PIONEER RAILCORP
10KSB, 1996-03-27
RAILROADS, LINE-HAUL OPERATING
Previous: PIONEER RAILCORP, 8-K, 1996-03-27
Next: FENIMORE ASSET MANAGEMENT TRUST FAM VALUE FUND SERIES, 485BPOS, 1996-03-27



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-KSB

Annual Report Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of
1934

                   For the fiscal year ended December 31, 1995

                        Commission File Number 33-6658-C

                                Pioneer Railcorp
             ------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

           Iowa                                37-1191206
- -------------------------------           -------------------
(State or other jurisdiction of           (IRS Employer ID #)
incorporation or organization)

1318 S. Johanson Rd
Peoria, IL                                       61607
- ----------------------------------------       ----------
(Address of principal executive offices)       (Zip code)

Registrant's telephone number:     309-697-1400
                                   ------------

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

 Title of each Class      Name of each exchange on which registered
- ---------------------     ------------------------------------------
Common Stock, Class A                 Chicago Stock Exchange

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

Common stock,  Class A ($.001 par value)  Common  Stock,  Class B (no par value)
(Title of Class)

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports),  and (2) has been
subject to such filing requirements for the past 90 days. YES [X]   NO [ ]

Check if there is no disclosure of delinquent filers in response to Item 405 of
Regulation S-B contained in this form, and no disclosure will be contained, to
the best of the registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-KSB or any
amendment to this Form 10-KSB. [X]

Issuer's revenues for the fiscal year ended December 31, 1995 were $8,577,421.

The  aggregate  market  value of  voting  stock  held by  non-affiliates  of the
Registrant on March 25, 1996 was $9,680,930

                                    4,510,243
             ------------------------------------------------------
             (Shares of Common Stock outstanding on March 25, 1996)
<PAGE>


PART I

Item 1.  Business

General

Pioneer Railcorp, an Iowa corporation, is a railroad holding company. As used in
this Form 10-KSB,  unless the context requires otherwise,  the term "Company" or
"PRC" refers to the parent, Pioneer Railcorp and its subsidiaries: West Michigan
Railroad Co. (WJ) (formerly West Jersey Railroad Co.),  Wabash & Western Railway
Co. (WGRY)  (formerly Wabash & Grand River Railway Co.), Fort Smith Railroad Co.
(FSR),  Alabama  Railroad Co. (ALAB),  Mississippi  Central Railroad Co. (MSCI),
Alabama & Florida Railway Co. (AF), Decatur Junction Railway Co. (DT),  Vandalia
Railroad Company (VRRC), Minnesota Central Railroad Co. (MCTA), Pioneer Railroad
Equipment  Co., Ltd.  (PREL),  Pioneer Air,  Inc.  (PAR),  and Pioneer  Railroad
Services, Inc. (PRS).

The Company  operates in one business segment - railroad  transportation.  PRC's
rail  system  provides  shipping  links  for  customers  along  its  routes  and
interchanges  with six major  railroads,  Burlington  Northern Santa Fe Railroad
(BNSF),  Conrail,  Inc. (CR), CSX Transportation (CSX) Illinois Central Railroad
(IC),   Norfolk   Southern   Railway  (NS)  and  Union  Pacific  Railroad  (UP).
Additionally,  the Company has interchanges  with three smaller  railroads,  the
Kansas City Southern Railway (KCS),  the Arkansas & Missouri  Railroad (AM), and
the Twin  Cities & Western  Railway  (TCW).  PRC's  rail  system is  devoted  to
carrying  freight.  PRC also  seeks to  encourage  development  on or near,  and
utilization  of, its real estate right of way by potential  shippers as a source
of additional revenue. The Company also generates revenue by granting to various
entities,   such  as  utilities,   pipeline   andcommunications   companies  and
non-industrial  tenants, the right to occupy its railroad right of way and other
real estate property. The Company also hires rail equipment to, and repairs rail
equipment owned by, others.

Railroad Operations

On October 1,  1988,  Pioneer  Railcorp  became  the  lessee and  operator  of a
railroad line in Salem and  Gloucester  counties,  New Jersey.  On July 1, 1990,
Pioneer  Railcorp  assigned  its lease to the West Jersey  Railroad  Co. (WJ), a
Class III common  carrier  freight  railroad and a  wholly-owned  subsidiary  of
Pioneer  Railcorp.  The lease ended April 30, 1995,  and the WJ's offer to renew
the lease was not accepted.

On July 7, 1991, the Fort Smith Railroad Co. (FSR), a wholly-owned subsidiary of
Pioneer  Railcorp,  entered  into a  twenty-year  lease (with three  twenty-year
renewals) with the Missouri Pacific Railroad Company (MP) to operate 49 miles of
track from Fort Smith to Paris,  Arkansas. The FSR's primary interchange is with
the Union Pacific Railroad Company (UP), parent of the MP. FSR also interchanges
with the  Arkansas & Missouri  Railroad  Co. (AM) and the Kansas  City  Southern
Railway (KCS). The traffic base on the FSR is very diversified with both inbound
and outbound shipments.  The principal  commodities are iron/steel,  scrap, baby
food,  fiberglass,  particle board,  charcoal,  grains,  frozen  poultry,  meal,
chemicals,  alcoholic  beverages,  industrial sand,  lumber,  paper,  pulpboard,
fiberboard,  peanuts,  fertilizer and military movements. There are eleven other
products which are shipped on a periodic  basis.  In January of 1995 the FSR and
the MP jointly filed an abandonment  application  with the  Interstate  Commerce
Commission (ICC) to abandon  approximately 31 miles of leased railroad.  On July
6, 1995 the petition  was granted by the ICC  effective  August 19,  1995.  This
action reduced the miles of track leased and operated by the FSR to 18 miles.

On October 25, 1991,  the Alabama  Railroad  Co., a  wholly-owned  subsidiary of
Pioneer Railcorp, purchased 60 miles of railroad facilities and real estate from
CSX Transportation (CSX) and commenced operations soon thereafter.  The purchase
was funded by issuing a mortgage  note  secured by the property for $300,000 and
issuing  $432,000 of preferred  stock.  The line runs from Flomaton to Corduroy,
Alabama,  and  interchanges  with  CSX in  Flomaton.  The  railroad's  principal
commodities are outbound lumber products,  primarily  pulpwood,  particle board,
and finished lumber.

On April 1, 1992,  Pioneer  Railcorp  purchased  the common stock of the Natchez
Trace Railroad from Kyle Railways, Inc. (which formed the shortline railroad and
operated  it since  1982).  This  purchase  was  funded by cash,  a note to Kyle
Railways,  Inc. and by the  assumption  of debt.  The railroad runs from Oxford,
Mississippi to Grand Junction, Tennessee, a total of 56.5 miles, 51 of which are
located in Mississippi. The railroad interchanges with the NS at Grand Junction,
Tennessee and the BNSF at Holly Springs,  Mississippi.  The Company  changed the
name of this wholly-owned  subsidiary to Mississippi Central Railroad Co. (MSCI)
in January  1993.  The traffic base on the MSCI is primarily  outbound  finished
wood products and inbound products,  such as resins,  chemicals and pulpwood for
the  production of finished wood products.  Other  products  shipped on the MSCI
include scrap steel and cottonseed.
<PAGE>


On November 23,  1992,  the Alabama & Florida  Railway Co. (AF), a  wholly-owned
subsidiary of Pioneer  Railcorp,  purchased the tangible assets of the A&F Inc.,
d/b/a the Alabama & Florida Railroad  Company.  This line runs from Georgiana to
Geneva,  Alabama, a distance of 76 miles and interchanges with CSX at Georgiana.
The AF's principal commodities are inbound resins,  plastic pellets,  fertilizer
and outbound peanuts, scrap plastic and pulpwood.

On September 23, 1993,  the Decatur  Junction  Railway Co. (DT), a  wholly-owned
subsidiary of Pioneer Railcorp,  signed a lease agreement with Cisco Co-op Grain
Company  (Cisco) and on  September  24,  1993 with  Central  Illinois  Shippers,
Incorporated  (CISI),  for the lease of two  segments  of track in east  central
Illinois.  The  Cisco  segment  runs from  Green's  Switch  (Decatur)  to Cisco,
Illinois, approximately thirteen (13) miles. The CISI segment runs from Elwin to
Assumption,  Illinois, a distance of approximately seventeen (17) miles. The two
lines connect via trackage rights on the Illinois  Central Railroad (IC) through
Decatur,  Illinois,  a  distance  of  approximately  eight (8)  miles.  Railroad
operations  began on the Cisco segment  December 3, 1993,  and began on the CISI
segment  December 7, 1993.  Both leases run through  December 31, 2006.  Pioneer
Railcorp  has a 10 year  renewal  option on the Cisco line.  They  require DT to
perform  normalized  maintenance on the line and for DT to compensate the owners
based upon the number of cars handled.  This compensation requires the DT to pay
$10.00 per car on all cars over 1,000 per year on each segment.

On October 7, 1994,  Pioneer Railcorp acquired all the outstanding  common stock
of the Vandalia  Railroad Company in exchange for $300,000 cash and the issuance
of 57,500 shares of Pioneer Railcorp Rule 144 restricted Class A common stock at
$4.87 per share.  The line  located in  Vandalia,  Illinois,  interchanges  with
Conrail  and  is  approximately  3.45  miles  long.  The  Railroad's   principal
commodities are steel pipe, plastic pellets, fertilizer, and feed ingredients.

On December 12,  1994,  Pioneer  Railcorp's  wholly-owned  subsidiary  Minnesota
Central  Railroad  Co.,  acquired  certain  assets of MNVA  Railroad,  Inc.  The
purchase was consummated through the assumption of debt totaling $1,656,173. The
assets  purchased  included  approximately  94 miles of  operating  railroad  in
southwest  Minnesota,  7  locomotives,  33 railcars,  an engine house in Morton,
Minnesota,  several vehicles, pieces of maintenance equipment, and miscellaneous
parts, materials and supplies. The railroad interchanges with the BNSF at Hanley
Falls, MN and the TCW at Norwood, MN. The railroad's  principal  commodities are
grain, clay, fertilizer, canned goods, dairy products, and particle board.

On July 11, 1995,  Pioneer  Railcorp signed an agreement with the Trustee of the
Southwestern  Michigan  Railroad  Company,  Inc., d/b/a  Kalamazoo,  Lakeshore &
Chicago  Railroad  (KLSC),  to purchase all of the  tangible  assets of KLSC for
$300,000  cash and  $200,000 of Pioneer  Railcorp  common  stock.  Those  assets
include  approximately  15 miles  of  track  and  right-of-way,  extending  from
Hartford to Paw Paw, in Van Buren County, Michigan, a depot building and parking
lot in Paw Paw and various  attendant  licenses  and rights  involving  the real
estate.  This agreement was approved by the United States  Bankruptcy  Court for
the Western  District  of  Michigan  in an order that  became  final on or about
September 21, 1995.  Pioneer Railcorp then assigned its right to purchase to the
West Jersey Railroad Co., a wholly owned  subsidiary of Pioneer,  which had been
operating the former KLSC tracks under a Interstate Commerce Commission Directed
Service Order since June 24, 1995. West Jersey Railroad Co. amended its articles
of  incorporation  to change its name to "West Michigan  Railroad Co." effective
October 2, 1995. The sale was approved by the Interstate  Commerce Commission by
order served October 18, 1995, and the West Michigan  Railroad Co. took title to
the property on October 24, 1995.

Other Operations

Other  operations  engaged in by the Company are  performed  by its wholly owned
subsidiaries,  Pioneer  Railroad  Equipment Co., Ltd. (PREL) which was formed on
April 1, 1990 and Pioneer Railroad  Services,  Inc. (PRS) which began operations
on October 1, 1993. PREL leases equipment to the Company's  subsidiary railroads
and also purchases,  sells and leases  equipment to and from unrelated  parties.
PREL also earns income from non-company  railroads on its fleet of approximately
750 railcars (as of December  31, 1995) when they carry  freight on  non-company
railroads.  PREL also engages in retail sales of promotional items. PRS provides
accounting,  management,  marketing,  operational  and  agency  services  to the
Company's  subsidiary  railroads and also sells computer  technical services and
equipment to unrelated  parties.  In addition,  Pioneer Air Inc.,  was formed on
August  5,  1994 and  currently  owns a Cessna  421B  aircraft  which is used by
Pioneer Railcorp subsidiaries exclusively for Company business travel.
<PAGE>

Marketing

The Company's marketing department was established to foster continuing business
with existing  customers and to develop and attract new customers and additional
loadings on all PRC railroads.  The Company's  marketing  department is based in
Peoria, Illinois.

Distribution

Virtually all  interchange  traffic is with  unionized  Class I carriers,  and a
prolonged work stoppage on those  carriers would have a material  adverse impact
upon the Company;  however,  there has never been such a prolonged work stoppage
of the American railroad industry, and the Company considers the chances of that
to be remote.

Suppliers

The Company does not believe that the loss of any supplier would have a material
adverse effect on it's business, as there are alternative suppliers available.

Competition

With respect to the industry in which PRC operates,  the Company, like any other
railroad company,  faces intense  competition from the trucking industry,  barge
lines and other railroads for moving commodities.

In regards to competition for additional railroads,  as they become available on
the market,  either as direct  "spin-offs" from Class I Railroads or through the
secondary  market,  competition for these  acquisitions is intense.  The Company
believes that it has a competitive advantage for the acquisition of future Class
III  Railroads  due to  several  factors:  (1.) the  Company  has  acquired  and
currently operates multiple railroads, (2.) the Company's experienced management
team, (3.) the Company's proficiency with industry-trend technologies desired by
Class I Railroads,  such as  Electronic  Data  Interchange  (EDI),  and (4.) the
quality of the Company's employees.

Regulations

The   Company's   subsidiaries   are  subject  to   regulation  by  the  Surface
Transportation  Board of the U.S.  Department  of  Transportation,  the  Federal
Railroad  Administration (FRA), and certain state and local jurisdictions,  such
as state Departments of  Transportation,  in connection with some aspects of its
railroad operations. Such regulation affects rates, safety rules, maintenance of
track, other facilities, and right of way, and may effect the Company's revenues
and  expenses.  To date  there  has been no  material  effect  on the  Company's
operations  because of regulatory  action,  nor does the Company expect any such
effect in the foreseeable future.

Employees

On December 31, 1995,  the Company had 70  employees,  52 of whom are  operating
personnel, 14 support staff and 4 were executive officers.

During  1994  the   employees  of  the  FSR  voted  for  union   representation.
Negotiations are underway with the American Train Dispatchers Union which may or
may not result in a contract in the future.


Item 2.  Property

The Company  purchased in October 1994 a 16,000 square foot building  located in
Peoria,  Illinois as a permanent corporate  headquarters  facility.  The Company
moved its  corporate  office to these  facilities  in  November  1994.  With the
Company's business plan developing  rapidly,  the need for owned facilities with
ample room for  expansion  was  addressed  by this move.  The  Company's  former
headquarters in Chillicothe, Illinois is being offered for sale or lease.

A description of the Company's railroad  properties as of 12/31/95 by subsidiary
follows:

     a.) Fort Smith  Railroad  Co.  (FSR):  The FSR leases a line of railroad 18
         miles long from the Missouri  Pacific Railroad Company (a subsidiary of
         the Union Pacific Railroad Company). A twenty year lease was signed and
         operations  began on July 7,  1991.  The line runs  from Fort  Smith to
         Paris,  Arkansas.  The lease agreement  contains numerous  requirements
         including maintaining existing traffic patterns, repair and replacement
         of the right of way in the  condition  it was leased in and  payment of
         any  applicable  real estate taxes.  The Company is entitled to a fixed
         rate per carload  switched from the UP/MP as well as ninety  percent of
         new leases and  easements  and fifty  percent  of  existing  leases and
         easements on the property. As long as these lease requirements are met,
         the Company  may  continue  to operate on the rail  facilities  without
         rent.  The Company has three  twenty year  renewal  options.  The FSR's
         track is in good condition.
<PAGE>

     b.) Alabama  Railroad Co.  (ALAB):  The ALAB is a line totaling 60 miles of
         operating railroad running from Flomaton to Corduroy, Alabama which was
         purchased by the Company from CSX  Transportation  (CSX) on October 25,
         1991.  The purchase  included both the track  materials and  underlying
         real  estate  and also  included  some rail  assets  associated  with a
         connecting CSX line  abandonment.  These rail assets which were part of
         the  transaction  included an  additional  1.5 miles of real estate and
         track  materials and an additional 3.5 miles of track  materials  only,
         which had to be removed  within twelve months of the  transaction.  The
         purchase was funded by issuing a mortgage note for $300,000 and issuing
         $432,000 of preferred stock.  The Company  considers the track to be in
         good condition.

     c.) Mississippi  Central  Railroad Co. (MSCI):  The MSCI,  formerly Natchez
         Trace  Railroad  (NTR),  is a line  totaling  56.5  miles of  operating
         railroad running from Oxford, Mississippi to Grand Junction, Tennessee.
         Approximately  51 of the total  miles are  located in  Mississippi.  On
         April 1, 1992,  100% of the common stock of this railroad was purchased
         by the  Company  from  Kyle  Railways,  Inc.,  which had  operated  the
         shortline  railroad  since 1982.  The  purchase  was funded by internal
         cash,  a note to Kyle  Railways,  Inc. and by  assumption  of the NTR's
         debt. The Mississippi  portion of the line was owned by the Layfayette,
         Marshall and Benton  Regional  Railroad  Authority  and operated by the
         MSCI under a  lease-purchase  arrangement.  On December 21, 1993,  MSCI
         concluded the purchase of the Mississippi  portion of the line from the
         Rail  Authority.  The  Company  considers  the  track  to  be  in  good
         condition, as several bridge and track rehabilitations have taken place
         during the railroad's existence.  On February 25, 1991, a large washout
         occurred  on the line a short  distance  from where the line enters the
         city of Oxford, Mississippi,  denying access to several MSCI customers.
         In late 1995 the MSCI repaired the washout and re-opened the line.  The
         Company is actively  pursuing new business on this segment of the line;
         however no  significant  revenues were generated in 1995 as a result of
         the washout repair.

     d.) Alabama & Florida  Railway Co. (AF): On November 23, 1992,  the Company
         purchased 76 miles of track facilities and railroad equipment from A&F,
         Inc., which had been doing business as Alabama & Florida Railroad. This
         railroad runs between Georgiana and Geneva,  Alabama.  The purchase was
         funded by issuing a mortgage note for $1,750,000 and by the proceeds of
         the issuance of $431,000 in preferred  stock. The Company has an option
         from  CSX   Transportation  to  negotiate  a  purchase  price  for  the
         underlying real estate and currently  leases the property for a monthly
         payment of $1,667.  The Company has  exclusive  rights to the  revenues
         derived  from the land leases and  easements.  In  connection  with the
         operation of this line, the AF also leases from the Andalusia & Conecuh
         Railroad  Company a two mile  segment of track  connecting  to the AF's
         line in  Andalusia,  Alabama for $375 per month,  plus $15 per car over
         300 cars annually. The Company also absorbs the cost of all maintenance
         of  that  facility.  The  Company  considers  the  line  to be in  good
         condition.

     e.) Decatur Junction Railway Co. (DT): The DT leases from Cisco Co-op Grain
         Company (CISCO) a segment of track,  approximately  thirteen (13) miles
         in length, that runs from Green's Switch (Decatur,  Illinois) to Cisco,
         Illinois.  The DT also leases a segment of track from Central  Illinois
         Shippers,  Incorporated (CISI),  approximately  seventeen (17) miles in
         length, that runs from Elwin to Assumption, Illinois. The two lines are
         connected  via  trackage  rights  on  the  Illinois   Central  Railroad
         (approximately eight miles) through Decatur,  Illinois.  The DT's track
         is considered to be in good condition, as in recent years the owners of
         the line received in excess of $1,000,000 in rehabilitation grants from
         the Federal Railroad  Administration  (FRA). The Company is required to
         perform normal track maintenance.

     f.) Vandalia Railroad Company (VRRC):  The VRRC is approximately 3.45 miles
         of operating railroad located in Vandalia,  Illinois.  The railroad was
         purchased  with $300,000 cash and the issuance of 57,500 shares of Rule
         144  restricted  common stock of the  Registrant.  The VRRC has a lease
         with the City of Vandalia for the 3.45 miles of railway.  This lease is
         renewable  for ten year periods  beginning in September  2003,  and the
         lease of $1 is prepaid through  September  2003.  After September 2003,
         the lease  payments will be equal to $10 per loaded rail car handled in
         interchange. The Company considers the track to be in good condition.
<PAGE>

     g.) Minnesota Central Railroad Co. (MCTA): On December 12, 1994 the Company
         purchased  approximately  94 miles of  operating  railroad and railroad
         equipment  from MNVA  Railroad,  Inc.  The  purchase  was funded by the
         assumption of debt totaling  $1,656,173.  Certain  sections of the line
         are in poor  condition  and the Company  made a  significant  effort to
         improve the line in 1995,  and plans to repeat  these  efforts in 1996.
         The Company decided against seeking rehabilitation grant funds from the
         Minnesota  Department of Transportation and believes it can improve the
         track with its own resources.

     h.) West  Michigan  Railroad Co. (WJ): On July 11, 1995,  Pioneer  Railcorp
         signed an  agreement  with the  Trustee  of the  Southwestern  Michigan
         Railroad Company,  Inc., d/b/a Kalamazoo,  Lakeshore & Chicago Railroad
         (KLSC),  to purchase  all of the  tangible  assets of KLSC for $300,000
         cash and  $200,000  of Pioneer  Railcorp  common  stock.  Those  assets
         include  approximately  15 miles of track and  right-of-way,  extending
         from  Hartford  to Paw Paw,  in Van  Buren  County,  Michigan,  a depot
         building and parking lot in Paw Paw and various attendant  licenses and
         rights  involving the real estate.  This  agreement was approved by the
         United States  Bankruptcy Court for the Western District of Michigan in
         an order that became  final on or about  September  21,  1995.  Pioneer
         Railcorp  then  assigned  its  right to  purchase  to the  West  Jersey
         Railroad Co., a wholly owned subsidiary of Pioneer Railcorp,  which had
         been  operating  the former KLSC  tracks  under a  Interstate  Commerce
         Commission  Directed  Service  Order since June 24,  1995.  West Jersey
         Railroad Co. amended its articles of  incorporation  to change its name
         to "West Michigan Railroad Co." effective October 2, 1995. The sale was
         approved by the Interstate  Commerce Commission by order served October
         18, 1995, and the West Michigan Railroad Co. took title to the property
         on October 24, 1995.


Item 3.  Legal Proceedings

Several  lawsuits  were  pending  by and  against  Pioneer  Railcorp  and/or its
subsidiaries (collectively, the "Company") during 1995.

The Company (through its Decatur  Junction Railway Co.  subsidiary) was involved
in  litigation  in  both  state  and  federal  court  against   Indiana  Hi-Rail
Corporation  (the former  operator of DT's lines).  The cases  involved  alleged
breaches of contract by Indiana Hi-Rail Corporation ("IHRC"), and counter-claims
by IHRC against  Pioneer  Railcorp and DT. A settlement of all of thesecases was
reached with the Trustee of the IHRC's Bankruptcy Estate, and their dismissal is
pending.  The  settlement  did  not  have a  material  effect  on the  Company's
consolidated financial position or results of operations.

Two lawsuits  brought  against the Fort Smith Railroad Co. by a former  employee
went to trial  during the third  quarter of 1995.  That  trial  resulted  in the
dismissal  of one action and a jury verdict in favor of the Company in the other
action. Neither of those results was appealed.

The Fort Smith  Railroad was also involved as a Defendant in litigation  arising
out of an  accident  which  occurred  on or about  December  8,  1993 in which a
motorist was fatally  injured  when he collided  with an FSR train at a crossing
near Lavaca, Arkansas. That case was settled prior to trial. FSR was required to
pay its insurance  retention of $25,000,  which had already been reserved for in
1994.  The remainder of the  settlement  was paid by FSR's  liability  insurance
carrier.

There are a number of outstanding  issues between Minnesota Central Railroad Co.
("MCTA") and MNVA Railroad,  Inc. ("MNVA") and Dakota, Missouri Valley & Western
Railroad,  Inc.,  remaining from the asset sale from MNVA to MCTA last December.
Three cases,  involving  claims by and against MCTA and Pioneer,  are  currently
pending in Minnesota and Illinois. Management does not believe that any of these
cases will result in a material  adverse  effect on the  Company's  consolidated
financial position or results of operations.

