August  1999) and by John
Marsala and Steven Hirsch, two of the Company's shareholders. See Item 1 of this
registration  statement for additional information concerning JST. The following
table sets forth certain  additional  information  concerning the acquisition of
JST.

                                       Cost of
                     Shares of       JST Shares
                    Company's        exchanged     Remaining
                  common stock     for Shares of   percentage
                    received for      Company's    interest       Position
Name               shares of JST    common stock    in JST        with JST

Todd Sage          1,500,000          $180,000       14.7%     General Manager
Darryl Caplan        983,425          $115,000        9.6%         None
John Marsala       1,777,371          $207,843       17.4%         None
Steven Hirsch        739,204         $  86,441         (1)         None

(1)  Subsequent  to the  Company's  acquisition  of JST,  Steven Hirsch sold his
     remaining interest in JST to an unrelated third party.

      Darryl  Caplan's law firm  receives a monthly  retainer of $2,500 from the
Company for general legal services.  Fees for legal services in excess of $2,500
per month are billed to the Company at rates  ranging  between $150 and $220 per
hour.  In  addition  to the  foregoing,  in August  1999 Mr.  Caplan's  law firm
received options in consideration for past and future legal services which allow
for the purchase of 500,000  shares of the Company's  common stock at a price of
$0.40 per share.  In November  1999 options for the  purchase of 300,000  shares
were exercised.

      See Part I,  Item 6 of this  report  for  information  concerning  options
granted  to Mr.  Caplan's  law  firm and to the  Company's  former  and  present
officers and directors.



<PAGE>


      As explained more fully in Part II, Item 1 of this registration  statement
the Company has sold convertible  promissory  notes to a number of persons.  The
notes are convertible into shares of the Company's common stock a varying rates.
In connection  with the sale of these notes the Company  issued  warrants to the
note holders  which allow the note holders to acquire  additional  shares of the
Company's  common stock. The following table shows (i) the amount of convertible
notes held by former and present  officers  and  directors of the Company and by
those  shareholders  who  are  the  beneficial  owners  of  more  than 5% of the
Company's common stock and (ii) the number of shares issued or issuable upon the
conversion of the notes and/or the exercise of warrants held by such persons.

                             Shares of Common                       Shares of
                              Stock Issuable                      Common Stock
                              upon Conversion                      Issued upon
                              of Notes and/or                    Conversion of
                Convertible      Exercise       Amount of        Notes and/or
                 Notes Held    of Warrants  Notes Converted Exercise of Warrants
                -----------    -----------   --------------   -----------------
Name                 (1)            (2)              (3)               (4)

Ronald Kuzon            --            --             (5)           28,125
Robert Crawford  $  45,666       570,794             --                --
Arline Crawford   $229,550     3,675,794             --                --
John Marsala      $495,120    13,264,493      $  99,346         1,203,590
Steven Hirsch     $526,282    10,912,016       $448,565         5,348,752

(1)  Represents  principal  amount of notes  held by person in table  which were
     outstanding  as of November  30, 1999.  Amount  includes  accrued  interest
     through November 30, 1999.
(2)  The notes are generally  convertible  at the lower of a fixed price or as a
     percentage discount to the market price of the Company's common stock prior
     to  conversion.   For  purposes  of  computing  the  shares  issuable  upon
     conversion,  the fixed conversion price was the lower of the two prices and
     was used for purposes of the computation.
(3)  Represents  amount of principal  and interest  converted by person named in
     table prior to November 30, 1999.
(4)  Represents  shares of common  stock  issued as of November  30, 1999 to
     person named in table upon conversion of note and/or exercise of warrant.
(5)  In 1998 notes and accrued interest of $23,069 were repaid to Mr. Kuzon.

      Robert  Crawford and Arline  Crawford are former officers and directors of
the Company.  John Marsala and Steven Hirsch are the  beneficial  owners of more
than 5% of the Company's common stock.

      In the case of Steven  Hirsch,  includes  notes held by CCC  Financial,
 Inc. and the HiTel Group, Inc., corporations controlled by Mr. Hirsch.



<PAGE>


Item 8.  Description of Securities

Common Stock

      The Company is authorized to issue 200,000,000 shares of Common Stock (the
"Common Stock").  As of November 30, 1999 the Company had 155,214,679  shares of
Common Stock issued and  outstanding.  Holders of Common Stock are each entitled
to cast one vote for each  share  held of record  on all  matters  presented  to
shareholders.  Cumulative voting is not allowed and the holders of a majority of
the outstanding Common Stock can elect all directors.

      Holders of Common Stock are  entitled to receive such  dividends as may be
declared by the Board of Directors out of funds legally available  therefor and,
in the  event of  liquidation,  to share  pro  rata in any  distribution  of the
Company's  assets after  payment of  liabilities.  The Board of Directors is not
obligated to declare a dividend and it is not anticipated that dividends will be
paid in the foreseeable future.

      Holders of Common  Stock do not have  preemptive  rights to  subscribe  to
additional shares if issued by the Company. There are no conversion, redemption,
sinking  fund or  similar  provisions  regarding  the Common  Stock.  All of the
outstanding  shares of Common Stock are fully paid and non-assessable and all of
the shares of Common stock offered hereby will be, upon issuance, fully paid and
non-assessable.

Preferred Stock

The Company is  authorized to issue up to 1,000,000  shares of Preferred  Stock.
The Company's Articles of Incorporation  provide that the Board of Directors has
the  authority  to divide  the  Preferred  Stock  into  series  and,  within the
limitations provided by Delaware statute, to fix by resolution the voting power,
designations,  preferences, and relative participation,  special rights, and the
qualifications,  limitations  or  restrictions  of the  shares of any  series so
established.  As the Board of Directors has authority to establish the terms of,
and to issue, the Preferred Stock without  shareholder  approval,  the Preferred
Stock could be issued to defend against any attempted takeover of the Company.

      In November 1996, the Board of Directors  established the Company's Series
A Preferred  Stock and authorized the issuance of up to 1,000 shares of Series A
Preferred  Stock as part of this series.  Each share of Series A Preferred Stock
was entitled to an annual  dividend of $1.50 per share when,  as and if declared
by the Board of  Directors  out of funds  legally  available  for the payment of
dividends.  Each Series A Preferred Share was  convertible  into 2,785 shares of
Common Stock.  Subsequent to the  establishment of the Series A Preferred Stock,
the Company  sold 1,000  shares of its Series A Preferred  Stock to an unrelated
third  party for  $25,000.  As of  November  30, 1999 all shares of the Series A
Preferred Stock had been converted into 2,785,000 shares of Common Stock.

<PAGE>


      In February 1997, the Board of Directors  established the Company's Series
B Preferred  Stock and authorized the issuance of up to 5,250 shares of Series B
Preferred  Stock as part of this series.  Each share of Series B Preferred Stock
is entitled to an annual dividend of $9.00 per share when, as and if declared by
the  Board of  Directors  out of funds  legally  available  for the  payment  of
dividends.  Dividends not declared by the Board of Directors cumulate.  Upon any
liquidation or dissolution of the Company,  each  outstanding  share of Series B
Preferred  Stock is entitled to  distribution of $100 per share (plus any unpaid
dividends)  prior to any  distribution  to the holders of the Common Stock.  The
Series B  Preferred  shares do not have any  voting  rights.  Each  share of the
Series B Preferred  Stock is convertible  into 1,100 shares of the Common Stock.
As of November 30, 1999,  12,680 shares of the Series B Preferred  Stock had not
been converted into shares of Common Stock.

                                     PART II

Item 1. Market Price of and Dividends on the Company's  Common Equity and Other
        Shareholder Matters.

      As of November 30, 1999, there were approximately 10,000 beneficial owners
of the Company's Common Stock. Set forth below are the range of high and low bid
quotations for the periods  indicated as reported by National  Quotation Bureau.
The market  quotations  reflect  interdealer  prices,  without  retail  mark-up,
mark-down or commissions and may not necessarily represent actual transactions.

            Quarter Ending                High                Low

            March 30, 1997                $0.19              $0.31
            June 30, 1997                  0.26               0.13
            September 30, 1997             0.19               0.09
            December 31, 1997              0.14               0.06

            Quarter Ending                High                Low

            March 30, 1998                $0.23              $0.06
            June 30, 1998                  0.45               0.17
            September 30, 1998             0.25               0.16
            December 31, 1998              0.22               0.11

      Holders of common stock are  entitled to receive such  dividends as may be
declared by the Board of Directors out of funds legally available  therefor and,
in the  event of  liquidation,  to share  pro  rata in any  distribution  of the
Company's  assets after  payment of  liabilities.  The Board of Directors is not
obligated to declare a dividend.  The Company has not paid any dividends on it's
common stock and the Company  does not have any current  plans to pay any common
stock dividends.

      The provisions in the Company's  Certificate of Incorporation  relating to
the  Company's  Preferred  Stock would allow the  Company's  directors  to issue
Preferred  Stock with rights to multiple  votes per share and  dividends  rights
which would have priority over any dividends  paid with respect to the Company's
common  stock.  The issuance of  Preferred  Stock with such rights may make more
difficult  the removal of  management  even if such removal  would be considered
beneficial  to  shareholders  generally,  and will have the  effect of  limiting
shareholder participation


<PAGE>


in certain  transactions  such as mergers or tender offers if such  transactions
are not favored by incumbent management.

      As of November  30,  1999,  the Company had  155,214,679  shares of common
stock issued and outstanding. The following table lists additional shares of the
Company's  common stock be issued as the result of the  exercise of  outstanding
options, warrants or the conversion of other securities issued by the Company.

                                             Number of Shares    Note Reference

Shares outstanding as of November 30,199 (1)    155,214,679

Shares issuable to officer and director           1,000,000             A

Shares issuable to former officer and director   13,750,000             B

Shares issuable upon conversion of notes
and exercise of warrants sold in private
offerings.                                       44,259,053             C

Shares issuable upon exercise of options
granted to current and former officers and
employees                                         1,700,000             D

Shares issuable upon the exercise of options
granted to financial consultant                   1,900,000             E

Shares issuable upon exercise of
options held by other third parties                 500,000             F

Shares issuable upon conversion of Series B
Preferred Stock.                                    249,055             G

A. W. Robert  Bentley has an employment  contract  with the Company  whereby Mr.
Bentley is employed as the President of the Company's subsidiary, New York Cross
Harbor Railroad,  until January 5, 1998 at an annual salary of $75,000 per year.
The  employment  agreement  provides  in part  that  Mr.  Bentley  will  receive
1,000,000  shares of the  Company's  common  stock.  As of December 31, 1998 the
1,000,000  shares of the  Company's  common  stock  have not been  issued to Mr.
Bentley.

B. In September  1998 the Company  needed to issue shares of its common stock in
order to obtain capital and to allow for the  conversion of certain  convertible
notes (See Note C below).  However,  in September 1998 the Company's  authorized
capitalization  was  150,000,000  shares of common  stock  and the  Company  had
148,970,062  shares  of common  stock  which  were  outstanding.  To permit  the
issuance of additional shares of common stock, Robert Crawford, who was then the

<PAGE>


Company's  President  and a Director,  surrendered  10,000,000  shares of common
stock  which he owned for  cancellation.  In return for the  surrender  of these
shares the Company in December 1998 issued  12,500 Series B Preferred  shares to
Mr. Crawford.  The Series B Preferred Shares are, at the option of Mr. Crawford,
convertible into 13,750,000 shares of the Company's common stock.

C. As of November 30, 1999 the Company owed approximately  $2,630,000 to holders
of convertible notes previously  issued by the Company.  The notes bear interest
at a of 10% per  annum  and  are  presently  due  and  payable.  The  notes  are
convertible  into 24,420,000  shares of the Company's common stock at conversion
prices ranging  between $0.075 and $0.55 per share.  In connection with the sale
of certain of these notes, the Company issued options which allow the holders of
the notes to acquire up to 19,838,000  additional shares of the Company's common
stock upon the  conversion of the notes.  The options are  exercisable at prices
ranging  between $0.12 and $0.75 and expire at various  dates  between  December
1999 and September 2000.

D. Options are held by present and former officers and directors of the Company.
The options may be exercised at prices ranging between $0.12 and $0.40 per share
and expire at various dates between September 2000 and January 2001. All options
are currently  exercisable.  Includes  options held by Darryl Caplan's law firm.
See Part I, Item 6 of this  report  for  further  information  concerning  these
options.

E. Options are held by  consultants.  Options for the purchase of 500,000 shares
are presently  exercisable.  Options for the purchase of the remaining 1,400,000
shares may only be  exercised in the event the  consultants  are  successful  in
obtaining certain agreements from connecting railroads, the City of New York and
other third parties which  agreements  would increase rail traffic and otherwise
benefit the Company's  railroad  operations.  The options are  exercisable  at a
price of $0.40 per share and expire on August 14, 2001.

F. Options are held by a public relations  consultant.  Options for the purchase
of 250,000 shares are exercisable at a price of $0.68 per share. Options for the
purchase of 250,000 shares are  exercisable  at a price of $0.85 per share.  The
options expire on February 28, 2000.

G. In July 1997 the Company sold 4,846 shares of its Series B Preferred Stock to
certain  private  investors  for  $484,600.  The Series B  Preferred  Shares are
convertible  into shares of the Company's common stock. As of November 30, 1999,
180 of the Series B preferred shares sold in 1997 remained  outstanding and were
convertible  into 249,055 shares of the Company's common stock. See Note B above
for information  concerning  Series B preferred  shares held by a former officer
and director.

      The Company's  authorized  capitalization is 200,000,000  shares of common
stock. The Company plans to increase its authorized  capital so as allow for the
issuance of the additional shares of common stock described above.

Item 2.  Legal Proceedings.

The City of New  York has  brought  suit  against  the  Company,  its  operating
subsidiary  and the  former  President  and  Chairman  in U.S.  District  Court,
Southern  District of New York for the purpose of recovering the cost of removal
and cleanup of certain hazardous substances and petroleum. The suit alleges that
certain  parties were instructed by the Company to dispose of said substances in

<PAGE>

an illegal manner.  The plaintiff is seeking recovery of approximately  $600,000
which it claims to have spent on the  investigation  and  cleanup of the alleged
disposal,  as well as all future investigation and cleanup costs and the cost of
this  litigation.  The Company  intends to  vigorously  defend this action.  The
lawsuit is presently in the early stages of discovery;  accordingly the ultimate
resolution  of this matter is not  ascertainable  at this time. No provision has
been made in the financial statements related to this matter.

      The  Company  was named in a lawsuit  by its  former  factoring  agent for
approximately  $350,000.  The  balance  resulted  from  a  dispute  involving  a
factoring  agreement  which the  Company  entered  into in  December  1995.  The
arrearage represents a combination of uncollected accounts receivable, factoring
fees  and  fees  charged  due  to  the  Company's   inability  to  meet  certain
predetermined minimum factoring levels. In March 1999, the case was dismissed in
New Jersey.  The  plaintiff  has the right to file the action as an  arbitration
case in New  York.  As of the  report  date,  the  plaintiff  has not  filed  an
arbitration  case.  Currently,  the Company is negotiating a settlement with the
plaintiff and believes a settlement  will be reached.  The Company has reflected
the  plaintiffs  liability  as a current  liability in the  Company's  financial
statements.

      The Company has been named in a suit involving a former employee. The suit
claims the Company  failed to make certain  payments  for services  rendered and
reimbursement  for certain funds advanced.  These alleged  services and advances
were performed prior to the reverse merger. The plaintiff is seeking recovery of
approximately  $250,000. The Company has recognized a liability of approximately
$53,000 . The  Company  believes  this  claim is  without  merit and  intends to
vigorously   defend  it.  The  ultimate   resolution   of  this  matter  is  not
ascertainable  at this  time.  No  additional  provision  has  been  made in the
financial statements related to this matter.

      In June 1997, the Company filed suit in federal court against  Conrail for
$901 million dollars.  The suit involves the Company's claim that Conrail was in
violation  of federal  antitrust  laws.  Specific  allegations  are that Conrail
adopted  policies  and  procedures  which were  designed to  restrain  trade and
undermine interstate commerce. The suit further alleges that Conrail established
a systematic  policy of "predatory and  preferential  rates for shippers to move
freight on Conrail through Albany thereby  re-routing rail traffic away from the
Company." The Company is currently in preliminary  settlement  negotiations with
Conrail.

      In addition, to the foregoing,  the Company is party to routine claims and
suits brought against it in the ordinary  course of business.  In the opinion of
management,  the  outcome  of such  claims is not  expected  to have a  material
adverse effect on the Company's  business,  financial  condition,  or results of
operations.

Item 3.  Changes in and Disagreements with Accountants.

      Not applicable.



<PAGE>


Item 4.  Recent Sales of Unregistered Securities.

     A. Between April 1996 and January 1999 the Company issued 30,780,209 shares
of its common stock, having a value of $1,765,727,  for cash, in payment of debt
and for services rendered.

     B. In November 1996 the Company sold 1,000 shares of its Series A Preferred
Stock to one person for $25,000.

     C. In March 1997 the Company issued 2,985,000 shares of its common stock to
four persons in payment of  liabilities  owed by the Company to such persons and
for services rendered.

     D. In May 1997 the Series A  Preferred  shares  referred  to in Note B were
converted into 2,785,000 shares of the Company's common stock.

     E.  Between May 1997 and  November  1999 the  Company  sold  $3,495,000  of
convertible  promissory  notes,  as well as warrants  for the  purchase of up to
20,335,000 shares of the Company's common stock, to 36 persons.

     F. In July 1997 the  Company  sold 4,846  shares of its Series B  Preferred
Stock to two persons for $484,600 in cash.

     G. Between July and December 1997 the Company issued  11,666,667  shares of
its common  stock to 18 persons in exchange  for shares in New York Cross Harbor
Railroad, Inc. ("NYCH") and CH Partners, Inc. ("CHP"). As described in Item 1 of
this registration statement, NYCH and CHP are subsidiaries of the Company.

     H. Between September and December 1997 4,666 Series B Preferred Shares were
converted into 5,132,300 shares of the Company's common stock.

     I. In December 1997 the Company  issued  400,000 shares of its common stock
to one person for services rendered.

     J. In August 1998 the Company  issued  66,666 shares of its common stock to
one person as a result of the  exercise of an option  previously  granted by the
Company.

     K. In October 1998 the Company issued 388,888 shares of its common stock to
one person as a result of the  exercise of an option  previously  granted by the
Company.

     L. In  December  1998 the  Company  issued  12,500  shares of its  Series B
Preferred stock to a person, who was then the Company's president, in return for
10,000,000 shares of the Company's common stock. The 10,000,000 shares of common
stock  were  then  cancelled  by the  Company  and  returned  to the  status  of
authorized by unissued shares.


<PAGE>

     M. In April  1999 the  Company  acquired  51% of the  common  stock of J.S.
Transportation,  Inc.  ("JST") in exchange for 6,000,000 shares of the Company's
common stock. A total of 5,000,000  shares were issued to the four  shareholders
of JST in return for 51% of the common stock of JST and an additional  1,000,000
shares were provided to JST to be used for the repayment of certain  liabilities
of JST. As of November 30, 1999 160,000  shares had been issued to two creditors
of JST in payment of amount owed by JST to these creditors.

     N.  Between May 1997 and November  30, 1999 the Company  issued  12,180,259
shares of its common stock to 10 persons upon the  conversion  of  $1,228,817 of
the notes, plus accrued interest, referred to in Note E.

     O. Between May 1997 and November 30, 1999 the Company issued 523,507 shares
of its common  stock to 6 persons  upon the  exercise of certain of the warrants
referred to in Note E.

      The issuance of the shares of the  Company's  common stock  referred to in
Notes  A, D and H was  exempt  from  registration  pursuant  to Rule  504 of the
Securities and Exchange Commission.

      The sales of the  securities  referred to in Notes B, C, E, F, G, I, J, K,
M,  and O  were  exempt  from  registration  pursuant  to  Section  4 (2) of the
Securities  Act of 1933. The shares issued in these  transactions  were acquired
for  investment  purposes only and without a view to  distribution.  The persons
that acquired  these shares were fully  informed  about matters  concerning  the
Company,  including  its  business,  financial  affairs  and other  matters  and
acquired the  securities for their own accounts.  The securities  referred to in
this  paragraph  are  "restricted"  securities  as  defined  in Rule  144 of the
Securities  and  Exchange  Commission.  Except  as  indicated  in this Item 4 no
underwriters  were  used and no  commissions  were paid in  connection  with the
issuance of these shares.

      The  issuance  of the  shares  referred  to in  Notes L and N were  exempt
pursuant to Section 3 (a) (9) of the  Securities  Act of 1933. The shares issued
in reliance  upon the  exemption  provided  by Section 3 (a) (9) are  restricted
securities  as that term is defined in Rule 144 of the  Securities  and Exchange
Commission.

Item 5.  Indemnification of Directors and Officers.