A Federal Employer's  Liability Act ("FELA") lawsuit is also pending against the
Alabama & Florida  Railway Co. in  Alabama.  That action was brought by a former
employee of a track contractor (or its sub-contractor), and is being defended by
the contractor  pursuant to an indemnification  agreement.  The Company does not
believe it has any  liability in the matter,  and does not believe the case will
result in a material adverse effect on the Registrant's  consolidated  financial
position or results of operations.

The Company's  subsidiary  railroads have a number of claims against  delinquent
licensees,  customers and others, some of which are in litigation,  and other of
which are likely to result in litigation. None of the amounts involved, however,
would have a material impact on the Company's consolidated financial position or
results of operations if they proved to be uncollectible.
<PAGE>

In the course of business, the Company experiences crossing accidents,  employee
injuries,  delinquent and/or disputed accounts, and other incidents,  which give
rise to claims  that may result in  litigation.  Management  vigorously  pursues
settlement and release of such claims, but at any one time, some such incidents,
which could  result in lawsuits by and against the Company,  remain  unresolved.
Management believes it has valid claims for, or good defenses to, these actions.
Management considers such claims to be a routine part of the Company's business,
and as of the  date  of  this  Form  10-KSB,  management  believes  that no such
incident, which is not described herein, is likely to result in a liability that
would materially effect the Company's consolidated financial position or results
of operations.

Item 4.  Submission of Matters to a Vote of Security Holders.

There were no  matters  submitted  to  security  holders  for vote in the fourth
quarter 1995.

PART II


Item 5.  Market for Company's Common Equity and Related Stockholder
Matters.

 The  Company's  common stock  trades on the Chicago  Stock  Exchange  under the
trading  symbol "PRR".  The quarterly  high and low sales price of the Company's
common stock for the periods below are as follows (adjusted to reflect a 2 for 1
stock split on 6/30/95):

         94-1Q    94-2Q    94-3Q   94-4Q   95-1Q    95-2Q    95-3Q    95-4Q
         -----    -----    -----   -----   -----    -----    -----    -----

High     $2.19    $2.07    $3.00   $3.07   $2.63    $4.50    $4.50    $3.38
Low      $1.50    $1.33    $1.50   $2.34   $2.00    $2.19    $2.63    $2.00

As of December 31, 1995,  the Company had 1,753 common  stockholders  of record,
including brokers who hold stock for others. No common stock cash dividends have
been declared or paid.


Item 6.  Management's Discussion and Analysis of Financial Condition and
Results of Operations

Results of Operations

Year Ended December 31, 1995 Compared to Year Ended December 31, 1994

The Company's  net income in 1995  increased by 18% to $462,000 up from $391,000
in 1994.  Operating revenues  increased by $2.2 million,  or 35% to $8.6 million
from $6.4 million in 1994. Operating expenses increased in 1995 by $1.9 million,
or 38%,  to $6.9  million  from $5 million in the prior year.  Operating  income
increased in 1995 by  $300,000,  or 24% to $1.7 million from $1.4 million in the
prior year.

Operating Revenues:

Operating  revenues  increased in 1995 by $2.2 million,  or 35%, to $8.6 million
from $6.4  million in the prior  year.  The  increase in  operating  revenues is
attributable  to the first  full year of  operations  of the  Minnesota  Central
Railroad Co. and the Vandalia  Railroad  Co., and the increase in revenues  from
the Company's  growing railcar fleet. The Minnesota  Central,  which the Company
began  operating  December 13, 1994,  generated  an  additional  $1.3 million in
revenues in 1995. The Vandalia  Railroad,  which was purchased  October 7, 1994,
added an  additional  $209,000 in revenues in 1995.  Carhire  revenues  from the
Company's  railcar  fleet  (approximately  750 cars at  12/31/95)  increased  by
$700,000,  or 59%,  to $1.8  million  from $1.1  million in the prior  year.  In
addition,  1995 was the first year in which the Company made significant efforts
to lease its railcars and excess  locomotives to non-affiliated  entities.  This
activity  generated  $125,000 in  revenues in 1995.  The loss of the West Jersey
Railroad  Co.  lease in April 1995 and it's  subsequent  operation of the former
KLSC railroad, had an immaterial affect on operating revenues in 1995.

Other factors affected the Company's 1995 operating revenues.  In early February
1995 the  Company's  Decatur  Junction  Railway Co.  began  performing  contract
switching  for the Illinois  Central  Railroad.  This contract was executed as a
direct result of labor disputes at certain Decatur, Illinois industries, and the
refusal of  Illinois  Central  train  crews to cross the  picket  lines at local
industries.  This  contract,  which  ceased  in early  January  1996,  generated
$139,000 of revenue in 1995.

The Mississippi Central Railroad had a decrease in revenues of $132,000,  or 13%
to $925,000 from $1,057,000 in the prior year. This decrease was a direct result
of a reduction in particle board shipments in 1995 compared to 1994. The Company
does not  anticipate a further  decrease in this  business  for the  foreseeable
future.

The  remaining  operating  subsidiaries  had constant  overall  revenues in 1995
compared to 1994.
<PAGE>

Operating Expenses (general):

Operating  expenses  increased in 1995 by $1.9 million,  or 38%, to $6.9 million
from $5 million  in the prior  year.  The  increase  in  operating  expenses  is
attributable  to the first  full year of  operations  of the  Minnesota  Central
Railroad Co. and the Vandalia Railroad Co.,  increases in equipment  maintenance
resulting  from  the  Company's   growing   railcar  fleet,   and  increases  in
administrative  expenses  resulting  from the current,  and  anticipated  future
growth of the Company. The Minnesota Central,  which the Company began operating
December  13,  1994,  added $1.1  million of  operating  expenses  in 1995.  The
Vandalia  Railroad,  which was  purchased  October  7,  1994,  added  $66,000 of
operating  expenses in 1995.  Operating  expenses relating to the maintenance of
the Company's railcar fleet increased $188,000, or 72% to $448,000 from $260,000
in the prior year.  Administration expense increased $515,000 to $2,240,000,  or
30% from  $1,725,000 in the prior year. The loss of the West Jersey Railroad Co.
lease in April 1995 and it's  subsequent  operation of the former KLSC railroad,
had an immaterial effect on operating expenses in 1995.

Operating Expense Income Statement Line Item Discussion:

Maintenance of ways expense increased $287,000, or 49% to $878,000 from $591,000
in the prior year. This increase was a direct result of the Minnesota  Central's
first full year incremental  expense of $226,000.  The Vandalia  Railroad had an
insignificant  amount of  maintenance of way expense since it only operates 3.45
miles of trackage.  Other operating subsidiaries had constant maintenance of way
expense in 1995 compared to 1994,  with some reduction in expense being realized
through the use of contract services.

Maintenance of equipment expense increased  $385,000,  or 60% to $1,031,000 from
$646,000 in the prior year.  This  increase was a direct result of the Minnesota
Central's first year incremental expense of $152,000.  The Vandalia Railroad had
an insignificant  amount of maintenance of equipment expense.  In addition,  the
Company  had an  increase  of  $188,000  in expense  as a result of its  growing
railcar  fleet.  Other  operating   subsidiaries  had  constant  maintenance  of
equipment expense in 1995 compared to 1994.

Transportation  expense increased $402,000, or 28% to $1,823,000 from $1,421,000
in the prior year. This increase was a direct result of the Minnesota  Central's
first full year incremental expense of $532,000.  The Vandalia Railroad added an
incremental expense of $10,000 as a result of its first full year of operations.
The  Fort  Smith   Railroad  had  a  decrease  in   transportation   expense  of
approximately  $60,000 or 20% of its 1994 transportation costs and the Alabama &
Florida  Railway  had a decrease  of  $85,000 or 27% of its 1994  transportation
costs . Both of these  reductions  resulted from more  efficient  train handling
operations.  Other operating subsidiaries had constant transportation expense in
1995 compared to 1994.

Administration expense increased $515,000 to $2,240,000,  or 30% from $1,725,000
in the prior year. The Minnesota  Central's first full year incremental  expense
was $106,000. The Vandalia Railroad added an incremental expense of $48,000 as a
result of its first full year of operations. Professional fees increased $60,000
in  1995  primarily  resulting  from  security  registrations  and  other  legal
services. Printing and postage expense increased $26,000 also as a direct result
of  security  registrations.  The  Company  completed  its  first  full  year of
occupation  in its new corporate  headquarters.  This  expanded  facility  added
approximately  $42,000 of overhead  compared to occupancy  expense in the former
office.  Expenses  relating to the hiring of several  support  personnel in 1995
increased administrative costs by approximately $200,000.

Depreciation and amortization  expense increased  $295,000,  or 48%, to $914,000
compared to $619,000 in the prior  year.  Approximately  33% of the  increase in
this expense is related to the Minnesota Central Railroad.  Approximately 55% of
this increase is related to the Company's  growing railcar fleet.  The remainder
is attributed to other miscellaneous capital additions.

Other Income and Expense Income Statement Line Item Discussion:

Other  income  and  expenses,  excluding  interest  expense  and gain on sale of
assets, increased $80,000 to $133,000 compared to $53,000 in the prior year. The
majority of this income is generated  from the granting of easements  and leases
to use railroad right of way property. Also included in this income are revenues
generated from scrap sales, and other  non-operating  revenues and expenses.  No
item included in this category is material when considered alone.

Equipment  interest expense increased  $195,000,  or 69% to $475,000 compared to
$280,000  in the prior  year.  All of this  increase  is a result  of  financing
activities  for the  Company's  railcar  acquisitions.  Other  interest  expense
increased  $83,000 or 37% to  $310,000  compared  to $227,000 in the prior year.
Most of the  increase is related to the debt  assumed in the  Minnesota  Central
asset purchase.
<PAGE>

Net  gain on fixed  asset  dispositions  increased  $40,000  in 1995 to  $43,000
compared to $3,000 in 1994.  Approximately  $25,000 of the gain was attributable
to the sale of 2.8 miles of Alabama  Railroad  track  materials.  This track was
removed from an area on the line that has been out of service for several years.
The disposition of 2 railcars  resulted in an $18,000 gain. The remainder of the
net  gain  resulted  from  the  disposition  of other  miscellaneous  pieces  of
equipment, none of which was disposed of at a significant gain or loss.

In November 1995, the Financial  Accounting  Standards Board issued Statement of
Financial  Accounting  Standard No. 123 (SFAS 123),  "Accounting for Stock Based
Compensation." SFAS 123 encourages,  but does not require,  accounting for stock
based compensation  awards on the basis of fair value at the date the awards are
granted.  The fair value of the award is included in expense on the statement of
income.  Companies  that do not adopt SFAS 123 will be required to disclose what
net income and  earnings  per share would have been,  had they adopted SFAS 123.
SFAS 123 is effective for fiscal years  beginning  after  December 15, 1996. The
Company does not intend to adopt SFAS 123.

Liquidity and Capital Resources:

The Company  primarily  uses cash  generated  from  operations  to fund  working
capital  needs and relies on long-term  financing  for  railcars,  new operating
subsidiaries, and other significant capital expenditures.

The Company has $675,000 in unused working capital  facilities  available at the
end of 1995.  In addition,  the Company has seen the market value of its railcar
fleet increase significantly over the last several years. This increase in value
has resulted from the short supply of railcars  compared to the increased demand
for there use. The Company believes it could refinance part of its railcar fleet
with an asset based lender and generate up to $1 million in cash .

On July 1, 1995, the Company's  stock split and warrant  issuance became payable
to  shareholders.  The 2 for 1 stock split increased the number of shares issued
and  outstanding  from  2,098,042 to  4,196,084.  At the same time  shareholders
became  entitled  to purchase  an  additional  4,196,084  shares  through  stock
warrants  issued by the  Company as  dividends.  One warrant was issued for each
share of common stock held after the split,  entitling  the holder to purchase 1
share of common  stock for $2.00 per share.  The shares  purchased  through  the
exercise of the warrants  must be held for 1 year from date of  purchase.  As of
December  31,  1995,  a total of 19,254  warrants  had been  exercised,  and the
Company  realized  $38,508 on the issuance of the warrants.  The Company expects
increased capital to be generated by the continued exercise of warrants,  but is
uncertain as to the amount.

The  Company  granted  836,000  options  to  certain  employees  under  its 1994
incentive  stock option plan. The options are exercisable at prices equal to the
market value of the  Company's  stock at the date of grant.  The exercise  price
ranges from $1.50 to $4.40 per share. The Company expects  increased  capital to
be  generated  by the  exercise of options in 1996,  but is  uncertain as to the
amount. No options have been exercised as of the date of this report.

Subsequent to its fiscal year end, the Company negotiated a credit facility with
its primary bank to provide a $2.5 million annual revolving  acquisition line of
credit.  This  facility  is  collateralized  by the common stock of the Alabama
Railroad Co. and the Mississippi  Central Railroad Co., as well as the Company's
investment in stock of any  subsidiaries  acquired  under the line. The interest
rate for the line is currently 11%. The interest rate is adjustable quarterly to
2.5% over New York Prime, limited,  however, to a one percent annual increase or
decrease,  not to exceed 13.5% or be reduced below 10%. Any amounts drawn on the
line must be repaid  monthly  over a seven year  period.  As of the date of this
filing,  the line has been fully  drawn upon in  connection  with the  Company's
March 12, 1996  acquisition  of a controlling  interest of KNRECO, Inc. d/b/a
Keokuk Junction Railway,  common stock. The current monthly debt service
resulting from the $2.5 million borrowed is $43,000,  with monthly payments
 beginning on April 8, 1996.

Long-term  equipment  financing has historically  been readily  available to the
Company for its railcar  acquisition  program.  The Company  believes it will be
able to continue obtaining  long-term equipment financing should the need arise.
The Company's plans for new debt in the  foreseeable  future are contingent upon
new railroad acquisitions and increased needs and/or opportunities for railcars.
The Company does not expect to make  significant  additions to its railcar fleet
in 1996. The Company is considering and analyzing the refinancing of some of its
present debt.
<PAGE>

The Company anticipates  favorable outcomes involving current legal proceedings.
The Company does not anticipate any material judgements against it or any of its
subsidiaries will arise out of the current proceedings.

The Company  believes its cash flow from  operations  and its available  working
capital  credit  lines,  will be more than  sufficient to meet  liquidity  needs
through at least 1996.

Balance Sheet and Cash Flow Items:

The Company generated net cash from operating activities of $1.4 million in 1995
and $1.8 million in 1994. Net cash from  operating  activities for 1995 resulted
from $462,000 of net income, $914,000 of depreciation and amortization, $334,000
of deferred income taxes,  partially offset by $319,000 net cash used by changes
in  operating  assets and  liabilities,  primarily  due to increases in accounts
receivable.  Accounts receivable increased  approximately  $240,000 in 1995 as a
result of increased revenues from the Company's growing railcar fleet .

In 1995 the  Company  purchased  approximately  $6 million  of fixed  assets and
capital  improvements.  The Company  purchased  approximately  300 railcars at a
total cost of $4.6  million,  bringing its railcar  fleet to  approximately  750
cars.  All of the railcars  purchased  were financed with  long-term  fixed rate
financing.  The Company also acquired 6 GP-8 locomotives through the issuance of
$270,000  of Rule 144  common  stock of the  Company.  The  Company  capitalized
$325,000 of track betterments in 1995,  $290,000 which was funded with operating
cash flows and  $35,000  funded by the  issuance  of Rule 144  Pioneer  Railcorp
common stock. The Company purchased $180,000 of machinery and equipment in 1995,
of which $120,000 was for the purchase of vehicles financed with long term debt.
The remaining  machinery and equipment was funded by operating cash. In 1994 the
Company  purchased 170 railcars at a cost of $1.4  million.  The majority of the
1994 railcar acquisitions were financed with long-term debt.

Of the $4.6  million of railcars  purchased  in 1995,  the Company  entered into
financing  agreements  for the  purchase of 150 covered  hoppers at a cost of $3
million in  December  of 1995.  This  transaction  resulted  in an  increase  of
approximately  $285,000 in the current  portion of long-term  debt.  The Company
believes the revenues  generated from the use of the railcars in 1996 and future
years will more than cover the cashflow requirements of the related debt.

The Company  purchased a Cessna 421 B aircraft  for $20,000 cash and $135,000 in
Company  common  stock.  The  aircraft is used  solely for  Company  business by
management and employees.

The  Company  purchased  through  bankruptcy  court the  tangible  assets of the
Southwestern  Michigan  Railroad  Company,  Inc., d/b/a  Kalamazoo,  Lakeshore &
Chicago Railroad.  The assets purchased totaled $500,000,  of which $300,000 was
generated through  short-term  borrowing and operating cash flow, and completely
refinanced  with  long-term  debt using  certain  railcars  as  collateral.  The
remaining $200,000 was financed by the issuance of common stock of the Company.

<PAGE>

Item 7.  Financial Statements


                          INDEPENDENT AUDITOR'S REPORT



To the Board of Directors
Pioneer Railcorp
Peoria, Illinois


We have audited the accompanying consolidated balance sheets of Pioneer Railcorp
and subsidiaries as of December 31, 1995 and 1994, and the related  consolidated
statements of income,  stockholders'  equity,  and cash flows for the years then
ended.  These  financial  statements  are the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  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 audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the financial position of Pioneer Railcorp and
subsidiaries  as of  December  31,  1995  and  1994,  and the  results  of their
operations  and their cash flows for the years  then  ended in  conformity  with
generally accepted accounting  principles.  Peoria,  Illinois February 20, 1996,
except for Note 13 as to which the date is March 12, 1996

<PAGE>





PIONEER RAILCORP AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
December 31, 1995 and 1994
<TABLE>


ASSETS
                                                                                      1995         1994
- ----------------------------------------------------------------------------------------------------------
<S>                                                                              <C>          <C>

Current Assets
   Cash ........................................................................ $    276,230 $    179,415
   Accounts receivable, less allowance for doubtful
      accounts 1995 $15,958; 1994 $14,000 ......................................    1,283,124      934,574
   Income tax refund claims ....................................................       50,998         --
   Inventories .................................................................      287,772      211,887
   Prepaid expenses ............................................................      123,609      121,464
   Deferred taxes ..............................................................       35,000       16,850
                                                                                 ------------ ------------
        Total current assets ...................................................    2,056,733    1,464,190
                                                                                 ------------ ------------

Property and Equipment, less accumulated depreciation
   1995 $1,979,998; 1994 $1,225,487 ............................................   15,220,168   10,228,372
                                                                                 ------------ ------------

Intangible Assets, less accumulated amortization
   1995 $100,493; 1994 $57,945 .................................................      647,031      604,281
                                                                                 ------------ ------------

                                                                                 $ 17,923,932 $ 12,296,843
                                                                                 ============ ============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
   Notes payable ............................................................... $     80,333 $    154,160
   Current maturities of long-term debt ........................................    1,412,552      895,482
   Accounts payable ............................................................    1,115,241      925,380
   Accrued expenses ............................................................      354,834      261,891
   Income taxes payable ........................................................       17,367       83,129
                                                                                 ------------ ------------
        Total current liabilities ..............................................    2,980,327    2,320,042
                                                                                 ------------ ------------

Long-Term Debt, net of current maturities ......................................    9,934,737    6,470,710
                                                                                 ------------ ------------

Deferred Taxes .................................................................      843,000      490,850
                                                                                 ------------ ------------

Minority Interest in Subsidiaries ..............................................    1,195,000    1,209,000
                                                                                 ------------ ------------

Commitments and Contingencies (Note 11)

Stockholders' Equity
   Common  stock,  Class A  (voting),  par  value  $.001 per  share,  authorized
      20,000,000 shares, issued and outstanding
      1995 4,487,881 shares; 1994 2,098,042 shares .............................        4,487        2,098
   Common stock, Class B (nonvoting), no par value;
      authorized 2,000,000 shares; issued none .................................            0            0
   Additional paid-in capital ..................................................    1,832,353    1,129,725
   Retained earnings ...........................................................    1,134,028      674,418
                                                                                 ------------ ------------
                                                                                    2,970,868    1,806,241
                                                                                 ------------ ------------

                                                                                 $ 17,923,932 $ 12,296,843
                                                                                 ============ ============

</TABLE>

See Notes to Consolidated Financial Statements.


<PAGE>


PIONEER RAILCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME
Years Ended December 31, 1995 and 1994
<TABLE>


                                                                              1995                1994
- -----------------------------------------------------------------------------------------------------------
<S>                                                                   <C>                 <C>

Railway operating revenue                                             $       8,577,421   $      6,367,352
                                                                      -------------------------------------

Operating expenses
   Maintenance of way and structures                                            877,654            590,855
   Maintenance of equipment                                                   1,030,975            646,179
   Transportation                                                             1,822,982          1,420,709
   General and administrative                                                 2,240,581          1,725,068
   Depreciation                                                                 871,910            588,756
   Amortization                                                                  42,548             30,504
                                                                      -------------------------------------
                                                                              6,886,650          5,002,071
                                                                      -------------------------------------

      Operating income                                                        1,690,771          1,365,281
                                                                      -------------------------------------

Other income (expenses)
   Interest income                                                                3,005              2,317
   Interest expense                                                           (785,371)          (507,183)
   Lease income                                                                  74,551             65,232
   Gain on sale of assets                                                        43,862              2,820
   Other, net                                                                    54,738           (13,815)
                                                                      -------------------------------------
                                                                              (609,215)          (450,629)
                                                                      -------------------------------------
      Income before provision for income taxes
        and minority interest in preferred stock
        dividends of consolidated subsidiaries                                1,081,556            914,652

Provision for income taxes                                                      495,443            398,529
                                                                      -------------------------------------

      Income before minority interest in preferred
        stock dividends of consolidated subsidiaries                            586,113            516,123

Minority interest in preferred stock dividends of
   consolidated subsidiaries                                                    124,405            125,230
                                                                      -------------------------------------

      Net income                                                      $         461,708   $        390,893
                                                                      -------------------------------------

Earnings per common and common equivalent share:
   Primary                                                            $             .11   $            .08
                                                                      ====================================

   Fully diluted                                                      $             .10   $            .08
                                                                      ====================================

Weighted average number of common shares used in
   computing earnings per common and common
   equivalent share:
   Primary and fully diluted                                                  8,359,416          7,483,951
                                                                      ====================================

</TABLE>

See Notes to Consolidated Financial Statements.
<PAGE>



PIONEER RAILCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
Years Ended December 31, 1995 and 1994
<TABLE>

 
                                               Class A (voting)           Additional
                                            -------------------------       Paid-In        Retained
                                              Shares         Amount         Capital        Earnings
- -----------------------------------------------------------------------------------------------------
<S>                                         <C>           <C>            <C>            <C>


Balance at December 31, 1993                 2,040,542    $     2,040    $    849,469   $     283,525
   Common stock issued                          57,500             58         280,256               0
   Net income                                        0              0               0         390,893
                                            ---------------------------------------------------------

Balance at December 31, 1994                 2,098,042    $     2,098    $  1,129,725   $     674,418
   Stock split July 1, 1995                  2,098,042          2,098               0         (2,098)
   Common stock issued to acquire
      property, equipment and
      inventory                                272,543            272         664,139               0
   Common stock issued upon
      exercise of stock warrants                19,254             19          38,489               0
   Net income                                        0              0               0         461,708
                                            ---------------------------------------------------------

Balance at December 31, 1995                 4,487,881    $     4,487    $  1,832,353   $   1,134,028
                                            =========================================================
</TABLE>

See Notes to Consolidated Financial Statements.