      The Delaware General Corporation Law and the Company's Bylaws provide that
the Company may indemnify any and all of its officers,  directors,  employees or
agents or former  officers,  directors,  employees or agents,  against  expenses
actually and necessarily incurred by them, in connection with the defense of any
legal proceeding or threatened legal  proceeding,  except as to matters in which
such persons shall be determined not to have acted in good faith and in the best
interest of the Company.  Insofar as  indemnification  for  liabilities  arising
under the  Securities  Act of 1933 may be permitted to directors,  officers,  or
persons  controlling  the Company  pursuant  to the  foregoing  provisions,  the
Company has been  informed  that in the opinion of the  Securities  and Exchange
Commission,  such  indemnification  is against public policy as expressed in the
Securities Act of 1933 and is therefore unenforceable.



<PAGE>






                                          PART F/S






<PAGE>











                             NEW YORK REGIONAL RAIL
                          CORPORATION AND SUBSIDIARIES

                        CONSOLIDATED FINANCIAL STATEMENTS

                               FOR THE YEARS ENDED

                        DECEMBER 31, 1998, 1997 and 1996




<PAGE>


                          INDEX TO FINANCIAL STATEMENTS


                                                                  Page

Report of Independent Certified Public Accountants                 F-1

Consolidated Financial Statements

     Balance Sheets                                                F-2

     Statements of Operations                                      F-3

     Statement of Stockholders' Deficit                            F-4

     Statements of Cash Flows                                   F-5 - F-6

     Notes to Financial Statements                             F-7 - F-35





<PAGE>






                        Report of Independent Accountants



To the Board of Directors
New York Regional Rail Corporation

     We have audited the  accompanying  consolidated  balance sheets of New York
Regional Rail Corporation (the "Company") at December 31, 1997 and 1998, and the
related consolidated  statements of operations,  stockholders' deficit, and cash
flows for each of the years in the  three-year  period ended  December 31, 1998.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our  opinion,  the fiscal 1998  financial  statements  referred to above
present fairly, in all material respects, the consolidated financial position of
the  Company  at  December  31,  1997 and 1998 and the  consolidated  results of
operations and cash flows for each of the years in the  three-year  period ended
December 31, 1998.

     The accompanying  financial statements have been prepared assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  Note N to the
financial statements,  the Company has suffered recurring losses from operations
and working capital deficits that raise  substantial  doubt about its ability to
continue as a going concern.  Management's  plans in regard to these matters are
also  described  in  Note  N.  The  financial  statements  do  not  include  any
adjustments that might result from the outcome of this uncertainty.



                                        Schneider Ehrlich & Associates LLP

November 30, 1999
Jericho, New York


<PAGE>


              NEW YORK REGIONAL RAIL CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                  DECEMBER 31,

                                                        1998           1997
                                                        ----           ----
ASSETS
   Current assets
      Cash                                     $       8,291      $  12,429
      Accounts receivable, net of allowance
        for doubtful accounts of $13,715 and
            $13,715, respectively                    114,152         93,623
      Other current assets                            10,495         19,724
                                                   ---------        -------
 Total current assets                                132,938        125,776

   Property, plant and equipment - net             2,882,824      3,169,147

   Other assets                                      101,950        114,775
                                                ------------    -----------

   Total assets                                   $3,117,712     $3,409,698
                                                  ==========     ==========

LIABILITIES AND STOCKHOLDERS' DEFICIT LIABILITIES
   Current liabilities
      Current maturities of long-term debt        $   46,000     $       --
      Convertible promissory notes:
           Related parties                           624,003        244,300
           Others                                     61,800         50,000
      Other short-term debt:
           Related parties                           166,327        207,876
           Others                                    787,448        901,980
      Accounts payable                               566,967        508,599
      Accrued expenses                             1,634,049      1,567,918
      Payroll taxes payable                          822,570      1,134,175
                                                  ----------      ---------
   Total current liabilities                       4,709,164      4,614,848
                                                   ---------      ---------

   Noncurrent liabilities:
      Deferred rent payable                           87,000         75,795
      Long-term debt                                 153,725             --
                                                     -------       ---------
   Total noncurrent liabilities                      240,725         75,795
                                                     -------        -------

   Total liabilities                               4,949,889      4,690,643
                                                   =========      =========

Commitments and contingent liabilities (see notes)

STOCKHOLDERS' DEFICIT
   Series A Convertible Preferred Stock,
     $.001 par value, 1,000 shares  authorized;
     no shares issued and outstanding                      --             --
   Series B
   Convertible Preferred Stock, $.001 par value,
     15,000 shares authorized; 12,680 and 180 shares
     issued and outstanding, respectively; stated
     at liquidation value                           1,268,000         18,000
   Common stock, $.0001 par value, 150,000,000
      shares authorized; 145,619,459 and
      144,512,610 shares issued and outstanding,
      respectively                                    14,562         14,451
   Additional paid-in capital                      5,000,392      4,248,864
   Accumulated deficit                            (8,115,131)    (5,562,260)
                                                  -----------    -----------

   Total stockholders' deficit                    (1,832,177)    (1,280,945)
                                                  -----------    -----------

   Total liabilities and stockholders' deficit    $3,117,712     $3,409,698
                                                  ==========     ==========


                 See Notes to Consolidated Financial Statements.


<PAGE>


               NEW YORK REGIONAL RAIL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                        FOR THE YEARS ENDED DECEMBER 31,


                                          1998           1997          1996
                                          ----           ----          ----

Operating revenues                    $1,178,507     $1,335,468  $1,330,990

Operating expenses                     1,002,428      1,226,524     812,793
                                       ---------      ---------     -------

Income from operations                   176,079        108,944     518,197

Administrative expenses                2,029,070      1,602,653   1,610,064
                                       ---------      ---------   ---------

Loss before other expenses            (1,852,991)    (1,493,709) (1,091,867)

Other expenses
   Interest expense                     (589,880)      (357,274)   (103,096)
   Write off of investment in EDTI            --             --    (750,000)
   Loss on disposition of equipment     (110,000)      (167,095)         --
                                        ---------     -----------  ---------

Total other expenses                    (699,880)      (524,369)   (853,096)
                                        ---------      ---------   ---------

Net loss                              (2,552,871)    (2,018,078) (1,944,963)
Preferred stock dividends                     --       (444,686)    (25,000)
                                     ------------    -----------  ----------

Net loss applicable to common stock  $(2,552,871)   $(2,462,764)$(1,969,963)
                                     ============    ==========   ==========
Per share data:
   Basic and diluted                 $     (0.02)   $     (0.02)  $   (0.02)
                                     ===========    ===========   ==========

Weighted average number of common
   shares used in basic and diluted
   loss per share                   147,930,994    128,538,466   102,103,351
                                    ===========    ===========   ===========









                 See Notes to Consolidated Financial Statements.


<PAGE>


               NEW YORK REGIONAL RAIL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                        FOR THE YEARS ENDED DECEMBER 31,

                                             1998         1997         1996
                                             ----         ----         ----
Increase (decrease) in cash Cash flows
   from operating activities:
      Net loss                          $(2,552,871) $(2,018,078)$(1,944,963)

   Adjustments to reconcile net loss
     to net cash used in operating
     activities Depreciation and
     amortization                           178,232      217,369     212,479
      Write off of investment in EDTI            --           --     750,000
      Loss on disposition of equipment      110,000      167,095          --
      Common stock and options issued for
        services                            642,499      273,793     335,003
      Beneficial conversion feature of
       convertible debt                     444,150      174,552          --
      Other non-cash charges                 63,597       36,334      11,325
      Changes in operating assets and
        liabilities:
           Accounts receivable              (20,529)     (46,681)    283,120
           Other current assets               9,229       10,010      21,029
           Decrease in other assets           1,500       92,000      (8,259)
           Accounts payable                  58,368     (228,176)    167,380
           Accrued expenses                 295,224      239,418    (785,313)
           Payroll taxes payable           (311,605)    (222,417)    444,499
           Deferred rent payable             11,205       15,159      15,160
                                         ----------    --------- ------------
                  Total adjustments       1,481,870      728,456   1,446,423
                                          ---------      -------   ---------
Net cash used in operating activities    (1,071,001)  (1,289,622)   (498,540)
                                         -----------  -----------   --------

Cash flows from investing activities:
   Purchase of property, plant and
      equipment                              (1,759)     (49,020)      2,741
   Investment in EDTI                            --           --    (250,000)
                                        ------------------------    ---------

Net cash used in investing activities        (1,759)     (49,020)   (250,000)

Cash flows from financing activities:
   Convertible notes - other                325,000      264,400          --
   Convertible notes - related party        899,703      244,300          --
   Other current debt - related party       (41,549)      40,452      26,900
   Other current debt - other              (114,532)     255,913     (46,437)
   Proceeds from issuance of common
       stock                                     --           --     750,401
   Proceeds from issuance of convertible
      preferred stock                            --      484,600      25,000
                                          ---------    ---------     --------
Net cash provided by financing activities 1,068,622    1,289,665     755,864
                                          ---------    ---------     -------

Net increase (decrease) in cash              (4,138)     (48,977)      7,324
Cash at beginning of year                    12,429       61,406      54,082
                                             ------     --------      ------
Cash at end of year                          $8,291      $12,429     $61,406
                                             ======      =======     =======



                 See Notes to Consolidated Financial Statements.


<PAGE>


               NEW YORK REGIONAL RAIL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                        FOR THE YEARS ENDED DECEMBER 31,


                                             1998         1997         1996
                                             ----         ----         ----

Supplemental cash flow information:
  Cash paid during the year for:
      Interest                           $   1,138   $      --    $      --


Non-cash transactions:

   Conversion of accounts payable to
        common stock                     $      --   $  29,518    $      --
   Conversion of debt to common stock    $ 914,990   $ 339,409    $      --
   Conversion of Series A Convertible
        Preferred Stock to common stock$        --   $  25,000    $      --
   Conversion of Series B Convertible
       Preferred Stock to common stock   $ 466,600   $      --    $      --













                 See Notes to Consolidated Financial Statements.



<PAGE>


               NEW YORK REGIONAL RAIL CORPORATION AND SUBSIDIARIES
           CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIT
            FOR THE PERIOD FROM JANUARY 1, 1996 TO DECEMBER 31, 1998

<TABLE>
<CAPTION>

                                    Common Stock     Preferred Series A   Preferred Series B   Additional    Accumulated
                                 Shares      Amount  Shares      Amount   Shares    Amount  Paid-in Capital   Deficit       Total
 <S>                               <C>        <C>     <C>         <C>       <C>      <C>         <C>            <C>          <C>
Balances at January 1, 1996    $82,496,223  $ 8,250  _____     $______   ______   $_____    $ 241,750      $(1,599,219)  (1,349,219)

Issuance of common stock in
  connection with reverse
  merger                        15,044,659    1,504                                           425,225                       426,729
Private offering of common
  stock                         12,684,615    1,269                                           749,132                       750,401
Common stock issued for
  services                       8,851,806      885                                           334,118                       335,003
Issuance of Series A
  Convertible Preferred Stock                         1,000     25,000                                                       25,000
Net loss for the year                                                                                       (1,944,963)  (1,944,963)
                                -----------    -----  -----     ------   -------   ------     -------       ----------    ----------

Balances at December 31, 1996  119,077,303   11,908   1,000     25,000       --        --   1,750,225       (3,544,182)  (1,757,049)

Issuance of Series B
  Convertible Preferred Stock                                             4,846   484,600                                   484,600

Common stock issued for
  services                       2,474,400      247                                           267,671                       267,918
Common stock issued to retire
   debt                          1,982,615      198                                            99,802                       100,000
Conversion of Series A
  Convertible Preferred Stock
  into common stock              2,785,000      279  (1,000)   (25,000)                        24,721                            --
Conversion of debt into common
  stock                          1,393,025      139                                           239,270                       239,409
Common stock issued in exchange
  for subsidiary shares         11,667,667    1,167                                         1,220,661                     1,221,828
Value assigned to beneficial
 conversion feature of
 convertible notes                                                                            174,552                       174,552
Conversion of Series B
  Convertible Preferred Stock
  into common stock              5,132,600      513                      (4,666) (466,600)    466,087                            --
Stock options issued for services                                                               5,875                         5,875
Net loss for the year                                                                                        (2,018,078) (2,018,078)
                                 ---------    ------  ------   -------    ------  -------     -------         ---------   ---------

Balances at December 31, 1997  144,512,610   14,451       --        --      180    18,000   4,248,864        (5,562,260) (1,280,945)

Common stock issued to settle
  accounts payable                 400,000       40                                            29,478                        29,518
Conversion of debt into common
  stock                         10,251,295    1,025                                           884,447                       885,472
Value assigned to beneficial
  conversion feature of
  convertible notes                                                                           444,150                        444,15
Stock options issued for services                                                              11,695                        11,695
Exercise of stock options          455,554       46                                            44,954                        45,000
Stock options issued in
  connection with convertible debt                                                             18,616                        18,616
Exchange of common stock for
  Series B Convertible Preferred
  Stock by former president    (10,000,000)  (1,000)                    12,500  1,250,000    (681,812)                      567,188
Net loss for the year                                                                                        (2,552,871) (2,552,871)
                                ----------    -----  ------  --------   ------  ---------     --------       ----------   ---------

Balances at December 31, 1998  145,619,459  $14,562     --   $     --   12,680  $1,268,000   $5,000,392    $(8,115,131) $(1,832,177)
                               ===========  =======  ====== =========   ======  ==========   ==========      ==========  ==========

</TABLE>




<PAGE>


                    NEW YORK REGIONAL RAIL CORPORATION AND SUBSIDIARIES
                         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE A -  NATURE AND ORGANIZATION OF BUSINESS AND SUMMARY OF SIGNIFICANT
          ACCOUNTING POLICIES

      Description of the Merger with New York Regional Rail Corporation

      New York Regional Rail Corporation (the Company),  a Delaware  corporation
      formerly known as Bestsellers Group, Inc. (BSLR) was incorporated on April
      19, 1994 under the laws of the state of Delaware.  From April 1994 through
      July 1995,  BSLR was  engaged in the  purchase  of various  businesses  in
      diverse  markets,   including  gift   distribution,   magazine  and  music
      publishing,  electronic signage technology,  and product licensing.  As of
      the  date  of the  proposed  merger,  BSLR  did  not  have  operations  or
      significant  assets, as its businesses had either been discontinued,  sold
      or were in the  process  of being  sold,  or were in the  early  stages of
      development.

      In May 1996,  BSLR merged with New York Regional Rail  Corporation  (NYRR)
      pursuant  to an  Agreement  to  Exchange  Stock  dated May 20, 1996 by and
      between  the BSLR and NYRR (the  "Merger  Agreement").  Under terms of the
      Merger Agreement,  NYRR exchanged all of its issued and outstanding shares
      for 82,496,223 Company shares.  After the merger, the Company owned 84.57%
      of the  outstanding  common  stock of the  combined  entity and became the
      surviving  corporation  to  the  merger.  In  addition,  the  Articles  of
      Incorporation  and the Bylaws of NYRR became the Articles of Incorporation
      and Bylaws of the Company,  the  directors and officers of NYRR became the
      directors and officers of the Company,  and the Company,  the legal parent
      company,  changed its name to New York  Regional  Rail  Corporation.  This
      transaction is considered a reverse merger.

      Application of reverse merger accounting results in the following:

  1.  The  consolidated  financial  statements of the combined entity are issued
      under  the name of the  legal  parent,  but the  entity  is  considered  a
      continuation of the legal subsidiary (NYRR).

  2.  As NYRR is deemed to be the acquirer for accounting  purposes,  its assets
      and liabilities are included in the consolidated  financial  statements of
      the continuing entity at their carrying values.

  3.  Amounts  presented  for periods  prior to May 1996 are those of NYRR,  the
      legal  subsidiary.  All  shares  for  periods  prior to May 1996 have been
      retroactively adjusted for the recapitalization of shares.



<PAGE>


  4. Costs  related to the  transaction  with the Company were  expensed  during
1996.

      Description of Business

      The Company operates an ICC certified  railroad through its majority-owned
      subsidiary,  New York Cross Harbor Railroad Terminal Corporation ("NYCH").
      Its business is to transport rail traffic and to deliver that rail traffic
      via barges across New York Harbor and the East River,  thus connecting the
      Long Island  Railroad  and other  lines.  In  addition,  it  receives  and
      delivers railcars at certain  industrial  facilities  located on a ten and
      one-half mile stretch of partially owned and partially leased track on the
      Brooklyn, New York waterfront, and two and one-half miles of its own tract
      located  at its  Greenville  Yard in  Jersey  City,  New  Jersey.  Another
      majority-owned  subsidiary,  CH Proprietary,  Inc.,  formerly CH Partners,
      Inc.  ("CHP") holds title to the railroad,  marine and terminal  equipment
      used in the  business.  At December 31, 1998,  the Company owned 93.4% and
      94.5% of NYCH and CHP, respectively.

      Basis of Presentation

      The consolidated  financial statements include the accounts of the Company
      and its  majority  owned  subsidiaries,  NYCH  and CHP.  All  intercompany
      transactions and balances have been eliminated.

      Revenue Recognition

      The Company  recognizes  revenue as earned on the date of freight delivery
      to the consignee or other commercial carrier.

      Property, Plant and Equipment

      Property,  plant  and  equipment  are  stated  at cost,  less  accumulated
      depreciation.  The cost of additions  and  improvements  are  capitalized,
      while maintenance and repairs are charged to expense when incurred.

      Depreciation  and  amortization  is  calculated  using  the  straight-line
      method.  The  estimated  depreciable  lives are 5 years for  machinery and
      equipment , 20 years for marine assets,  between 10 and 40 years for track
      and roadbed and between 10 and 20 years for operating equipment.



<PAGE>


      Major customers

            The Company had sales to major customers as follows:

                                                        December 31,
                                               1998        1997      1996
                                             --------    --------   -------

            Customer A                       $134,312   $419,380   $138,024
            Customer B                        544,504    428,676    351,446
            Customer C                        350,252    402,634    546,616

      Concentration of credit risk

      At December 31, 1998, 61% of accounts  receivable was  concentrated in one
      customer.  Credit is extended to customers  based on an evaluation of each
      customer's financial condition,  generally without requiring collateral or
      other  security.  Due to the historical  concentration  of receivables and
      relatively  small  customer  base, the Company could be exposed to a large
      loss if one of its major  customers were not able to fulfill its financial
      obligations.

      Minority interests

      The minority  interest  accounts have been reduced to zero for all periods
      presented as a result of cumulative  operating  losses.  Accordingly,  the
      portion of the losses that would  normally  be  assigned  to the  minority
      interest stockholders ("excess losses") are recognized by the Company. The
      Company will recognize  100% of any subsequent  profits until such time as
      the  excess  losses  previously   recognized  by  the  Company  have  been
      recovered.

      Beneficial conversion feature of convertible securities

      Since 1996, the Company has issued  convertible debt and equity securities
      with  nondetachable  conversion  features that have intrinsic value at the
      date of issue. In accordance with applicable accounting rules, the Company
      measures  this  beneficial   conversion  feature  at  the  issue  date  by
      multiplying  the number of shares into which the security can be converted
      by the  spread  between  the  market  price of its  common  stock  and the
      conversion price of the security.  The resulting discount is recognized by
      allocating a portion of the proceeds  equal to the discount to  additional
      paid-in  capital.  For  convertible  debt  securities,   the  discount  is
      amortized  to  interest  expense  over the  period  ending on the date the
      security first becomes convertible.  For convertible  preferred stock, the
      discount is amortized as a dividend charge.  The amount of the discount is
      limited to the amount of proceeds allocated to the convertible instrument.



<PAGE>


      Income taxes

      The Company  accounts  for its income  taxes using the  liability  method,
      which requires the  establishment of a deferred tax asset or liability for
      the recognition of future deductible or taxable amounts and operating loss
      carryforwards.  Deferred tax expense or benefit is  recognized as a result
      of the changes in the assets and  liabilities  during the year.  Valuation
      allowances are established when necessary to reduce deferred tax assets to
      amounts expected to be realized.

      Long-lived assets

      In  accordance  with  SFAS No.  123,  "Accounting  for the  Impairment  of
      Long-Lived  Assets  and for  Long-Lived  Assets to be  Disposed  of",  the
      Company records impairment losses on long-lived assets used in operations,
      when events and  circumstances  indicate that the assets might be impaired
      and the undiscounted  cash flows estimated to be generated by those assets
      are less than the carrying amounts of those assets.

      Use of estimates

      The  preparation  of financial  statements  in conformity  with  generally
      accepted  accounting  principles requires management to make estimates and
      assumptions  that affect the reported amount of assets and liabilities and
      disclosure  of  contingent  assets  and  liabilities  at the  date  of the
      financial  statements  and the  reported  amounts of revenues and expenses
      during the year. Actual results could differ from those estimates.

      Earnings per share

      Basic loss per share is  computed  using the  weighted  average  number of
      shares of outstanding  common stock.  Diluted loss per share for the years
      ended  December  31,  1998,  1997 and 1996 is based  only on the  weighted
      average number of common shares outstanding during each of those years, as
      the  inclusion  of  2,785,000,  7,956,680,  and  30,181,881  common  stock
      equivalents,  respectively,  would have been  anti-dilutive.  Common stock
      equivalents  consist of stock  options,  warrants,  convertible  preferred
      stock, and convertible debt.

      Since  December  31,  1998,  the Company  has issued a total of  9,595,220
      shares  of  common  stock,  and  approximately   26,000,000  common  stock
      equivalents.


<PAGE>

      Effect of recently issued accounting standards

      In June 1997,  the Financial  Accounting  Standards  Board issued SFAS No.
      131,  Disclosures about Segments of an Enterprise and Related Information,
      which  supersedes  SFAS No. 14,  Financial  Reporting  for  Segments  of a
      Business  Enterprise,  establishes  standards  for the new way that public
      enterprises   report   information  about  operating  segments  in  annual
      financial statements, and requires reporting of selected information about
      operating  segments in interim financial  statements issued to the public.
      It also  establishes  standards  for  disclosures  regarding  products and
      services,  geographic  areas and major  customers.  SFAS No.  131  defines
      operating  segments as components of an  enterprise  about which  separate
      financial  information  is available  that is  evaluated  regularly by the
      chief operating  decision maker in deciding how to allocate  resources and
      in assessing  performance.  The adoption of SFAS No. 131 by the Company in
      1998  did  not  have  a  significant   impact  on  the  Company's  current
      disclosures.

      In February 1998, the Financial Accounting Standards Board issued SFAS No.
      132,  Employers'  Disclosures  about  Pensions  and Other  Post-retirement
      Benefits,  which standardizes the disclosure  requirements for pension and
      other  post-retirement  benefits.  The  adoption  of SFAS No.  132 did not
      materially impact the Company's current disclosures.

      In June 1998,  the Financial  Accounting  Standards  Board issued SFAS No.
      133, Accounting for Derivative  Instruments and Hedging  Activities.  SFAS
      No. 133 requires companies to recognize all derivative contracts as either
      assets or  liabilities  in the Balance  Sheet and to measure  them at fair
      value.  If certain  conditions are met, a derivative  may be  specifically
      designated  as a hedge,  the  objective of which is to match the timing of
      gain or loss recognition on the hedging derivative with the recognition of
      (i) the changes in the fair value of the hedged  asset or  liability  that
      are  attributable  to the hedged risk or (ii) the  earnings  effect of the
      hedged  forecasted  transaction.  For a  derivative  not  designated  as a
      hedging instrument, the gain or loss is recognized as income in the period
      of change.  SFAS No. 133 is  effective  for all fiscal  quarters of fiscal
      years  beginning  after  June 15,  1999.  The  Company  believes  that the
      adoption  of SFAS No. 133 on  January 1, 2000 will not have a  significant
      effect on its financial statements.

      In June 1998, the Accounting Standards Executive Committee of the American
      Institute of Certified  Public  Accountants  issued  Statement of Position
      (SOP)  98-5,  Reporting  on the  Costs of  Start-up  Activities.  SOP 98-5
      requires all start-up and organizational costs to be expensed as incurred.
      It also requires all remaining  historically  capitalized amounts of these
      costs  existing at the date of adoption to be expensed and reported as the
      cumulative  effect  of a  change  in  accounting  principle.  SOP  98-5 is
      effective  for all fiscal years  beginning  after  December 31, 1998.  The
      Company believes that the adoption of SOP 98-5 will not have a significant
      effect on its financial statements.

   In February 1999 the Financial Accounting Standards Board issued SFAS No 135,
   Rescission of Financial Accounting Standards Board No. 75 (SFAS No. 75) and
   Technical  Corrections.  SFAS  No.  135  rescinds  SFAS No.  75 and  amends
   Statement of Financial Accounting Standards Board No. 35. SFAS No. 135 also
   amends other existing  authoritative  literature to make various  technical
   corrections,  clarify  meanings,  or describe  applicability  under changed
   conditions.  SFAS No. 135 is effective for financial  statements issued for
   fiscal years ending after February 15, 1999. The Company  believes that the
   adoption  of SFAS  No.  135  will  not  have a  significant  effect  on its
   financial statements.

<PAGE>

NOTE B -    PROPERTY, PLANT AND EQUIPMENT

      Property, plant and equipment consists of the following:

                                                        1998          1997
                                                        ----          ----

            Marine equipment and dock facilities     $1,334,092  $1,334,092
            Railroad locomotive cars and equipment      215,205     215,205
            Track and related land improvements       1,210,498   1,210,498
            Idle property and equipment               1,450,000   1,450,000
            Other                                       256,165     404,256
                                                      ---------   ---------
                                                      4,465,960   4,614,051
            Less:  Accumulated depreciation           1,583,136   1,444,904
                                                      ---------------------
                                                     $2,882,824  $3,169,147
                                                      =========   =========

            Fixed assets include  certain  railroad  operating  assets  acquired
            under a Lease and Asset  Agreement  dated  January 20, 1993  between
            Consolidated Rail Corporation ("Conrail"),  CRC Properties, Inc., an
            affiliate  of  Conrail   ("CRCP")  and  NYCH.  Under  terms  of  the
            agreement,  Conrail sold to NYCH for $1.00 all of the assets located
            on  Conrail-owned  property in  Greenville,  New Jersey that NYCH is
            renting  pursuant  to a 30-year  lease.  (See Note G).  The  assets,
            consisting  principally  of float bridges,  roadbeds and track,  and
            marine  mooring cells,  were recorded on the Company's  books at the
            $1.00 purchase price.  Based on independent  valuations,  the assets
            have an estimated current value of approximately $3,023,000.

            In the event that it cancels or otherwise  terminates the lease, the
            Company will be  obligated  to remove the assets from the  property.
            Conrail,  however,  may elect at its sole option to  repurchase  the
            assets for $1.00, in which case the Company would be relieved of the
            removal obligation.

            Idle property and equipment  includes i) three of the Company's four
            carfloat barges with an original cost of $875,000 (net book value of
            $611,170),  which  have been idle  since  1995.  The  barges  are in
            working  order but were  taken  out of  service  due to  unfavorable
            business  conditions.  Two of the barges were returned to service in
            1999; ii) terminal  infrastructure with an original cost of $425,000
            ( net book value of $212,500)  located at an idle terminal which the
            Company  plans  to  re-open;  and  iii)  three  locomotives  with an
            original cost of $150,000 (net book value of $51,097), which require
            repair work.  Depreciation  expense totaled  $178,232,  $217,369 and
            $212,479  for the years  ended  December  31,  1998,  1997 and 1996,
            respectively.

NOTE C -    PAYROLL TAXES PAYABLE

            Payroll  taxes payable  includes  overdue  federal,  state and local
            taxes, plus estimated  penalties and interest.  In 1999, the Company
            paid  approximately  $510,000 in settlement  of various  outstanding
            federal  payroll  tax  liabilities,  and  received a refund from the
            Internal  Revenue  Service  ("IRS")  of  approximately  $80,000  for
            overcharges.  Also in 1999, the Company filed approximately $165,000
            of additional  federal penalty abatement claims. The IRS has not yet
            decided on these claims.

<PAGE>

NOTE D -    ACCRUED EXPENSES

      Accrued expenses consist of the following:

                                                            December 31,
                                                        1998        1997

            Property taxes - City of New York        $  398,700  $  377,896
            Property taxes - New Jersey                 236,390     145,745
            Reserve for contingencies                   234,000     234,000
            Other accrued expense                       764,959     810,277
                                                      ---------   ---------
            Total                                    $1,634,049   $1,567,918
                                                      =========    =========

            The Company is involved in a long-standing  dispute with the City of
            New York over property tax assessments dating back to 1984 (see Note
            I).

            New Jersey  property tax accruals as of December  31,1998  cover the
            periods  from 1996 to 1998,  and include  interest of  approximately
            $47,000.

NOTE E -    SHORT-TERM DEBT

      A.  Convertible Notes Payable

                                                         1998        1997
            Related party lenders:

            Private investor                           $289,003    $184,300
            Former president                             40,000
            Former officer/wife of former president     200,000      60,000
            Private investment company                   45,000
            Stockholder in private investment company    50,000     _______
                                                        -------
                                                       $624,003    $244,300

      Private investor

            Note  payable  issued in 1997 in the  original  amount  of  $184,300
            bearing  interest  at 10% per annum  with an  original  maturity  of
            December 31, 1998. Due date extended at various times,  with current
            maturity of December 31, 1999. The note is  convertible  into shares
            of  common  stock at the  lower of $.075  per  share,  or 90% of the
            average  closing bid price of the common shares for the five trading
            days preceding the date of  conversion.  In the event of conversion,
            the note  grants an  option  to  purchase  for $.12 per  share,  one


<PAGE>

            additional  share of common  stock for each  share  acquired  in the
            conversion  through the later of  December  31, 1999 or 90 days from
            the  effective  date of an SEC  stock  registration.  In  1998,  the
            noteholder  converted  $47,262 of loan principal into 630,160 shares
            of common  stock,  and received an option to purchase an  additional
            630,160 shares for $.12 per share. In consideration of extending the
            loan,  the Company  increased the ratio of the remaining  contingent
            option  to  1.5  shares  for  each  share  acquired  on  conversion,
            effective  in  1999.  Additional  note  principal  of  $100,000  was
            converted  into  1,333,333  shares of common stock in January  1999,
            which entitled the noteholder to an option to purchase an additional
            2,000,000 shares at $.12 per share.

            Note  payable in the amount of $50,000  bearing  interest at 10% per
            annum,  with an original  maturity of September  30, 1998.  Due date
            extended at various  times,  with  current  maturity of December 31,
            1999.  The original note  contained a detachable  option to purchase
            56,250  shares at the lower of $.20 per share or 90% of the  average
            closing  price  of the  common  shares  for the  five  trading  days
            preceding  the date of  conversion  through  January  31,  1999.  In
            consideration  of extending the loan, the Company added a conversion
            feature  entitling the noteholder to convert the debt into shares of
            common  stock at the lower of $.08 per  share,  based on the  lowest
            debt conversion price subsequently offered to a third party , or 90%
            of the average  closing bid price of the common  shares for the five
            trading  days  preceding  the date of  conversion.  The Company also
            granted an additional  option to purchase  59,624 shares on the same
            terms as the initial option. In the event of conversion, the revised
            note grants an option to purchase  for $.12 per share,  as adjusted,
            three-quarters  of an additional share of common stock, as adjusted,
            for each  share  acquired  in the  conversion  through  the later of
            December 31, 1999 or 90 days from the effective date of an SEC stock
            registration.

            Note payable in the amount of $101,965  bearing  interest at 10% per
            annum,  with an  original  maturity  of  March  31,  1999.  Due date
            extended at various  times,  with  current  maturity of December 31,
            1999.  The note is  convertible  into shares of common  stock at the
            lower of $.08 per share,  based on the lowest debt conversion  price
            subsequently offered to a third party, or 90% of the average closing
            bid price of the common  shares for the five trading days  preceding
            the date of conversion. In the event of conversion,  the note grants
            an  option  to   purchase   for  $.12  per   share,   as   adjusted,
            three-quarters  of an additional share of common stock, as adjusted,
            for each  share  acquired  in the  conversion  through  the later of
            December 31, 1999 or 90 days from the effective date of an SEC stock
            registration.

            During  1998,  the  private  investor   converted   additional  loan
            principal and accrued interest of $52,084 into 458,744 shares.  As a
            result of the  conversions,  the lender received options to purchase
            114,944 shares for $.25 per share.


<PAGE>

      Former president

            Note  payable in the amount of $40,000  bearing  interest at 10% per
            annum and due March 31, 1999.  Due date  extended at various  times,
            with current  maturity of December 31, 1999. The note is convertible
            into shares of common stock at the lower of $.08 per share, based on
            the lowest debt  conversion  price  subsequently  offered to a third
            party,  or 90% of the average closing bid price of the common shares
            for the five trading days preceding the date of conversion.

      Former officer/wife of former president

            Note  payable  issued  in  1997 in the  amount  of  $60,000  bearing
            interest at 10% per annum, with an original maturity of December 31,
            1998. Due date extended at various times,  with current  maturity of
            December 31,  1999.  The note is  convertible  into shares of common
            stock at the lower of $.075 per share, or 90% of the average closing
            bid price of the common  shares for the five trading days  preceding
            the date of conversion. Note principal of $25,000 was converted into
            333,333 shares of common stock in January 1999.

            Note  payable in the amount of $25,000  bearing  interest at 10% per
            annum,  with an original  maturity of December  31,  1998.  Due date
            extended at various  times,  with  current  maturity of December 31,
            1999.  The note is  convertible  into shares of common  stock at the
            lower of $.20 per share,  or 90% of the average closing bid price of
            the common  shares for the five trading days  preceding  the date of
            conversion.

            Note  payable in the amount of $35,000  bearing  interest at 10% per
            annum,  with an original  maturity of September  30, 1998.  Due date
            extended at various  times,  with  current  maturity of December 31,
            1999.  The original note  contained a detachable  option to purchase
            43,750  shares at the lower of $.20 per share or 90% of the  average
            closing  price  of the  common  shares  for the  five  trading  days
            preceding  the date of  conversion  through  January  31,  1999.  In
            consideration  of extending the loan, the Company added a conversion
            feature  entitling the noteholder to convert the debt into shares of
            common  stock at the lower of $.08 per  share,  based on the  lowest
            debt conversion price subsequently  offered to a third party, or 90%
            of the average  closing bid price of the common  shares for the five
            trading  days  preceding  the date of  conversion.  The Company also
            granted an additional  option to purchase  46,375 shares on the same
            terms as the initial option.

            Note  payable in the amount of $80,000  bearing  interest at 10% per
            annum,  with an  original  maturity  of  March  31,  1999.  Due date
            extended at various  times,  with  current  maturity of December 31,
            1999.  The note is  convertible  into shares of common  stock at the
            lower of $.08 per share,  based on the lowest debt conversion  price
            subsequently offered to a third party, or 90% of the average closing
            bid price of the common  shares for the five trading days  preceding
            the date of conversion.


<PAGE>

      Private investment company

            Note  payable in the amount of $45,000  bearing  interest at 10% per
            annum,  with an original  maturity of September  30, 1998.  Due date
            extended at various  times,  with  current  maturity of December 31,
            1999.  The original note  contained a detachable  option to purchase
            43,750  shares at the lower of $.20 per share or 90% of the  average
            closing  price  of the  common  shares  for the  five  trading  days
            preceding  the date of  conversion  through  January  31,  1999.  In
            consideration  of extending the loan, the Company added a conversion
            feature  entitling the noteholder to convert the debt into shares of
            common  stock at the lower of $.08 per  share,  based on the  lowest
            debt conversion price subsequently  offered to a third party, or 90%
            of the average  closing bid price of the common  shares for the five
            trading  days  preceding  the date of  conversion.  The Company also
            granted an additional  option to purchase  72,500 shares on the same
            terms as the initial option. In the event of conversion, the revised
            note grants the noteholder an option to purchase for $.12 per share,
            as adjusted,  three-quarters of an additional share of common stock,
            as adjusted,  for each share acquired in the conversion  through the
            later of December 31, 1999 or 90 days from the effective  date of an
            SEC stock registration.

            During 1998, the private  investment  company  converted  additional
            loan  principal  and accrued  interest of  $448,565  into  5,348,752
            shares. As a result of the conversions, the lender received warrants
            to  purchase  the  following:  1,250,000  shares for $.12 per share,
            550,000  shares  for $.15 per share,  1,250,000  shares for $.20 per
            share,  and  178,292  shares for $.25 per share.  The  warrants  are
            exercisable  through the later of December  31, 1999 or 90 days from
            the effective date of an SEC stock registration.

      Stockholder in private investment company

            Note  payable in the amount of $50,000  bearing  interest at 10% per
            annum,  with an  original  maturity  of  March  31,  1999.  Due date
            extended at various  times,  with  current  maturity of December 31,
            1999.  The note is  convertible  into shares of common  stock at the
            lower of $.08 per share,  based on the lowest debt conversion  price
            subsequently offered to a third party, or 90% of the average closing
            bid price of the common  shares for the five trading days  preceding
            the date of conversion. In the event of conversion,  the note grants
            an  option  to   purchase   for  $.12  per   share,   as   adjusted,
            three-quarters  of an additional share of common stock, as adjusted,
            for each  share  acquired  in the  conversion  through  the later of
            December 31, 1999 or 90 days from the effective date of an SEC stock
            registration.

<PAGE>

      Other lenders:

                                                          1998         1997

            a) Note payable                          $    -         $50,000
            b) Note payable                              50,000
            c) Note payable                              11,800          --
                                                         ------    --------
          Total                                         $61,800     $50,000
                                                         ======      ======

            a) Note  payable in the amount of $50,000  bearing  interest at 10%.
            The note principal and accrued  interest were converted into 744,013
            shares in 1998.

            b) Note payable in the amount of $50,000 bearing interest at 10% per
            annum,  with an original  maturity of September  30, 1998.  Due date
            extended at various  times,  with  current  maturity of December 31,
            1999.  The original note  contained a detachable  option to purchase
            62,500  shares at the lower of $.20 per share or 90% of the  average
            closing  price  of the  common  shares  for the  five  trading  days
            preceding  the date of  conversion  through  January  31,  1999.  In
            consideration  of extending the loan, the Company added a conversion
            feature  entitling the noteholder to convert the debt into shares of
            common  stock at the lower of $.08 per  share,  based on the  lowest
            debt conversion price subsequently  offered to a third party, or 90%
            of the average  closing bid price of the common  shares for the five
            trading  days  preceding  the date of  conversion.  The Company also
            granted an additional  option to purchase  66,250 shares on the same
            terms as the initial option. In the event of conversion, the revised
            note grants the noteholder an option to purchase for $.12 per share,
            as adjusted,  three-quarters of an additional share of common stock,
            as adjusted,  for each share acquired in the conversion  through the
            later of December 31, 1999 or 90 days from the effective  date of an
            SEC stock registration.

            c) Note payable in the original amount of $25,000  bearing  interest
            at 10% per annum with an original  maturity of  September  30, 1998.
            Due date  extended  at  various  times,  with  current  maturity  of
            December 31,  1999.  The note is  convertible  into shares of common
            stock at the  lower  of $.08 per  share,  based on the  lowest  debt
            conversion  price  subsequently  offered to a third party, or 90% of
            the  average  closing  bid price of the  common  shares for the five
            trading  days  preceding  the  date of  conversion.  The  noteholder
            converted  $14,166  of note  principal  and  accrued  interest  into
            127,059  shares  during the year,  which  entitled him to receive an
            option to purchase 31,765  additional  shares for $.25 per share. In
            consideration of extending the balance of the note, the revised note
            grants the  noteholder an option to purchase for $.12 per share,  as
            adjusted,  three-quarters  additional  share  of  common  stock,  as
            adjusted,  for each share acquired upon conversion through the later
            of December  31, 1999 or 90 days from the  effective  date of an SEC
            stock registration.



<PAGE>


     B. Other Current Debt

                                                             1998        1997
        Related parties:

        Unsecured noninterest-bearing advances from a
        Company attorney; due on demand.                   $   --     $  9,501

        Notes  payable  at 10%  per  annum  due to the
        wife  of the  former  president,  maturing in
        2000; collateralized by accounts receivable of
        NYCH. Currently in default.                        67,446       67,446

        Unsecured noninterest-bearing advances from the
        Company's former president; due on demand.         98,881      130,929

            Total                                        $166,327     $207,876
                                                         ========     ========


                                                          1998        1997
            Other lenders:

            a) Loan payable - factor                   $359,468    $474,000
            b) Notes payable - investors                234,209     234,209
            c) Loans payable - investors                 77,500      77,500
            d) Loan payable - vendor                     63,000      63,000
            e) Loan payable - former consultant          53,271      53,271
                                                        -------     -------
            Total                                      $787,448   $901,980
                                                        =======    =======

<PAGE>


            a) Loan payable under an expired  factoring  agreement.  The balance
            includes net advances,  estimated  interest charges , and surcharges
            assessed  by the  factor  when the  Company  failed to meet  minimum
            financing  levels.  The factor has maintained a security interest in
            substantially  all  of  the  Company's  assets,  and  has  attempted
            unsuccessfully to recover the loan balance through litigation in New
            Jersey (see Note I). The Company has accrued the asserted claim, but
            believes the charges are  excessive  and is attempting to settle the
            matter.

            b) Notes  bearing  interest  at 10% per annum and  maturing in 2000;
            collateralized by accounts receivable of NYCH. Currently in default.

            c) Unsecured noninterest bearing loans, due on demand. One loan, for
            $50,000, was repaid in 1999.

            d)  Unsecured  loan  payable  to a  vendor  for  track  maintenance;
            noninterest-bearing  and due on demand. The Company settled with the
            vendor in 1999 (See Note I).

            e) Unsecured loan payable to Ameril Group; no set repayment terms or
            interest rate. This loan is currently the subject of litigation (See
            Note I).