<PAGE>


PIONEER RAILCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1995  AND 1994
<TABLE>


                                                                                   1995           1994
- -----------------------------------------------------------------------------------------------------------
<S>                                                                          <C>            <C>

Cash Flows From Operating Activities
   Net income                                                                $      461,708 $       390,893
   Adjustments to reconcile net income to net cash provided
      by operating activities:
      Minority interest in preferred stock dividends of
        consolidated subsidiaries                                                   124,405         125,230
      Depreciation                                                                  871,910         588,756
      Amortization                                                                   42,548          30,504
      (Gain) on sale of property and equipment                                     (43,862)         (2,820)
      Deferred taxes                                                                334,000         193,000
      Changes in assets and  liabilities,  net of effects  from  
        acquisition  of subsidiaries:
        (Increase) decrease in accounts receivable                                (348,550)         106,503
        (Increase) in income tax refund claims                                     (50,998)               -
        (Increase) in inventories                                                  (58,635)        (45,175)
        (Increase) in prepaid expenses                                              (2,145)        (25,635)
        (Increase) in intangible assets                                            (85,298)           (136)
        Increase in accounts payable                                                189,861         224,859
        Increase in accrued expenses                                                 72,943         139,340
        Increase (decrease) in income taxes payable                                (65,762)          45,210
                                                                             -------------------------------
           Net cash provided by operating activities                              1,442,125       1,770,529
                                                                             -------------------------------

Cash Flows From Investing Activities
   Proceeds from sale of property and equipment                                     244,012          41,450
   Purchase of property and equipment, net of property and
      equipment from acquisition of subsidiaries                                (5,096,695)     (2,271,267)
   Acquisition of subsidiaries, net of cash acquired                              (300,000)       (237,200)
                                                                             -------------------------------
           Net cash (used in) investing activities                              (5,152,683)     (2,467,017)
                                                                             -------------------------------

Cash Flows From Financing Activities
   Proceeds from short-term borrowings, net of debt
      assumed in acquisition of subsidiaries                                      1,409,911         844,974
   Proceeds from long-term borrowings, net of debt assumed in
      acquisition of subsidiaries                                                 5,479,157       1,933,506
   Payments on short-term borrowings                                            (1,483,738)     (1,098,159)
   Payments on long-term borrowings                                             (1,498,060)       (724,706)
   Proceeds from common stock issued upon exercise of
      stock warrants                                                                 38,508               -
   Payments to minority interest                                                  (124,405)       (125,230)
   Repurchase of minority interest                                                 (14,000)               -
                                                                             -------------------------------
           Net cash provided by financing activities                              3,807,373         830,385
                                                                             -------------------------------

           Net increase in cash                                                      96,815         133,897

Cash, beginning of year                                                             179,415          45,518
                                                                             -------------------------------

Cash, end of year                                                            $      276,230 $       179,415
                                                                             ==============================
</TABLE>

                                (Continued)
<PAGE>



PIONEER RAILCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
YEARS ENDED DECEMBER 31, 1995  AND 1994
<TABLE>


                                                                                1995             1994
- -----------------------------------------------------------------------------------------------------------
<S>                                                                        <C>               <C> 
Supplemental Disclosures of Cash Flow Information
   Cash payments for:
      Interest                                                             $      489,986   $      425,091
                                                                           ===============================

      Income taxes, net                                                    $      278,203   $      159,978
                                                                           ===============================

Supplemental Schedule of Noncash Investing
   and Financing Activities
      Railroad acquisitions
        Fair value of assets acquired                                      $      500,000   $    2,458,610
        Cash paid for stock and assets                                          (300,000)        (300,000)
                                                                           -------------------------------
        Liabilities and debt assumed; and stock issued                     $      200,000   $    2,158,610
                                                                           ===============================

      Reconciliation:
        Liabilities assumed                                                $            -   $      222,123
        Debt assumed                                                                    -        1,656,173
        Issuance of common stock 1995 76,190 shares;
           1994 57,500 shares                                                     200,000          280,314
                                                                           -------------------------------
                                                                           $      200,000   $    2,158,610
                                                                           ===============================

      Additional property, equipment and inventory acquired
        upon issuance of common stock 1995 196,353 shares                  $      464,411   $            -
                                                                           ===============================

</TABLE>

See Notes to Consolidated Financial Statements.


<PAGE>


PIONEER RAILCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------



Note 1. Nature of Business and Significant Accounting Policies

Nature of business:  Pioneer  Railcorp (the  "Company") is the parent company of
eight active short-line common carrier railroad operations, an equipment leasing
company,  an aircraft  subsidiary,  and a service  company.  The Company and its
subsidiaries  operate in the  following  states:  Alabama,  Arkansas,  Illinois,
Michigan, Minnesota, Mississippi, and Tennessee.

The Company's active subsidiaries include the following:

   West Michigan Railroad Co.
   Minnesota Central Railroad Co.
   Vandalia Railroad Company
   Decatur Junction Railway Co.
   Alabama & Florida Railway Co.
   Mississippi Central Railroad Co.
   Alabama Railroad Co.
   Fort Smith Railroad Co.
   Pioneer Railroad Equipment Co. Ltd.
   Pioneer Air, Inc.
   Pioneer Railroad Services, Inc.

Pioneer Railroad  Equipment Co., Ltd. holds title to a majority of the Company's
operating  equipment,  and  Pioneer  Air,  Inc.  holds  title  to the  Company's
aircraft.  Pioneer Railroad Services,  Inc. provides management,  administrative
and  agency  services  to  the  Company's   subsidiary   railroads.   All  other
subsidiaries are active short-line common carrier railroad operations.

Significant accounting policies:

Principles of consolidation:  The consolidated  financial statements include the
accounts of Pioneer Railcorp and its wholly-owned subsidiaries.  All significant
intercompany transactions and balances have been eliminated in consolidation.

Presentation  of cash flows:  For the  purposes  of  reporting  cash flows,  the
Company considers all highly liquid debt instruments  purchased with maturity of
three months or less to be cash  equivalents.  There are no cash  equivalents at
December 31, 1995 and 1994.

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

Revenue recognition:  Freight revenue, generally derived on a per car basis from
the  various  connecting  carriers  with  whom  the  Company  interchanges,   is
considered earned at the time a shipment is either delivered to or received from
the connecting carrier at the point of interchange.

Inventories:   Inventories   consisting  of  various   mechanical  parts,  track
materials,  locomotive supplies and diesel fuel, are stated at the lower of cost
(determined  by the average  cost method) or market.  Inventories  are used on a
daily basis for normal operations and maintenance.

Property and equipment:  Property and equipment is stated at cost.  Depreciation
is computed  principally on a straight-line  basis over the following  estimated
useful lives:

                                                                         Years
                                                                      ----------

Roadbed ....................................................                  20
Transportation equipment ...................................               10-15
Railcars ...................................................               10-15
Buildings ..................................................               20-40
Machinery and equipment ....................................               5-10
Office equipment ...........................................               5-10

Maintenance  and repair  expenditures,  which keep the rail facilities in proper
operating  condition,  are  charged  to  operations  as  incurred.  Expenditures
considered to be renewals and betterments  are capitalized if such  expenditures
improve the track  conditions and benefit future  operations with more efficient
use of the rail facilities.
<PAGE>

Intangible  assets:  Intangible assets consist  principally of goodwill which is
being  amortized  by the  straight-line  method over a  forty-year  period.  The
Company reviews intangible assets quarterly to determine potential impairment by
comparing the carrying value of the intangible with the undiscounted anticipated
future cash flows of the related  property  before interest  charges.  If future
cash flows are less than the carrying value, the Company will determine the fair
market value of the property and adjust the carrying value of the intangibles if
the fair market value is less than the carrying value.

Long-lived assets: The Financial  Accounting Standards Board issued Statement of
Financial  Accounting  Standards  No.  121  (SFAS  121),   "Accounting  for  the
Impairment of Long-Lived  Assets and for  Long-Lived  Assets to be Disposed," in
March 1995,  and this  standard  was adopted by the Company  during 1995 with no
material  effect on the Company's  financial  position or results of operations.
SFAS 121  establishes  accounting  standards  for the  impairment  of long-lived
assets,  such as property and equipment,  certain  identifiable  intangibles and
goodwill related to those assets to be held and used, and for long-lived  assets
and certain  identifiable  intangibles  to be disposed  of. The Company  reviews
applicable assets on a quarterly basis to determine whether any circumstances or
events would indicate an impairment.

Earnings  per common and common  equivalent  share:  The earnings per common and
common equivalent share were computed by dividing the net income by the weighted
average  number  of  shares  of  common  stock  and  common  stock   equivalents
outstanding  during  the  year  for  primary  earnings  per  common  and  common
equivalent  share.  The number of common  shares was  increased by the number of
shares  issuable  under the stock  option plan and stock  warrants  described in
Notes 6 and 9, and this theoretical increase in the number of shares was reduced
by the number of shares which were assumed to have been  repurchased (20 percent
of the  outstanding  shares at the end of the year) using the proceeds  from the
exercise of the options and warrants. The repurchase price was assumed to be the
average  market price per share during the year for primary  earnings per common
and common  equivalent  share. The repurchase price was assumed to be the ending
market  price per share  for  fully  diluted  earnings  per  common  and  common
equivalent share. The remainder of the proceeds was assumed to have been used to
reduce debt with the net income adjusted for the interest expense reduction, net
of the related income tax effect.  Earnings per share  information  for 1994 has
been  retroactively  restated  to  reflect  the  effect of the  stock  split and
warrants.

Income taxes: Deferred taxes are provided on a liability method whereby deferred
tax assets are  recognized for deductible  temporary  differences  and operating
loss and tax credit  carryforwards  and deferred tax  liabilities are recognized
for taxable  temporary  differences.  Temporary  differences are the differences
between  the  reported  amounts of assets and  liabilities  and their tax bases.
Deferred tax assets are reduced by a valuation allowance when, in the opinion of
management,  it is more likely than not that some portion or all of the deferred
tax  assets  will not be  realized.  Deferred  tax assets  and  liabilities  are
adjusted  for the  effects  of  changes  in tax  laws  and  rates on the date of
enactment.

Self-insurance:  The Company self-insures a portion of the risks associated with
medical expenses incurred by its employees and their dependents. Under the terms
of the  self-insurance  agreement,  the  Company  is  responsible  for the first
$20,000  of  qualifying  medical  expenses  per person on an annual  basis.  The
insurance  contract  with Safeco Life  Insurance  Company  limits the  insurance
company's coverage to a $2,000,000 maximum lifetime reimbursement per person and
specifies  that  individual  claims in excess of $20,000 on an annual  basis and
total claims exceeding the aggregate excess will be fully covered by Safeco Life
Insurance Company, subject to the maximum lifetime reimbursement provision.


Note 2. Property and Equipment

Property and equipment consist of the following:

                                                             December 31,
                                                   -----------------------------
                                                      1995               1994
                                                   -----------       -----------

Land .......................................       $   280,606       $   183,100
Roadbed ....................................         4,840,367         4,175,010
Transportation equipment ...................         1,594,150         1,481,464
Railcars ...................................         8,328,207         3,905,575
Buildings ..................................           687,958           725,592
Machinery and equipment ....................           704,117           612,060
Office equipment ...........................           297,665           253,808
Capital projects ...........................           467,096           117,250
                                                   -----------       -----------
                                                    17,200,166        11,453,859
Less accumulated depreciation ..............         1,979,998         1,225,487
                                                   -----------       -----------
                                                   $15,220,168       $10,228,372
                                                   ===========       ===========
<PAGE>

Note 3. Pledged Assets, Notes Payable, and Long-Term Debt

The Company has a $75,000 line of credit with Citizens  Bank and Trust  Company,
Chillicothe,  Missouri.  The  line  of  credit  expires  February  1996  and  is
collateralized  by  transportation  equipment.  The Company  has no  outstanding
balance  under this line of credit as of December 31, 1995.  The balance owed as
of December 31, 1994, was $70,000. The line of credit bears interest at 10.5%.

The Company has a $600,000 line of credit with Merrill Lynch Business  Financial
Services, Inc., Chicago, Illinois. The line of credit expires August 1996 and is
collateralized by accounts receivable,  inventory and general  intangibles.  The
Company has no  outstanding  balance  under this line of credit at December  31,
1995 or 1994. The line bears interest at prime,  as published in The Wall Street
Journal, plus 1%.

The Company has a $11,682 and $35,962  unsecured note payable to MINNRAIL,  Inc.
as of December 31, 1995 and 1994, respectively. This note was assumed as part of
the asset  acquisition  from MNVA Railroad,  Inc. The note bears no interest and
requires quarterly payments on the basis of revenue carloads received or shipped
on the Minnesota  Central  Railroad Co., a Pioneer Railcorp  subsidiary,  at the
rate of $10 per car.

The Company has various  unsecured notes payable totaling $68,651 and $48,198 as
of December  31, 1995 and 1994,  respectively,  for the  financing  of insurance
premiums.  These  notes are due in monthly  installments  from $1,761 to $9,907,
including interest ranging from 7.75% to 11.1%, with final installments due from
April 1996 to August 1996.

Long-term debt at December 31, 1995 and 1994, consists of the following:
<TABLE>

                                                                                     1995         1994
                                                                                   ----------   ----------
<S>                                                                                <C>          <C>

Mortgage payable,  First of America Bank, due in monthly installments of $3,775,
   including  interest at 8.5%,  through October 1, 1999. At that date and every
   five years thereafter,  the interest rate may be adjusted based on the Bank's
   base rate, final installment due June 2008, collateralized by
   Pioneer Railcorp's corporate headquarters building ..........................   $  425,021   $  433,297
Mortgage payable, Camden National Bank, due in monthly
   installments of $4,304, including interest at 12%, final
   installment due July 2001, collateralized by Alabama
   Railroad Co. real estate and rail facilities ................................      218,850      242,662
Notes payable, Ford Motor Credit Company, due in monthly
   installments  from  $418 to $525,  including  interest  ranging  from 9.5% to
   10.25%, final installments due from July
   2000 to October 2000, collateralized by vehicles ............................       65,703            0
Notes payable, Commerce Bank, due in monthly installments
   from $593 to $646, including interest at 8.5%, final
   installments due January 1998, collateralized by automobiles ................       28,155            0
Notes payable, Norwest Equipment Finance, Inc.,  due in monthly
   installments of $2,184 to $8,009,  including  interest  ranging from 9.75% to
   10.75%, final installments due from May 2002
   to October 2002, collateralized by railcars .................................    1,059,044            0
Note payable, Keycorp, due in monthly installments of
   $22,744, including interest at 8.86%, final installment
   due December 2003, collateralized by railcars ...............................    1,560,000            0
Note payable, Nations Bank, due in monthly installments
   of $23,305, including interest at 8.75%, final installment
   due December 2002, collateralized by railcars ...............................    1,460,000            0
Notes payable, FBS Leasing, due in monthly installments
   from $510 to $12,998, including interest ranging from
   8.37% to 9.60%, final installments due from August
   2001 to March 2004, collateralized by railcars ..............................    1,337,721    1,447,028
                                                                                   ----------   ----------
Balance carried forward ........................................................   $6,154,494   $2,122,987
                                                                                   ==========   ==========
<PAGE>

                                                                                       1995          1994
                                                                                   -----------   -----------
<S>                                                                                <C>           <C>

Balance brought forward ........................................................   $ 6,154,494   $ 2,122,987
Note payable, A&F, Inc., due in monthly installments of
   $25,537, including interest at 10%, increasing to 12% during the term, final
   installment  due October 2001,  collateralized  by track  facilities  of the
   Alabama & lorida Railway Co. ................................................     1,285,600     1,446,954
Notes payable, US Bancorp, due in monthly installments
   from $637 to $11,995,  including  interest  ranging  from 9% to 10.9%,  final
   installments due from September 2001
   to December 2002, collateralized by railcars ................................     1,935,017       849,918
Notes payable, Concord Commercial Group, due in monthly
   installments from $1,105 to $4,684,  final installments due from June 1998 to
   March 1999, including interest at 9%,
   collateralized by railcars ..................................................       348,578       624,810
Notes payable, Minnesota Valley Bank, due in monthly
   installments of $10,697,  including interest at prime plus 2.00-2.75%,  final
   installment due December 2001, collateralized by equipment acquired from MNVA
   Railroad, Inc. ..............................................................       236,834       617,004
Note payable, Burling Bank, due in monthly installments
   of  $7,143, final installment due September 2000, plus
   interest at prime plus 2%, collateralized by locomotives ....................       407,143       492,857
Note payable, U.S. Small Business Administration, due in
   monthly installments of $7,577, including interest at 4%,
   final installment due September 2000, collateralized by
   track acquired from MNVA Railroad, Inc. .....................................       391,527       459,672
Note payable, Rail Authority, due in monthly installments
   of $3,975, including interest at 7.5%, final installment
   due January 2011, collateralized by rail line acquired
   from MNVA Railroad, Inc. ....................................................       380,000       380,000
Various notes payable, due in monthly installments from
   $332 to $1,559,  final  installments  due from April 1995 to September ......                       1996,
   including  interest ranging from 7.75% to 16.5%,  collateralized  by vehicles
   and maintenance
   equipment ...................................................................         4,927        44,452
Note payable, Citizens Bank and Trust Company, due in
   monthly installments of $4,410, including interest at 9.5%,
   final installment due June 1997, collateralized by locomotives ..............        77,480       120,717
Note payable, Kyle Railways, Inc., due in monthly
   installments of $2,630, including interest at 8%, final
   installment due April 1998, unsecured .......................................        66,972        92,073
Note payable, Citizens Bank and Trust Company, due in
   monthly installments of $1,683, including interest at 9%,
   final installment due May 1998, collateralized by railcars                           43,657        59,120
Notes payable, First of America Bank, due in monthly
   installments aggregating $1,206, including interest
   ranging from 6.5% to 6.75%, final installment due
   June 1999, collateralized by automobiles .................                           15,060        55,628
                                                                                  ------------    ----------
                                                                                    11,347,289     7,366,192
Less: Current portion .......................................                       (1,412,552)     (895,482)
                                                                                  ------------    ----------
                                                                                  $  9,934,737    $6,470,710
                                                                                  ============    ==========
</TABLE>
<PAGE>


Aggregate maturities required on long-term debt as of December 31, 1995, are due
in future years as follows:

Years ending December 31,
  1996                                  $ 1,412,552
  1997                                    1,520,645
  1998                                    1,550,576
  1999                                    1,580,925
  2000                                    1,673,039
  Thereafter                              3,609,552
                                        -----------
                                        $11,347,289
                                        ===========


Note 4. Income Tax Matters

The Company and eight of its subsidiaries file a consolidated federal income tax
return. Three of the subsidiaries file separate federal income tax returns.

The  provision  for income  taxes  charged  to  operations  for the years  ended
December 31, 1995 and 1994, was as follows:
                                                          1995           1994
                                                      -----------    -----------
Current:
  Federal                                             $   149,781    $   193,226
  State                                                    11,662         12,303
                                                          334,000        193,000
                                                      --------------------------
                                                      $   495,443    $   398,529
                                                      ==========================

The income tax  provision  differs from the amount of income tax  determined  by
applying the federal  income tax rate to pretax income from  operations  for the
years ended December 31, 1995 and 1994, due to the following:

                                                         1995            1994
                                                       -------------------------

   Computed "expected" tax expense                       35.0%             35.0%
   Increase (decrease) in income taxes
      resulting from:
      State income taxes, net of federal tax benefit      4.6               4.5
      Other                                               6.2              (.8)
                                                      --------------------------
                                                         45.8%             38.7%
                                                      --------------------------

The Company  and its  subsidiaries  have  Alternative  Minimum Tax (AMT)  credit
carryforwards  of  approximately  $424,000 and $244,000 at December 31, 1995 and
1994,  respectively.  This excess of AMT over regular tax can be carried forward
indefinitely   to  reduce  future  federal  income  tax   liabilities.   Certain
subsidiaries of the Company also have net operating loss carryforwards  totaling
approximately  $704,000 at December 31, 1995, which can be used to offset future
taxable income of those subsidiaries. Net operating loss carryforwards expire in
the years 2006 and 2007.

Deferred tax assets and  liabilities  consist of the following  components as of
December 31, 1995 and 1994:

                                                    1995                1994
                                                 -----------        -----------
Deferred tax assets:
   AMT credit carryforwards ..............       $   424,000        $   244,000
   NOL carryforwards .....................           278,000            177,000
   Restricted stock award ................                 0             79,000
   Other .................................            35,000              5,000
                                                 -----------        -----------
                                                     737,000            505,000
Deferred tax liabilities:
   Property and equipment ................        (1,545,000)          (979,000)
                                                 -----------        -----------
                                                 $  (808,000)       $  (474,000)
                                                 ===========        ===========
<PAGE>

The components giving rise to the deferred tax assets and liabilities  described
above have been included in the  consolidated  balance sheets as of December 31,
1995 and 1994, as follows:

                                                        1995             1994
                                                      ---------       ---------

Current deferred tax assets ....................      $  35,000       $  16,850
Net noncurrent deferred tax liabilities ........       (843,000)       (490,850)
                                                      ---------       ---------

Net deferred tax liability .....................      $(808,000)      $(474,000)
                                                      =========       =========

Note 5. Retirement Plan

The  Company  has  a  defined  contribution  plan  covering   substantially  all
employees,  except  employees  who are  members of a union  which has  bargained
separately  for  retirement  benefits.  To be eligible for the plan, an employee
must be 21 years of age and have  completed  one year of service.  Employees may
elect to  contribute,  on a tax deferred  basis,  up to 15% of their salary,  or
$9,240,  whichever  is least.  The  Company  matches 50% of the first 8% of each
employee's  contribution.  The Company's  expense under the plan was $21,413 and
$19,312 for the years ended December 31, 1995 and 1994, respectively.


Note 6. Stock Option Plan

On April 12,  1994,  the Board of  Directors  approved a stock option plan under
which the Company has granted  options to key  management,  other  employees and
outside  directors for the purchase of 760,000  shares of its common  stock,  as
adjusted  for the stock split  described in Note 9. The plan was approved by the
Company's stockholders on June 11, 1994. The options became exercisable when the
Company's stock reached a $4 trading price for a ten day period in July 1995, as
specified in the stock option plan.  The exercise  price is equal to the trading
price on the date of the grants and ranges from $1.50 to $3.92 per share.  Since
the target  price was reached by  December  31,  1995,  in  accordance  with the
provisions of the plan,  additional options for 76,000 shares were granted.  The
exercise  price for these  options is equal to or greater than the trading price
on the date of the grants and ranges from $4.00 to $4.40 per share.  None of the
outstanding  options have been  exercised  as of December 31, 1995.  The options
expire at various dates from April 12, 1999 to July 5, 2000.


Note 7. Lease Commitments and Total Rental Expense

On July 7, 1991, the Company,  through its wholly-owned  subsidiary,  Fort Smith
Railroad Co., entered into a twenty-year  lease, with three twenty-year  renewal
options,  with  the  Missouri  Pacific  Railroad  Company  for 49  miles of rail
facilities in Arkansas. The agreement contains numerous requirements,  including
maintaining  existing traffic  patterns,  repair and replacement of the right of
way in the  condition it was leased  (substantially  FRA Class I) and payment of
any  applicable  real estate taxes.  The Company is entitled to a fixed rate per
car load switched from the Missouri Pacific Railroad Company,  as well as 90% of
new  leases and  easements  and 50% of  existing  leases  and  easements  on the
property.  As long as these lease requirements are met, the Company may continue
to operate on the rail facilities without additional lease costs.

The Company, through its wholly-owned subsidiary, Alabama & Florida Railway Co.,
leases a 2 mile segment of track  connecting to the  subsidiary's  facilities in
Andalusia,  Alabama,  from the Andalusia & Concecuh Railroad  Company,  Inc. for
$375 per month, plus $15 per car on all cars over 300 per year. The Company also
bears the cost of all  maintenance on the track.  The subsidiary also leases the
real estate comprising the right of way from Georgiana to Genea,  Alabama,  from
CSX Transportation, Inc. for $1,667 per month.

During September 1993, the Company, through its wholly-owned subsidiary, Decatur
Junction  Railway Co.  (DT),  entered  into lease  agreements,  which  expire in
December 2006, with Cisco Co-Op Grain Company (CISCO) and with Central  Illinois
Shippers,  Inc. (CISI).  The Company has an option to renew the CISCO line lease
for a ten-year period.  The CISCO segment is  approximately 13 miles,  while the
CISI segment is approximately 17 miles in distance; both are located in Illinois
and connect via trackage rights on the Illinois  Central  Railroad.  Both leases
require DT to perform normalized  maintenance on the line and pay $10 per car on
all cars over 1,000 per year on each segment.

Vandalia Railroad Company has a lease with the City of Vandalia,  Illinois,  for
3.45 miles of railway. This lease is renewable for ten year periods beginning in
September  2003, and the annual lease of $1 is prepaid  through  September 2003.
Lease  payments will be equal to $10 per loaded  railcar  handled in interchange
beginning with the first renewal period in September 2003.
<PAGE>

In November  1994,  in  conjunction  with the purchase of its  corporate  office
building,  the  Company  assumed  a land  lease  for the  property  on which the
building  is  located.  This  twenty-five  year  lease  is  renewable  for  five
successive  periods of five years with annual  rents equal to ten percent of the
appraised value of the land, payable in monthly installments, and with appraisal
value reviews every five years  following the  origination  date. The Company is
responsible  for costs of maintenance,  utilities,  fire  protection,  taxes and
insurance.

The total  minimum  rental  commitment as of December 31, 1995, is due in future
years as follows:

   Years Ending December 31,
       1996                                                        $      38,604
       1997                                                               38,604
       1998                                                               38,604
       1999                                                               38,604
       2000                                                               38,604
       Thereafter                                                        333,819
                                                                   -------------
       Total minimum future payments                               $     526,839
                                                                   =============

The total rental  expense  incurred under the leases was $55,109 and $73,764 for
the years ended December 31, 1995 and 1994, respectively.


Note 8. Purchases of Railroad Facilities

In July 1995, the Company,  through its wholly-owned  subsidiary,  West Michigan
Railroad Co., signed an agreement with the Trustee of the Southwestern  Michigan
Railroad Company, Inc., d/b/a Kalamazoo,  Lakeshore & Chicago Railroad (KLSC) to
purchase all of the tangible  assets of KLSC.  This  acquisition was made by the
Company for $300,000 cash and the issuance of 76,190 shares of common stock,  at
$2 5/8 per share, for a total acquisition cost of $500,000.

In December 1994, the Company,  through its wholly-owned  subsidiary,  Minnesota
Central  Railroad  Co.,  acquired  certain  assets of MNVA  Railroad,  Inc.  The
purchase was consummated through the assumption of debt totaling $1,656,173.

In October 1994, the Company  acquired all the  outstanding  common stock of the
Vandalia  Railroad  Company in exchange for $300,000  cash,  the  assumption  of
liabilities  of $222,123,  and the issuance of 57,500  shares of $.001 par value
common stock, at $4 7/8 per share, for a total acquisition cost of $802,437. The
excess of the  acquisition  cost over the fair value of the net assets  acquired
was  allocated  to  goodwill  and  is  being  amortized  over  40  years  by the
straight-line method.

Operating results of these companies are included in the consolidated statements
of income from the date of acquisition.

Unaudited  pro forma  consolidated  results  of  operations  for the year  ended
December  31,  1994,  as though  Minnesota  Central  Railroad  Co. and  Vandalia
Railroad Company had been acquired as of January 1, 1994, follows:

Railway operating revenue ...............................             $7,919,905
Net income ..............................................                441,068
Earnings per common share ...............................                   0.09

The above amounts reflect  adjustments for amortization of goodwill,  additional
depreciation on revalued purchased assets, and interest on borrowed funds.

To include the results of operations of West Michigan  Railroad Co. from January
1, 1994 to the date of acquisition,  would not have a significant  effect on the
consolidated  results of  operations  for the years ended  December 31, 1995 and
1994.


Note 9. Stock Split and Stock Warrants Issued as Dividends

On May 16, 1995, the Board of Directors authorized a 2 for 1 stock split payable
to shareholders  of record on June 30, 1995. In addition,  on June 24, 1995, the
shareholders ratified an amendment to the Articles of Incorporation  authorizing
the issuance of stock warrants as a dividend to shareholders  immediately  after
the stock split.  Each shareholder  received one warrant for each share of stock
owned.  Each warrant  permits  shareholders  to purchase an additional  share of
stock at a  predetermined  price of $2 per share.  Stock acquired by exercise of
each  warrant must be held for a one year period of time.  The  warrants  expire
July 1, 2015.
<PAGE>

Note 10. Minority Interest in Subsidiaries

Three of the Company's subsidiaries have preferred stock outstanding. This stock
is accounted for as minority interest in subsidiaries and dividends on the stock
are accounted for as a current expense.

Following is a summary of the minority  interest in  subsidiaries as of December
31, 1995 and 1994:
<TABLE>

                                                                                       1995          1994
                                                                                ----------------------------
<S>                                                                             <C>              <C> 

Preferred stock of Alabama Railroad Co. .....................................
   Par value - $1,000 per share
   Authorized - 700 shares
   Issued and  outstanding  - 427 and 432 shares  (cumulative 12%   
     dividend; callable at Company's option at 150% of face value)
     at December 31, 1995 and 1994, respectively ............................   $     427,000   $    432,000
Preferred stock of Alabama & Florida Railway Co. ............................
   Par value - $1,000 per share
   Authorized - 500 shares
   Issued and  outstanding  - 423 and 431  shares  (cumulative 9% dividend;
     callable at Company's option after June 22, 1995, at 150% of face value)
     at December 31, 1995 and 1994, respectively ............................         423,000        431,000
                                                                                ----------------------------
Preferred stock of Mississippi Central Railroad Co.
   Par value - $1,000 per share
   Authorized - 1,000 shares
   Issued and  outstanding  - 345 and 346 shares  (cumulative  10%  dividend;
     convertible  at a rate of $10 per common  share,  callable at  Company's
     option after March 1, 1996, at 110%
     of face value) at December 31, 1995 and 1994, respectively .............         345,000        346,000
                                                                                 ---------------------------
                                                                                 $  1,195,000   $  1,209,000
                                                                                 ===========================

</TABLE>

Note 11. Commitments and Contingencies

Commitments:  In December 1993, the Company  entered into a five-year  executive
employment  contract  with the  Company's  president.  The  five-year  agreement
provides  for a base  salary with annual  inflation  adjustments  based upon the
Consumer Price Index.  Should the Company acquire or form additional  railroads,
the base salary will increase  $25,000 for the  acquisition  of railroads of 125
miles or less, and $50,000 for railroads over 125 miles.  Should the president's
employment  be  terminated,  the contract  requires a lump sum payment  equal to
three years of his then  current  salary.  Should the  president  retire,  he is
entitled to a lump sum payment of one year's salary.


In September 1995, the Company entered into an agreement to purchase 21 railcars
for $546,000. The Company has secured financing for this purchase through a loan
agreement with Norwest Equipment Finance,  Inc. These railcars were delivered to
the Company in February 1996.

Contingencies:  In  the  course  of its  business,  the  Company's  subsidiaries
experience  crossing  accidents,   employee  injuries,  delinquent  or  disputed
accounts  and other  incidents,  which  give rise to claims  that may  result in
litigation.  Management vigorously pursues settlement of such claims, but at any
one time, some such incidents, which could result in lawsuits by and against the
Company and its subsidiary railroads, remain unresolved.  Management believes it
has valid claims for, or good defenses to, these actions.  Management  considers
such claims to be a routine part of the  Company's  business and, as of the date
of this  statement,  management  believes  that no incident has the potential to
result in a liability that would  materially  effect the Company's  consolidated
financial position or results of operations.
<PAGE>

Note 12. Fair Value of Financial Instruments

The  Financial   Accounting   Standards  Board  issued  Statement  of  Financial
Accounting  Standards  No.  107 (SFAS  107),  "Disclosures  About  Fair Value of
Financial  Instruments,"  in December  1991 and this standard was adopted by the
Company  during  1995 with no  effect on the  Company's  financial  position  or
results of operations.  SFAS 107 establishes  disclosure  standards for the fair
value of financial instruments.  The following disclosures of the estimated fair
value of financial  instruments are made in accordance with the  requirements of
SFAS 107. The estimated  fair value amounts have been  determined by the Company
using available market information and appropriate valuation methodologies.

The following methods and assumptions were used by the Company in estimating its
fair value disclosures for financial instruments:

    The carrying  value of cash,  notes payable and variable rate long-term debt
    approximates fair value.

    The  remaining  carrying  value of fixed rate  long-term  debt  collectively
    approximates  fair  value  based  upon  the  similarity  of  interest  rates
    negotiated  on debt  instruments  in 1995 as compared  to existing  interest
    rates.


Note 13. Subsequent Events

On March 12,  1996,  the Company  acquired  126,380 of the  outstanding  189,430
shares of common stock of KNRECO,  Inc.,  d/b/a  Keokuk  Junction  Railway,  for
$16.50 per share, and has offered to purchase the remaining  outstanding  shares
at the same purchase price.

Additionally,  the Company has secured a $2,500,000 line of credit with Citizens
Bank and Trust Company of Chillicothe,  Missouri.  This credit facility was used
to finance the acquisition of the KNRECO, Inc. stock.  Borrowings under the line
of credit  are  collateralized  by the  common  stock of two  subsidiaries:  the
Alabama Railroad Co. and Mississippi Central Railroad Co.

The Company,  through its newly formed  subsidiary,  Columbia & Northern Railway
Co.,  also  entered  into a lease  agreement  with the  Marion  County  Railroad
Authority  for 28.78  miles of  railway.  This lease has an initial  term of ten
years and is renewable  for five  additional  ten year  periods,  with an annual
rental of $1.
<PAGE>


Item 8. Changes In and Disagreements With Accountants on Accounting Financial
        Disclosure

None.


PART III

Item 9.  Directors and Executive Officers of the Registrant

Set  forth  below  are the names  and ages of all the  directors  and  executive
officers of the Registrant and the positions and offices held by such persons as
of December 31, 1995.

    Name (Age)                               Position
- -----------------------            -------------------------------
Guy L. Brenkman (48)               Director (Chairman) & President
Orvel L. Cox (53)                  Director
John P. Wolk (46)                  Director and Treasurer
John S. Fulton (62)                Director
J. Michael Carr (32)               Director and Assistant Treasurer
Daniel A. LaKemper (38)            Secretary

All of the above Directors and Officers were elected at the Tenth Annual Meeting
of the  Stockholders  (and the board meeting which followed) on June, 24 1995 to
serve until the next annual meeting. There is no family relationship between any
officer or director.

Information about Directors and Executive Officers

Mr.  Brenkman,  Chairman  of the Board of  Directors  and  President  of Pioneer
Railcorp and its subsidiaries was the incorporator of the Company and has been a
member  of the  Board of  Directors  and  President  of the  Company  since  its
formation.  Mr. Brenkman's past business  experience  includes real estate sales
and  management,  securities  sales,  and seven  years of  operational  railroad
industry  experience  before  managing  the day to day  railroad  operations  of
Pioneer  in 1988.  Mr.  Brenkman,  acting as agent of the Issuer  conducted  the
public  offering of Pioneer  Railcorp,  which  raised its initial  capital,  and
secondary capital for expansions.

Mr. Cox,  Director,  also serves as same for each of the Company's  subsidiaries
and  Chief  Mechanical  officer  for  same.  Mr.  Cox  has 36  years  of  active
railroading experience with 31 of those years working for Class I railroads. Mr.
Cox has been a director and officer of Pioneer Railcorp since it's inception and
has been involved in all phases of the development and growth of the Company.

Mr. Wolk, Director and Treasurer for Pioneer Railcorp,  was elected to the Board
in 1991.  Mr. Wolk is Director of  Distribution  for Kimball  International  and
previously  spent  seventeen  years with Peabody Coal Company,  most recently as
Vice  President-Treasurer  & Controller.  Mr. Wolk holds an MBA-Finance from St.
Louis  University  and a  BS-Business  Administration  from  the  University  of
Missouri.

Mr. Fulton,  Director, was elected to the Board in 1993. Mr. Fulton has 17 years
experience  in the real estate  business  concentrating  in retail  sales,  real
estate  development and  appraising.  Mr. Fulton's  previous  positions  include
Industrial  Appraising (6 years) with Cole, Layer Trumble of Dayton, Ohio, and 5
years with  Pepsi-Cola.  Mr.  Fulton holds a BS degree in Public  Administration
from Bradley University in Peoria, Illinois.

Mr.  Carr,  Assistant  Treasurer,  also  serves  as  Treasurer  for  each of the
Company's  subsidiaries and Chief Financial Officer for same. Mr. Carr has .been
employed by the Company since March 1993.  Before joining the Company,  Mr. Carr
worked in public  accounting  and  banking  for seven  years,  most  recently as
Controller for United Federal Bank. Mr. Carr is a CPA and holds a  BS-Accounting
from Illinois State University, Normal, Illinois.

Mr.  LaKemper,  Secretary,  also  serves  as same for  each of the  Registrant's
subsidiaries.  Mr. LaKemper is the Company's  General Counsel and serves as same
for each of the Company's  subsidiaries.  Mr.  LaKemper has been employed by the
Company since May 1992. Before joining the Company,  Mr. LaKemper  practiced law
since 1982 working in solo  private  practice  and,  most  recently,  as General
Counsel for a manufacturing  concern.  Mr. LaKemper holds a Juris Doctorate from
Creighton  University  School of Law in Omaha,  Nebraska and a  BS-History  from
Bradley University in Peoria, Illinois.
<PAGE>

Item 10.  Executive Compensation

Summary Compensation Table
- ------------------------------------

                            Annual
                         Compensation        Long Term Compensation
                       --------------- -------------------------------------
                                                    Options/      Other
  Name & Position      Year    Salary  Stock Award    SARs    Compensation
- --------------------   ----   -------- -----------  --------  --------------
Guy L. Brenkman, CEO   1995   $310,546          0     37,000      $4,500 (a)
                       1994   $227,609          0    150,000      $4,500 (a)
                       1993   $206,925   $125,000

(a) - Registrant's contribution to the Company's defined contribution plan.


Option/SAR Grants in Last Fiscal Year
- ----------------------------------------------

                                     % of Total
                                     Options Granted
                                     to Employees
                       Options       in the Fiscal    Exercise   Expiration
Name                   Granted       Year             Price          Date
- ---------              -------       -----------      ----------  -----------

Guy L. Brenkman - CEO   20,000            8%             $3.92      6/16/00
Guy L.B renkman - CEO   17,000            7%             $4.40       7/5/00


Aggregated Option/SAR Exercises in Last Fiscal Year and FY-End Option/SAR Values
- --------------------------------------------------------------------------------

                                                                     Value of
                                                                   Unexercised
                                            Number of Securities   In-the Money
                                           Underlying Unexercised  Options/SARs
                               Options/SAR  Options/SARs at FY-E    At FY-End
              Shares Acquired     Value         Exercisable/       Exercisable/
Name           On Exercise       Realized      Unexercisable       Unexercisble
- ----          ---------------  ----------- ---------------------- --------------

Guy Brenkman,
  CEO               0              0            167,000/ 0          $202,500/0

In December  1993,  the Company  entered into a five-year  executive  employment
contract with the Company's  president.  The five-year  agreement provides for a
base salary with annual  inflation  adjustments  based upon the  Consumer  Price
Index. Should the Company acquire or form additional railroads,  the base salary
will increase $25,000 for the acquisition of railroads of 125 miles or less, and
$50,000 for railroads over 125 miles. At December 31, 1995, the president's base
salary was  $271,625.  Should the  president's  employment  be  terminated,  the
contract  requires a lump sum payment  equal to three years of his then  current
salary. Should the president retire, he is entitled to a lump sum payment of one
year's salary.

Director's of the Registrant each were compensated $1,000 in 1995.

Item 11.  Security Ownership of Certain Beneficial Owners and Management

The following table sets forth information, as of March 26, 1996, the beneficial
ownership of all directors and officers of the Company as a group. These figures
include  shares of Common Stock that the  executive  officers  have the right to
acquire  within 60 days of March 26,  1996  pursuant  to the  exercise  of stock
options
and warrants.

Title of Class:  Common Stock ($.001 par value)

                                          Beneficial        Percent
         Name Of Beneficial Owner         Ownership         Of Class
         ------------------------         ----------        --------

          Guy L. Brenkman (2.)             3,478,858         37.4%
          Orvel L. Cox (3.)                  234,806          2.5%
          Daniel A. LaKemper (4.)            144,054          1.6%
          John P. Wolk (5.)                  144,000          1.6%
          John S. Fulton (6)                  42,000           .5%
          J. Michael Carr (7)                 67,716           .7%
                                           ---------        ------
          Directors and Executive
            Officers as a Group:           4,111,434         44.3%(1)
<PAGE>

FOOTNOTES:

(1) Based on 9,303,657 shares of Common Stock and Equivalents  outstanding as of
March  25,  1996.  (2) Of the  total  number  of  shares  shown  as owned by Mr.
Brenkman,  60,606  shares  represent  the number of shares Mr.  Brenkman has the
right to acquire  within 60 days upon the exercise of options  granted under the
Company's 1994 Stock Option Plan, and 1,740,800  shares  represent the number of
shares Mr. Brenkman has the right to acquire within 60 days through the exercise
of Warrants.  Mr.  Brenkman  owns all shares in joint  tenancy with his wife. In
addition  7,052  shares  are held by Mr.  Brenkman  under the  Pioneer  Railcorp
Retirement  Savings Plan and 2,340 shares are held by Mr.  Brenkman's  wife,  in
which he disclaims beneficial ownership. (3) Of the total number of shares shown
as owned by Mr. Cox,  66,666  shares  represent the number of shares Mr. Cox has
the right to acquire  within 60 days upon the exercise of options  granted under
the Company's 1994 Stock Option Plan, and 101,770 shares represent the number of
shares Mr. Cox has the right to acquire  within 60 days  through the exercise of
Warrants.  In  addition  1,500  shares  are held by Mr.  Cox under  the  Pioneer
Railcorp  Retirement  Savings Plan.  Mr. Cox's shares are owned in joint tenancy
with his wife. Mr. Cox and his wife own one Preferred  Share in the  Mississippi
Central  Railroad  Co. (4) Of the total  number of shares  shown as owned by Mr.
LaKemper,  66,666  shares  represent  the number of shares Mr.  LaKemper has the
right to acquire  within 60 days upon the exercise of options  granted under the
Company's  1994 Stock Option Plan,  and 40,000  shares  represent  the number of
shares Mr. LaKemper has the right to acquire within 60 days through the exercise
of Warrants.  In addition 388 shares are held by Mr.  LaKemper under the Pioneer
Railcorp  Retirement  Savings  Plan.  Mr.  LaKemper's  shares are owned in joint
tenancy  with his wife.  (5) Of the total number of shares shown as owned by Mr.
Wolk,  22,000  shares  represent  the number of shares Mr. Wolk has the right to
acquire within 60 days upon the exercise of options  granted under the Company's
1994 Stock Option Plan,  and 61,000  shares  represent  the number of shares Mr.
Wolk has the right to acquire within 60 days upon the exercise of Warrants.  Mr.
Wolk has 60,000  shares held in joint  tenancy  with his wife.  Mr. Wolk and his
wife  jointly own ten  Preferred  Shares of the Alabama  Railroad Co. (6) Of the
total number of shares shown as owned by Mr. Fulton, 22,000 shares represent the
number of shares Mr.  Fulton  has the right to  acquire  within 60 days upon the
exercise of options  granted  under the  Company's  1994 Stock Option Plan,  and
10,000 shares represent the number of shares Mr. Fulton has the right to acquire
within 60 days upon the exercise of Warrants.  (7) Of the total number of shares
shown as owned by Mr. Carr,  66,666  shares  represent  the number of shares Mr.
Carr has the  right to  acquire  within  60 days upon the  exercise  of  options
granted under the Company's 1994 Stock Option Plan,  and 1,000 shares  represent
the number of shares Mr.  Carr has the right to acquire  within 60 days  through
the exercise of Warrants.

There are no shareholders known by the Registrant to be beneficial owners of
more than 5% of its outstanding common stock other than Mr. Brenkman.

Item 13.  Exhibits and Reports on Form 8-K

Exhibit # 3(I) - Articles  of  Incorporation  of the  Company  (incorporated  by
reference to Exhibit 1 of the Company's registration statement of Form S-3 filed
July 7, 1995, amended August 30, 1995, September 20, 1995 and
September 25, 1995).

Exhibit # 3(ii) - Bylaws of the Company (incorporated by reference to Exhibit #2
of the Company's registration statement on Form S-8 filed January 31, 1996.)

Exhibit # 10.1 - Credit Agreement,  dated March 8, 1996, between the Company and
Citizens Bank and Trust Company, Chillicothe , Mo.

Exhibit # 10.2 - Exhibits to Credit Agreement,  dated March 8, 1996, between the
Company and Citizens Bank and Trust Company, Chillicothe , Mo.

Exhibit # 10.3 - Purchase  agreement,  dated March  between the Company and John
Warfield,  regarding the Company's  purchase of controlling  interest in KNRECO,
Inc., d/b/a Keokuk Junction Railway

Exhibit # 10.4 - 1994 Stock Option Plan for Pioneer  Railcorp,  (incorporated by
reference  to Exhibit #3 of the  Company's  registration  statement  on Form S-8
filed January 31, 1996).

Exhibit # 10.5 - Form of incentive stock option under the 1994 Stock Option Plan
for Pioneer  Railcorp  (incorporated by reference to Exhibit #4 of the Company's
registration statement on Form S-8 filed January 31, 1996).
<PAGE>

Exhibit # 10.6 - Form of option agreement for  non-employee  Directors under the
1994 Stock  Option Plan for  Pioneer  Railcorp  (incorporated  by  reference  to
Exhibit #5 of the Company's registration statement on Form S-8 filed January 31,
1996).

Exhibit # 10.7 - Executive Contract  (incorporated by reference to the Company's
Form 10-KSB for the year ended December 31, 1994, filed March 31, 1995,  amended
August 31, 1995 and September 20, 1995).

Exhibit # 21 - Subsidiaries of the registrant.

Exhibit # 27 - Financial Data Schedule.

The following reports were filed on Form 8-K during the fourth quarter 1995:

(1) Form 8-K filed  November  21,  1995  regarding  the  purchase of 150 covered
hoppers from Norfolk and Western Railway Company.