NOTE F -    LONG-TERM DEBT

            Note in the amount of $199,725  payable to the  Seafarers  Union for
            dues  arrears;  a lump sum  payment  of  $25,000  due June 1999 with
            monthly  payments of $3,500  thereafter  beginning July 1999 through
            August 2003. Interest is payable at 5% per annum.

            Maturities of long-term debt are as follows:

                     Year ending
                    December 31,

                        1999                                       $ 46,000
                        2000                                         42,000
                        2001                                         42,000
                        2002                                         42,000
                        2003                                         27,725
                                                                    -------
                                                                   $199,725

<PAGE>

NOTE G -    LEASE COMMITMENT

            The lease  portion of the 1993  Agreement  signed with  Conrail (see
            Note B) provides a 30-year  land lease to the Company for the use of
            Conrail's   railroad   operating   property   and  water  rights  in
            Greenville,  New Jersey.  The agreement  contains  rent  concessions
            early in the lease term, but eventually  requires the Company to pay
            a maximum of 10% of the fair market rent, determined on the basis of
            an average of appraised  values  supplied by independent  appraisers
            selected by each party.

            To date, Conrail Shared Assets Operation ("CSAO"),  the successor to
            Conrail,  has not submitted  its  appraisal of the leased  property.
            Accordingly,  the Company has computed its rent expense based on the
            results of its own appraisal and its interpretation of the terms and
            conditions of the lease. While the Company has used its best efforts
            to retain a  professional  appraiser  with knowledge of the property
            and related market values,  Conrail's appraisal could be higher than
            the Company's, resulting in additional rent expense.

            Rent expense under the lease has been  recognized on a straight-line
            basis to account for the rent concessions  provided during the lease
            term,  resulting  in a  deferred  rent  liability  of  $87,000 as of
            December 31, 1998.

            Estimated  future  minimum  lease  payments  under  this lease as of
            December 31, 1998 are as follows:

                     Year ending
                    December 31,

                        1999                                       $ 16,961
                        2000                                         20,916
                        2001                                         24,870
                        2002                                         28,825
                        2003                                         28,825
                     Thereafter                                     547,675
                                                                   --------
                                                                   $668,072

            NYCH leases its Bush  Terminal  property in Brooklyn,  New York from
            the  Economic  Development   Corporation  of  New  York  City  on  a
            month-to-month basis at $2,200 per month.

            Aggregate  rent  expense  for each of the years ended  December  31,
            1998, 1997 and 1996 was $50,611, respectively.

NOTE H -    EMPLOYMENT AGREEMENT

            In January 1998,  the Company  entered into an employment  agreement
            with the president of NYCH expiring December 31, 2001. The agreement
            provides  for an annual  salary of  $75,000  plus  customary  fringe
            benefits,  and a grant of 1,000,000  shares of the Company's  common
            stock.  The  shares,  when  issued,  will  be  subject  to an as yet
            undetermined vesting schedule.


<PAGE>

NOTE I -    LEGAL MATTERS AND OTHER CONTINGENCIES

            The City of New York  ("plaintiff")  has  brought  suit  against the
            Company,  NYCH,  and its former  President in U.S.  District  Court,
            Eastern  District of New York for the purpose of recovering the cost
            of  removal  and  cleanup  of  certain   hazardous   substances  and
            petroleum.  The suit alleges that certain parties were instructed by
            the Company to dispose of the substances in an illegal  manner.  The
            plaintiff is seeking  recovery of  approximately  $600,000  which it
            claims to have spent on the investigation and cleanup of the alleged
            disposal,  as well as all future investigation and cleanup costs and
            the cost of this  litigation.  The  Company  intends  to  vigorously
            defend this action.  The lawsuit is presently in the early stages of
            discovery; accordingly the ultimate resolution of this matter is not
            ascertainable at this time.

            The  Company  was named in a lawsuit by its former  factoring  agent
            ("plaintiff"),  which seeks approximately  $360,000 allegedly due it
            for uncollected accounts receivable,  factoring fees, and surcharges
            for the  Company's  failure to meet  certain  predetermined  minimum
            factoring  levels.  The  claim  is based  on a  factoring  agreement
            between the parties dated December 1995. In March 1999, the case was
            dismissed in New Jersey Superior Court.  The plaintiff has the right
            to file for  arbitration  in New York,  but has not yet done so. The
            Company is attempting  to negotiate a settlement  with the plaintiff
            and believes,  but cannot give assurance,  that a settlement will be
            reached.  The Company has accrued the plaintiff's claim as a current
            liability in its financial statements.

            In June 1997, the Company filed a complaint in U.S.  District Court,
            Eastern District of New York against Conrail,  claiming that Conrail
            violated federal  antitrust laws by adopting policies and procedures
            which were  designed  to  restrain  trade and  undermine  interstate
            commerce.  The suit  further  alleges  that  Conrail  established  a
            systematic policy of offering  predatory and preferential  rates for
            shippers  to move  freight on  Conrail  through  its  Albany  route,
            thereby  re-routing rail traffic away from the Company.  The Company
            is seeking  damages of $901 million.  The court  declined  Conrail's
            request for a dismissal,  and required that the Company's  claims be
            heard  by  an  arbitrator.   Pending  arbitration,  the  Company  is
            exploring the  possibility of a settlement  with CSX  Transportation
            ("CSXT") and Norfolk  Southern  Railroad  ("NSR"),  the acquirers of
            Conrail. The Company cannot give any assurance that discussions with
            CSXT or NSR will lead to a settlement of the claims.

            In February  1998,  the Company was named in a suit filed in federal
            district  court by a former  consultant to BSLR  ("plaintiff").  The
            suit claims that the Company  failed to make  certain  payments  for
            services  rendered and  reimbursement  for certain funds advanced to
            BSLR prior to the  reverse  merger  (See Note A). The  plaintiff  is
            seeking  recovery of  approximately  $250,000.  The Company believes
            this claim is without merit and intends to vigorously defend it. The
            plaintiff's motion for summary judgment was denied by the court. The
            ultimate  resolution  of this  matter is not  ascertainable  at this
            time.  The  Company has  recognized  a  liability  of  approximately
            $53,000 relating to this matter.

            The  Company  is also a party to routine  claims  and suits  brought
            against it in the ordinary course of business. Some of these matters
            are covered by insurance. In the opinion of management,  the outcome
            of these claims is not expected to have a material adverse effect on
            the  Company's  business,   financial   condition,   or  results  of
            operations.  The Company has  established  a reserve of $234,000 for
            the estimated costs of litigation and settlements.

<PAGE>

            The City of New York has billed the Company in excess of  $3,200,000
            for property  taxes dating back to 1984. The Company claims that the
            tax assessments are for the most part erroneous  because they relate
            either to real property  that the Company does not own or lease,  or
            to  property  which is not  subject to the real  property  tax.  The
            Company  further claims that New York City taxing  authorities  have
            assessed taxes based on flawed valuations,  resulting in substantial
            overcharges. The New York State Board of Equalization and Assessment
            has proposed significant reductions to these valuations,  subject to
            the approval of the New York City Corporation  Counsel.  Preliminary
            negotiations are underway between the Company's representatives, the
            New  York  City  Real  Estate  Tax  Assessor,  and  the  Corporation
            Counsel's  office.  Pending a  settlement  of the tax  arrears,  the
            Company  has   recorded  a  liability  on  its  books  of  $398,700,
            representing  the tax due on the Bush  Terminal  property,  the only
            parcel  currently used in the rail operations.  Management  expects,
            but cannot give assurance,  that the outstanding liabilities will be
            settled for a lesser amount.

NOTE J -    CAPITAL TRANSACTIONS

            In May 1996, the Company sold 12,684,615 shares of common stock in a
            private  offering at prices ranging from $.05 to $.08 per share. The
            offering  raised  proceeds  of  $805,000  before  offering  costs of
            $54,600.

            In November  1996, the Company's  board of directors  authorized the
            issuance of up to 1,000 shares of a Series A  Convertible  Preferred
            Stock with the following features:

            Par value:      $.001 per share
            Dividends:      $1.50 per share payable annually out of legally
                            available  funds; unpaid dividends to be cumulative.
            Voting rights:  None
            Conversion feature: Shares  are  convertible  on the basis of 2,785
                                shares of common stock for each preferred share.

            In  December  1996,  the  Company  sold 1,000  Series A shares to an
            investor for $25,000,  or $25 per share. The investor  converted the
            preferred  shares  into  2,785,000  common  shares in May  1997.  In
            connection  with  the  offering,  the  Company  recorded  a  $25,000
            dividend to reflect the value of the beneficial  conversion  feature
            of the preferred  shares.  Due to the lack of accumulated  earnings,
            the dividend was charged to additional paid-in capital.

<PAGE>

            During  1996,  the  Company  issued a total of  4,551,806  shares to
            employees,   including   1,000,000  shares  to  the  Company's  then
            president and Chairman,  in consideration of services rendered.  The
            Company  also  issued  a  total  of  4,300,000   shares  to  various
            consultants for services rendered. These shares were valued at their
            fair value on the date of issuance  resulting in a noncash charge to
            income of $335,003.

            In January 1997,  the Company's  board of directors  authorized  the
            issuance of up to 5,250 shares of a Series B  Convertible  Preferred
            Stock with the following features:

            Par value:     $.001 per share
            Dividends:     Annual dividend of $9.00 per share payable annually
                           out of legally available funds; unpaid dividends to
                           be cumulative.
            Voting rights: None
            Liquidation preference: $100 per share
            Conversion  feature:    Shares  are  convertible  on the basis of
                                    1,100 shares of common stock for each
                                    preferred share at any time after June 30,
                                    1997.

            In May 1997,  the Company raised  proceeds of $484,600,  or $100 per
            share in an offering of 4,846 Series B shares.  In  connection  with
            the offering, the Company recorded a dividend of $444,686 to reflect
            the value of the beneficial  conversion feature.  Due to the lack of
            accumulated earnings, the dividend was charged to additional paid-in
            capital.  A total of 4,666  shares  were  converted  into  5,132,600
            shares of common stock during the year.

            During  1997,  a total of  $239,409  of note  principal  and accrued
            interest was converted into 1,393,025 shares of common stock.

            In November  1997,  the Company issued 500,000 common stock purchase
            warrants to an attorney  for  services  rendered.  The  warrants are
            exercisable  at $.09 per share for a  two-year  period  expiring  on
            December 31, 1999.  The Company  valued the warrants at $5,875 using
            the  Black-Scholes  option pricing model, and charged this amount to
            1997  operations.  The  warrantholder  purchased  388,888  shares in
            October 1998 by applying  $35,000 of accrued  legal fees towards the
            exercise price.  The remaining  111,112 shares were purchased in May
            1999.

<PAGE>

            In December 1997, a group of investors converted debt in NYCH valued
            at  $1,221,828  into a  combination  of NYCH  common  and  preferred
            shares,  and  simultaneously  exchanged the  subsidiary  shares into
            11,667,667  shares of the  Company's  common stock  representing  an
            equivalent value.

            During  1997,  the  Company  issued a total of  1,982,615  shares of
            common stock in satisfaction of various loans valued at $100,000.

            During 1997, a total of 2,474,400 shares of common stock were issued
            to various  consultants  and  vendors  for  services  to the Company
            during the year. These shares were valued at their fair market value
            on the date of issuance  resulting in a noncash  charge to income of
            $267,918.

            During 1997, the Company recorded an increase in additional  paid-in
            capital  of  $174,552  to  reflect  the  value  of  the   beneficial
            conversion  feature  of certain  convertible  debt.  The  offsetting
            interest charge was expensed to operations.

            During 1998, the Company issued 10,251,295 shares of common stock on
            conversion of $885,472 of convertible debt principal and interest.

            In connection with the issuance of certain convertible debt in 1998,
            the Company granted six-month detachable options to purchase 275,000
            shares of common stock for the lower of $.20 per share or 90% of the
            average  common stock closing price for the five days  preceding the
            exercise  date.  Holders  of these  notes who  agreed to extend  the
            maturity date of their loans received a second one-year option grant
            to  purchase  a total of  246,437  shares  on the same  terms as the
            initial  grant.  The  options  were  valued at  $18,616.  All of the
            options were exercised in January 1999 at an exercise price of $.11.

            In 1998,  the Company  issued  400,000  shares of common  stock to a
            contractor in payment of repair work valued at $29,518.

            In March 1998,  the Company  issued  200,000  common stock  purchase
            warrants to an attorney  for  services  rendered.  The  warrants are
            exercisable  at $.15 per share  for a  twenty-month  period  through
            December 31, 1999.  The Company valued the warrants at $11,695 using
            the  Black-Scholes  option pricing model and expensed this amount in
            its 1998 financial  statements.  The warrantholder  purchased 66,666
            shares in May 1998 by applying $10,000 of accrued legal fees towards
            the exercise price.

            In December  1998, the former  president of the Company  returned to
            treasury  10,000,000  shares of common  stock in exchange for 12,500
            shares of Series B Convertible  Preferred Stock. The Company's board
            of directors  had  approved an increase in the number of  authorized
            Series B shares to  15,000  prior to the  transaction.  Based on the
            conversion rate of the Series B shares,  the stockholder is entitled
            to convert his  preferred  shares into  13,750,000  shares of common
            stock.  The Company  assigned a value of  $567,188 to the  3,750,000
            additional common shares based on the per share trading price on the
            date of  exchange.  This  amount  was  recorded  as an  increase  in
            additional paid-in capital with an offsetting compensation charge to
            1998 operations. The Company canceled the 10,000,000 treasury shares
            upon  receipt  and charged the  $1,250,000  value  assigned to those
            shares to additional paid-in capital.



<PAGE>



            During 1998, the Company recorded an increase in additional  paid-in
            capital  of  $444,150  to  reflect  the  value  of  the   beneficial
            conversion  feature  of certain  convertible  debt.  The  offsetting
            interest charge was expensed to operations.

            In  connection  with the  issuance of  convertible  debt in 1997 and
            1998,  the  Company  provided to certain  noteholders  nondetachable
            options to purchase additional shares upon conversion of their debt.
            The total number of shares  subject to a contingent  option grant is
            stated  either  as a fixed  number  or is based on a  percentage  of
            shares  acquired by the  noteholder on  conversion.  During 1998, an
            option to purchase 630,160 shares at $.12 per share was granted to a
            related party upon  conversion of his debt. As of December 31, 1998,
            there were 5,264,147 additional shares subject to contingent options
            at exercise  prices  ranging  from $.12 to $.18 per share,  of which
            5,026,420  shares  were  subject  to  contingent  options  issued to
            related parties.

NOTE K -    INCOME TAXES

            The Company has not  recorded  any  provision  for federal and state
            income taxes through  December 31, 1998.  The actual tax expense for
            1998, 1997 and 1996 differs from "expected" tax expense (computed by
            applying the  statutory  U.S.  federal  corporate tax rate of 34% to
            income before income taxes) as follows:

                                                    Years ended December 31,
                                               1998        1997          1996

     Computed "expected"tax benefit        $(868,000)   $(686,000)    $(661,000)
     State income tax benefit, net of
       federal income tax benefit           (153,000)    (121,000)     (117,000)
     Change in valuation allowance
       for deferred tax assets allocated
       to income tax expense                  782,000     531,000       634,000
     Permanent differences                    239,000     276,000       144,000
                                             --------    --------      --------
                                             $     -    $      -       $     -
                                             =======     ========      =======

            The sources and tax effects of temporary  differences giving rise to
            the Company's deferred tax assets (liabilities) at December 31, 1998
            and 1997 are as follows:

                                                             1998        1997

  Current:
Accruals and reserves                                    $ 151,000   $ 124,000
   Other                                                     5,000       5,000
                                                          --------   ---------
                                                           156,000     129,000
Valuation allowance for net current deferred tax asset    (156,000)  (129,000)
                                                           --------   --------
Total net current deferred tax asset                      $     --   $      --
                                                          ========   =========

 Noncurrent:
Net operating losses                                    $2,886,000  $2,149,000
Property, plant and equipment                              (86,000)    (99,000)
Deferred rent                                               35,000      30,000
                                                         ----------  ---------
                                                         2,835,000   2,080,000
            Valuation allowance for net noncurrent
               deferred tax asset

           (2,835,000) (2,080,000)

            Total net noncurrent deferred tax asset      $      --   $      --
                                                         =========   ==========

            As a result of  significant  pretax  losses in 1998,  1997 and 1996,
            management  cannot conclude that it is more likely than not that the
            deferred  tax  asset  will be  realized.  Accordingly,  a  valuation
            allowance  has been  established  against the total net deferred tax
            asset for all  periods  presented.  The  Company  has net  operating
            losses  of  approximately  $7,200,000  available  to  offset  future
            taxable  income.  The losses expire at various dates ranging between
            1999 and 2018.  Utilization  of these losses may be limited based on
            IRS and state change-of-ownership rules.

            The Company and its  subsidiaries  file  separate  federal and state
            income tax returns.

<PAGE>

NOTE L -    COLLECTIVE BARGAINING AGREEMENT

            NYCH has entered into a  collective  bargaining  agreement  with the
            local  chapter  of  the  Seafarers  Union  and  United,  Industrial,
            Service,  Transportation,  Professional  and  Government  Workers of
            North America,  covering those employees in the  transportation  and
            delivery  of  rail  traffic.  This  agreement  covers  100%  of  the
            non-management   employees   associated   with  NYCH.  The  contract
            presently runs  year-to-year  and was renewed  through  December 31,
            1999.

NOTE M -    WRITE-OFF OF INVESTMENT IN EDTI

            As a  condition  of the  Company's  reverse  merger,  and based upon
            representations  made  by  BSLR  management,   BSLR's  wholly  owned
            subsidiary Electronic Display Technologies,  Inc. (EDTI) was sold to
            two former  officers  and  directors  of the Company in exchange for
            convertible  preferred stock of EDTI. The preferred stock was valued
            at  $500,000,  BSLR's  original  investment  in  EDTI.  EDTI  was  a
            development  stage Company involved in the development of technology
            for  electronic  signage.  As a further  condition,  the Company was
            required to  capitalize  the entity with an equity  contribution  of
            $250,000.  These  funds  were to be used for the  completion  of the
            technology and for the initial production of inventory. This funding
            occurred on June 6, 1996. Shortly thereafter it became apparent that
            the management of EDTI was unable to achieve  certain  milestones in
            accordance with its business plan. In addition,  EDTI management was
            unable  to  provide  an  accounting  regarding  the  use  of  funds,
            prospective contracts or the status of product development. Numerous
            requests for  information  were made by  management in an attempt to
            determine  the  status  of the  Company's  investment,  all  without
            success.

            In December 1996,  management  determined that the investment in EDT
            was  impaired  and  required a  complete  write-off.  Management  is
            contemplating  legal  action in an effort to recover  the  Company's
            investment.

NOTE N -    GOING CONCERN

            During the year ended  December 31, 1998,  the Company  experienced,
            and  continues  to  experience,   certain  liquidity  problems.   As
            indicated in the consolidated financial statements,  the Company has
            incurred substantial  operating losses in recent years,  including a
            net loss of  approximately  $2,553,000 in 1998, and its consolidated
            financial   position  reflects  a  working  capital   deficiency  of
            approximately  $4,576,000 at December 31, 1998. Operating losses and
            cash  flow  deficits  are  continuing.   In  addition,  the  Company
            continues to be delinquent  in payments to various  trade  creditors
            and taxing authorities. These delinquencies could ultimately lead to
            asset liens and seizures. The Company is also involved in litigation
            and other  disputes  whose outcome is  uncertain,  but for which the
            Company  would  likely  require  financial  assistance  from outside
            sources in the event of a material adverse monetary judgment.

      Management's  plan with respect to these  matters  encompass the following
actions:

            1.  Anticipated Increase in Rail Revenue

                The  acquisition of Conrail in 1999 by CSXT and NSR has led to a
                more open,  competitive  market for  freight  service in the New
                York  metropolitan  area. In 1999, the Company  entered into new
                interchange  agreements  with  CSXT,  NSR and  Canadian  Pacific
                Railroad.   Given  the  improved  business  environment,   these
                agreements  are  expected to lead to a  significant  increase in
                rail revenue.  Also in 1999, the Company signed a transportation
                contract  with a major local food  producer  and has  agreements
                pending with two waste hauling companies.

<PAGE>

            2.  New Financing

                The Company has raised  $1,724,000  of  additional  financing in
                1999 through the issuance of convertible  notes. The proceeds of
                the notes have been used to pay accrued liabilities,  to provide
                working   capital   for   current   operations,   and  to   fund
                infrastructure improvements. (See Note P).

            3.  Business Acquisition

          In April 1999, the Company issued  6,000,000 shares of common stock to
     acquire a 51% interest in J. S.  Transportation,  Inc.  (JST), a short haul
     regional trucking company  specializing in the  transportation and disposal
     of municipal solid waste (See Note P). JST is expected to provide operating
     cash flow to the combined business.

            Management  cannot  provide  any  assurance  that its plans  will be
            successful  in  alleviating  the  Company's  liquidity  position and
            bringing  the Company to the point of sustained  profitability.  The
            accompanying  financial  statements  do not include any  adjustments
            that might result from the outcome of these uncertainties.

NOTE O -    VALUATION AND QUALIFYING ACCOUNTS

                                                        December 31,
                                               1998        1997       1996

            Balance - beginning of year     $ 13,715     $     -   $  60,001
            Charged to expense                38,224      13,715      43,544
            Write-offs, net of recoveries    (38,224)         --    (103,545)
                                             -------     --------    --------
            Balance, end of year            $ 13,715     $13,715    $      -
                                             =======      ======    ========

NOTE P -    SUBSEQUENT EVENTS

            In January 1999,  the board of directors  approved  option grants to
            three  employee  members  of the  board of  directors  for  services
            rendered to the Company in 1998. The current  president,  the former
            president,  and his wife each received a two-year option to purchase
            500,000 shares at $.12 per share. The spread between the stock price
            and the  exercise  price on the date of grant of $54,300 was accrued
            in 1998 as a compensation cost.

            In January 1999,  the Company  issued 350,000 shares of common stock
            to its attorneys in payment of past services valued at $31,638.  The
            value of the services was accrued in 1998.

            In January 1999, various  noteholders  exercised options to purchase
            521,437 shares of common stock for $.11 per share.

            In February  1999,  the Company  completed a $300,000  financing  of
            convertible  notes. The notes bear interest at 10% per annum and are
            convertible  at the  lower of $.08 per  share or 90% of the  average
            closing price for the five days preceding the date of conversion. In
            the event of conversion,  the  noteholder  will receive an option to
            purchase for $.12 per share,  three-quarters  of an additional share
            of  common  stock,  as  adjusted,  for each  share  acquired  in the
            conversion  through the later of  December  31, 1999 or 90 days from
            the effective date of an SEC stock registration.

<PAGE>

            In April  1999,  the  Company  purchased  a 51%  interest  in JST in
            exchange for 5,000,000  shares of  unregistered  common  stock,  and
            escrowed an additional  1,000,000  shares to settle  outstanding JST
            liabilities.  JST, formed in 1998, is a regional trucking company in
            the  business of  short-haul  freight  transportation  and  landfill
            management.  Related  parties  owned a combined  70% interest in JST
            prior to the acquisition. The transaction will be accounted for as a
            purchase.

            During  1999,  the  Company  completed  a  $1,424,000  financing  of
            convertible  notes.  The notes bear  interest at the rate of 10% per
            annum and are  convertible at the lower of $.14 per share, or 90% of
            the average  closing  price of the common  stock for the ten trading
            days  preceding  the date of  conversion.  The notes also  contain a
            contingent option provision  granting the noteholder  one-half share
            of common stock for every share  acquired on conversion of the note.
            The contingent  options are exercisable at $.18 per share and expire
            on the later of April 30, 2000 or 90 days  following  the  effective
            date of an SEC  registration of the Company's common stock. The note
            proceeds  were  used  to pay  accrued  liabilities,  purchase  fixed
            assets, and provide operating capital.

            In  May  1999,  the  Company  entered  into  three-year   employment
            agreements  with two  officers.  The  agreements  provide for annual
            salaries of $60,000 and $37,000, respectively, plus customary fringe
            benefits. One of the employees is a former Company director.

            In August 1999, the Company granted  two-year options to purchase up
            to  1,900,000  shares  of  common  stock  for $.40 per  share to two
            consultants.  A total of 500,000  vested  immediately  for  services
            previously performed;  the balance of the options vest in accordance
            with a schedule of services to be rendered over a two-year period.

            In  September  1999,  the Company  settled a $63,000  debt owed to a
            vendor for track  maintenance  by the issuance of 200,000  shares of
            common stock valued at  $33,000,and a $30,000  unsecured  promissory
            note bearing interest at 10% per annum. The note is convertible into
            common  stock at the lower of $.55 per  share or 90% of the  average
            closing  price  of the  common  shares  for  the  ten  trading  days
            preceding the date of conversion.  In the event of  conversion,  the
            noteholder  will be entitled  to an option to purchase  for $.75 per
            share, an additional  one-half share for every share of common stock
            acquired on conversion  through  December 31, 2000. The note matures
            on August 31, 2000.

            In September 1999, the Company filed a certificate of amendment with
            the State of  Delaware  authorizing  an  increase  in the  number of
            common  shares to  200,000,000,  and an  increase  in the  number of
            preferred shares to 1,000,000.

            In September 1999, the Company  granted options to purchase  500,000
            shares of common stock to the law firm in which its general  counsel
            is a partner.  The options are  exercisable at the lower of $.40 per
            share or 90% of the average  closing  price of the common shares for
            the ten days  preceding  the date of  exercise.  Options to purchase
            300,000 shares were issued for services rendered prior to the grant;
            the  balance  is for future  services.  The firm  purchased  300,000
            shares at $.40 by applying  $120,000 of accrued  legal fees  towards
            the exercise price.

            In September  1999, the Company  granted to  consultants  options to
            purchase 250,000 shares at $.68 per share and 250,000 shares at $.85
            per share.



<PAGE>



                                    PART III

Index to Exhibits

Exhibit 2   Plan of Acquisition, Reorganization, Arrangement,
            Liquidation, etc.                                          None

Exhibit 3   Articles of Incorporation, as amended, and Bylaws          _____

Exhibit 4   Instruments Defining the Rights of Security Holders

      4.1   Incentive Stock Option Plan                                _____

      4.2   Non-Qualified Stock Option Plan                            _____

      4.3   Stock Bonus Plan                                           _____

      4.4   Designation of Series B Preferred Stock                    _____

Exhibit 9   Voting Trust Agreement                                     None

Exhibit 10  Material Contracts                                         None

Exhibit 21  Subsidiaries of the Registrant                             _____

Exhibit 27  Financial Data Schedule                                    _____

<PAGE>



                                   SIGNATURES


      In accordance with Section 12 of the Securities  Exchange Act of 1934, the
Company  caused this  registration  statement  to be signed on its behalf by the
undersigned, thereunto duly authorized.

                                    NEW YORK REGIONAL RAIL CORPORATION



Date: _____________________         By: _____________________________________
                                            W. Robert Bentley, President


                                    By: _____________________________________
                                           Ira Levy, Chief Financial Officer




                          CERTIFICATE OF INCORPORATION
                                       OF
                           THE BESTSELLERS GROUP, INC.


      FIRST:      The name of this corporation shall be:

            The Bestsellers Group, Inc.

       SECOND:     Its  registered  office  in the  State of  Delaware  is to be
     located  at 1013  Centre  Road,  in the City of  Wilmington,  County of New
     Castle and its  registered  agent at such  address is  CORPORATION  SERVICE
     COMPANY.
      THIRD:      The purpose or purposes of the corporation shall be:

      To engage in any  lawful act or  activity  for which  corporations  may be
organized under the General Corporation Law of Delaware.

      FOURTH:    The total number of shares of stock which this  corporation is
      authorized to issue is:

      Twenty  Million  (20,000,000)  shares with a par value of One cent ($0.01)
per share, amounting to Two Hundred Thousand Dollars ($200,000).

      FIFTH:      The name and address of the incorporator is as follows:

                                       Jane S. Krayer
                                Corporation Service Company
                                      1013 Centre Road
                                    Wilmington, DE 19805

      SIXTH:      The Board of Directors shall have the power to adopt, amend
           or repeal the by-laws.

      SEVENTH:  No director shall be personally liable to the Corporation or its
stockholders  for  monetary  damages  for any breach of  fiduciary  duty by such
director as a director. Notwithstanding the foregoing sentence, a director shall
be liable to the  extent  provided  by  applicable  law,  (i) for  breach of the
director's duty of loyalty to the Corporation or its stockholders, (ii) for acts
or omissions  not in good faith or which  involve  intentional  misconduct  or a
knowing  violation of law, (iii) pursuant to Section 174 of the Delaware General
Corporation Law or (iv) for any transaction  from which the director  derived an
improper  personal  benefit.  No amendment to or repeal of this Article  Seventh
shall apply to or have any effect on the  liability or alleged  liability of any
director of the Corporation for or with respect to any acts or omissions of such
director occurring prior to such amendment.



<PAGE>



      IN WITNESS WHEREOF, the undersigned,  being the incorporator  hereinbefore
named, has executed,  signed and acknowledged  this certificate of incorporation
this nineteenth day of April, A.D., 1994.



                                                ----------------------------
                                                Jane S. Krayer
                                                  Incorporator



<PAGE>


                             BESTSELLERS GROUP, INC.

                                    AMENDMENT
                                     to the
                          CERTIFICATE OF INCORPORATION


          Pursuant  to  the   provisions  of  the  Delaware   Corporation   Law,
     Bestsellers  Group, Inc. adopts the following  Articles of Amendment to its
     Certificate of Incorporation:

         FIRST: The following  amendment was adopted on April 30, 1996, pursuant
to Section 242 of the Delaware Corporation Law, in the manner marked with an "X"
below:

                Such  amendment  was adopted by the Board of Directors  when no
payment
                has been received for any shares and no shares have been issued.

            X    Such amendment was adopted by a vote of the shareholders.  The
                 number of shares voted for the  amendment was  sufficient  for
                 approval.

         Article Four of the  Corporation's  Certificate  of  Incorporation  was
amended to read as follows:

                                  ARTICLE FOUR

         The  authorized  capital  stock of the  Corporation  shall  consist  of
50,000,000  shares of common  stock  with a par value of  $0.0001  per share and
1,000,000 shares of preferred stock with a par value of $0.001 per share.

         (a) No share of the  common  stock  shall have any  preference  over or
limitation  in respect to any other  share of such common  stock.  All shares of
common stock shall have equal rights and privileges, including the following:

              l. All shares  shall share  equally in  dividends.  Subject to the
              applicable  provisions  of the laws of the State of Delaware,  the
              Board of  Directors  of the  Corporation  may,  from time to time,
              declare and the Corporation  may pay dividends in cash,  property,
              or its own shares,  except when the  Corporation is insolvent or
              when the payment thereof would render the Corporation insolvent or
              when the  declaration or payment  thereof would be contrary to any
              restrictions contained in these Articles of Incorporation.  When
              any dividend is paid or any other  distribution  is made, in whole
              or in part,  from sources other than  unreserved and  unrestricted
              earned surplus,  such dividend or distribution shall be identified
              as such, and the source and amount per share paid from each source
              shall  be  disclosed  to  the   stockholder   receiving  the  same
              concurrently  with  the  distribution  thereof  and to  all  other
              stockholders  not  later  than  six  months  after  the end of the
              Corporation's fiscal year during which such distribution was made.

              2. All  stockholders  shall  share  equally  in  distributions  in
partial  liquidation.  Subject to the  applicable  provisions of the laws of the
State of Delaware,  the Board of Directors of the  Corporation  may  distribute,
from time to time, to its  stockholders  in partial  liquidation,  out of stated
capital or capital surplus of the  Corporation,  a portion of its assets in cash
or property,  except when the Corporation is insolvent or when such distribution
would render the Corporation insolvent. Each such distribution, when made, shall
be identified as a distribution in partial liquidation, out of stated capital or
capital surplus, and the source and amount per share paid from each source shall
be disclosed to all  stockholders  of the  Corporation  con-  currently with the
distribution  thereof.  Any  such  distribution  may be  made  by the  Board  of
Directors from stated capital without the affirmative vote of any stockholders
of the Corporation.

              3.  Each  outstanding  share  shall  be  entitled  to one  vote at
stockholders' meetings, either in person or by proxy.

         (b) The  designations,  powers,  rights,  preferences,  qualifications,
restrictions  and limitations of the preferred  stock shall be established  from
time to time by the  Corporation's  Board of Directors,  in accordance  with the
Delaware Corporation Law.

         (c) Cumulative voting shall not be allowed in elections of directors or
for any purpose.

<PAGE>

         (d) No holders of shares of common  stock of the  Corporation  shall be
entitled,  as such, to any preemptive or preferential  right to subscribe to any
unissued stock or any other  securities  which the  Corporation may now or here-
after be authorized to issue.  The Board of Directors of the  Corporation,  how-
ever,  in  its  discretion  by  resolution,  may  determine  that  any  unissued
securities of the Corporation  shall be offered for  subscription  solely to the
holders  of common  stock of the  Corporation,  or solely to the  holders of any
class or classes of such stock,  which the  Corporation  may now or hereafter be
authorized to issue, in such proportions  based on stock ownership as said board
in its discretion may determine.

         (e) The Board of  Directors  may  restrict  the  transfer of any of the
Corporation's  stock issued by giving the Corporation or any stockholder  "first
right of refusal to purchase" the stock, by making the stock  redeemable,  or by
restricting the transfer of the stock under such terms and in such manner as the
directors  may  deem  necessary  and as are not  inconsistent  with  the laws of
Delaware.  Any stock so restricted  must carry a  conspicuous  legend noting the
restriction and the place where such  restriction may be found in the records of
the Corporation.



<PAGE>


(f)  The  judgment  of  the  Board  of  Directors  as to  the  adequacy  of  any
consideration  received or to be received for any shares,  options, or any other
securities  which the Corporation at any time may be authorized to issue or sell
or otherwise dispose of shall be conclusive in the absence of fraud,  subject to
the provisions of these Articles of Incorporation and any applicable law.

                                  BESTSELLERS GROUP, INC.


                                  By  Douglas Morgan,
                                       President

                                  By  Alan Angrist,
                                       Secretary



<PAGE>



                           THE BESTSELLERS GROUP, INC.

                                    AMENDMENT
                                     to the
                          CERTIFICATE OF INCORPORATION

          Pursuant  to the  provisions  of the  Delaware  Corporation  Law,  The
     Bestsellers  Group, Inc. adopts the following  Articles of Amendment to its
     Certificate of Incorporation:

         FIRST: The following amendment was adopted on May 18, 1996, pursuant to
Section 242 of the Delaware  Corporation  Law, in the manner  marked with an "X"
below:

                   Such  amendment was adopted by the Board of Directors when no
               payment has been  received for any shares and no shares have been
               issued.

            X  Such  amendment  was adopted by a vote of the  shareholders.  The
               number  of shares  voted for the  amendment  was  sufficient  for
               approval.

                                         Amendment

      1. The name of the Corporation will be New York Regional Rail Corporation.

      2. The first paragraph of Article Four is amended to read as follows:

         The  authorized  capital  stock of the  Corporation  shall  consist  of
150,000,000  shares of common  stock with a par value of  $0.0001  per share and
1,000,000 shares of preferred stock with a par value of $0.00l per share.


                                  THE BESTSELLERS GROUP, INC.


                                  By  Douglas Morgan
                                       President


                                  By  Alan Angrist
                                       Secretary



<PAGE>


                        NEW YORK REGIONAL RAIL CORPORATON

                                    AMENDMENT
                                     to the
                          CERTIFICATE OF INCORPORATION


      Pursuant to the  provisions  of the  Delaware  Corporation  Law,  New York
Regional Rail Corporation  adopts the following  Amendment to its Certificate of
Incorporation.

      The following amendment was adopted on March 20, l998, pursuant to Section
242 of the Delaware  Corporation  Law. Such amendment was adopted by the consent
of shareholders  owning a majority of the  Corporation's  issued and outstanding
shares  of  common  stock.  Notice  of  this  amendment  has  been  sent  to all
shareholders of record pursuant to Section 228 of the Delaware Corporation Law.

Amendment

      The first paragraph of Article Four is amended to read as follows:

      The  authorized   capital  stock  of  the  Corporation  shall  consist  of
200,000,000  shares of common  stock with a par value of  $0.0001  per share and
1,000,000 shares of preferred stock with a par value of $0.001 per share.


                                  NEW YORK REGIONAL RAIL CORPORATON


                                  By     Robert R. Crawford
                                       President





<PAGE>


                                     BY-LAWS
                                       OF
                       NEW YORK REGIONAL RAIL CORPORATION


                                    ARTICLE I
                                     OFFICES

Section l.  Offices:

         The principal office of the Corporation  shall be at 4302 First Avenue,
Brooklyn,  New York 11232, and the Corporation  shall have other offices at such
places as the Board of Directors may from time to time determine.

                                   ARTICLE II
                             STOCKHOLDER'S MEETINGS

Section l.  Place:

         The place of  stockholders'  meetings shall be the principal  office of
the Corporation  unless some other place shall be determined and designated from
time to time by the Board of Directors.

Section 2.  Annual Meeting:

         The  annual  meeting of the  stockholders  of the  Corporation  for the
election  of  directors  to  succeed  those  whose  terms  expire,  and  for the
transaction  of such other  business as may  properly  come before the  meeting,
shall be determined  by the Board of  Directors,  beginning in the year 1994. If
the annual  meeting of the  stockholders  be not held,  or if held and directors
shall not have been elected for any reason,  then the election of directors  may
be held at any  meeting of  stockholders  thereafter  called  pursuant  to these
By-laws and the laws of Delaware.

Section 3.  Special Meetings:

         Special meetings of the stockholders for any purpose or purposes may be
called by the President,  the Board of Directors,  or the holders of ten percent
(l0%) or more of all the shares entitled to vote at such meeting,  by the giving
of notice in writing as hereinafter described.

Section 4.  Voting:

         At all  meetings  of  stockholders,  voting may be viva  voce;  but any
qualified  voter may demand a stock vote,  whereupon such vote shall be taken by
ballot and the Secretary  shall record the name of the stockholder  voting,  the
number of shares  voted,  and,  if such vote shall be by proxy,  the name of the
proxy holder. Voting may be in person or by proxy appointed in writing, manually
signed by the stockholder or his duly authorized attorney infact. No proxy shall
be valid after eleven months from the date of its  execution,  unless  otherwise
provided therein.

         Each  stockholder  shall have such  rights to vote as the  Articles  of
Incorporation  provide  for each  share of stock  registered  in his name on the
books of the  Corporation,  except where the transfer  books of the  Corporation
shall have been closed or a date shall have been fixed as a record date,  not to
exceed,   in  any  case,  fifty  (50)  days  preceding  the  meeting,   for  the
determination of stockholders entitled to vote. The Secretary of the Corporation
shall  make,  at least ten (l0) days  before  each  meeting of  stockholders,  a
complete  list of the  stockholders  entitled  to vote  at such  meeting  or any
adjournment thereof, arranged in alphabetical order, with the address of and the
number of shares held by each,  which list,  for a period of ten (l0) days prior
to  such  meeting,  shall  be  kept  on  file  at the  principal  office  of the
Corporation  and shall be subject to inspection by any  stockholder  at any time
during usual business  hours.  Such list shall also be produced and kept open at
the time and place of the meeting and shall be subject to the  inspection of any
stockholder during the whole time of the meeting.

<PAGE>

Section 5.  Order of Business:

         The  order of  business  at any  meeting  of  stockholders  shall be as
follows:

         l.   Calling the meeting to order.

         2.   Calling of roll.

         3.   Proof of notice of meeting.

         4. Report of the Secretary of the stock  represented at the meeting and
the existence or lack of a quorum.

         5.  Reading of minutes of last  previous  meeting  and  disposal of any
unapproved minutes.

         6.   Reports of officers.

         7.   Reports of committees.

         8.   Election of directors, if appropriate.

         9.   Unfinished business.

         10.  New business.

         11.  Adjournment.

         12. To the extent that these  By-laws do not apply,  Roberts'  Rules of
Order shall prevail.

Section 6.  Notices:

         Written or printed  notice  stating  the  place,  day,  and hour of the
meeting and, in case of a special meeting, the purpose or purposes for which the
meeting is called, shall be delivered not less than ten (l0) nor more than fifty
(50) days before the date of the meeting, either personally or by mail, by or at
the direction of the President, the Secretary, or the officer or persons calling
the meeting,  to each  stockholder  of record  entitled to vote at such meeting,
except that, if the authorized capital stock is to be increased, at least thirty
(30) days' notice shall be given.  If mailed,  such notice shall be deemed to be
delivered when deposited in the United States mail addressed to the  shareholder
at his  address as it appears on the stock  transfer  books of the  Corporation,
with postage thereon prepaid.

<PAGE>

Section 7.  Quorum:

         A  quorum  at any  annual  or  special  meeting  shall  consist  of the
representation  in person or by proxy of a  majority  in number of shares of the
outstanding  capital stock of the Corporation  entitled to vote at such meeting.
In the event a quorum be not  present,  the  meeting may be  adjourned  by those
present for a period not to exceed sixty (60) days at any one  adjournment;  and
no further  notice of the  meeting or its  adjournment  shall be  required.  The
stockholders  entitled  to vote,  present  either  in person or by proxy at such
adjourned meeting,  shall, if equal to a majority of the shares entitled to vote
at the  meeting,  constitute  a  quorum,  and the votes of a  majority  of those
present  in numbers  of shares  entitled  to vote shall be deemed the act of the
shareholders at such adjourned meeting.