<PAGE>



                                   SIGNATURES

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

PIONEER RAILCORP
(Registrant)


By:/s/ Guy L. Brenkman
   ----------------------------------------
   Guy L. Brenkman, Director, President and
   Chief Executive Officer

Dated: March 27, 1996
       ------------------------------------

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


By:/s/ J. Michael Carr
   ----------------------------------------
   J. Michael Carr, Assistant Treasurer,
   Chief Financial Officer and Director

Dated: March 27, 1996
       ------------------------------------


By: /s/ Orvel Cox
   ----------------------------------------
   Orvel Cox, Director

Dated: March 27, 1996
       ------------------------------------


By: /s/ John Fulton
    ---------------------------------------
    John Fulton, Director

Dated: March 27, 1996
       ------------------------------------






                                   LOAN AGREEMENT

              This Loan Agreement, made and entered into this 8th  day
         of   March 1996, by and between Citizens Bank and
         Trust Company, of Chillicothe, Missouri, hereinafter "LENDER',
         and Pioneer Railcorp, an Iowa Corporation, Alabama Railroad Co.,
         an Iowa Corporation, and Mississippi Central Railroad Co., a
         Mississippi Corporation, hereinafter collectively "BORROWER" and
         respectively "Pioneer" and "Subsidiaries".
                                      RECITALS
              The parties recite and declare:
              a. BORROWER has requested LENDER to lend to it up to the sum
         of Two Million Five Hundred Thousand Dollars
         ($2,500,000) (the "loan amount") for a line of Credit Loan
         (the "Loan").
              b. LENDER is willing to lend BORROWER up to the sum of Two
         Million Five Hundred Thousand Dollars ($2,500,000)
         on the terms and conditions hereinafter set forth.
              In consideration of the above recitals, the following
         covenants and conditions, and other good and valuable
         consideration, the receipt of which is acknowledged, the parties
         agree as follows:
                                    SECTION ONE
                                    DEFINITIONS
              a. "Borrower" shall mean Pioneer Railcorp, Alabama Railroad
         Co., and Mississippi Central Railroad Co.
              b. "Collateral documents" means all those documents
         securing or perfecting security for the loan.
              C. "It" or 'its", when used to identify Borrower, refers to
         each of Pioneer Railcorp, Alabama Railroad Co., and Mississippi
         Central Railroad Co. and when used to identify Subsidiaries,
         refers to each of Alabama Railroad Co., and Mississippi Central
         Railroad Co.
              d. "Liquidated value" shall mean that value as determined
         by a qualified independent analyst approved by Lender but
         compensated by Borrower, after deduction of all projected
         expenses required to generate sale of assets.
              e. "Loan Amount" means the total credit available
         hereunder, regardless of whether drawn upon or advanced.
              f. "Market Value" shall mean that value as determined by a
         qualified independent analyst approved by Lender but compensated
         by Borrower, taking into account comparable short line sales.
              g. "Permitted liens" means:
                   1. liens for taxes, assessments and similar charges,
              incurred in the ordinary course of business, that are not
              yet due and payable;
                   2. pledges or deposits made in the ordinary course of
              business to secure payment of workers compensation, or to
              participate in any fund in connection with workers
              compensation, unemployment insurance, old-age pensions,
              railroad retirement, employee medical insurance, or other
              social security programs;
                   3. liens of mechanics, materialmen, warehousemen,
              carriers, or other like liens, securing obligations incurred in
              the ordinary course of business, that are not yet due and
              payable; and
                   4. pledges or deposits made in the ordinary course of
              business pursuant to the rights of preferred shareholders.
                                    SECTION TWO
                                     THE LOAN
              a. Disbursement of the Loan.  Advances of the loan within
         the credit limit thereof shall be made by LENDER by crediting the
         BORROWER'S deposit account with LENDER upon presentation to
         LENDER of BORROWER'S written request and instructions, signed by
         the authorized officer or officers of BORROWER.  It is understood
         and agreed, however, that LENDER is not obligated to make
         advances at any time when there has been a default hereunder by
         BORROWER that has not been cured to the satisfaction of LENDER.
              b. The Note.  At the time of making the loan, BORROWER will
         execute and deliver a note to LENDER, in the form of that
         attached as Exhibit "A".
              C. Payments of Principal.  The principal of any advance on
         the Loan of less than Two Hundred Fifty Thousand 
         Dollars ($250,000) shall be repaid in full upon the termination
         of this Loan Agreement.  The principal of any advance on the Loan
         of Two Hundred Fifty Thousand and NOIIOO Dollars ($250,000.00) or
         more shall be amortized, with Interest as hereinafter provided,
         over a seven (7) year period and paid monthly with interest,
         commencing one (1) month from the date of such advancement.
              d. Interest.  Each advance shall bear interest at the 
         initial rate of eleven percent (11%) per annum, adjustable
         quarterly to two and one-half percent (2.5%) over the New York
         Prime Rate limited, however, to a one percent (1%) annual
         increase or decrease, provided, interest shall not be adjusted to
         exceed thirteen and one-half percent (13.5%) as a maximum rate nor
         to reduce below ten percent (10%) per annum.  Interest on any
         advance on the Loan of less than Two Hundred Fifty Thousand
         Dollars ($250,000) shall be payable upon termination of
         this Loan Agreement.  Interest on any advance on the Loan of Two
         Hundred Fifty Thousand Dollars ($250,000) or more
         shall be amortized with principal over a seven (7) year period
         and paid monthly with such amortized principal, commencing one
         (1) month from the date of such advancement.
              e. Term of Loan Agreement.  This loan agreement shall
         extend for a term of one (1) year from the date of its execution.
              f. Fees.  Borrower shall pay to Lender a commitment fee
         equal to one percent (1%) of the loan amount, payable one-half
         percent (1/2%) at the time of loan closing, and payable one-half
         percent (1/2%) at the time of the first advance on the loan amount,
         which latter one-half percent (1/2%) may be a part of such advance.
                                   SECTION THREE
                               CONDITIONS PRECEDENT
              The obligation of LENDER to make the loan or to make
         advances thereunder is subject to the following conditions
         precedent:
              a. Documents required for closing.  Except as otherwise         
        hereinafter specifically provided, BORROWER shall have delivered
        to LENDER, prior to disbursement (except for item vii below) of
        the initial advance on the loan (the closing), the following:
                   i. The note (Exhibit "A" attached), signed in proper
              form by the authorized officer of officers of BORROWER;
                   ii. A Pledge Agreement and Assignment in the form as
              that attached hereto as Exhibit "B", together with
              certificates representing the shares pledged and assigned,
              together with a limited stock power in the form of that
              attached hereto as Exhibit "C";
                   iii.  A certified (as of the date of closing) copy of
              resolutions of the respective boards of directors of
              BORROWER authorizing the execution, delivery, and
              performance of this Agreement, the note, the collateral
              documents, and each other document to be delivered pursuant
              hereto;
                   iv. Certified copies (as of date of closing) of
              BORROWER'S respective By-Laws;
                   v. A Certificate (as of date of closing) of BORROWER'S
              respective corporate secretaries as to incumbency and
              signatures of the officers of BORROWER signing this
              Agreement, the Note, the collateral documents, and each
              other document to be delivered pursuant hereto;
                   vi. Copies, certified as of the most recent date
              practicable, by the Secretaries of State of the States of
              incorporation, of BORROWER'S certificates of incorporation,     
              together with a certificate (as of the date of closing) of
              BORROWER'S corporate secretaries to the effect that such
              certificates of incorporation have not been amended since
              the dates of certification;
                   vii.  Certificates, dated not more than 90 days
              following the closing, of the Secretaries of State of the
              States of incorporation, and of each state in which BORROWER
              is qualified as a foreign corporation, as to the good
              standing of BORROWER; and
                   viii.  A written opinion of BORROWER'S counsel, as of
              the date of closing and addressed to LENDER, in form
              satisfactory to LENDER, to the effect that:
                        (A) Pioneer and Subsidiaries are corporations
                   organized, existing, and in good standing under the
                   laws of their respective states of Incorporation
                   (naming such states) and are qualified to transact
                   business and are in good standing in those states where
                   the nature of businesses or property owned by BORROWER
                   requires qualification and, to the knowledge of such
                   counsel, are not required to be qualified as foreign
                   corporations in any other jurisdiction;
                        (B) BORROWER has the power to execute and deliver
                   this Agreement, to borrow money hereunder, to grant the
                   collateral required hereunder, to execute and deliver
                   the note and the collateral documents, and to perform
                   such obligations;
                        (C) All corporate action by BORROWER, all consents
                   and approvals of any persons, necessary to the validity
                   of this Agreement, the note, the collateral documents,
                   and each other document to be delivered, has been duly
                   obtained, and this Agreement, the note, the collateral
                   documents, and such other documents do not conflict
                   with any provisions of the charter or by-laws of
                   BORROWER, of any applicable laws or any other agreement
                   binding BORROWER or its property of which such counsel
                   has knowledge;
                        (D) This Agreement, the note, the collateral
                   documents, and all other agreements to be delivered
                   hereunder have been executed by, and each is valid and
                   binding obligations of, BORROWER enforceable in
                   accordance with its terms;
                        (E) The pledged stock constituting all of the
                   issued and outstanding capital common stock of
                   Subsidiaries, and all pledged stock is fully paid and
                   non-assessable; and
                        (F) Such counsel is without any knowledge of any
                   matters contrary to the representations and warranties
                   contained in Section Five, Paragraph a;
                   ix. A certificate, as of the date of the closing,
                   signed by the presidents or a vice presidents of Pioneer
                   and Subsidiaries, to the effect that:
                        (A) The representations and warranties set forth
                   within Section Five, Paragraph a, are true as of the
                   date of the closing; and
                        (B) No event of default, and no event that with
                   the giving of notice or passage of time, or both, would
                   become such an event of default, has occurred as of
                   such date;
              b. Certain events.  At the time of the closing:
                   i. No event of default shall have occurred and be
              continuing, and no event shall have occurred and be
              continuing that, with the giving of notice or passage of
              time, or both, would be an event of default;
                   ii. No material adverse change shall have occurred in
              the financial condition of BORROWER since the date of this
              Agreement or the closing, as applicable; and
                   iii.  All of the collateral documents shall have
              remained in full force and effect.
              c. Legal Matters.  At the time of the closing, all
         incidental legal matters shall be satisfactory to Cleaveland,
         Macoubrie & Cox, L.L.C., counsel to LENDER.
                                    SECTION FOUR
                                COLLATERAL SECURITY
              a. Composition of the collateral.  The property in which a
         security interest is granted pursuant to the provisions of
         Paragraphs b and c of this Section is collectively called the
         "collateral".  The collateral, together with all of BORROWERIS
         other property of any kind held by LENDER, shall stand as one         
         general, continuing, collateral security for all obligations of
         BORROWER as herein evidenced and contained and may be retained by
         LENDER until all such obligations have been satisfied in full.
             b. Rights in property held by LENDER.  As security for the
         prompt satisfaction of all obligations, BORROWER assigns,
         transfers, and sets over to LENDER all of its right, title, and
         interest in and to, and grants LENDER a lien on and a security
         interest in, all amounts that may be owing from time to time by
         LENDER to BORROWER in any capacity, including, but not limited
         to, any balance or share belonging to BORROWER, or any deposit or
         other account with LENDER, which lien and security interest shall
         be independent of any right of setoff that LENDER may have.
             C. Rights in property held by BORROWER.  As further
         security for the prompt satisfaction of all obligations arising
         under this Agreement, BORROWER pledges and assigns to LENDER all
         outstanding capital common stock of Subsidiaries, consisting of
        300,000 shares of capital common stock of Alabama Railroad Co. and
        1,100,000 shares of capital common stock of Mississippi Central
         Railroad Co.
             d. Rights in property later acquired by BORROWER.  As
         additional security, BORROWER shall grant LENDER a valid first
         lien and security interest, free of other encumbrances, in any
         property acquired wholly or in part with loan proceeds.  BORROWER
         shall notify LENDER at least fifteen (15) days in advance of any
         such intended acquisition.  In the instance loan proceeds are
         used to acquire a short line or other railroad, BORROWER shall     
         acquire the controlling interest therein and may not use loan
         proceeds to purchase a minority interest.
              e. Priority of liens.  The above-stated liens shall be
         first and prior liens except for permitted liens with respect to
         property acquired by BORROWER with loan proceeds.
              f. Financing statements.
                   i. BORROWER will:
                        (A) Join with LENDER in executing such financing
                   statements (including amendments and continuation
                   statements) in form satisfactory to LENDER, as LENDER
                   may from time to time specify;
                        (B) Pay to reimburse LENDER for all costs and
                   taxes of filing or recording the statements in such
                   public offices as LENDER may designate; and
                        (C) Take such other steps as LENDER may direct,
                   including the noting of LENDER'S lien on the collateral
                   and on any certificates of title therefor, to perfect
                   LENDER'S interest in the collateral.
                   ii. In addition to the foregoing, and not in
              limitation thereof:
                        (A) A carbon, photographic, or other reproduction
                   of this Agreement shall be sufficient as a financing
                   statement and may be filed in any appropriate office in
                   lieu thereof; and
                        (B) To the extent lawful, BORROWER appoints LENDER
                   as its limited attorney-in-fact (without requiring         
                   LENDER to act as such) to execute any financing
                   statement in the name of BORROWER, and to perform all
                   other acts that LENDER deems appropriate to preserve
                   and continue its security interest in, and to protect
                   and preserve, the collateral.
                                   SECTION FIVE
                          REPRESENTATIONS AND WARRANTIES
              a. original.  To induce LENDER to enter into this
         Agreement, BORROWER represents and warrants to LENDER as follows:
                   i. Pioneer and Subsidiaries are corporations duly
              organized, validly existing, and in good standing under the
              laws of the states of their incorporation; BORROWER has the
              lawful power to own its properties and to engage in the
              businesses it conducts, and is qualified and in good
              standing as foreign corporations in the jurisdictions
              wherein the nature of the businesses transacted by it or
              property owned by it makes such qualification necessary;
                   ii. BORROWER is not in default with respect to any of
              its existing indebtedness, and the making and performance of
              this Agreement, the note, and the collateral documents will
              not immediately or with the passage of time, or the giving
              of notice, or both;
                        (A) Violate the charter or by-law provisions of
                   BORROWER, or violate any laws or result in a default
                   under any contract, agreement, or agreement to which
                   BORROWER is a party or by which BORROWER or its            
                   property is bound; or
                        (B) Result in the creation or imposition of any
                   security interest in, or lien or encumbrance on, any of
                   the assets of BORROWER, except in favor of LENDER;
                   iii.  BORROWER has the power and authority to enter
              into and perform this Agreement, the note, and the
              collateral documents, and to incur such obligations, and has
              taken all corporate action necessary to authorize the
              execution, delivery, and performance of this Agreement, the
              note, and the collateral documents;
                   iv. This Agreement and the collateral documents are,
              and the note when delivered will be, valid, binding, and
              enforceable in accordance with their respective terms;
                   V. Except as disclosed in Exhibit _, there is no
              pending order, notice, claim, litigation, proceeding, or
              investigation against or affecting BORROWER, whether or not
              covered by insurance, that would materially and adversely
              affect the businesses or prospects of BORROWER if adversely
              determined;
                   vi. BORROWER has good marketable title to all
              collateral offered up to LENDER as security for the loan;
                   vii.  The financial statements, including any schedules
              and notes pertaining thereto, have been prepared in
              accordance with generally accepted accounting principles
              consistently applied, and fully and fairly present the
              financial condition of BORROWER at the dates thereof and the    
              results of operations for the periods covered thereby, and
              there have been no material adverse changes in the
              consolidated financial condition or businesses of BORROWER
              to the date hereof;
                   viii.  As of closing, BORROWER has no material
              indebtedness of any nature, including, but not limited to,
              liabilities for taxes and of any interest or penalties
              relating thereto, except to the extent reflected (in a
              footnote or otherwise) and, reserved against in the December 31,
              1995, financial statements, or any material indebtedness of
              any nature not fully reflected and reserved against in the
               December 31,1996, financial statements;
                   ix. Except as otherwise permitted in this Agreement,
              BORROWER has filed all federal, state, and local tax returns
              and other reports required by law to be filed prior to the
              effective date hereof and that are material to the conduct
              of its businesses; has paid or caused to be paid all taxes,
              assessments, and other governmental charges that are due and
              payable prior to the effective date thereof; and has made
              adequate provision for the payment of such taxes,
              assessments, or other charges accruing but not yet payable;
              and BORROWER has no knowledge of any deficiency or
              additional assessment in a materially important amount in
              connection with any taxes, assessments, or charges, not
              provided for on its books;
                  X. Except as otherwise disclosed in Exhibit _, or 
              except to the extent that the failure to comply would not
              materially interfere with the conduct of the businesses of
              BORROWER, BORROWER has complied with all applicable laws
              with respect to:
                        (A) The conduct of its businesses; and
                        (B) The use, maintenance, and operation of the
                   real and personal properties owned or leased in the
                   conduct of its businesses;
                   xi. No representation or warranty by BORROWER contained
              herein or in any certificate or other document furnished by
              BORROWER pursuant hereto contains any untrue statement of
              material fact or omits to state a material fact necessary to
              make such representations or warranty not misleading in
              light of the circumstances under which it was made;
                   xii.  Each consent, approval or authorization of, or
              filing, registration, or qualification with, any person
              required to be obtained or effected by BORROWER in
              connection with the execution and delivery of this
              Agreement, the note, and the collateral documents, or the
              undertaking or performance of such obligations, has been
              obtained or effected.
                                    SECTION SIX
                               BORROWER'S COVENANTS
              BORROWER covenants and agrees with LENDER that, so long as
         any of its obligations arising under this Agreement remain
         unsatisfied, BORROWER will comply with the following covenants:      
              a. Affirmative covenants.
                   i. BORROWER will use the proceeds of the loan only for
              purposes promotive of its current businesses, specifically
              for the acquisition of assets or entities consistent with
              short line rail operations.
                   ii. BORROWER shall promptly furnish LENDER with true
              and complete copies of all filings made by BORROWER with the
              Securities and Exchange Commission, including particularly,
              but not limited to, copies of all 10 Q filings and all 10 K
              filings, the latter to include: (I) A consolidated statement
              of shareholders' equity and a consolidated statement of
              changes in financial position of BORROWER for such fiscal
              year; (II) consolidated and consolidating income statements
              of BORROWER for such fiscal year; and (III) consolidated and
              consolidating balance sheets of BORROWER as of the end of
              such fiscal year-all in reasonable detail, including all
              supporting schedules and comments-the consolidated statement
              and balance sheet to be audited by independent certified
              public accountant selected by BORROWER and acceptable to
              LENDER (which acceptance shall not be unreasonably
              withheld), and certified by such accountants to have been
              prepared in accordance with generally accepted accounting
              principles consistently applied by BORROWER, except for any
              inconsistencies explained in such certificate.  In addition,
              BORROWER will obtain from such independent certified public
              accountants and deliver to LENDER, within ninety (90) days      
              after the close of each fiscal year, the accountants'
              written statement that, in making the examination necessary
              to their certification, they have obtained no knowledge of
              any event of default by BORROWER, or disclosing all events
              of default of which they have obtained knowledge; provided,
              however, that in making their examination such accountants
              shall not be required to go beyond the bounds of generally
              accepted auditing procedures for the purpose of certifying
              financial statements; LENDER shall have the right, from time
              to time, to discuss BORROWER'S affairs directly with
              BORROWER'S independent certified public accountants after
              written notice to BORROWER and opportunity of BORROWER to be
              present at any such discussion.
                   iii.  BORROWER will maintain its inventory, equipment,
              real estate, and other properties in good condition and
              repair (normal wear and tear excepted); will pay and
              discharge or will cause to be paid and discharged when due,
              the cost of repairs to or maintenance of the same; and will
              pay or cause to be paid all rental or mortgage payments due
              on such real estate.
                   iv. BORROWER will maintain, or cause to be maintained,
              public liability insurance and fire and extended coverage
              insurance on all buildings owned by it exceeding $10,000.00
              in value.  BORROWER will furnish to LENDER such evidence of
              insurance as LENDER may require.
                   v. BORROWER will pay or cause to be paid when due all      
              taxes, assessments, and charges or levies imposed on it or
              on any of its property or that it is required to withhold
              and pay over, except when contested in good faith by
              appropriate proceedings, with adequate reserves therefor
              having been set aside on their books.  But BORROWER shall
              pay or cause to be paid all such taxes, assessments,
              charges, or levies promptly when foreclosure on any lien
              that has attached (or security therefor) appears imminent.
                    vi. BORROWER will maintain and provide evidence to
              Lender's satisfaction, at least annually, of:
                         (A) Market values of Subsidiaries of at least one
                    hundred fifty percent (150%) of loan amount; and
                         (B) Liquidation values of Subsidiaries of at least
                    one hundred ten percent (110%) of loan amount.
                    vii.  BORROWER, within a reasonable time after written
              request therefor, will make available for inspection by
              authorized representatives of LENDER, any of its books and
              records, and will furnish LENDER any information regarding
              its business affairs and financial condition.
                    viii.  BORROWER will collect is accounts and sell its
              inventory only in the ordinary course of business.
                    ix. BORROWER will keep accurate and complete records
              of its accounts, inventory, and equipment, consistent with
              sound business practices.
                    x. BORROWER will give immediate notice to the LENDER of
              any extraordinary event involving it that might materially    
              and adversely affect is operations, financial condition,
              property, or businesses.
                   xi. Within thirty (30) days after LENDER'S request
              therefor, BORROWER will furnish LENDER with copies of
              federal income tax returns filed by BORROWER.
                   xii.  BORROWER will pay when due (or within applicable
              grace periods) all indebtedness due third persons, except
              when the amount is being contested in good faith by
              appropriate proceedings and with adequate reserves therefor
              being set aside on the books of BORROWER.  If BORROWER
              defaults in the payment of any principal (or installment
              thereof) of, or interest on, any such indebtedness, LENDER
              shall have the right, in its discretion, to pay such
              interest or principal for the account of BORROWER and be
              reimbursed by BORROWER on demand.
                   xiii.  BORROWER will notify LENDER immediately if it
              becomes aware of the occurrence of any event of default or
              of any fact, condition, or event that, with the giving of
              notice or passage of time, or both, could become an event of
              default, or of the failure of BORROWER to observe any of its
              undertakings under this Agreement.
                   xiv.  BORROWER will notify LENDER thirty (30) days in
              advance of any change in the location of any of its places
              of business or of the establishment of any new, or the
              discontinuance of any existing, place of business.
                   xv. BORROWER will:

                        (A) Fund all its defined benefit pension plans, if
                   any, in accordance with no less than the minimum
                   funding standards required under ERISA;
                        (B) Furnish LENDER, upon request, promptly after
                   the filing of the same, with copies of all reports or
                   other statements filed with the United States
                   Department of Labor or the Internal Revenue Service
                   with respect to all employee benefit plans; and
                        (C) Promptly advise LENDER of any reportable event
                   or prohibited transaction, as defined in ERISA, with
                   respect to any employee benefit plan.
             b. Negative covenants.
                   i. BORROWER will not change its name, enter into any
             merger, consolidation, reorganization or recapitalization,
             or reclassify its capital stock without prior written
             approval of LENDER, which approval shall not be unreasonably
             withheld.
                   ii. BORROWER will not sell, transfer, lease, or
             otherwise dispose of all, or (except in the ordinary course
             of business) any material part of, its assets.
                   iii.  SUBSIDIARIES will not mortgage, pledge, grant, or
             promote to exist a security interest in or lien on any of
             its assets of any kind, now owned or hereafter acquired,
             except for permitted liens and except for the security
             interest to LENDER herein provided for.
                   iv. SUBSIDIARIES will not become liable, directly or        
          indirectly, as guarantor or otherwise, for any obligation of any
          other person or entity, except for the endorsement of commercial
          paper for deposit or collection in the ordinary course of business.
               v. SUBSIDIARIES will not, except upon prior written approval
          of LENDER, incur, create, assume, or permit to exist any additional
          indebtedness except:
                     (A) The loan;
                     (B) Trade indebtedness incurred in the ordinary course
               of business; and
                     (C) Indebtedness secured by permitted liens.
                     (D) Equipment leases as defined in sub-paragraph ix
               below.
               vi.   SUBSIDIARIES will not declare or pay any dividends, or
          make any other payment or distribution on account of its capital
          stock other than preferred stock, excepting dividends of normal
          operating profits.
               vii.   BORROWER will not form any subsidiary or make any
          investment in, or make any loan in the nature of an investment to,
          another person or entity, of a value in excess of $50,000, except
          for those in the ordinary course of business:
               (A) for the purposes of this Loan Agreement, or
               (B) to entities wholly owned and controlled by BORROWER.
               viii.  BORROWER will not make any loan or advance to any
          officer, shareholder, director, or employee  of  BORROWER,
          except temporary advances in the ordinary course of                
              business, without prior written approval of LENDER, nor
              increase salaries or bonuses to executive and management
              personnel to more than 120% of current levels except
              pursuant to current agreements or contracts as disclosed to
              LENDER.
                   ix. SUBSIDIARIES will not increase any of its lease
              obligations except for new leases on terms equivalent to or
              superior than those commonly found in the market, which new
              leases shall be so certified to Lender by BORROWERS chief
              financial officer(s).  As used in this paragraph, the term
              "lease" means a lease reflected on the consolidated balance
              sheet of Subsidiaries or a lease that should be so reflected
              under generally accepted accounting principles.
                   x. SUBSIDIARIES will not purchase, or otherwise invest
              in or hold, securities, nonoperating real estate, or other
              nonoperating assets, except:
                        (A) Direct obligations of the United States of
                   America;
                        (B) The present investment in any such asset; and
                        (C) Operating assets that hereafter become
                   nonoperating assets.
              Subsidiaries may, however, the foregoing notwithstanding,
              purchase, invest in, or hold, nonoperating real estate or
              interests therein purchased or acquired for reasonable
              prospective inclusion in operations provided that not more
              than $50,000 is expended for such purchase or acquisition       
              annually unless prior written approval for a greater
              expenditure is obtained from LENDER.
                   xi. Subsidiaries will not issue, redeem, purchase, or
              retire any of its capital stock or grant or issue any
              warrant, right, or option pertaining thereto, or other
              security convertible into any of the foregoing, excepting
              the existing rights of preferred shareholders of the
              Mississippi Central Railroad Co.
                   xii.  BORROWER will not prepay any subordinated
              indebtedness, indebtedness for borrowed money, or
              indebtedness secured by any of its assets (except the Loan
              and except indebtedness incurred in the ordinary course of
              business) or enter into or modify any agreement as a result
              of which the terms of payment of any of the foregoing
              indebtedness are waived or modified.
                   xiii.  SUBSIDIARIES will not enter into any sale-
              leaseback transaction.
                   xiv.  SUBSIDIARIES will not acquire any stock in, or all
              or substantially all of the asset of, any other person or
              entity, except as authorized herein.
                   xv.  BORROWER will not furnish LENDER with any
              certificate or other document that will contain any untrue
              statement of material fact or that will omit to state a
              material fact necessary to make it not misleading in light
              of the circumstances under which it was furnished.
                   xvi.  BORROWER will not directly or indirectly apply any  
              part of the proceeds of the loan to the purchasing or
              carrying of any "margin stock" within the meaning of
              Regulation U of the Board of Governors of the Federal
              Reserve System, or any regulations, interpretations, or
              rulings thereunder.
                   xvii.  BORROWER will not, except, upon prior written
              approval of LENDER, make any substantial change in its
              management or in its principal purpose of businesses.
                   xviii.  BORROWER will not use loan proceeds or any
              advancement on the loan, in whole or in part, for payment of
              normal operating expenditures of current businesses.
                                   SECTION SEVEN
                                      DEFAULT
              a. Events of default.  The occurrence of any one or more of
         the following events shall constitute an event of default under
         this Agreement.
                   i. BORROWER shall fail to pay when due any installment
              of principal or interest, or any fee or charge payable
              hereunder, and such failure shall continue for a period of
              thirty (30) days.
                   ii. BORROWER shall fail to observe or perform any other
              obligation to be observed or performed by it hereunder or
              under any of the collateral documents, and this failure
              shall continue for thirty (30) days after: (A) Notice of the
              failure from the LENDER; or (B) the LENDER is notified of
              the failure or should have been so notified pursuant to the     
              provisions of Paragraph a (xiv) of Section Six, whichever is
              earlier.
                   iii.  BORROWER shall fail to pay any indebtedness due to
              any third persons, and this failure shall continue beyond
              any applicable grace period, unless such indebtedness is
              material in nature and is contested in good faith, or
              BORROWER shall suffer to exist any other event of default
              under the Agreement binding BORROWER.
                   iv. BORROWER shall fail to pay when due any sum owing
              to LENDER, or fail to observe or perform in favor of LENDER,
              under any other loan agreement, note or contractual
              undertaking with LENDER, allowing agreed upon grace periods.
                   v. Any financial statement, representation, warranty,
              or certificate made or furnished by BORROWER to LENDER in
              connection with this Agreement, or as inducement to LENDER
              to enter into this Agreement, or in any separate statement
              or document to be delivered hereunder to LENDER, shall be
              materially false, incorrect, or incomplete when made,
              providing, no such false, incorrect or incomplete statement,
              representation, warranty or certificate shall constitute a
              default if such statement, representation, warranty or
              certificate was, when given and thereafter, when relied upon
              by LENDER, truthful to the best knowledge and belief of
              BORROWER.
                   vi. BORROWER shall admit its inability to pay its debts
              as they mature, or shall make an assignment for the benefit    
              of its or any of its creditors.
                   vii.  Proceedings in bankruptcy, or for reorganization
              of BORROWER, or for the readjustment of any of its
              respective debts, under the Bankruptcy Code, as amended, or
              any part thereof, or under any other laws, whether state or
              federal, for the relief of debtors, now or hereafter
              existing, shall be commenced against BORROWER and shall not
              be discharged within sixty (60) days of their commencement,
              or any such proceeding shall be commenced by BORROWER.
                   viii.  A receiver or trustee shall be appointed for
              BORROWER or for any substantial part of its respective
              assets, or any proceedings shall be instituted for the
              dissolution or the full or partial liquidation of BORROWER,
              and the receiver or trustee shall not be discharged within
              sixth (60) days of his or her appointment, or the
              proceedings shall not be discharged within sixty (60) days
              of their commencement, or BORROWER shall discontinue
              business or materially change the nature of its businesses.
                   ix. BORROWER shall suffer a final judgment or final
              judgments for payment of money aggregating in excess of
              Twenty-Five Thousand Dollars ($25,000) and shall
              not discharge the same within a period of ninety (90) days,
              unless, pending further proceedings, execution has not been
              commenced or, if commenced, has been effectively stayed.
                   x. A judgment creditor of BORROWER shall obtain
              possession of any of the collateral by any means, including,
              but without limitation, levy, distraint, replevin, or self-
              help, providing such action represents a material part of
              collateral.
                   xi. Any obliges of subordinated indebtedness shall fail
              to comply with the subordination provisions of the
              instruments evidencing the subordinated indebtedness.
              b. Acceleration.  Immediately, and without notice, on the
         occurrence of an event of default specified in Paragraphs a(v)
         through a (viii) of this Section, or at the option of LENDER if
         LENDER shall reasonably deem itself insecure, or on the
         occurrence of any other event of default, but only on written
         notice, all obligations, whether hereunder or otherwise, shall
         immediately become due and payable without further action of any
         kind.
              C. Remedies.  After any acceleration, as provided in
         Paragraph b of this Section, LENDER shall have, in addition to
         the rights and remedies given to it by this Agreement, the note,
         and the collateral documents, all those rights and remedies
         allowed by all applicable laws, including, but not limited to,
         the Uniform Commercial Code as enacted in any jurisdiction in
         which any collateral may be located.  Without limiting the
         generality of the foregoing, LENDER, immediately and without
         demand of performance and without other notice-except as
         specifically required by this Agreement or the collateral
         documents-or any demand whatsoever to BORROWER, all of which are
         hereby expressly made, and, without advertisement, may sell at       
          public or private sale, or otherwise realize on, in Chillicothe,
          Missouri, or elsewhere, the whole, or from time to time, any part
          of the collateral, or any interest that BORROWER may have
          therein.  After deducting from the proceeds of sale or other
          disposition of the collateral all expenses, including all
          reasonable expenses for legal services, LENDER shall apply such
          proceeds towards the satisfaction of the obligations.      Any
          remainder of the proceeds after satisfaction in full of the
          obligations shall be distributed as required by applicable laws.
          Notice of any sale or other disposition shall be given to
          BORROWER at least fifteen (15) days before the time of any
          intended public sale or of the time after which any intended
          private sale or other disposition of the collateral is to be
          made, which BORROWER hereby agrees shall be reasonable notice of
          such sale or other disposition.  BORROWER agrees to assemble, or
          cause to be assembled, at its own expense the collateral at such
          place or places as LENDER shall designate.  At any such sale or
          other disposition, LENDER, to the extent permissible under
          applicable laws, may purchase the whole or any part of the
          collateral, free from any right of redemption on the part of
          BORROWER, which right is hereby waived and released.  Without
          limiting the generality of any of the rights and remedies
          conferred on LENDER under this paragraph, LENDER, to the full
          extent permitted by applicable laws, may:
                    i. Enter on the premises of BORROWER, exclude
               therefrom BORROWER or any affiliate, and take immediate        
              possession of the collateral, either personally or by means
              of a receiver appointed by a court of competent
              jurisdiction;
                   ii. At LENDER'S option, use, operate, manage, and
              control the collateral in any manner;
                   iii.  Collect and receive all rents, income, revenue,
              earnings, issues, and profits) and
                   iv. Maintain, repair, renovate, alter, or remove the
              collateral as LENDER may determine in its discretion.
                                   SECTION EIGHT
                             CONSTRUCTION OF AGREEMENT
              The provisions of this Agreement shall be in addition to
         those of any guaranty, pledge, security agreement, note, or other
         evidence of liability held by LENDER, all of which shall be
         construed as complementary to each other.  Nothing herein
         contained shall prevent LENDER from enforcing any or all other
         notes, guaranty, pledge, or security agreements in accordance
         with their respective terms.
                                   SECTION NINE
                                FURTHER ASSISTANCE
              From time to time, BORROWER shall execute and deliver to
         LENDER such additional documents and will provide such additional
         information as LENDER may reasonably require to carry out the
         terms of this Agreement and be informed of BORROWER'S status and
         affairs.                                        
                                    SECTION TEN
                         ENFORCEMENT AND WAIVER BY LENDER
              LENDER shall have the right at all times to enforce the
         provisions of this Agreement and the collateral documents in
         strict accordance with their terms, notwithstanding any conduct
         or custom on the part of LENDER in refraining from so doing at
         any time or times.  The failure of LENDER at any time or times to
         enforce its rights under such provisions, strictly in accordance
         with the same, shall not be construed as having created a custom
         in any way or manner contrary to specific provisions of this
         Agreement or as having in any way or manner modified or waived
         the same.  All rights and remedies of LENDER are cumulative and
         concurrent, and the exercise of one right or remedy shall not be
         deemed a waiver or release of any other right or remedy.
                                  SECTION ELEVEN
                                EXPENSES OF LENDER
              BORROWER, on demand, will reimburse LENDER for all expenses,
         including the reasonable fees and expenses of legal counsel for
         LENDER, incurred by LENDER in connection with the preparation,
         administration, amendment, modification, or enforcement of this
         Agreement and the collateral documents, and the collection or
         attempted collection of the note.
                                  SECTION TWELVE
                                      NOTICE
              Any notices or consents required or permitted by this
         Agreement shall be in writing and shall be deemed delivered if       
         delivered in person, or, if sent, by certified mail, postage
         prepaid, return receipt requested, or telegraph, as follows,
         unless such address is changed by written notice.
              a. If to BORROWER: ATTN: Guy Brenkman, 1318 South Johanson
              Rd., Peoria, Illinois, 61607.
              b. If to LENDER: ATTN: Andrew Coffelt, P.O. Box 50,
              Chillicothe, Missouri, 64601.
                                 SECTION THIRTEEN
                          WAIVER AND RELEASE BY BORROWER
              To the maximum extent permitted by applicable laws,
         BORROWER:
              a. Waives (i) protest of all commercial paper at any time
         held by the LENDER on which the BORROWER is in any way liable;
         and (ii) notice of acceleration and of intention to accelerate,
         and notice and opportunity to be heard, after acceleration,
         exercised by LENDER of the remedies of self-help, set off, or of
         other summary procedures committed by any applicable laws or by
         any agreement with BORROWER, and, except when required hereby or
         by any applicable laws, notice of any other action taken by
         LENDER; and
              b. Releases LENDER and its officers, attorneys, agents, and
         employees from all claims for loss or damage caused by any act or
         omission on the part of any of them, except wilful misconduct.
                                 SECTION FOURTEEN
                                  GOVERNING LAW
              It is agreed that this Agreement shall be governed by,          
          construed, and enforced in accordance with the laws of the State
          of Missouri.
                                     SECTION FIFTEEN
                                     BINDING EFFECT
                This Agreement shall inure to the benefit of, and shall be
          binding on, the respective successors and permitted assigns of
          the parties.
                                     SECTION SIXTEEN
                                       ASSIGNMENT
                BORROWER has no right to assign any of its rights or
          obligations under this Agreement without the prior, express, and
          written consent of LENDER, which consent shall not be withheld
          unreasonably.  LENDER shall not market the Loan on an individual
          basis.
                                    SECTION SEVENTEEN
                                    ENTIRE AGREEMENT
                This Agreement shall constitute the entire Agreement between
          the parties and any prior understanding or representation of any
          kind preceding the date of this Agreement shall not be binding on
          either party except to the extent incorporated in this Agreement.
                                    SECTION EIGHTEEN
                               MODIFICATION OF AGREEMENT
                Any modification of this Agreement or additional obligation
          assumed by either party in connection with this Agreement shall
          be binding only if evidenced in writing signed by each party or
          an authorized representative of each party.
                                            
                                  SECTION NINETEEN
                                   ATTORNEYS FEES
              In the event any action is filed in relation to this
         Agreement, the unsuccessful party in the action shall pay to the
         successful party, in addition to all sums that either party may
         be called on to pay, a reasonable sum for the successful party's
         attorney fees.
                                   SECTION TWENTY
                                 PARAGRAPH HEADINGS
              The titles to the paragraphs of this Agreement are solely
         for the convenience of the parties and shall not be used to
         explain, modify, simplify, or aid in the interpretation of the
         provisions of this Agreement.
                                 SECTION TWENTY-ONE
                                    SEVERABILITY
              In any provision of this Agreement shall be held invalid
         under any applicable laws, such invalidity shall not affect any
         other provision of this Agreement that can be given effect
         without the invalid provision, and, to this end, the provisions
         of this Agreement are severable.
                                 SECTION TWENTY-TWO
                                    COUNTERPARTS
              This Agreement may be executed in any number of
         counterparts, each of which shall be deemed to be an original,
         but all of which together shall constitute but one and the same
         instrument.
                                         
                                SECTION TWENTY-THREE
                                        SEAL
              This Agreement is intended to take effect as an instrument
         under seal.
              IN WITNESS WHEREOF, each party has caused this Agreement to
         be executed by an authorized representative on the date indicated
         above.

                                  Citizens Bank and Trust Company

                                  By: /s/ Andy B. Coffelt, V.P.
                                    
                                  Pioneer Railcorp

                                  By: /s/ Guy L. Brenkman, CEO
                                      
                                  Alabama Railroad Co.

                                  By: /s/ Guy L. Brenkman, President  

                                  Mississippi Central Railroad Co.

                                  By: /s/ Guy L. Brenkman, President  
                                







                                



                                       EXHIBIT "A"                 

                                     PROMISSORY NOTE


             Principal      Loan Date   Maturity    Loan No. Call Collateral
           $2,500,000.00               
                           Account        Officer     Initials
                                           ABC

           Borrower: Pioneer Railcorp (TIN:)
                      Alabama Railroad Co. (TIN:)
                      Mississippi Central Railroad Co. (TIN:)

                                     Lender: Citizens Bank and Trust Company
                                             Main office
                                             700 Jackson Street, P.O. Box 50
                                             Chillicothe, Missouri 64601

           Principal Amount $2,500,000      Interest Rate: 11%
                     Date of Note:

           PROMISE TO PAY PRINCIPAL AND INTEREST.  For value received,
           Pioneer Railcorp, an Iowa Corporation, Alabama Railroad Co., an
           Iowa Corporation, and Mississippi Central Railroad Co., a
           Mississippi Corporation, with its principal place of business at
           Holly Springs, Mississippi, ("Borrower"), promise to pay to the
           order of Citizens Bank and Trust Company, of Chillicothe,
           Missouri, ("Lender") the principal sum of Two Million Five
           Hundred Thousand  Dollars ($2,500,000), or the
           aggregate unpaid principal amount of all advances thereon,
           pursuant to a "Loan Agreement" of even date (the "Loan") all as
           follows, to-wit; The principal of any advance on the Loan of less
           than Two Hundred Fifty Thousand Dollars ($250,000)
           shall be paid in full upon the termination of the Loan Agreement.
           The principal of any advance on the Loan of Two Hundred Fifty
           Thousand  Dollars ($250,000) or more shall be
           amortized, with interest as hereinafter provided, over a seven
           (7) year period and paid monthly with interest, commencing one
           (1) month from the date of such advancement.

           Each advance shall bear interest at the initial rate of eleven
           percent (11%) per annum, adjustable quarterly to two and one-half
           percent (21/2%) over New York Prime, limited, however, to a one
           percent (1%) annual increase or decrease, provided, interest
           shall not be adjusted to exceed thirteen and one-half percent
           (13 1/2%) as a maximum rate nor to reduce below ten percent (10%)
           per annum.  Interest on any advance on the Loan of less than Two
           Hundred Fifty Thousand Dollars ($250,000) shall be
           payable upon termination of the Loan Agreement.  Interest on any
           advance on the Loan of Two Hundred Fifty Thousand and N01100
           Dollars ($250,000.00) or more shall be amortized with principal
           over a seven (7) year period and paid monthly with such amortized
           principal, commencing one (1) month from the date of such
           advancement.

           PREPAYMENT.  Borrower may pay without penalty all or a portion of
           the amount owed earlier than it is due.
           LATE CHARGE.  If a payment is 16 days or more late, Borrower will
           be charged 5.000% of the regularly scheduled payment.

           DEFAULT.  Borrower will be in default upon the occurrence of any
           Event of Default as provided in Section Seven of the Loan
           Agreement.

           LENDER'S RIGHTS.  Upon the occurrence of an Event of Default, or
           upon the occurrence of any event authorizing Lender to accelerate
           the full and complete payment of this Note, as provided in
           Section Seven of said Loan Agreement, Lender may exercise any or
           all of those remedies provided in said Section Seven of the Loan
           Agreement.

           DISHONORED ITEM FEE.  Borrower will pay a fee to Lender of $15.00
           if Borrower makes a payment on Borrower's loan and the check or
           pre-authorized charge with which Borrower pays is later
           dishonored.

           RIGHTS OF SETOFF.  Borrower grants to Lender a contractual
           possessory security interest in, and hereby assigns, conveys,
           delivers, pledges, and transfers to Lender all Borrower's right,
           title and interest in and to, Borrower's accounts with Lender
           (whether checking, savings, or some other account), including
           without limitation all accounts held jointly with someone else
           and all accounts Borrower may open in the future, excluding
           however all IRA, Keogh, and trust accounts.  Borrower authorizes
           Lender, to the extent permitted by applicable law, to charge or
           setoff all SUMS owing on this Note (except non-material amounts
           being negotiated in good faith) against any and all such accounts
           in the event of default and allowance of all applicable grace
           periods.

           LINE OF CREDIT.  This Note evidences a revolving line of credit.
           Advances under this Note may be requested by Borrower only as
           provided in the Loan Agreement.  All communications, instruction,
           or directions to Lender are to be directed to Lender's office
           shown above.  The following party or parties are authorized as
           provided in this paragraph to request advances under the line of
           credit until Lender receives from Borrower at Lender's address
           shown above written notice of revocation of their authority: GUY
           BRENKMAN.  Borrower agrees to be liable for all sums either: (a)
           advanced in accordance with the instructions of an authorized
           person or (b) credited to any of Borrower's accounts with Lender.
           The unpaid principal balance owing on this Note at any time may
           be evidenced by endorsements on this Note or by Lender's internal
           records.  Lender will have no obligation to advance funds under
           this Note if: (a) Borrower or any guarantor is in default under
           the terms of this Note or any agreement that Borrower or any
           guarantor has with Lender, including any agreement made in
           connection with the signing of this Note; (b) Borrower or any
           guarantor ceases doing business or is insolvent; (c) any
           guarantor seeks, claims or otherwise attempts to limit, modify or
           revoke such guarantor's guarantee of this Note or any other loan
           with Lender; (d) Borrower has applied funds provided pursuant to
           this Note for purposes other than those authorized by Lender; or
           (a) Lender in good faith deems itself insecure under this Note,
           the Loan Agreement, or any other agreement between Lender and
           Borrower.

           GENERAL PROVISIONS.  Lender may delay or forgo enforcing any of
           its rights or remedies under this Note without losing them.
           Borrower and any other person who signs, guarantees or endorses
           this Note, to the extent allowed by law, waive presentment,
           demand for payment, protest and notice of dishonor.  Upon any
           change in the terms of this Note, and unless otherwise expressly
           stated in writing, no party who signs this Note, whether as
           maker, guarantor, accommodation maker or endorser, shall be
           released from liability.  All such parties agree that Lender may
           renew or extend (repeatedly and for any length of time) this
           loan, or release any party or guarantor or collateral; or impair,
           fail to realize upon or perfect Lender's security interest in the
           collateral; and take any other action deemed necessary by Lender
           without the consent of or notice to anyone.  All such parties
           also agree that Lender may modify this loan without the consent
           of or notice to anyone other than the party with whom the
           modification is made.

           PRIOR TO SIGNING THIS NOTE, BORROWER READ AND UNDERSTOOD ALL THE
           PROVISIONS OF THIS NOTE.  BORROWER AGREES TO THE TERMS OF THE
           NOTE AND ACKNOWLEDGES RECEIPT OF A COMPLETED COPY OF THE NOTE.

           ORAL AGREEMENTS OR COMMITMENTS TO LOAN MONEY, EXTEND CREDIT OR TO
           FOREBEAR FROM ENFORCING REPAYMENT OF A DEBT INCLUDING PROMISES TO
           EXTEND OR RENEW SUCH DEBT ARE NOT ENFORCEABLE.  TO PROTECT YOU
           (BORROWER(S)) AND US (CREDITOR) FROM MISUNDERSTANDING OR
           DISAPPOINTMENT, ANY AGREEMENTS WE REACH COVERING SUCH MATTERS ARE
           CONTAINED IN THIS WRITING AND THE LOAN AGREEMENT EXECUTED ON EVEN
           DATE, WHICH IS THE COMPLETE AND EXCLUSIVE STATEMENT OF THE
           AGREEMENT BETWEEN US, EXCEPT AS WE MAY LATER AGREE IN WRITING TO
           MODIFY IT.

           Borrower:

           Pioneer Railcorp
           By: /s/ Guy Brenkman

           Its: CEO
                         
           Alabama Railroad Co.

           By: /s/ Guy Brenkman
           its: President

           Mississippi Central Railroad Co.

           By:/s/ Guy Brenkman
           Its: President

                                                EXHIBIT "B"

                            PLEDGE AGREEMENT AND ASSIGNMENT

                This Agreement, made and entered into this 8th day of
               March, 1996, by and between Citizens Bank and Trust
           Company, of Chillicothe, Missouri, hereinafter "LENDER", and
           Pioneer Railcorp, an Iowa Corporation, hereinafter "PLEDGOR".
                WITNESSETH:
                1. In order to induce LENDER to make certain financial
           accommodations to PLEDGOR and its subsidiaries, and to secure to
           LENDER repayment thereof in a timely manner, all as provided by
           the terms of that certain "Loan Agreement" dated March 8th, 1996,
           PLEDGOR hereby pledges, delivers over and assigns to LENDER
           as collateral security the following capital common shares of
           stock, to-wit:
               300,000shares of Alabama Railroad Co., an Iowa Corporation,
               1,100,000 shares of Mississippi Central Railroad Co., a
                  Mississippi Corporation.
                2.  If, with the consent of LENDER, PLEDGOR shall substitute
           or exchange other securities in place of those herein mentioned,
           all of the rights and privileges of LENDER and all of the
           obligations of PLEDGOR with respect to the certificates Of stock
           originally pledged or held as collateral hereunder shall be
           forthwith applicable to such substituted or exchanged securities.
                3. During the term of this Agreement, and provided that
           PLEDGOR is not in default hereof, PLEDGOR shall have the right to
           vote all stock pledged hereunder and LENDER shall execute due and
           timely proxies, If necessary, in favor of PLEDGOR for this
           purpose.
               4. In the event that during the term of this Agreement,
          subscription warrants or any other rights or options shall be
          issued in connection with said stock, such warrants, rights and
          options shall be immediately assigned by LENDER to PLEDGOR. if
          any of such warrants, rights or options are exercised by PLEDGOR,
          all new certificates of stock so acquired by PLEDGOR shall be
          immediately assigned to LENDER to be held under the terms hereof
          in the manner as the certificates of stock originally pledged
          under this Agreement.
               5. Upon occurrence of any default, as defined in the "Loan
          Agreement", or upon any occurrence resulting in acceleration of
          payment of any indebtedness due Lender by Pledgor, all
          indebtedness secured hereby shall, at the option of LENDER,
          become immediately due and payable, notwithstanding any credit or
          extension of time allowed, and LENDER shall thereupon have all of
          the rights and remedies granted in the "Loan Agreement".
          Compliance by LENDER with the provisions of any law prohibiting
          LENDER from selling evidences of debt under pledge is hereby
          expressly waived.
               6. This Agreement shall constitute a continuing agreement
          applying to any and all future, as well as existing, transactions
          between PLEDGOR and LENDER, and all powers, rights, privileges,
          obligations, and duties herein set forth shall apply to, inure to
          the benefit of, and be binding on the successors and assigns of

                                          
                                                                    
           the parties hereto, until terminated upon full payment of the

           indebtedness due LENDER by PLEDGOR.  Upon full payment of the

           Loan and termination of the Loan Agreement or any extension

           thereof, LENDER will appropriately release said shares and any

           other collateral.

                IN WITNESS WHEREOF, the Parties hereto have executed this

           Agreement to triplicate copies thereof, each of which shall be

           considered an original, the day and year first above written.