Section 8.  Action by Shareholders Without a Meeting:

         Any  action  required  to be or which may be taken at a meeting  of the
shareholders  of the  Corporation may be taken without a meeting if a consent in
writing, setting forth the action so taken, shall be signed by a majority of the
shareholders entitled to vote with respect to the subject matter thereof.

                                   ARTICLE III
                               BOARD OF DIRECTORS

Section l. Organization and Powers:

         The Board of Directors shall constitute the policymaking or legislative
authority of the Corporation.  Management of the affairs, property, and business
of the  Corporation  shall be  vested  in the Board of  Directors,  which  shall
consist of not less than one nor more than ten members,  who shall be elected at
the annual  meeting of  stockholders  by a plurality  vote for a term of one (l)
year,  and shall hold office  until their  successors  are elected and  qualify.
Directors need not be stockholders. Directors shall have all powers with respect
to the management,  control,  and  determination  of policies of the Corporation
that are not limited by these  By-laws,  the Articles of  Incorporation,  or the
statutes of the Delaware Corporation Law, and the enumeration of any power shall
not be considered a limitation thereof.

Section 2.  Vacancies:

         Any vacancy in the Board of Directors, however caused or created, shall
be filled by the  affirmative  vote of a majority  of the  remaining  directors,
though  less  than a  quorum  of  the  Board,  or at a  special  meeting  of the
stockholders  called for that purpose.  The directors  elected to fill vacancies
shall hold office for the unexpired term and until their  successors are elected
and qualify.

Section 3.  Regular Meetings:

         A regular  meeting  of the Board of  Directors  shall be held,  without
other  notice than this By-law,  immediately  after and at the same place as the
annual meeting of stockholders or any special meeting of stockholders at which a
director  or  directors  shall have been  elected.  The Board of  Directors  may
provide by resolution the time and place,  either within or without the State of
Delaware,  for the holding of additional  regular  meetings without other notice
than such resolution.

Section 4.  Special Meetings:

         Special meetings of the Board of Directors may be held at the principal
office of the Corporation,  or such other place as may be fixed by resolution of
the Board of Directors for such purpose, at any time on call of the President or
of any member of the Board, or may be held at any time and place without notice,
by  unanimous  written  consent of all the  members,  or with the  presence  and
participation of all members at such meeting.  A resolution in writing signed by
all the directors  shall be as valid and effectual as if it had been passed at a
meeting of the directors duly called, constituted, and held.

<PAGE>

Section 5.  Notices:

         Notices  of both  regular  and  special  meetings,  save  when  held by
unanimous  consent or  participation,  shall be mailed by the  Secretary to each
member of the Board not less than  three (3) days  before any such  meeting  and
notices  of  special  meetings  may state the  purposes  thereof.  No failure or
irregularity of notice of any regular  meeting shall  invalidate such meeting or
any proceeding thereat.

Section 6.  Quorum and Manner of Acting:

         A quorum for any meeting of the Board of Directors  shall be a majority
of the Board of  Directors as then  constituted.  Any act of the majority of the
directors  present at a meeting at which a quorum is present shall be the act of
the Board of Directors. Any action of such majority, although not at a regularly
called meeting,  and the record thereof, if assented to in writing by all of the
other  members  of the  Board,  shall  always be as valid and  effective  in all
respects as if otherwise duly taken by the Board of Directors.

Section 7.  Executive Committee:

         The Board of  Directors  may by  resolution  of a majority of the Board
designate two (2) or more directors to constitute an executive committee,  which
committee,  to the  extent  provided  in such  resolution,  shall  have  and may
exercise all of the authority of the Board of Directors in the management of the
Corporation;  but the  designation  of such  committee  and  the  delegation  of
authority  thereto shall not operate to relieve the Board of  Directors,  or any
member thereof, of any responsibility imposed on it or him by law.

Section 8.  Order of Business:

         The order of business at any regular or special meeting of the Board of
Directors, unless otherwise prescribed for any meeting by the Board, shall be as
follows:

         l.   Reading and disposal of any unapproved minutes.

         2.   Reports of officers and committees.

         3.   Unfinished business.

         4.   New business.

         5.   Adjournment.

         6. To the extent  that these  By-laws do not apply,  Roberts'  Rules of
Order shall prevail.

Section 9.  Remuneration:

         No stated salary shall be paid to directors for their services as such,
but,  by  resolution  of the Board of  Directors,  a fixed sum and  expenses  of
attendance,  if any,  may be allowed for  attendance  at each regular or special
meeting of the Board.  Members of special or standing  committees may be allowed
like  compensation  for attending  meetings.  Nothing herein  contained shall be
construed to preclude any director from receiving  compensation  for serving the
Corporation in any other capacity,  subject to such  resolutions of the Board of
Directors as may then govern receipt of such compensation.



<PAGE>


                                   ARTICLE IV
                                    OFFICERS

Section l.  Titles:

         The officers of the  Corporation  shall consist of a President,  one or
more  Vice  Presidents,  a  Secretary,  and a  Treasurer,  the last two of which
offices may be combined and held by one person, who shall be elected for one (l)
year by the  directors at their first meeting  following  the annual  meeting of
stockholders. Such officers shall hold office until their successors are elected
and  qualify.  The  Board  of  Directors  may  appoint  from  time to time  such
subordinate  officers as it deems  desirable.  Subordinate  officers shall serve
during such terms as may be fixed by the Board at a duly held meeting.

Section 2.  President:

         The President shall preside at all meetings of stockholders and, in the
absence of a, or the, Chairman of the Board of Directors, at all meetings of the
directors.  He shall be generally  vested with the power of the chief  executive
officer of the Corporation and shall  countersign all  certificates,  contracts,
and other instruments of the Corporation as authorized by the Board of Directors
or  required  by law.  He shall  make  reports  to the  Board of  Directors  and
stockholders and shall perform such other duties and services as may be required
of him from time to time by the Board of Directors.

Section 3.  Vice President:

         The Vice President shall perform all the duties of the President if the
President  is absent or for any other reason is unable to perform his duties and
shall  have such  other  duties as the Board of  Directors  shall  authorize  or
direct.

Section 4.  Secretary:

         The Secretary shall issue notices of all meetings of  stockholders  and
directors,  shall  keep  minutes  of all such  meetings,  and shall  record  all
proceedings.  He shall have  custody  and control of the  corporate  records and
books,  excluding the books of account,  together  with the  corporate  seal. He
shall make such reports and perform such other duties as may be consistent  with
his  office  or as may be  required  of him  from  time to time by the  Board of
Directors.

Section 5.  Treasurer:

         The  Treasurer  shall have custody of all moneys and  securities of the
Corporation  and shall have  supervision  over the regular books of account.  He
shall  deposit  all  moneys,  securities,  and  other  valuable  effects  of the
Corporation  in such  banks  and  depositories  as the  Board of  Directors  may
designate  and shall  disburse the funds of the  Corporation  in payment of just
debts and  demands  against  the  Corporation,  or as they may be ordered by the
Board of  Directors,  shall  render such account of his  transactions  as may be
required of him by the President or the Board of Directors from time to time and
shall  otherwise  perform  such duties as may be required of him by the Board of
Directors.

         The  Board  of  Directors  may  require  the  Treasurer  to give a bond
indemnifying the Corporation  against  larceny,  theft,  embezzlement,  forgery,
misappropriation,  or any other act of fraud or  dishonesty  resulting  from his
duties as  Treasurer of the  Corporation,  which bond shall be in such amount as
appropriate resolution or resolutions of the Board of Directors may require.

<PAGE>

Section 6.  Vacancies or Absences:

         If a vacancy in any office arises in any manner,  the directors then in
office may  choose,  by a majority  vote,  a  successor  to hold  office for the
unexpired term of the officer.  If any officer shall be absent or unable for any
reason  to  perform  his  duties,  the Board of  Directors,  to the  extent  not
otherwise  inconsistent  with these By-laws,  may direct that the duties of such
officer  during  such  absence or  inability  shall be  performed  by such other
officer or subordinate officer as seems advisable to the Board.

Section 7.  Compensation:

         No officer  shall receive any salary or  compensation  for his services
unless  and until the Board of  Directors  authorizes  and fixes the  amount and
terms of such salary or compensation.

                                    ARTICLE V
                                      STOCK

Section l.  Certificates of Shares:

         Each  holder of stock of the  Corporation  shall be entitled to a stock
certificate  signed by the President or Vice President and also by the Secretary
or an assistant  secretary of the Corporation.  The certificates of shares shall
be in such form,  not  inconsistent  with the  Certificate of  Incorporation  or
Articles  of  Incorporation,  as shall be  prepared  or approved by the Board of
Directors.  (All  certificates  shall be  prepared  or  approved by the Board of
Directors).  All certificates shall be consecutively  numbered. Each certificate
shall state upon its face that the  Corporation  is organized  under the laws of
this  state;  the name of the  person to whom  issued;  the  number and class of
shares;  and the  designation  of the  series,  if any,  which such  certificate
represents;  the par value of each share  represented by the  certificate,  or a
statement  that the shares are without par value.  The name of the person owning
the shares represented  thereby,  with the number of such shares and the date of
issue, shall be entered on the Corporation's  books, and no certificate shall be
valid  unless  it be  signed  by the  President  or  Vice  President  and by the
Secretary  or an  assistant  secretary  of  the  Corporation.  The  seal  of the
Corporation affixed to stock certificates may be a facsimile.  The signatures of
officers as above  described on any such  certificate  may be a facsimile if the
certificate is  countersigned by a transfer agent, or registered by a registrar,
other than the Corporation itself or an employee of the Corporation.

Section 2.  New Certificates:

         All certificates  surrendered to the Corporation  shall be canceled and
no new certificate  shall be issued,  except to evidence  transfer of stock from
the  unissued  stock or treasury of the  Corporation,  or, in the case of a lost
certificate,  except upon posting a bond of indemnity in such form and with such
surety or sureties and for such amount as shall be satisfactory to the directors
and  upon  producing  by  affidavit  or  otherwise  such  evidence  of  loss  or
destruction as the Board may require, until the former certificates for the same
number of shares have been surrendered and canceled.

Section 3.  Transfer of Shares:

         Shares in the capital  stock of the  Corporation  shall be  transferred
only on the books of the Corporation by the holder thereof in person,  or by his
attorney,  upon surrender and  cancellation of certificates for a like number of
shares.  The delivery of a certificate  of stock of this  Corporation  to a bona
fide  purchaser or pledgee for value,  together  with a written  transfer of the
same or a written  power of attorney to sell,  assign,  and  transfer  the same,
signed  by the  owner of the  certificate,  shall be a  sufficient  delivery  to
transfer the title against all persons  except the  Corporation.  No transfer of
stock shall be valid against the Corporation until it shall have been registered
upon the books of the Corporation.

<PAGE>

Section 4.  Closing of Transfer Books or Provisions for Record Date:

         The stock  transfer books may be closed by the Board of Directors for a
period not exceeding fifty (50) days prior to any meeting of the stockholders or
prior to the payment of dividends;  or the Board of Directors may fix in advance
a day not more than fifty (50) days prior to the holding of any such  meeting of
stockholders  or  payment  of  dividends  as the  day as of  which  stockholders
entitled to notice of and to vote at such meeting or to payment of dividends, as
the case may be, shall be determined;  and only  stockholders  of record on such
day  shall be  entitled  to  notice or to vote at such  meeting,  or to  receive
dividends, as the case may be.

Section 5.  Regulations:

         The Board of Directors  shall have power and authority to take all such
rules and regulations as they deem expedient concerning the issue, transfer, and
registration of certificates for shares of the capital stock of the Corporation.
The Board of  Directors  may appoint a Transfer  Agent and a  Registrar  and may
require all stock  certificates  to bear the signature of such Transfer Agent or
such Registrar.



<PAGE>


Section 6.  Restrictions on Stock:

         The Board of  Directors  may  restrict  any stock  issued by giving the
Corporation or any  stockholder  "first right of refusal to purchase" the stock,
by making the stock  redeemable  or by  restricting  the  transfer of the stock,
under such terms and in such manner as the directors  may deem  necessary and as
are not inconsistent with the Articles of Incorporation or the laws of the State
of Delaware. Any stock so restricted must carry a stamped legend setting out the
restriction or conspicuously  noting the restriction and stating where it may be
found in the records of the Corporation.

                                   ARTICLE VI
                             DIVIDENDS AND FINANCES

Section l.  Dividends:

         Dividends  may be declared by the  directors  and paid out of any funds
legally  available  therefor  under  the  laws  of  Delaware,  as may be  deemed
advisable from time to time by the Board of Directors of the Corporation. Before
declaring any dividends, the Board of Directors may set aside out of net profits
or earned or other  surplus such sums as the Board may think proper as a reserve
fund to meet  contingencies  or for other purposes deemed proper and to the best
interests of the Corporation.

Section 2.  Monies:

         The moneys,  securities,  and other valuable effects of the Corporation
shall  be  deposited  in the  name of the  Corporation  in such  banks  or trust
companies as the Board of Directors  shall  designate  and shall be drawn out or
removed only as may be authorized by the Board of Directors from time to time.

Section 3.  Fiscal Year:

         The Board of Directors by resolution shall determine the fiscal year of
the Corporation.

                                   ARTICLE VII
                                      SEAL

         The Board of Directors shall provide a corporate seal which shall be in
the  form  of a  circle  and  shall  have  inscribed  thereon  the  name  of the
Corporation  and the words "SEAL,  Delaware," and shall be entrusted in the care
of the  Secretary  or such  other  officer  of the  Corporation  as the Board of
Directors shall designate.



<PAGE>


                                  ARTICLE VIII
                                     NOTICES

Section l.  Requirements:

         Whenever a notice  shall be  required  by the  statutes of the State of
Delaware or by these By-laws,  such notice may be given in writing by depositing
the same in the United States mails in a postpaid,  sealed envelope addressed to
the person for whom such notice is intended to his or her home or other address,
as the same shall appear on the stock  transfer  books of the  Corporation.  The
time of mailing  shall be deemed to be the time of giving such notice.  A waiver
of any notice in writing, signed by a stockholder, director, or officer, whether
before, at, or after the time stated in such waiver for holding a meeting, shall
be deemed the equivalent of duly giving such notice.

Section 2.  Presence:

         The  presence  of any  officer at a  meeting,  or the  presence  of any
stockholder  or  director  at a meeting,  unless  such  presence is for the sole
purpose of objecting to the holding of such meeting on the ground that it is not
duly held or  convened,  shall in all  events be  considered  a waiver of notice
thereof;  and failure to vote thereat shall not defeat the effectiveness of such
waiver.

Section 3.  Ratification:

         The  ratification  or approval in writing of the minutes of any meeting
of officers,  stockholders, or directors shall have the same force and effect as
if the ratifying or approving officer,  director, or stockholder were present in
person at said meeting.

                                   ARTICLE IX
                                   AMENDMENTS

         These  By-laws  may be  altered,  amended,  or repealed by the Board of
Directors by resolution of a majority of the Board.

                                    ARTICLE X
                                 INDEMNIFICATION

         The  Corporation  shall  indemnify  any  and  all of its  directors  or
officers,  or former directors or officers, or any person who may have served at
its  request as a director  or  officer  of  another  corporation  in which this
Corporation  owns shares of capital  stock or of which it is a creditor  and the
personal  representatives  of all such persons,  against  expenses  actually and
necessarily  incurred in  connection  with the defense of any action,  suit,  or
proceeding in which they,  or any of them,  were made  parties,  or a party,  by
reason of being or having been directors or officers or a director or officer of
the Corporation, or of such other corporation,  except in relation to matters as
to which any such director or officer or person shall have been adjudged in such
action,  suit, or  proceeding  to be liable for  negligence or misconduct in the
performance of any duty owed to the Corporation.  Such indemnification shall not
be deemed  exclusive  of any  other  rights to which  those  indemnified  may be
entitled,  independently of this Article X, by law, under any By-law  agreement,
vote of stockholders, or otherwise.

<PAGE>

                                   ARTICLE XI
                              CONFLICTS OF INTEREST

         No  contract or other  transaction  of the  Corporation  with any other
persons, firms or corporations, or in which the Corporation is interested, shall
be affected or  invalidated by the fact that any one or more of the directors or
officers of the Corporation is interested in or is a director or officer of such
other firm or  corporation;  or by the fact that any  director or officer of the
Corporation,  individually  or jointly with others,  may be a party to or may be
interested in any such contract or  transaction;  and relieves  every person who
may become a director  or officer of the  Corporation  from any  liability  that
might otherwise arise by reason of his contracting  with the Corporation for the
benefit  of  himself  or any firm or  corporation  in which he may in any way be
interested.

                                   CERTIFICATE

            I do hereby  certify that I was  Secretary of the Board of Directors
duly called and held on the 4th day of April, 1994, and I do hereby certify that
the  above and  foregoing  By-laws  were duly  adopted  as the  By-laws  of said
Corporation at such meeting.



                                    Alan Angrist
                                       Secretary


(SEAL)



                       NEW YORK REGIONAL RAIL CORPORATION
                           INCENTIVE STOCK OPTION PLAN

         1. Purpose. The purpose of the Incentive Stock Option Plan (the "Plan")
is to advance  the  interests  of New York  Regional  Rail  Corporation  and any
subsidiary corporation (hereinafter referred to as the "Company") and all of its
shareholders,  by strengthening  the Company's  ability to attract and retain in
its employ  individuals  of training,  experience,  and ability,  and to furnish
additional  incentive  to officers  and valued  employees  upon whose  judgment,
initiative,  and efforts the successful  conduct and development of its business
largely depends,  by encouraging such officers and employees to become owners of
capital stock of the Company.

              This will be  effected  through the  granting of stock  options as
herein  provided,  which  options are  intended to qualify as  "Incentive  Stock
Options"  within the meaning of Section 422 of the  Internal  Revenue  Code,  as
amended (the "Code").

         2.   Definitions.

         (a)  "Board" means the Board of Directors of the Company.

         (b)  "Committee"  means the directors  duly appointed to administer the
Plan.

         (c)  "Common Stock" means the Company's Common Stock.

         (d) "Date of Grant" means the date on which an Option is granted  under
the Plan.

         (e) "Option" means an Option granted under the Plan.

         (f) "Optionee" means a person to whom an Option, which has not expired,
has been granted under the Plan.

         (g)  "Successor"  means the  legal  representative  of the  estate of a
deceased  optionee or the person or persons who acquire the right to exercise an
Option by bequest or inheritance or by reason of the death of any Optionee.

         3.  Administration  of Plan.  The Plan  shall  be  administered  by the
Company's  Board of  Directors or in the  alternative,  by a committee of two or
more directors  appointed by the Board (the "Committee").  If a Committee should
be appointed,  the  Committee  shall report all action taken by it to the Board.
The Committee shall have full and final authority in its discretion,  subject to
the provisions of the Plan, to determine the individuals to whom and the time or
times at which  Options  shall be granted and the number of shares and  purchase
price of Common Stock  covered by each Option;  to construe  and  interpret  the
Plan; to determine the terms and provisions of the respective Option agreements,
which need not be identical,  including, but without limitation,  terms covering
the payment of the Option Price; and to make all other  determinations  and take
all other actions deemed necessary or advisable for the proper administration of
the Plan. All such actions and determinations  shall be conclusively binding for
all purposes and upon all persons.

<PAGE>

         4. Common Stock Subject to Options.  The aggregate  number of shares of
the  Company's  Common  Stock which may be issued  upon the  exercise of Options
granted under the Plan shall not exceed ____________. The shares of Common Stock
to be issued upon the exercise of Options may be authorized but unissued shares,
shares  issued and  reacquired by the Company or shares bought on the market for
the  purposes  of the Plan.  In the  event any  Option  shall,  for any  reason,
terminate or expire or be surrendered without having been exercised in full, the
shares  subject  to such  Option but not  purchased  thereunder  shall  again be
available for Options to be granted under the Plan.

         The aggregate  fair market value  (determined as of the time any option
is granted) of the stock for which any employee may be granted options which are
first  exercisable  in any single  calendar  year under this Plan (and any other
plan of the Company meeting the  requirements  for Incentive Stock Option Plans)
shall not exceed $100,000.

         5.  Participants.  Options  will be  granted  only to  persons  who are
employees of the Company and/or its subsidiaries and only in connection with any
such person's employment. The term "employees" shall include officers as well as
other  employees,  and the officers and other employees who are directors of the
Company.  The Committee will  determine the employees to be granted  options and
the number of shares subject to each option.

         6. Terms and  Conditions of Options.  Any Option granted under the Plan
shall be evidenced by an agreement executed by the Company and the recipient and
shall  contain such terms and be in such form as the  Committee may from time to
time approve, subject to the following limitations and conditions:

         (a) Option Price.  The purchase  price of each option shall not be less
than 100% of the fair market value of the Company's  common stock at the time of
the granting of the option provided,  however, if the optionee,  at the time the
option is granted,  owns stock  possessing  more than 10% of the total  combined
voting power of all classes of stock of the Company,  the purchase  price of the
option  shall not be less than 110% of the fair market value of the stock at the
time of the granting of the option.