                                   Citizens Bank and Trust Company          

                                    By: /s/ Andy B. Coffelt, V.P.
                                        LENDER

                                    Pioneer Railcorp
                                    By:/s/ Guy Brenkman, CEO
                                        PLEDGOR      
                                     EXHIBIT "C"

                                 LIMITED STOCK POWER


                For value received, the undersigned (hereinafter "Borrower")

           hereby orders, assigns and transfers to Citizens Bank and Trust

           Company, of Chillicothe, Missouri (hereinafter "Lender")

           1,100,000 shares of Mississippi Central Railroad Co. capital stock,

           300,000 shares of Alabama Railroad Co. Outstanding

           in Borrower's name on the books of such corporation,

          represented by certificate no(s).2- Alabama Railroad Co., Number 1

          Mississippi Central Railroad Co.

         solely as security for the

           repayment of all indebtedness due or to be due Lender (the

           "Loan"), and as security for the performance and observance of

           all covenants and obligations of Borrower in connection

           therewith, all as evidenced and reflected by the following ("Loan

           Documents"):

                Note dated: March 8th, 1996

                Loan Agreement dated: March 8th, 1996

                Pledge agreement and assignment dated: March 8th, 1996



                Borrower hereby irrevocably constitutes and appoints Lender

           attorney-in-fact to transfer such stock on the books of said

           Corporation and to negotiate said stock in the event of a default

           of Borrower or specified under the Loan Documents or any

           extension or renewal thereof.

                IN WITNESS WHEREOF, Borrower has executed this Limited Stock

           Power this 8th day of March, 1996.


                                         Pioneercorp


                                         By: Guy L. Brenkman - CEO
                                             Borrower






                STOCK PURCHASE AND SALE AGREEMENT


     THIS STOCK PURCHASE AND SALE AGREEMENT ("Agreement"), dated
this 29th. day of February, 1996, by and between PIONEER RAILCORP,
an Iowa corporation ("Pioneer"), and JOHN WARFIELD, an individual
whose principal place of business is at 117 S. Water St., Keokuk,
Iowa  526322 ("Seller"); and KNRECO, INC., d/b/a KEOKUK JUNCTION
RAILWAY, an Iowa corporation ("KNRECO") and KEOKUK UNION DEPOT
COMPANY, an Iowa corporation ("KUD"); WITNESSETH THAT:

     WHEREAS Seller is the owner of 126,380 shares of the common
stock of KNRECO, and said shares constitute 66.72% of the issued
and outstanding shares of KNRECO (there being a total of 189,430
shares issued and outstanding); and

     WHEREAS Pioneer desires to buy and Seller desires to sell said
shares of stock; and

     WHEREAS it is in the best interest of KNRECO and KUD to
cooperate with the contemplated transaction; 

     NOW, THEREFORE, Seller, KNRECO, KUD and Pioneer, hereby agree
as follows:

     1.  SALE AND TRANSFER OF SHARES.  Subject to the terms and
conditions set forth in this Agreement, Seller will sell, transfer
and convey to Pioneer all 126,380 of the issued and outstanding
shares of KNRECO he owns, plus any and all other rights, options or
warrants Seller may have (the "Shares"), and Pioneer will purchase
said Shares (being the 126,380 shares outstanding, plus any and all
other rights or options Seller may have), for the consideration set
forth in Section 4, hereinbelow.
  
     2.  ACQUIRER.  Pioneer is an owner of railroads and by reason
of its business and financial experience, and that of its officers
and directors, Pioneer represents and warrants to Seller that it
has the capacity to protect its own interest in the transaction,
and qualifies as an "accredited investor" as defined by the U.S.
Securities & Exchange Commission.  Pioneer acknowledges that it has
been informed that the shares have not been registered under the
Securities Act of 1933, or under any state securities act.  Pioneer
represents and warrants that it is purchasing the shares for its
own account and not with a view towards resale of the shares.

     3.  DESCRIPTION OF SHARES.  The shares involved in this
transaction will be the common stock of KNRECO, being the only
class of securities issued by KNRECO, and representing 66.72% of
the outstanding shares.

                                                    Page 1 of 15.


     4.  TERMS OF PAYMENT.  The Purchase Price ("Price") shall be
paid (less the $5,000 earnest money downpayment) as follows:

     (A)  $16.50 per share in cash at Closing; or 

     (B)  At the option of Seller, all or any portion of the
Purchase Price may be paid in shares of Pioneer Common Stock
(hereinafter the "Pioneer Stock"), at a rate of 1 share of Pioneer
Stock per $3.625 of the Purchase Price; to be tendered by
certificate(s) at Closing.  Seller shall elect, in writing, not
less than five (5) days before Closing, how much of the Purchase
Price he will take in Pioneer Stock, if he wishes to avail himself
of this right; Provided, that if Seller exercises this right, he
hereby certifies that he recognizes the attributes of the stock
described in Section 5, hereinbelow, and is a resident of a state
that permits the sale without registration under its state
securities laws; and

     (C)  As a condition of Closing, Pioneer shall promptly upon
the execution of this Agreement make an offer to purchase all of
the issued and outstanding shares of KNRECO (but not the treasury
shares), for the purchase price specified in Section 4(A) and (B),
above.  Seller and his counsel have reviewed and approved the
language of the offer to be submitted to the other shareholders of
KNRECO (the "Shareholders"), the form of which is attached hereto
as "Exhibit H".  Pioneer shall then transmit said offer to the
Shareholders as expeditiously as possible, but by no means slower
than First Class United States Mail.  Shareholders shall have a
deadline of not more than one business day prior to Closing to
return their executed election form, and up to forty-five days to
tender their original stock certificate(s).  Pioneer shall accept
a faxed election form as timely, if the original is forwarded with
the stock certificate(s).  Pioneer shall pay the cash Purchase
Price at Closing to all Shareholders who tender their stock
certificate(s) with their election form (and shall pay the Pioneer
Stock portion of the purchase price as expeditiously as possible
thereafter), and the remaining Shareholders shall be paid within
five business days of receipt of said certificate(s).  Seller shall
assist Pioneer, as required, to enable it to make a prompt
distribution of the Purchase Price to Shareholders. 
Notwithstanding the above-specified deadlines, any of the
Shareholders who are not present within the United States of
America or the Dominion of Canada during the time of the offer,
shall be given sixty (60) to return their election and their
original certificate(s) and such tender shall be considered timely;
and
 
     (D)  As a further condition of this Agreement, Pioneer shall
provide Seller at Closing with an agreement whereby it will defend,
indemnify and hold Seller harmless in the event that the United
States Small Business Administration (or its successor, designee or 

                                                    Page 2 of 15.


agent) requires Seller individually to repay the $290,300 loan it
extended to KNRECO and more fully described in a loan agreement and
guaranty dated January 25, 1994. 

     5.  PIONEER STOCK.  The Pioneer Stock issued to Seller, as
provided in Section 4(B), above, will not be registered under the
Securities Act of 1933, or any state securities act.  It will be
issued as a "private placement", and will be "restricted" as to
resale, pursuant to SEC Rule 144.   Seller represents and warrants
to Pioneer that, by virtue of his business and financial
experience, and that of his attorneys and other advisors, he has
the capacity to protect his own interests in this transaction, and
that he qualifies as an "accredited investor" as defined by the
U.S. Securities & Exchange Commission.  Seller acknowledges that he
has been informed that the Pioneer Stock has not been registered
under the Securities Act of 1933, or under any state securities
act, and he individually represents and warrants that he is
acquiring the Pioneer Stock for his own account and not with a view
towards resale, and that he will not sell, transfer, pledge or
otherwise dispose of the Pioneer Stock, except in accordance with
SEC Rule 144.  

     6.  DELIVERY OF SHARES.  At Closing, Seller shall deliver an
executed Bill of Sale and Stock Power, in the form attached hereto
as "Exhibit E", along with the original stock certificates (No.
#_______________), and any other appropriate documents, pursuant to
Section 1, representing the total of 126,380 shares to be
transferred, and shall deliver said certificates to Pioneer.  Upon
such delivery, Pioneer shall tender the purchase price (including
the cash portion thereof by cashier's or certified check).

     7.  STB APPROVAL.  Pioneer will file (on or before March 1,
1996), and prosecute the appropriate filings with the U.S. Surface
Transportation Board ("STB") to transfer ownership and control of
KNRECO.  Pioneer shall pay all costs and expenses incurred in such
proceedings (including the fees of any attorneys retained by
Pioneer), and this transaction is expressly conditioned upon the
parties obtaining such STB approval.  Pioneer may terminate this
Agreement prior to Closing in the event of the imposition by the
STB of any term or condition on its approval which is unacceptable
to it, including such conditions as labor protection.

     8.  OTHER COVENANTS AND CONDITIONS PRECEDENT.  In addition to
the STB approval condition contained in Section 7, Pioneer's
obligation to close this Agreement shall be subject to the
following other conditions and covenants:

          (A)  A due diligence review by Pioneer, including on-site
     inspection of the property and equipment (subject to the
     execution of Exhibit D), and a review of KNRECO's financial
     and traffic information, contracts, agreements, and corporate

                                                    Page 3 of 15.


     records.  Seller, KNRECO and KUD agree to permit free access,
     at all reasonable times, to Pioneer for the purpose of such
     due diligence review, and agree to arrange a meeting between
     Pioneer and KNRECO's customers, at a mutually convenient time
     and place.

          (B)  KNRECO shall not sell, lease, transfer, pledge,
     assign, grant any lien or security interest in, or otherwise
     encumber or dispose of any asset (other than supplies and
     materials in the ordinary course of business), after the date
     of this Agreement, except as specifically provided herein.

          (C)  KUD shall not sell, lease, transfer, pledge, assign,
     grant any lien or security interest in, or otherwise encumber
     or dispose of any asset (other than supplies and materials in
     the ordinary course of business), after the date of this
     Agreement, except as specifically provided herein.

          (D)  Neither KNRECO nor KUD have, since December 31,1995,
          nor shall either before closing, pay any dividends,
          director fees, grant any bonuses, increases in salaries, wages
          or benefits, or make or pay any other compensation, gift, or
          remuneration to any shareholder, officer, director, employee,
          agent, or other entity which is in excess of their usual or
          ordinary wages, salary or benefits. 

          (E)  All Shareholders and all issued and outstanding 
          shares of every class and series are listed on Exhibit F,
          attached hereto, and KNRECO and KUD have not and will not, at
          or prior to Closing issue any warrants, options, rights or
          additional shares or other shares whatsoever, nor shall any
          treasury shares be transferred or reissued; Provided, however,
          that nothing contained herein shall prohibit the valid
          transfer of existing issued and outstanding shares between
          shareholders who have received Pioneer's offer to purchase, if
          such transfer is disclosed in writing at least three business
          days prior to Closing and the previous owner acknowledges in
          writing that he received the offer and transferred such shares
          voluntarily and with full knowledge of such offer.
  
          (F)  Any personal property present on the railroad  
          (except for foreign line railcars), or adjoining right-of-way,
          shall be assumed to be owned by KNRECO, unless otherwise
          disclosed in writing at the execution of this Agreement.  All
          owned and leased railcars, locomotives and other rolling stock
          shall be listed on Exhibit A.

          (G)  All assets of KNRECO and all assets of KUD, shall,
     at Closing, be owned (or leased, if so stated on Exhibit A) by
     KNRECO, free and clear of any lien, security interest, or
     other encumbrance or claim by any third party, except for
     permitted encumbrances listed on Exhibit B.
                                                    Page 4 of 15.


          (H)  Seller and KNRECO covenant that KNRECO will not
enter into, conclude, or otherwise commit itself to any agreement
with Burlington Northern Santa Fe Railway ("BNSF"), or any entity
affiliated with BNSF, at or prior to Closing, pertaining to
crossings, industrial trackage, the "Moar" line, land or track use
or ownership, interchange arrangements, track maintenance,
liability, or similar issues, without the prior written consent of
Pioneer.  Seller and KNRECO acknowledge that Pioneer desires to
review this matter and contact BNSF directly prior to entering into
any such agreement.  

Seller shall sign a statement at Closing, certifying that the
covenants contained herein have been adhered to.

     9. ENVIRONMENTAL DISCLOSURE AND INDEMNIFICATION.  Seller and
KNRECO shall, at least five (5) days prior to Pioneer making the
offer to the Shareholders (pursuant to Section 4(C) and 18 herein),
furnish Pioneer a written and signed statement, disclosing any and
all material Environmental Problems known to Seller and/or KNRECO
and/or KUD.  Seller warrants and represents that to the best of his
knowledge there are no "Environmental Problems" not so disclosed. 
"Environmental Problem" means any claim, demand, request, inquiry,
action or proceeding (whether public or private, formal or
informal) brought under the federal Comprehensive Environmental
Response Compensation and Liability Act of 1980, as amended,
("CERCLA"), or any similar federal, state, or local statute,
ordinance, rule, regulation, order or mandate of whatever nature
which concerns environmental danger, damage, contamination, toxic
wastes, hazardous materials, or the like; or any condition which
could reasonably give rise to such claim or proceeding.  Seller
shall assign to Pioneer, KNRECO and KUD, at closing, his rights, if
any, to indemnification from any other entity whose past acts or
omissions might have created latent Environmental Problems.  

     10.  CATASTROPHIC LOSS.  In the event KNRECO experiences a
major derailment or accident, natural disaster, or other
catastrophic loss of assets or value between the date of this
Agreement and Closing, Closing shall be extended until repairs are
made and service is restored.  In the event that service cannot be
restored within sixty (60) days, either party shall have the right
and option to terminate this Agreement, and neither party shall
have any further liability hereunder.

     11.  SALE EXCLUSIVE.  Seller agrees that Pioneer shall have
the exclusive right to purchase the stock of KNRECO from the date
of this Agreement through the date of Closing (or such later date
as Closing shall be set for pursuant to Section 22), and that he
will not sell, offer for sale, solicit or entertain offers to buy,
or otherwise attempt to market any or all of the stock of KNRECO to
any other party for that time period.
 

                                                    Page 5 of 15.

 
     12.  SELLER'S WARRANTY; DISCLOSURE AND INDEMNIFICATION.

     (I)  Except as disclosed in writing at least five (5) days
prior to Pioneer making the offer to other shareholders (pursuant
to Section 4(C) and 18, herein), Seller warrants and represents
that, having made all appropriate inquiries, he has no knowledge of
the existence of any of the following:

     (A)  Any outstanding orders, fines, code violations,
     investigations or other actions by the Federal Railroad
     Administration ("FRA"); the Environmental Protection Agency
     ("EPA"); the Occupational Safety & Health Administration
     ("OSHA"); or any other federal or state agency having safety
     and/or health jurisdiction.

     (B)  Any outstanding notices, judgments, orders, suits, or
     actions, or any unasserted claims (including any claims under
     the Federal Employers' Liability Act ("FELA"), or any other
     employment-related claims, such as employment discrimination,
     sexual harassment, employee-benefit disputes, Railway Labor
     Act proceedings, etc.), involving employees, former employees,
     vendors, contractors, lessors, lessees, shippers, shipper
     employees or others, including other railroads.

     (C)  Any correspondence from the City of Keokuk, the U.S. Army
     Corps of Engineers, the U.S. Coast Guard, the State of Iowa,
     the State of Illinois, or any other entity concerning the
     Mississippi River Bridge at Keokuk (including the use,
     maintenance, rehabilitation, or condition thereof) and/or any
     plans to construct, change, move, modify or enlarge any
     levees, flood walls or flood control facilities.

     (D)  Any default under any agreements, obligations, leases,
     mortgages, notes, equipment leases, assignments and/or
     security documents of any kind, by KNRECO, or has any event
     occurred, or does any condition exist, that, but for the
     passage of time and/or the giving of notice, would constitute
     such a default.

     (E)  Any payroll, FICA, railroad retirement, unemployment,
     income, real estate, personal property or other taxes or
     assessments (including sales, use, excise, fuel or other
     federal, state and local obligations), due and payable prior
     to Closing and not, in fact, paid, including any unasserted
     amounts, interest, fines and/or penalties.

     (F)  Any correspondence, notice, or communications from or by
     any customer of KNRECO to the effect that such customer
     intends, or is considering, ceasing or materially reducing its
     rail usage (shipping or receiving).
  

                                                    Page 6 of 15.


     (G)  Any other action which adversely affects the good
     standing of the KNRECO as a corporation in Iowa, and/or a
     foreign corporation in Illinois.

     (H)  Any claims by any other railroad for unpaid car hire, car 
     repair or interline settlements, which amounts are not       
     included in the financial statements disclosed to Pioneer, or   
     included in the list provided for in Section 12(II) herein.

Seller represents and warrants that KNRECO is not currently a party
to any litigation, nor has it any outstanding fines, judgments or
other orders against it, nor has it received any notices of
material claims, defaults or liabilities which do not appear on the
financial statements disclosed to Pioneer, or included in the list
provided for in Section 12(II).

     (II)  Seller agrees to furnish Pioneer an itemized list, three
(3) days before Closing (and to update at Closing, if necessary),
of all payables not shown on the December 31, 1995 financial
statement, if the total amount due any entity is $1,000. or more. 
Pioneer and Seller acknowledge that some of these accounts will be
estimates, Seller agrees such estimates will be made in good faith
and using his best judgment.  Seller also agrees to furnish
Pioneer, at least three (3) days before Closing, with an itemized
list of all accounts payable and contingent liabilities (including
car hire, car repairs, freight damage claims, derailment expenses,
and the like) which appeared, or should have appeared, in the
December 31, 1995 financial statements, if the total amount due any
entity and not already paid, is in excess of $2,000.
 
     (III)  Seller warrants that KNRECO and/or KUD will not violate
any of the covenants contained in Section 8.

     (IV)  Seller agrees to, and shall, indemnify, protect, and
hold harmless, Pioneer, its officers, directors, employees, agents,
attorneys, insurers, successors and assigns, as well as KNRECO and
KUD, and their officers, directors, employees, agents, attorneys,
insurers, successors and assigns, from and against any and all
undisclosed liabilities, claims, demands, losses, penalties, fines,
judgments, costs and expenses (including court costs and attorney
fees and expenses) "Claims", arising out of, resulting from,
connected with, or based upon, the breach of any warranty, covenant
or representation made in herein, or any of the matters referred to
in Sections 8, 9, 12, 13, 14 and 23, which Seller knew or should
have known to be existing at or prior to Closing and not disclosed
to Pioneer in writing, in accordance with the terms of this
Agreement, prior to Closing.  The parties agree that such
indemnification shall only apply to material breaches of Sections
9, 12(I) and (II) and 13, and stipulate that, as used herein
"material" shall be deemed to mean any breach involving Claims
aggregating $7,500 or more; any breach involving Claims aggregating
less than $7,500 shall be deemed not material.
                                                    Page 7 of 15.
 
   13.  INJURIES AND CROSSING ACCIDENTS.  Seller warrants and
represents, to the best of his knowledge there have not been any
employee injuries or any crossing accidents, or motor vehicle
accidents involving the railroad, its trains or other equipment or
vehicles, within the three (3) years prior to the execution of this
Agreement (and that any occurring between the execution of this
Agreement and Closing will be fully disclosed in writing, prior to
Closing).

     14. WARRANTIES OF SELLER.  Seller represents and warrants to
Pioneer that KNRECO is a corporation duly organized, validly
existing, and in good standing under the laws of the State of Iowa,
and is authorized to do business as a foreign corporation in the
State of Illinois; that Seller has the right, power, legal
capacity, and authority to enter into and perform his obligations
under this Agreement; and that KNRECO is not in default or breach
of any contract or obligation, nor has any event occurred nor does
any condition exist which, but for the passage of time, and/or the
giving of notice, would constitute such a default.  KNRECO shall
provide its Secretary's Certificate of the incumbency of its
officers and directors at Closing.
     Seller represents and warrants to Pioneer that KUD is a
corporation duly organized, validly existing, and in good standing
under the laws of the State of Iowa; and that KUD is not in default
or breach of any contract or obligation, nor has any event occurred
nor does any condition exist which, but for the passage of time,
and/or the giving of notice, would constitute such a default.  KUD
shall provide its Secretary's Certificate of the incumbency of its
officers and directors at Closing.

     15.  WARRANTIES OF PIONEER.  Pioneer represents and warrants
to Seller that it has the right, power and legal capacity to enter
into and perform its obligations under this Agreement; that its
Board of Directors, stockholders, and/or any other party having
power or authority to approve this transaction has done so (with
the exception of the STB).  Pioneer shall provide its Secretary's
Certificate of the incumbency of its officers at Closing.

     16.  INSIDER LOANS.  Seller, KNRECO, and KUD represent and
warrant that there are no notes or loans (or loan guarantees) to
officers, directors or employees of KNRECO or KUD, and that no such
loans or guarantees shall be created at or before Closing, except
for expense reimbursements due in the ordinary course of business
in an aggregate amount of not more than $1,000, which expenses
shall be documented by the persons involved and paid by KNRECO
prior to Closing.
 
     17.  C-CORPORATION STATUS.  Seller and KNRECO represent that
KNRECO and KUD are "C-Corporations" under Internal Revenue Service
regulations.  


                                                    Page 8 of 15.


     18.  APPROVAL BY KNRECO BOARD.  Within five (5) days of the
execution of this Agreement, Pioneer and Seller shall advise the
Board of Directors of KNRECO and KUD of the contents of this
Agreement and the intent of Pioneer to offer to purchase all of the
issued and outstanding shares of KNRECO.  If the Board votes to
recommend that the Shareholders of KNRECO accept Pioneer's offer,
the Board shall submit that recommendation to all of the
Shareholders.  Pioneer's offer shall include the disclosures
required by Securities & Exchange Commission regulations, including
a copy of Pioneer's most recent Form 10-Q and Form 10-K.

     19.  OPTION OF PIONEER.  In the event that insufficient
numbers of shareholders accept the offer to enable Pioneer to
purchase at least 80% of the issued and outstanding stock at
Closing, Pioneer shall have the option to withdraw from this
transaction; shall be entitled to the return of its earnest money
deposit, and shall have no further liability hereunder.

     20.  EMPLOYMENT AGREEMENTS.  Pioneer desires to receive the
services of Seller and Ralston Taylor to assist in the transition
of KNRECO's operation to Pioneer ownership.  Therefore, at Closing,
Pioneer, KNRECO and Seller will enter into an employment contract,
providing for Seller to serve as a management employee, in a
consulting capacity, for a period commencing at Closing, and
running through April 30, 1999, for a salary of $50,000 per year
(paid on a semi-monthly basis).  Such services shall consist of
assistance in connection with the transition, advice and
information regarding operations, employees, customers, connecting
railroads, suppliers, and so forth, and assistance with on-going
issues (including accidents, injuries, etc.).  Such services shall
be on a best-efforts basis by Seller and will not involve
substantial time commitments, and will generally be in the form of
telephone consultations.  Pioneer and KNRECO agree that KNRECO will
also pay Seller's health insurance premiums (for Pioneer Railroad
Services Inc.'s group health coverage); the premiums for Seller's
non-qualified retirement plan insurance policy; and Seller's
clubhouse dues in the Keokuk Country Club.
     In the event Pioneer also purchases the shares owned by
Ralston L. Taylor ("Taylor"), Pioneer agrees that KNRECO will offer
Taylor, at Closing, an employment contract providing that he will
be employed as a management employee of KNRECO, in a consulting
capacity, for a period commencing at Closing, and running through
July 31, 1998, at an annual salary of $30,000 per year, payable
semi-monthly.  KNRECO shall also pay the premiums on Taylor's heath
insurance under the Pioneer group policy and the premiums on his
non-qualified retirement plan insurance policy; and KNRECO will
change the beneficiary on the life insurance benefit on such policy
to such person as Taylor may direct.

     21.  CLOSING.  The transfer of the ownership of the shares
from Seller to Pioneer (herein "Closing") shall take place on 

                                                    Page 9 of 15.


Tuesday, March 12, 1996, at 4:00 p.m. CST, at the offices of KNRECO
in Keokuk, Iowa.  The certificates, Bill of Sale and Stock Power,
consideration, and other documentation shall be physically
exchanged by the parties at Closing, as provided in Sections 4, 6,
8, 20, 24, 26 and 28 herein. 

     22.  EXTENSION OF CLOSING.  If, for any reason beyond the
control of the parties, Closing cannot take place as provided in
Section 21, either party shall have the right and option to extend
the date of Closing for up to thirty (30) days.

     23.  EMPLOYEE MATTERS.  Seller, KNRECO and KUD hereby
represent and warrant that there are no contracts currently in
force with any officer, director, employee or independent
contractor of KNRECO or KUD with respect to continued employment or
severance pay, or which would otherwise inhibit KNRECO's or KUD's
right to terminate such person's employment or contractual
relationship, without cause or notice (other than the contracts
listed in Exhibit G), and Seller, KNRECO and KUD agree not to enter
into any such contract at or before Closing, except with the
written consent of Pioneer.

     24.  STATUS OF COMPANY AT CLOSING.  Seller, KNRECO and KUD
shall deliver original, true and correct copies of any and all
deeds, abstracts of title, plats, leases, tariff and rate
agreements, interchange agreements, surcharge agreements, demurrage
and car hire agreements, and all other contracts and agreements;
track charts; valuation maps; blueprints; articles of
incorporation, by-laws, state corporation records, minutes of
shareholder and Board of Directors meetings, the Iowa Certificates
of Incorporation, the stock transfer books (including all canceled
stock certificates), the corporate seals; the original stock
certificates of the Keokuk Union Depot Company, and all other
subsidiaries of KNRECO; all keys to switch locks, the depot and any
other structures; and all accounting, financial, traffic,
maintenance, employee and other books and records of KNRECO and
KUD, to Pioneer at Closing.  All existing contracts, leases and
agreements shall be left in force, including any railcar storage
agreements, and all insurance policies.
  
     25.  COOPERATION OF PARTIES.  Seller, KNRECO and KUD agree to
cooperate with Pioneer in the transition of control of KNRECO and
KUD; to provide such information as Seller, KNRECO and KUD have on
any and all facets of the business, and to assist in any on-going
matters.  The parties agree that, in addition to the documents
referred to hereinabove, each party will deliver such other or
additional documentation as is reasonably required by their
respective counsel.  Pioneer and KNRECO agree to allow Seller
reasonable access to the books and records of KNRECO for the
purpose of preparing any taxes or other documents required or for
responding to any IRS inquiries or audits relating to periods prior
to Closing.  
                                                   Page 10 of 15.


     26.  NON-COMPETITION.  As part of this Agreement, and as part
of the consideration for the employment contracts provided for in
Section 20, Seller agrees that he will execute at Closing a non-competition
agreement, in the form attached hereto as "Exhibit C"
and Ralston L. Taylor shall, as part of the consideration for his
employment contract, be required to execute at Closing, a non-competition
agreement, in substantially the same form.

     27.  BROKERS; ATTORNEYS.  The parties jointly represent that
no broker procured this sale, and that no commission is due any
broker, sales agent, or other third party.  The parties agree that
KNRECO shall be responsible for all legal fees incurred in
connection with the review, drafting, and negotiation of this
Agreement, up until the time it is executed, which fees shall not
exceed $6,100.  All legal fees incurred in connection with this
transaction after execution of this Agreement, with the exception
of the preparation of appropriate filings for the approval of the
transaction by the STB, shall be the sole responsibility of Seller.

     28.  KNRECO OFFICERS AND DIRECTORS.  All the then-current
officers, and directors of KNRECO and KUD will be required to
resign their positions, in writing, effective at Closing.  Any
compensation, severance, or other consideration due any officer,
director or employee of KNRECO or KUD by reason of his service
prior to Closing, or his resignation, shall be paid by Seller or
forgiven.
     
     29.  WAIVER OF BREACH.  The waiver by any party of the breach
of any condition, covenant or provision herein contained shall in
no way impair the right of the aggrieved party to avail itself of
any subsequent breach, whether of the same or similar nature, or
not, nor shall any failure or delay on the part of any party in
exercising any right, power or remedy hereunder preclude any
subsequent exercise thereof. 

     30.  CHOICE OF LAW; CHOICE OF FORUM.  This Agreement shall be
construed to have been executed in Peoria, Illinois, and it shall
be governed, construed and enforced in accordance with the laws of
the State of Illinois.  Litigation arising out of or connected with
this Agreement may be instituted and maintained in the State Courts
of the State of Illinois, only, and the parties consent to
jurisdiction over their person and over the subject matter of any
such litigation in those courts, and consent to service of process
issued by such courts.
     Prior to instituting litigation regarding any dispute
involving this Agreement, any party may request resolution of such
dispute by non-binding arbitration.  The other party(ies) shall
respond to such request within a reasonable time; Provided,
however, that the parties shall not be obligated to request or
accept such arbitration.


                                                   Page 11 of 15.


     31.  BINDING EFFECT AND ASSIGNMENT.  This Agreement shall be
binding upon and inure to the benefit of the parties, and their
respective officers, directors, employees, agents, attorneys,
insurers, heirs, personal representatives, successors and assigns;
Provided, however, that no party may assign any right or obligation
hereunder, except with the written approval of all other parties
hereto.

     32.  THIRD PARTY BENEFICIARIES.  This Agreement is solely for
the benefit of the parties hereto, and, where provided for, their
respective officers, directors, employees, shareholders, agents,
attorneys, insurers, successors and assigns.  Nothing contained
herein shall be construed to confer any rights upon any third
party, with the exception of Ralston L. Taylor and the other
Shareholders of KNRECO. 

     33.  SEVERABILITY.  If any clause or provision of this
Agreement shall be finally determined invalid, illegal or
unenforceable by a Court of competent jurisdiction, then that
clause or provision only shall be held inoperative, as though not
herein contained, and the remainder of this Agreement shall remain
operative and in full force and effect.

     34.  CONSTRUCTION OF AGREEMENT.  This Agreement constitutes
the entire agreement between the parties and supersedes any and all
prior agreements, oral or written (except for the Letter of Intent
which this Agreement shall be read in conjunction with).  No
waiver, modification or amendment of this Agreement shall be of any
force or effect unless made in writing and signed by the parties,
and specifying with particularity the nature and extent of such
waiver, modification or amendment.  Unless otherwise expressly
provided or unless the context requires otherwise, words importing
the singular number shall mean and include the plural number, and
vice versa.  Where the term "including" is used herein, it shall be
construed to mean "including, but not limited to,".  Where any term
such as "his" or "him" is used herein, it shall be construed to
have been used for convenience only, and shall be construed to
include the masculine, feminine, and neuter genders, unless the
context requires otherwise.
     Seller agrees that where references are made herein to the
best of his "knowledge", that Seller, as President and Chairman of
KNRECO and KUD, will be charged with having personal knowledge of
any and all knowledge possessed by any officer, director, employee,
insurer, or attorney of KNRECO and/or KUD; Provided, however, that
insofar as employee injuries (for purposes of Section 13, above),
the sole knowledge of the allegedly injured employee shall not be
charged to Seller merely because the allegedly injured person
is/was an employee.

     35.  SURVIVAL OF REMEDIES AND WARRANTIES.  The
representations, covenants, warranties, indemnifications and 

                                                   Page 12 of 15.


remedies contained in this Agreement shall survive the execution
and Closing of this Agreement, and shall be deemed to have been
reconfirmed by the parties at Closing. 
 
     36.  NOTICES.  All notices, demands, requests or other
communications which may be or are required to be given or sent by
any party pursuant to this Agreement shall be in writing and shall
be deemed to have been properly given if sent by certified mail to
the parties at the following addresses:

     Seller:  John Warfield               with copy to:
                      
                                          John D. Heffner, Esq.
                                          Rea, Cross & Auchincloss 
                                          Suite 420
                                          1920 "N" Street, N.W. 
                                          Washington, D. C. 20036


     Pioneer:  Pioneer Railcorp
               1318 S. Johanson Road
               Peoria, Illinois 61607

     KNRECO:  Keokuk Junction Railway  
      and
     KUD:     Keokuk Union Depot Company

              117 S. Water Street      
              Keokuk, Iowa  52632
                  
 
or such other address as the parties may from time to time give
notice of.

IN WITNESS WHEREOF, the parties have executed this Agreement on the
date first appearing above.

                         
PIONEER RAILCORP                     JOHN WARFIELD



By:__/s/ Guy L. Brenkman______     ___/s/ John Warfield________
Name: Guy L. Brenkman, CEO


KNRECO, INC.                        KEOKUK UNION DEPOT COMPANY


By:___/s/ John Warfield_______    By:___/s/ John Warfield______
Name:                             Name:
Its:                              Its:
                                                   Page 13 of 15.


 
                     CERTIFICATE OF EXECUTION



STATE OF IOWA  )
               ) ss
COUNTY OF LEE  )



     Before me the undersigned Notary Public personally appeared
John Warfield, being personally well known to me, and under oath he
stated that he executed the foregoing Agreement voluntarily and
with full authority so to do.



                                   ________________________________ 
                                   Notary Public

                        

                     CERTIFICATE OF EXECUTION



STATE OF ILLINOIS   )
                    ) ss
COUNTY OF PEORIA    )



     Before me the undersigned Notary Public personally appeared
Guy L. Brenkman, being personally well known to me, and under oath
he stated he was the duly elected President of Pioneer Railcorp
("Corporation"), and that he executed the foregoing Agreement with
full authority, and on behalf of the Corporation.



                                   ________________________________ 
                                   Notary Public




                                                   Page 14 of 15.





                     CERTIFICATE OF EXECUTION



STATE OF IOWA        )
                     ) ss
COUNTY OF LEE        )



     Before me the undersigned Notary Public personally appeared
___John Warfield________, being personally well known to me, and
under oath he stated he was the duly elected __________________ of
KNRECO, INC. ("Corporation"), and that he executed the foregoing
Agreement with full authority, and on behalf of the Corporation.



                                   ________________________________ 
                                   Notary Public




                     CERTIFICATE OF EXECUTION



STATE OF IOWA        )
                     ) ss
COUNTY OF LEE        )



     Before me the undersigned Notary Public personally appeared
___John Warfield________, being personally well known to me, and
under oath he stated he was the duly elected __________________ of
KEOKUK UNION DEPOT COMPANY ("Corporation"), and that he executed
the foregoing Agreement with full authority, and on behalf of the
Corporation.



                                   ________________________________ 
                                   Notary Public




                                                   Page 15 of 15.




                          EXHIBIT INDEX



Exhibit Number                    Title

    A                       Locomotives, Railcars & Rolling Stock

    B                       Permitted Encumbrances

    C                       Form of Non-Competition Agreements

    D                       Inspection of Property

    E                       Bill of Sale and Stock Power

    F                       Shareholder List

    G                       Contracts

    H                       Offer to other Shareholders 


                            EXHIBIT A

          LOCOMOTIVES, RAILCARS AND OTHER ROLLING STOCK



1.  One (1) 1000 HP EMD Diesel Locomotive, KJRY #405

2.  One (1) 1500 HP Cummmins Diesel Locomotive, KJRY #252

3.  One (1) 1500 HP EMD GP-7 Diesel Locomotive, KJRY #488

4.  One (1) 1750 HP EMD GP-10 Diesel Locomotive, KJRY #469

5.  One (1) 1750 HP EMD GP-10 Diesel Locomotive, KJRY #471

6.  Two (2) Trolly Cars

7.  Railcars:

    Two (2) 50 ft. Boxcars,  KJRY #813 and KJRY #939
    One (1) 60 ft. Boxcer,  KJRY #222 
    Two (2) Flat Cars,  KJRY #6 and KJRY #8
    One (1) Open-Top Hopper, KJRY #3 
    One (1) Caboose, KJRY #2
    One (1) Open-platform obs. car, "Chief Keokuck"
    One (1) Diner, KJRY #4
    One (1) Sleeper, KJRY #5
    One (1) Wooden Boxcar, KJRY #7
    One (1) Baggage Car, KJRY #9
    One (1) Steel Boxcar, KJRY #10
    Fifteen (15)  4000 cu. ft. Covered Hoppers, KJRY #4000-4014
    Five (5) 4427 cu. ft. Covered Hoppers, KJRY #4401-4405
    Two (2) 4740 cu. ft. Covered Hoppers, KJRY #4740 and #4741
   

                            EXHIBIT B

         PERMITTED ENCUMBRANCES PURSUANT TO SECTION 8(G)



   Encumbrance                 Approximate Amount at March 11, 1996
   
   State of Illinois                 $331,379.17

   S.B.A.                            $246,611.21

   Keokuk Savings Bank                   -0-
                                     ____________
                          TOTAL      $577,990.38



     The above balances are correct and complete to the best of my
knowledge as of March 11, 1996.



                                     /s/James D. Hartrick, CPA


                            EXHIBIT C
                     COVENANT NOT TO COMPETE

     The undersigned, JOHN WARFIELD (herein "Warfield"), for and in
consideration of the rights, privileges and benefits conferred upon
him by the Stock Purchase and Sale Agreement (including, but not
limited to, the employment contract provided for therein) between
himself, Pioneer Railcorp, KNRECO, INC. and Keokuk Union Depot
Company, dated February ___, 1996 (the "Purchase Agreement"), the
sufficiency of such consideration  Warfield hereby stipulates to,
WARFIELD DOES HEREBY COVENANT AND AGREE THAT HE WILL NOT, without
the prior written consent of PIONEER RAILCORP (herein also
"Pioneer"), directly or indirectly, or through any other entity,
individually or in concert:

     (A)  own, manage, operate, acquire, control, negotiate to
acquire, or be connected in any manner with, any entity providing
rail service, rail car storage or railcar repair, over any line of
railroad in either Lee County, Iowa or Hancock County, Illinois; or

     (B)  solicit, in competition with KNRECO, or its corporate
successor, or assisting others (except Pioneer) with same, the
business of any shipper or receiver of freight located on KNRECO,
or whose facility is located within 75 miles of Keokuk, Iowa, and
is served or sought to be served by KNRECO or its corporate
successor, with the exception of any shipper or receiver currently
located on the Cedar Rapids and Iowa City Railroad ("CRANDIC").

     This agreement shall remain in force for a period commencing
at the Closing of said Purchase Agreement, on or about March 8,
1996, and continuing through January 1, 2010.
     This Agreement covers employment in any capacity whatsoever;
provided, however, that nothing contained herein shall be construed
to prohibit Warfield from owning securities of any publicly-traded
Class I railroad.  Warfield understands, acknowledges, and agrees
that this Agreement is a material consideration for the Employment
Contract referenced above.       
     Any waiver by Pioneer of any breach of this Agreement by
Warfield, shall not operate as or be construed to be a waiver of
any subsequent breach of the same or similar kind(s), nor shall any
waiver by Pioneer of any breach of a non-competition agreement by
anyone else constitute a waiver of any one or more provisions of
this Agreement.
     In the event a Court of competent jurisdiction finally
determines that any of the restrictions contained in this Agreement
are illegal, invalid, or too broad to be enforced, such
provision(s) shall be considered severable, and/or the Court shall
be permitted to modify the provisions contained herein to the
extent necessary to permit their enforceability.
     This agreement is personal and Warfield may not assign this
Agreement.  Any attempt to so assign shall be absolutely void. 
Subject thereto, this Agreement shall be binding upon and inure to
the benefit of the successors and assigns of Warfield.
     In the event of any breach, Pioneer shall be entitled to full
injunctive relief, which right shall be cumulative with and not
successive or exclusive of any other legal rights.
     This Agreement shall be construed and enforced under the laws
of the State of Illinois, and the parties consent to jurisdiction
over their person and over the subject matter of any such
litigation in the courts of the State of Illinois only, and consent
to service of process issued by such courts.

     IN WITNESS WHEREOF, the undersigned has caused this Agreement
to be executed as of the day and year stated below.

DATED:



__[Delivered at Closing]________________
John Warfield



                            EXHIBIT D

                      INSPECTION OF PROPERTY

     1.   Between the date of execution of this Agreement and the
Closing Date, KNRECO shall provide Pioneer, including its officers,
employees, agents, and outside consultants, with access to all
properties, lines, equipment, facilities, and business records of
KNRECO and KUD in order to make such noninvasive physical and
environmental investigation and testing as Pioneer deems
appropriate; provided, however, that 1) such investigation shall
not unreasonably interfere with the operations on and use of the
KNRECO's property by Keokuk Junction Railway and Burlington
Northern Santa Fe Railway, 2) Pioneer shall not disclose to any
other party(ies) KNRECO's or Keokuk Junction Railway's confidential
traffic or business matters (other than the disclosures required to
be made as part of Pioneer's Securities & Exchange Commission
("SEC") reporting responsibilities, including, but not limited to
any 10-K, 8-K, or similar reports that may be filed during such
time period; and 3) Pioneer shall not disclose to anyone (other
than any party lending or providing it with financing for this
acquisition) the results of such investigation or testing (also,
with the exception of SEC reporting obligations).

     2.   KNRECO reserves the right to monitor and approve any
environmental assessments, tests, studies, procedures, measurements
or analyses performed by or for Pioneer in, on, to, or with respect
to KNRECO's property.  Pioneer shall require any outside agent or
consultant it retains to do an Environmental Assessment to sign a
copy of this Agreement.

     3.   Upon receipt of any test results, Pioneer shall
immediately at its cost furnish KNRECO with a copy of all results,
assessments, reports and/or studies based upon the Environmental
Assessment.

     4.   If the Environmental Assessment reveals contamination of
the Subject Property in amount(s) and/or concentration(s) beyond
the minimum acceptable levels established by appropriate
governmental authorities, or if Pioneer is unwilling to accept the
environmental condition of KNRECO's property as revealed by the
Environmental Assessment, Pioneer's sole remedy shall be to
terminate this Agreement.  Pioneer acknowledges that KNRECO is not
required to correct, remedy or cure any environmental conditions or
contamination of the Subject Property as a condition to Closing or
as an obligation with respect to performance required after
Closing.

     5.   If Pioneer elects not to undertake or contract for an
Environmental Assessment, or if Pioneer does not elect to terminate 
                               -1-


this Agreement after receiving results of the Environmental
Assessment, Pioneer shall take the property "As Is, Where Is",
subject to the warranties and representations in the Purchase
Agreement that to the best of Seller's knowledge there are no
material Environmental Problems, and shall assume all risks of the
condition of the Property, regardless of the cause or date or
origin of any environmental condition, and shall release all rights
and/or claims against Seller for the costs of remediation or cure
of any such condition which Seller is not or has no reason to be
aware of at or prior to Closing.

     6.   Pioneer hereby agrees to indemnify, protect, defend and
hold harmless Seller from and against any and all liability, cost,
and expense arising out of or connected with the exercise by
Pioneer, its officers, agents, or employees, of the rights of
access and investigation herein granted, regardless or whether such
liability, cost and expense is caused in whole or in part by the
fault, failure, negligence, misconduct, nonfeasance or misfeasance
of Seller, except for instances of gross negligence or intentional
acts.

     7.   Pioneer acknowledges that Seller has made and will make
no representations, warranties, guaranties, statements or
information, express or implied, pertaining to the KNRECO's
property, the physical, environmental or condition thereof, or its
merchantability or suitability for any use or purpose whatsoever,
except for those made in the Purchase Agreement, or in documents or
disclosures produced or made pursuant to the provisions of the
Purchase Agreement.

     Executed this _____ day of February 1996 by Pioneer Railcorp. 



                                 By:___/s/________________________
                                    Guy L. Brenkman, President.
     

                            EXHIBIT E

             BILL OF SALE AND IRREVOCABLE STOCK POWER



FOR VALUE RECEIVED, the undersigned does hereby sell, assign, and
transfer to PIONEER RAILCORP, an Iowa corporation, all right, title
and interest the undersigned has to 126,380 shares of KNRECO, INC.
common stock (the "Shares"), along with any and all other shares,
options, warrant and stockholder rights in said KNRECO, INC. which
the undersigned may have any claim to or interest in whatsoever.

The undersigned represents and warrants that he is the sole legal
and beneficial owner of said Shares, and that he holds title to
said Shares free and clear of any liens, claims, demands,
encumbrances, privileges, security interests, or rights of any
other entity, and that he has the right to sell the same.

The undersigned further acknowledges that he has received all
dividends and distributions of whatever nature to which he is/was
entitled to as a shareholder, director or equity or rights holder
of KNRECO; and he further waives, releases, and quit-claims any
claim, demand or action he may have against KNRECO as a
shareholder, director or equity or rights holder of KNRECO,
pursuant to the Iowa Business Corporation Act; the United States
Securities Act of 1933; the Securities Exchange Act of 1934; any
state securities or corporation act; or any other legal or
equitable theory.

The undersigned does hereby irrevocably constitute and appoint
PIONEER RAILCORP, attorney to transfer said stock on the books of
said KNRECO, INC., with full power of substitution in the premises.

Dated:__________________, 1996.
  

                                    [Delivered at Closing]
                                  _________________________________
                                  Signature of Owner.
                               



[SIGNATURE GUARANTEE]




Exhibit F

Stockholders

Name                    Shares
Adolph, Laura             1,700
Cllebracht, Joe           1,500
Fanucchi, Edward          1,250
Finley, Robert W. Jr.     5,700
Gudiness, Arline            300
Hartrick, James           1,000
Heffner, John             2,000
Johnson, James            3,525
Knox-Dick, Henry          1,380
Lofton, Richard             500
Mogytych, A. Jr.            487
Opferman, Dennis          2,100
Richmond, Bill               50
Sangree, Carl Jr.         1,000
Taylor, R.L.             15,838
Victor, Paul              2,100
Wagenlease, Inc           1,000
Warfield, John C.        12,000
Warfield, John J.       126,380
Weber, Rudolph            7,000
Weber, Thomas             2,320
Zweerts, Jan                300



                            EXHIBIT G

            CONTRACTS DISCLOSED PURSUANT TO SECTION 23


                            NONE.


                            EXHIBIT H 


February 29, 1996



To the Shareholders of KNRECO, INC.:

As you know, Pioneer Railcorp ("Pioneer") has entered into an
Agreement to purchase the shares of John Warfield, President,
Chairman, and majority shareholder of KNRECO, Inc. ("KNRECO").  A
copy of that Agreement is enclosed in this package for your
information.
 
Pioneer is now making that same offer to all of the Shareholders of
KNRECO.

Pioneer will purchase your KNRECO, Inc. stock for $16.50 per share,
in cash, or, if you elect, part or all of the payment can be made
in Pioneer Railcorp common stock.  The price of Pioneer stock has
been set at one Pioneer share per $3.625 of the purchase price.  If
you elect to take the entire purchase price in Pioneer Stock, that
amount will be rounded to the next highest full share.

Enclosed, for your review, are copies of Pioneer's most recent
annual report and proxy statement, and its most recent Form 10-KSB;
Form 10-QSB, and Form S-3, as filed with the Securities & Exchange
Commission, and the most recent financial statements of KNRECO,
Inc., as presented by its Board of Directors to Pioneer.

You have the opportunity to ask questions and receive answers
concerning the terms and conditions of the offer, by calling me at
(309) 697-1400.

You may also receive additional information from KNRECO. 

If you elect to receive some or all of your purchase price in
Pioneer stock, you will receive Class A common stock, which is the
only class currently outstanding, and is listed on the Chicago
Stock Exchange under the symbol, "PRR"; However, the Pioneer stock
issued to sellers in this transaction will not be registered under
the Securities Act of 1933, or any state securities act, and will
be RESTRICTED as to transfer under Securities & Exchange Commission
Rule 144.  It may not be sold, transferred, or pledged for a period
of two years after issuance, except for transfers by gift or
inheritance.  The stock becomes tradeable after the expiration of
the two-year holding period.  The restriction does not affect any
other rights.  These shares will have the same voting rights,
dividend rights, and other rights that Pioneer Class A common
shares may have.  




Offer to KNRECO Shareholders
Page 2 of 3.

Pioneer stock has been traded on the exchange since July, 1993. 
Between July 1993 and June 1995, the stock traded in a range of
$2.00 to $9.00.  In July, 1995 there was a 2 for 1 split.  Since
then the stock has traded from a low of $2.25 a share, to a high of
$4.50.  The Closing price yesterday, February 28, was $3.875 (or
$7.75 on a pre-split basis).  Your price of $3.625 was set on the
date Pioneer entered into its letter of intent to make this offer. 

In accepting one of the payment options involving Pioneer
shares,you represent and warrant that, by virtue of your business
and financial experience, and that of your professional advisors,
you have the capacity to protect your own interests in this
transaction, and that you qualify as an "accredited investor" as
defined by the U.S. Securities & Exchange Commission.  

In order to accept the offer to purchase, you will be required to
fill out and sign the Form of Election, enclosed with this letter;
sign the Bill of Sale and Stock Power; and deliver your original
KNRECO, Inc. stock certificates.  The Form of Election specifies
the payment option you desire.  By executing the Bill of Sale and
Stock Power, you warrant that you are the sole owner of the number
of shares shown on your election form, and that you have no other
interest in, or claim upon, KNRECO