         (b) Period of Option. The maximum period for exercising an option shall
be 10 years from the date upon which the option is granted,  provided,  however,
if the optionee,  at the time the option is granted,  owns stock possessing more
than l0% of the  total  combined  voting  power of all  classes  of stock of the
Company,  the maximum  period for  exercising an option shall be five years from
the date upon which the option is granted and provided  further,  however,  that
these periods may be shortened in accordance  with the provisions of Paragraph 7
below.

         Subject to the  foregoing,  the period  during which each option may be
exercised,  and the  expiration  date of  each  Option  shall  be  fixed  by the
Committee.

         If an  optionee  shall  cease  to be  employed  by the  Company  due to
disability,  as defined in Section 22(e)(3) of the Code, he may, but only within
the one year next succeeding  such cessation of employment,  exercise his option
to the extent that he was entitled to exercise it on the date of such cessation.
The Plan will not confer upon any optionee any right with respect to continuance
of employment  by the Company,  nor will it interfere in any way with his right,
or his employer's right, to terminate his employment at any time.

<PAGE>

         (c)  Vesting  of  Shareholder  Rights.  Neither  an  Optionee  nor  his
successor  shall  have any  rights as a  shareholder  of the  Company  until the
certificates  evidencing  the shares  purchased  are properly  delivered to such
Optionee or his successor.

         (d) Exercise of Option.  Each Option shall be exercisable  from time to
time during a period (or periods)  determined  by the  Committee and ending upon
the expiration or termination of the Option;  provided,  however,  the Committee
may,  by the  provisions  of any  Option  Agreement,  limit the number of shares
purchaseable thereunder in any period or periods of time during which the Option
is exercisable.  An Option shall not be exercisable in whole or in part prior to
the date of shareholder approval of the Plan.

              Options  may be  exercised  in part from time to time  during  the
option period.  The exercise of any option will be contingent upon compliance by
the Optionee (or purchaser  acting pursuant to Section 6(b)) with the provisions
of  Section  10 below and upon  receipt  by the  Company  of either  (i) cash or
certified bank check payable to its order in the amount of the purchase price of
such shares (ii) shares of Company stock having a fair market value equal to the
purchase  price of such shares,  or (iii) a combination  of (i) and (ii). If any
law or  regulation  requires  the Company to take any action with respect to the
shares to be issued upon  exercise of any option,  then the date for delivery of
such stock shall be extended for the period necessary to take such action.

         (e)  Nontransferability  of Option.  No Option shall be transferable or
assignable  by an  Optionee,  otherwise  than by will or the laws of descent and
distribution  and  each  Option  shall be  exercisable,  during  the  Optionee's
lifetime, only by him. No Option shall be pledged or hypothecated in any way and
no Option shall be subject to execution,  attachment,  or similar process except
with the express consent of the Committee.

         (f) Death of Optionee.  In the event of the death of an optionee  while
in the employ of the  Company,  the option  theretofore  granted to him shall be
exercisable only within the three months succeeding such death and then only (i)
by the person or persons to whom the  optionee's  rights  under the option shall
pass by the optionee's will or by the laws of descent and distribution, and (ii)
if and to the extent that he was  entitled to exercise the option at the date of
his death.

         7. Assumed Options. In connection with any transaction to which Section
424(a) of the Code is  applicable,  options  may be granted  pursuant  hereto in
substitution  of  existing  options  or  existing  options  may  be  assumed  as
prescribed   by  that   Section   and   any   regulations   issued   thereunder.
Notwithstanding anything to the contrary contained in this Plan, options granted
pursuant  to this  Paragraph  shall be at prices and shall  contain  such terms,
provisions,  and  conditions  as may be  determined  by the  Committee and shall
include  such  provisions  and  conditions  as  may be  necessary  to  meet  the
requirements of Section 424(a) of the Code.

         8. Certain Dispositions of Shares. Any options granted pursuant to this
Plan shall be  conditioned  such that if, within the earlier of (i) the two-year
period  beginning on the date of grant of an option or (ii) the one-year  period
beginning  on the date  after  which  any  share of stock is  transferred  to an
individual  pursuant to his exercise of an option,  such an  individual  makes a
disposition of such share of stock by way of sale,  exchange,  gift, transfer of
legal  title,  or  otherwise,   such  individual   shall  promptly  report  such
disposition  to the  Company in writing and shall  furnish to the  Company  such
details concerning such disposition as the Company may reasonably request.


<PAGE>

         9.  Reclassification,  Consolidation,  or Merger.  If and to the extent
that the  number of issued  shares of Common  Stock of the  Corporaton  shall be
increased  or  reduced  by change  in par  value,  split  up,  reclassification,
distribution  of a dividend  payable in stock, or the like, the number of shares
subject  to Option  and the  Option  price per  share  shall be  proportionately
adjusted by the  Committee,  whose  determination  shall be  conclusive.  If the
Corporation is reorganized or consolidated  or merged with another  corporation,
an Optionee  granted an Option  hereunder  shall be entitled to receive  Options
covering shares of such reorganized, consolidated, or merged company in the same
proportion, at an equivalent price, and subject to the same conditions.  The new
Option  or  assumption  of the old  Option  shall not give  Optionee  additional
benefits which he did not have under the old Option,  or deprive him of benefits
which he had under the old Option.

         10.  Restrictions on Issuing Shares.  The exercise of each Option shall
be subject to the condition  that if at any time the Company shall  determine in
its discretion that the  satisfaction  of withholding  tax or other  withholding
liabilities, or that the listing,  registration,  or qualification of any shares
otherwise  deliverable upon such exercise upon any securities  exchange or under
any state or federal  law, or that the  consent or  approval  of any  regulatory
body, is necessary or desirable as a condition of, or in connection  with,  such
exercise or the delivery or purchase of shares  purchased  thereto,  then in any
such event,  such  exercise  shall not be  effective  unless  such  withholding,
listing,  registration,  qualification,  consent,  or  approval  shall have been
effected or obtained free of any conditions not acceptable to the Company.

         Unless  the shares of stock  covered  by the Plan have been  registered
with the  Securities  and  Exchange  Commission  pursuant  to  Section  5 of the
Securities Act of l933, each optionee  shall, by accepting an option,  represent
and agree,  for himself and his  transferrees by will or the laws of descent and
distribution, that all shares of stock purchased upon the exercise of the option
will be acquired for  investment and not for resale or  distribution.  Upon such
exercise of any portion of an option,  the person  entitled to exercise the same
shall, upon request of the Company, furnish evidence satisfactory to the Company
(including a written and signed representation) to the effect that the shares of
stock are being  acquired  in good  faith for  investment  and not for resale or
distribution.  Furthermore,  the Company may, if it deems  appropriate,  affix a
legend to certificates  representing  shares of stock purchased upon exercise of
options indicating that such shares have not been registered with the Securities
and Exchange Commission and may so notify its transfer agent. Such shares may be
disposed of by an optionee in the  following  manner  only:  (l)  pursuant to an
effective  registration  statement covering such resale or reoffer, (2) pursuant
to an applicable  exemption from  registration as indicated in a written opinion
of counsel acceptable to the Company, or (3) in a transaction that meets all the
requirements of Rule l44 of the Securities and Exchange Commission. If shares of
stock covered by the Plan have been  registered with the Securities and Exchange
Commission,  no such  restrictions on resale shall apply,  except in the case of
optionees who are directors, officers, or principal shareholders of the Company.
Such persons may dispose of shares only by one of the three aforesaid methods.

         11. Use of Proceeds. The proceeds received by the Company from the sale
of Common Stock pursuant to the exercise of Options granted under the Plan shall
be added to the Company's general funds and used for general corporate purposes.

         12.  Amendment,  Suspension,  and  Termination  of Plan.  The  Board of
Directors may alter,  suspend, or discontinue the Plan, but may not, without the
approval of a majority of those holders of the Company's  Common Stock voting in
person  or by proxy  at any  meeting  of the  Company's  shareholders,  make any
alteration or amendment  thereof which operates to (a) make any material  change
in the class of eligible  employees as defined in Section 5, (b) extend the term
of the Plan or the maximum option periods  provided in paragraph 6, (c) decrease
the  minimum  option  price  provided  in  paragraph  6,  except as  provided in
paragraph  9, or (d)  materially  increase  the  benefits  accruing to employees
participating under this Plan.


<PAGE>

         Unless the Plan shall  theretofore  have been  terminated by the Board,
the Plan shall  terminate  ten years after the  effective  date of the Plan.  No
Option may be granted  during any  suspension  or after the  termination  of the
Plan. No amendment,  suspension,  or termination  of the Plan shall,  without an
Optionee's  consent,  alter or impair any of the rights or obligations under any
Option theretofore granted to such Optionee under the Plan.

         13. Limitations.  Every right of action by any person receiving options
pursuant to this Plan against any past,  present or future  member of the Board,
or any officer or employee of the Company  arising out of or in connection  with
this Plan shall,  irrespective of the place where such action may be brought and
irrespective of the place of residence of any such director, officer or employee
cease and be barred  by the  expiration  of one year from the date of the act or
omission in respect of which such right of action arises.

        14.  Governing Law. The Plan shall be governed by the laws of the State
     of  Delaware.

       l5.   Expenses of Administration.  All costs  and  expenses
     incurred in the operation and  adminstration of this Plan shall be borne by
     the Company.






                       NEW YORK REGIONAL RAIL CORPORATION
                         NON-QUALIFIED STOCK OPTION PLAN


         l.  Purpose.  This  Non-Qualified  Stock  Option  Plan (the  "Plan") is
intended to advance the interests of New York Regional Rail (the  "Company") and
its  shareholders,  by encouraging and enabling  selected  officers,  directors,
consultants  and key employees  upon whose  judgment,  initiative and effort the
Company is largely  dependent for the  successful  conduct of its  business,  to
acquire and retain a  proprietary  interest in the Company by  ownership  of its
stock.  Options  granted  under the Plan are intended to be Options which do not
meet the  requirements  of Section 422 of the Internal  Revenue Code of 1954, as
amended (the "Code").

         2.   Definitions.

         (a)  "Board" means the Board of Directors of the Company.

         (b)  "Committee"  means the directors  duly appointed to administer the
Plan.

         (c)  "Common Stock" means the Company's Common Stock.

         (d) "Date of Grant" means the date on which an Option is granted  under
the Plan.

         (e) "Option" means an Option granted under the Plan.

         (f) "Optionee" means a person to whom an Option, which has not expired,
has been granted under the Plan.

         (g)  "Successor"  means the  legal  representative  of the  estate of a
deceased  optionee or the person or persons who acquire the right to exercise an
Option by bequest or inheritance or by reason of the death of any Optionee.

         3.  Administration  of Plan.  The Plan  shall  be  administered  by the
Company's  Board of  Directors or in the  alternative,  by a committee of two or
more directors  appointed by the Board (the "Committee").  If a Committee should
be appointed,  the  Committee  shall report all action taken by it to the Board.
The Committee shall have full and final authority in its discretion,  subject to
the provisions of the Plan, to determine the individuals to whom and the time or
times at which  Options  shall be granted and the number of shares and  purchase
price of Common Stock  covered by each Option;  to construe  and  interpret  the
Plan; to determine the terms and provisions of the respective Option agreements,
which need not be identical,  including, but without limitation,  terms covering
the payment of the Option Price; and to make all other  determinations  and take
all other actions deemed necessary or advisable for the proper administration of
the Plan. All such actions and determinations  shall be conclusively binding for
all purposes and upon all persons.



<PAGE>

        4. Common Stock Subject to Options.  The aggregate  number of shares of
the  Company's  Common  Stock which may be issued  upon the  exercise of Options
granted under the Plan shall not exceed 2,000,000. The shares of Common Stock to
be issued upon the exercise of Options may be  authorized  but unissued  shares,
shares  issued and  reacquired by the Company or shares bought on the market for
the  purposes  of the Plan.  In the  event any  Option  shall,  for any  reason,
terminate or expire or be surrendered without having been exercised in full, the
shares  subject  to such  Option but not  purchased  thereunder  shall  again be
available for Options to be granted under the Plan.

         5. Participants. Options may be granted under the Plan to the Company's
employees,  directors and officers,  and  consultants or advisors to the Company
(or to the  Company's  subsidiaries),  provided  however that bona fide services
shall be rendered by such  consultants or advisors and such services must not be
in  connection  with  the  offer  or sale  of  securities  in a  capital-raising
transaction.

         6. Terms and  Conditions of Options.  Any Option granted under the Plan
shall be evidenced by an agreement executed by the Company and the recipient and
shall  contain such terms and be in such form as the  Committee may from time to
time approve, subject to the following limitations and conditions:

              (a) Option Price.  The Option Price per share with respect to each
Option shall be  determined  by the  Committee  but shall in no instance be less
than the par value of the Common Stock.

              (b) Period of Option.  The period  during which each option may be
exercised,  and the  expiration  date of  each  Option  shall  be  fixed  by the
Committee,  but, notwithstanding any provision of the Plan to the contrary, such
expiration date shall not be more than ten years from the date of Grant.

              (c) Vesting of  Shareholder  Rights.  Neither an Optionee  nor his
successor  shall  have any  rights as a  shareholder  of the  Company  until the
certificates  evidencing  the shares  purchased  are properly  delivered to such
Optionee or his successor.

              (d) Exercise of Option. Each Option shall be exercisable from time
to time during a period (or periods) determined by the Committee and ending upon
the expiration or termination of the Option;  provided,  however,  the Committee
may,  by the  provisions  of any  Option  Agreement,  limit the number of shares
purchaseable thereunder in any period or periods of time during which the Option
is exercisable.

              (e)  Nontransferability of Option. No Option shall be transferable
or assignable by an Optionee,  otherwise than by will or the laws of descent and
distribution  and  each  Option  shall  be  exercisable,  during  the  Opionee's
lifetime, only by him. No Option shall be pledged or hypothecated in any way and
no Option shall be subject to execution,  attachment,  or similar process except
with the express consent of the Committee.


<PAGE>

              (f) Death of Optionee. If an Optionee dies while holding an Option
granted  hereunder,  his Option  privileges shall be limited to the shares which
were  immediately  purchasable  by him at the  date of  death  and  such  Option
privileges  shall expire unless  exercised by his  successor  within four months
after the date of death.

         7.  Reclassification,  Consolidation,  or Merger.  If and to the extent
that the  number of issued  shares of Common  Stock of the  Corporaton  shall be
increased  or  reduced  by change  in par  value,  split  up,  reclassification,
distribution  of a dividend  payable in stock, or the like, the number of shares
subject  to Option  and the  Option  price per  share  shall be  proportionately
adjusted by the  Committee,  whose  determination  shall be  conclusive.  If the
Corporation is reorganized or consolidated  or merged with another  corporation,
an Optionee  granted an Option  hereunder  shall be entitled to receive  Options
covering shares of such reorganized, consolidated, or merged company in the same
proportion, at an equivalent price, and subject to the same conditions.  The new
Option  or  assumption  of the old  Option  shall not give  Optionee  additional
benefits which he did not have under the old Option,  or deprive him of benefits
which he had under the old Option.

         8. Restrictions on Issuing Shares. The exercise of each Option shall be
subject to the condition that if at any time the Company shall  determine in its
discretion  that  the  satisfaction  of  withholding  tax or  other  withholding
liabilities, or that the listing,  registration,  or qualification of any shares
otherwise  deliverable upon such exercise upon any securities  exchange or under
any state or federal  law, or that the  consent or  approval  of any  regulatory
body, is necessary or desirable as a condition of, or in connection  with,  such
exercise or the delivery or purchase of shares  purchased  thereto,  then in any
such event,  such  exercise  shall not be  effective  unless  such  withholding,
listing,  registration,  qualification,  consent,  or  approval  shall have been
effected or obtained free of any conditions not acceptable to the Company.

              Unless  the  shares  of  stock  covered  by  the  Plan  have  been
registered with the Securities and Exchange  Commission pursuant to Section 5 of
the  Securities  Act of l933,  each  optionee  shall,  by  accepting  an option,
represent  and agree,  for himself and his  transferrees  by will or the laws of
descent and  distribution,  that all shares of stock purchased upon the exercise
of  the  option  will  be  acquired  for   investment  and  not  for  resale  or
distribution.  Upon such  exercise  of any  portion  of an  option,  the  person
entitled  to exercise  the same  shall,  upon  request of the  Company,  furnish
evidence   satisfactory   to  the  Company   (including  a  written  and  signed
representation)  to the effect  that the shares of stock are being  acquired  in
good faith for investment and not for resale or distribution.  Furthermore,  the
Company  may,  if  it  deems   appropriate,   affix  a  legend  to  certificates
representing  shares of stock purchased upon exercise of options indicating that
such shares have not been registered with the Securities and Exchange Commission
and may so notify the Company's  transfer agent.  Such shares may be disposed of
by an  optionee in the  following  manner  only:  (l)  pursuant to an  effective
registration  statement  covering  such  resale or reoffer,  (2)  pursuant to an
applicable  exemption  from  registration  as indicated in a written  opinion of
counsel  acceptable to the Company,  or (3) in a transaction  that meets all the
requirements of Rule l44 of the Securities and Exchange Commission. If shares of
stock covered by the Plan have been  registered with the Securities and Exchange
Commission,  no such  restrictions on resale shall apply,  except in the case of
optionees who are directors, officers, or principal shareholders of the Company.
Such persons may dispose of shares only by one of the three aforesaid methods.

         9. Use of Proceeds.  The proceeds received by the Company from the sale
of Common Stock pursuant to the exercise of Options granted under the Plan shall
be added to the Company's general funds and used for general corporate purposes.

<PAGE>

         l0.  Amendment,  Suspension,  and  Termination  of Plan.  The  Board of
Directors may alter,  suspend, or discontinue the Plan, but may not, without the
approval of a majority of those holders of the Company's  Common Stock voting in
person  or by proxy  at any  meeting  of the  Company's  shareholders,  make any
alteration  or amendment  thereof which  operates to (a) abolish the  Committee,
change the qualification of its members,  or withdraw the  administration of the
Plan from its supervision, (b) make any material change in the class of eligible
employees  as defined in  paragraph  5, (c)  increase the total number of shares
reserved  for  purposes  of this Plan except as  provided  in  paragraph  7, (d)
increase  the  total  number of shares  for  which an option or  options  may be
granted to any one  employee,  (e)  extend  the term of the Plan or the  maximum
option  periods  provided in paragraph 6, (f) decrease the minimum  option price
provided in paragraph  6, except as provided in  paragraph 7, or (g)  materially
increase the benefits accruing to employees participating under this Plan.

              Unless  the Plan shall  theretofore  have been  terminated  by the
Board,  the Plan shall terminate ten years after the effective date of the Plan.
No Option may be granted during any  suspension or after the  termination of the
Plan. No amendment,  suspension,  or termination  of the Plan shall,  without an
Optionee's  consent,  alter or impair any of the rights or obligations under any
Option theretofore granted to such Optionee under the Plan.

         11. Limitations.  Every right of action by any person receiving options
pursuant to this Plan against any past,  present or future  member of the Board,
or any officer or employee of the Company  arising out of or in connection  with
this Plan shall,  irrespective of the place where such action may be brought and
irrespective of the place of residence of any such director, officer or employee
cease and be barred  by the  expiration  of one year from the date of the act or
omission in respect of which such right of action arises.

         12.  Governing  Law.  The  Plan  shall  be  governed  by the  laws of
      the  State of Delaware.

         13. Expenses of Administration.  All costs and expenses incurred in the
operation and administration of this Plan shall be borne by the Company.






                       NEW YORK REGIONAL RAIL CORPORATION
                                STOCK BONUS PLAN


      l.  Purpose.  The  purpose  of this Stock  Bonus  Plan is to  advance  the
interests  of New  York  Regional  Rail  Corporation  (the  "Company")  and  its
shareholders,   by  encouraging  and  enabling  selected  officers,   directors,
consultants  and key employees  upon whose  judgment,  initiative and effort the
Company is largely  dependent for the  successful  conduct of its  business,  to
acquire and retain a  proprietary  interest in the Company by  ownership  of its
stock,  to keep personnel of experience and ability in the employ of the Company
and to compensate them for their  contributions to the growth and profits of the
Company and thereby  induce them to continue to make such  contributions  in the
future.

      2.    Definitions.

      A.    "Board" shall mean the board of directors of the Company.

      B. "Committee" means the directors duly appointed to administer the Plan.

      C.    "Plan" shall mean this Stock Bonus Plan.

      D.  "Bonus  Share"  shall mean the shares of common  stock of the  Company
reserved  pursuant to Section 4 hereof and any such shares issued to a Recipient
pursuant to this Plan.

      E.  "Recipient"  shall  mean any  individual  rendering  services  for the
Company to whom shares are granted pursuant to this Plan.

      3.  Administration  of Plan. The Plan shall be administered by a committee
of two or more directors appointed by the Board (the "Committee"). The Committee
shall report all action taken by it to the Board.  The Committee shall have full
and final authority in its discretion, subject to the provisions of the Plan, to
determine  the  individuals  to whom and the time or times at which Bonus Shares
shall be granted and the number of Bonus  Shares;  to construe and interpret the
Plan;  and to make all other  determinations  and take all other actions  deemed
necessary  or  advisable  for the proper  administration  of the Plan.  All such
actions and  determinations  shall be conclusively  binding for all purposes and
upon all persons.

      4. Bonus Share  Reserve.  There shall be established a Bonus Share Reserve
to which shall be credited  750,000 shares of the Company's common stock. In the
event that the shares of common  stock of the Company  should,  as a result of a
stock split or stock dividend or  combination of shares or any other change,  or
exchange  for other  securities  by  reclassification,  reorganization,  merger,
consolidation,  recapitalization  or  otherwise,  be  increased  or decreased or
changed into or exchanged for, a different  number or kind of shares of stock or
other securities of the Company or of another corporation,  the number of shares
then  remaining in the Bonus Share  Reserve shall be  appropriately  adjusted to
reflect such action.  Upon the grant of shares hereunder,  this reserve shall be
reduced by the number of shares so granted.  Distributions  of Bonus Shares may,
as the Committee shall in its sole discretion determine, be made from authorized
but unissued shares or from treasury shares.  All authorized and unissued shares
issued  as Bonus  Shares in  accordance  with the Plan  shall be fully  paid and
nonassessable and free from preemptive rights.

<PAGE>

      5. Eligibility, and Granting and Vesting of Bonus Shares. Bonus Shares may
be granted  under the Plan to the Company's  employees,  directors and officers,
and  consultants  or advisors to the  Company,  provided  however that bona fide
services  shall be rendered by such  consultants  or advisors and such  services
must  not  be  in  connection  with  the  offer  or  sale  of  securities  in  a
capital-raising transaction.

      The  Committee,  in its  sole  discretion,  is  empowered  to  grant to an
eligible Participant a number of Bonus Shares as it shall determine from time to
time.  Each grant of these Bonus  Shares  shall  become  vested  according  to a
schedule to be established by the Committee  directors at the time of the grant.
For  purposes  of this plan,  vesting  shall mean the  period  during  which the
recipient must remain an employee or provide  services for the Company.  At such
time as the  employment  of the  Recipient  ceases,  any shares not fully vested
shall be  forfeited  by the  Recipient  and shall be returned to the Bonus Share
Reserve. The Committee, in its sole discretion,  may also impose restrictions on
the future  transferability of the bonus shares, which restrictions shall be set
forth on the notification to the Recipient of the grant.

      The aggregate number of Bonus Shares which may be granted pursuant to this
Plan shall not exceed the amount available therefore in the Bonus Share Reserve.

      6. Form of Grants.  Each grant shall  specify  the number of Bonus  Shares
subject thereto, subject to the provisions of Section 5 hereof.

      At the time of making any grant,  the Committee shall advise the Recipient
by delivery of written notice, in the form of Exhibit A hereto annexed.

      7.    Recipients' Representations.

      A. The Committee  may require  that,  in acquiring  any Bonus Shares,  the
Recipient  agree with,  and  represent  to, the Company  that the  Recipient  is
acquiring  such Bonus Shares for the purpose of  investment  and with no present
intention  to  transfer,  sell  or  otherwise  dispose  of  shares  except  such
distribution by a legal  representative as shall be required by will or the laws
of any jurisdiction in winding-up the estate of any Recipient. Such shares shall
be transferrable  thereafter only if the proposed  transfer shall be permissable
pursuant  to  the  Plan  and  if,  in the  opinion  of  counsel  (who  shall  be
satisfactory  to  the  Committee),  such  transfer  shall  at  such  time  be in
compliance with applicable securities laws.

            B. To effectuate  Paragraph A above,  the Recipient shall deliver to
the Committee,  in duplicate,  an agreement in writing, signed by the Recipient,
in form  and  substance  as set  forth in  Exhibit  B  hereto  annexed,  and the
Committee shall forthwith acknowledge its receipt thereof.



<PAGE>


      8. Restrictions  Upon Issuance.  A. Bonus Shares shall forthwith after the
making  of  any  representations   required  by  Section  6  hereof,  or  if  no
representations  are required then within thirty (30) days of the date of grant,
be duly issued and transferred and a certificate or certificates for such shares
shall be issued in the  Recipient's  name.  The Recipient  shall  thereupon be a
shareholder  with respect to all the shares  represented by such  certificate or
certificates,  shall have all the rights of a  shareholder  with  respect to all
such  shares,  including  the  right to vote  such  shares  and to  receive  all
dividends  and other  distributions  (subject to the  provisions of Section 7(B)
hereof)  paid with respect to such shares.  Certificates  of stock  representing
Bonus  Shares  shall be  imprinted  with a legend to the effect  that the shares
represented thereby are subject to the provisions of this Agreement,  and to the
vesting and transfer limitations established by the Committee, and each transfer
agent for the common  stock shall be  instructed  to like effect with respect of
such shares.

      B. In the event that, as the result of a stock split or stock  dividend or
combination of shares or any other change, or exchange for other securities,  by
reclassification,  reorganization,  merger,  consolidation,  recapitalization or
otherwise,  the  Recipient  shall,  as  owner of the  Bonus  Shares  subject  to
restrictions  hereunder, be entitled to new or additional or different shares of
stock or securities, the certificate or certificates for, or other evidences of,
such new or additional or different shares or securities,  together with a stock
power or other  instrument  of transfer  appropriately  endorsed,  shall also be
imprinted  with a legend as provided in Section 7(A),  and all provisions of the
Plan relating to restrictions  herein set forth shall thereupon be applicable to
such  new or  additional  or  different  shares  or  securities  to  the  extent
applicable to the shares with respect to which they were distributed.

      C. The grant of any Bonus Shares shall be subject to the condition that if
at any time the Company shall determine in its discretion that the  satisfaction
of  withholding  tax or other  withholding  liabilities,  or that  the  listing,
registration,  or  qualification of any Bonus Shares upon such exercise upon any
securities  exchange  or under any state or federal  law, or that the consent or
approval of any regulatory body, is necessary or desirable as a condition of, or
in connection  with,  the issuance of any Bonus Shares,  then in any such event,
such  exercise  shall  not  be  effective  unless  such  withholding,   listing,
registration,  qualification, consent, or approval shall have been ef- fected or
obtained free of any conditions not acceptable to the Company.

      D. Unless the Bonus Shares covered by the Plan have been  registered  with
the Securities and Exchange  Commission  pursuant to Section 5 of the Securities
Act of l933,  each Recipient  shall,  by accepting a Bonus Share,  represent and
agree,  for  himself  and his  transferrees  by will or the laws of descent  and
distribution,  that all Bonus Shares were  acquired for  investment  and not for
resale or distribution.  The person entitled to receive Bonus Shares shall, upon
request  of the  Committee,  furnish  evidence  satisfactory  to  the  Committee
(including a written and signed representation) to the effect that the shares of
stock are being  acquired  in good  faith for  investment  and not for resale or
distribution.  Furthermore, the Committee may, if it deems appropriate,  affix a
legend to  certificates  representing  Bonus Shares  indicating  that such Bonus
Shares have not been registered with the Securities and Exchange  Commission and
may so notify the Company's  transfer agent. Such shares may be disposed of by a
Recipient  in  the  following   manner  only:   (l)  pursuant  to  an  effective
registration  statement  covering  such  resale or reoffer,  (2)  pursuant to an
applicable  exemption  from  registration  as indicated in a written  opinion of
counsel  acceptable to the Company,  or (3) in a transaction  that meets all the
requirements  of Rule l44 of the  Securities and Exchange  Commission.  If Bonus
Shares covered by the Plan have been registered with the Securities and Exchange
Commission,  no such  restrictions on resale shall apply,  except in the case of
Recipients  who  are  directors,  officers,  or  principal  shareholders  of the
Company.  Such persons may dispose of shares only by one of the three  aforesaid
methods.

<PAGE>

      9.  Limitations.  Neither  the action of the Company in  establishing  the
Plan,  nor any action taken by it nor by the Committee  under the Plan,  nor any
provision  of the Plan,  shall be construed as giving to any person the right to
be retained in the employ of the Company.

      Every  right of  action by any  person  receiving  shares of common  stock
pursuant to this Plan against any past,  present or future  member of the Board,
or any officer or employee of the Company  arising out of or in connection  with
this Plan  shall,  irrespective  of the place  where  action may be brought  and
irrespective of the place of residence of any such director, officer or employee
cease and be barred  by the  expiration  of one year from the date of the act or
omission in respect of which such right of action arises.

      10.  Amendment,  Suspension  or  Termination  of the  Plan.  The  Board of
Directors may alter, suspend, or discontinue the Plan at any time.

      Unless the Plan shall  theretofore  have been terminated by the Board, the
Plan shall  terminate ten years after the  effective  date of the Plan. No Bonus
Share may be granted during any suspension or after the termination of the Plan.
No  amendment,   suspension,  or  termination  of  the  Plan  shall,  without  a
recipient's consent,  alter or impair any of the rights or obligations under any
Bonus Share theretofore granted to such recipient under the Plan.

      11.   Governing Law.  The Plan shall be governed by the laws of the State
of Delaware.

      12.  Expenses of  Administration.  All costs and expenses  incurred in the
operation and adminstration of this Plan shall be borne by the Company.







               CERTIFICATE OF DESIGNATION, PREFERENCES AND RIGHTS
                        OF THE SERIES B PREFERRED STOCK
                                       OF
                       NEW YORK REGIONAL RAIL CORPORATION

         I, Robert R. Crawford,  the President and Chief  Executive  Officer,
 and Assistant Secretary of New York Regional Rail Corporation, a Delaware
 corporation, DO HEREBY CERTIFY:

         That pursuant to the authority conferred upon the Board of Directors by
the  Articles of  Incorporation,  the Board of  Directors  on January 21,  1997,
adopted the following  resolution creating a series of preferred shares,  $0.001
par value per share, designated as the Series B Preferred Shares.

         The relative rights and preferences of the Series B Preferred Stock are
as follows:

         1. Designation and Amount.  The shares of such series shall be designed
as the "Series B Preferred  Shares" (the "Series B Preferred  Shares"),  and the
number of shares  constituting  such series shall be 5,250. The number of shares
constituting   such  series  may,   unless   prohibited   by  the   Articles  of
Incorporation,  be decreased by resolution  of the Board of Directors;  provided
that no  decrease  shall  reduce  the number of Series B  Preferred  Shares to a
number less than the number of shares then outstanding plus the number of shares
issuable upon the exercise of  outstanding  options,  rights or warrants or upon
the  conversion  of  any  outstanding   securities  issued  by  the  Corporation
convertible into Series B Preferred Shares.

         2.   Dividends and Distributions

         (i) The  holders of Series B Preferred  Shares,  in  preference  to the
holders of Common Shares, shall be entitled to receive, when, as and if declared
by the Board of Directors out of funds legally available for the purpose, annual
dividends  payable  in cash  (each  such  date  being  referred  to  herein as a
"Dividend Payment Date"), commencing twelve months from the date of the issuance
of the Series B Preferred Shares, at the rate of $9.00 per share.

         (ii)  Dividends  which are not  declared  will  accrue.  Dividends  not
declared will be cumulative.  Accrued but unpaid  dividends shall bear interest.
Dividends paid on the Series B Preferred Shares in an amount less than the total
amount of such  dividends  at the time such  dividends  are  declared and become
payable  shall be allocated  pro rata on a share-by-  share basis among all such
shares  outstanding  at that time.  The Board of Directors may fix a record date
for the  determination  of  holders of Series A  Preferred  Shares  entitled  to
receive payment of a dividend or  distribution  declared  thereon,  which record
date  shall be not more than  fifteen  (15) days prior to the date fixed for the
payment thereof.

<PAGE>

         (iii) The  Corporation  will have the  right to pay any  dividend  with
shares of its common stock for each dollar of dividend.

         3. Voting Rights.  Except as otherwise  provided by law, the holders of
Series B Preferred  Shares shall have no voting  rights and their  consent shall
not be required  (except to the extent required by law) for taking any corporate
action.

         4.   Certain Restrictions

         (i) Whenever dividends declared or other  distributions  payable on the
Series B  Preferred  Shares as  provided  in  Section 2 hereof  are in  arrears,
thereafter  and  until  all  unpaid  dividends  and  distributions  on  Series B
Preferred Shares outstanding shall have been paid in full, the Corporation shall
not:

              (a) declare or pay dividends, or make any other distributions,  on
any shares of stock ranking junior (either as to dividends or upon  liquidation,
dissolution or winding up) to the Series B Preferred Shares;

                  (b) declare or pay dividends, or make any other distributions,
on any shares of stock  ranking  on a parity  (either  as to  dividends  or upon
liquidation,  dissolution  or winding  up) with the Series B  Preferred  Shares,
except  dividends  paid  ratably on the Series B  Preferred  Shares and all such
parity stock on which  dividends  are payable or in arrears in proportion to the
total amounts to which the holders of all such shares are then entitled;

              (c) redeem or purchase  or  otherwise  acquire  for  consideration
shares of any stock ranking junior (either as to dividends or upon  liquidation,
dissolution or winding up) to the Series B Preferred  Shares,  provided that the
Corporation may at any time redeem,  purchase or otherwise acquire shares of any
such junior  stock in exchange  for shares of stock of the  Corporation  ranking
junior (both as to dividends and upon liquidation, dissolution or winding up) to
the Series B Preferred Shares; or

              (d) redeem or purchase or otherwise  acquire for consideration any
Series B Preferred  Shares,  or any shares of stock ranking on a parity with the
Series B Preferred  Shares,  except in accordance  with a purchase offer made in
writing or by  publication  (as  determined  by the Board of  Directors)  to all
holders  of such  shares  upon  such  terms  as the  Board of  Directors,  after
consideration of the respective  annual dividend rates and other relative rights
and  preferences of the respective  series and classes,  shall determine in good
faith will result in fair and equitable treatment among the respective series of
classes.

<PAGE>

         (ii) The Corporation shall not permit any subsidiary of the Corporation
to purchase or otherwise  acquire for  consideration  any shares of stock of the
Corporation unless the Corporation could, under subparagraph (i) of this Section
4, purchase or otherwise acquire such shares at such time and in such manner.

         5.  Reacquired  Shares.  Any Series B  Preferred  Shares  purchased  or
otherwise  acquired by the Corporation in any manner whatsoever shall constitute
authorized  but unissued  Preferred  Shares and may be reissued as part of a new
series  of  Preferred  Shares  by  resolution  or  resolutions  of the  Board of
Directors,  subject to the  conditions  and  restrictions  on issuance set forth
herein,  in the  Articles  of  Incorporation,  or in any  other  Certificate  of
Designation  creating a series of Preferred  Shares or as otherwise  required by
law.

         6.  Liquidation,  Dissolution  or  Winding  Up.  Upon any  liquidation,
dissolution or winding up of the Corporation,  no distribution  shall be made to
the holders of shares of stock  ranking  junior  (either as to dividends or upon
liquidation, dissolution or winding up) to the Series A Preferred Shares unless,
prior thereto, the holders of Series B Preferred Shares shall have received $100
per  share,   plus  an  amount  equal  to  declared  and  unpaid  dividends  and
distributions thereon to the date of such payment.

         7. Consolidation,  Merger, Exchange, etc. In case the Corporation shall
enter into any consolidation,  merger, combination,  statutory share exchange or
other  transaction  in which the Common Shares are exchanged for or changed into
other stock or  securities,  money and/or any other  property,  then in any such
case the Series B Preferred Shares shall at the same time be similarly exchanged
or changed into preferred  shares of the surviving  entity providing the holders
of such Preferred  Shares with (to the extent possible) the same relative rights
and preferences as the Series B Preferred Shares.

         8. Redemption.  At any time prior to June 30, 1997, the Corporation may
redeem any or all of the Series B Preferred  Shares by sending to the holder (or
holders)  of the Series B  Preferred  Shares  whose  shares are to be redeemed a
notice of redemption,  together with payment by Corporation  check in the amount
of $120 for  each  Series  B  Preferred  Share  to be  redeemed.  Notice  of the
redemption  shall  be  effective  when the  Corporation  deposits  such  notice,
together with the required payment, in the United States mails,  postage prepaid
and  addressed  to the  record  holder of the Series B  Preferred  Shares at the
address last shown on the Corporation's records.

         9.   Conversion.

              (a) At the option of the holder of Series B Preferred Shares,  the
Preferred  Shares are  convertible on or after June 30, 1997 on the basis of one
share of Preferred  Stock for 1,100 shares of the  Corporation's  Common  Stock.
Notice of the conversion  shall be effective when such notice is received by the
Corporation,  signed by the record holder of the Series B preferred shares,  and
specifying the number of shares to be converted.

<PAGE>

              (b) If at the time a Series B Preferred  Share is  converted  into
common stock the Corporation does not have a current  registration  statement in
effect with the Securities and Exchange  Commission  covering the resale of such
shares, then the Corporation will issue to the holder of such preferred share an
additional 300 shares of the  Corporation's  common stock.  The Corporation will
not have any  liability to the holders of the Series B Preferred  Shares for the
failure to register the common stock  issuable upon the conversion of the Series
B  Preferred  Shares  other than the  issuance of 300  additional  shares of its
common stock.

              (c) In the event the Corporation  shall at any time after March 1,
1997 declare or pay any dividend on Common Shares payable in Common  Shares,  or
effect a subdivision or combination or consolidation  of the outstanding  Common
Shares (by  reclassification  or  otherwise)  into a greater or lesser number of
Common Shares,  then in each such case the number of Common Shares issuable upon
the conversion of each Series B Preferred Share shall be determined as follows:

               X
               Y x CA = Shares  issuable  upon the  conversion  of each Share of
Series B Preferred Stock.

       X = the number of Common Shares that were outstanding  immediately  prior
to such event.

       Y = the number of Common Shares outstanding immediately after such event.

       CA = Conversion Amount in effect immediately prior to such event. Initial
 .Conversion Amount is 1,100 shares, provided,  however if at the time a Series B
Preferred Share is converted into common stock the  Corporation  does not have a
current  registration  statement  in effect  with the  Securities  and  Exchange
Commission  covering  the resale of such  shares,  then the  Initial  Conversion
Amount will be 1,400 shares.  The Corporation will not have any liability to the
holders of the Series B Preferred  Shares for the failure to register the common
stock issuable upon the  conversion of the Series B Preferred  Shares other than
the issuance of the additional shares of its common stock as provided above.

<PAGE>

    IN WITNESS  WHEREOF,  I have executed this  Certificate of Designation,
 Preferences and Rights this 20th day of June, 1997.

                                       Robert Crawford
                                  President and Secretary

STATE OF  Colorado      )
                        )ss.
COUNTY OF Denver        )

         Subscribed  and  sworn to before  me this  20th day of June,  1997,  by
Robert  Crawford,  President and Secretary of New York Regional Rail Corporation
on behalf of such Corporation.

         Witness my hand and official seal.



                                              Notary Public
           My commission expires:



                                  SUBSIDIARIES



                              State of           Named Used by Subsidiary
Name                       Incorporation            to Conduct Business

New York State Regional      Delaware        New York Regional Rail Corporation
  Rail corporation

New York Cross Harbor        New York       New York Cross Harbor Railroad, Inc.
  Railroad, Inc.

CH Proprietary, Inc.         New Jersey      None

J.S. Transportation, Inc.    New Jersey      J.S. Transportation, Inc.






<TABLE> <S> <C>


<ARTICLE>                     5

<CIK>                                        1020173
<NAME>                                       New York Regional Rail Corporation
<MULTIPLIER>                                  1
<CURRENCY>                                     U.S

<S>                                              <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-START>                                 JAN-1-1998
<PERIOD-END>                                   DEC-31-1998
<EXCHANGE-RATE>                                1
<CASH>                                         8,291
<SECURITIES>                                   0
<RECEIVABLES>                                  127,867
<ALLOWANCES>                                   13,715
<INVENTORY>                                    0
<CURRENT-ASSETS>                               132,938
<PP&E>                                         4,465,960
<DEPRECIATION>                                 1,583,136
<TOTAL-ASSETS>                                 3,117,712
<CURRENT-LIABILITIES>                          4,709,164
<BONDS>                                        0
                          0
                                    1,268,000
<COMMON>                                       14,562
<OTHER-SE>                                     (3,114,739)
<TOTAL-LIABILITY-AND-EQUITY>                   3,117,712
<SALES>                                        1,178,507
<TOTAL-REVENUES>                               1,178,507
<CGS>                                          1,002,428
<TOTAL-COSTS>                                  0
<OTHER-EXPENSES>                               2,029,070
<LOSS-PROVISION>                               110,000
<INTEREST-EXPENSE>                             589,880
<INCOME-PRETAX>                                2,552,871
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            2,552,871
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   2,552,871
<EPS-BASIC>                                  (0.02)
<EPS-DILUTED>                                  (0.02)









</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission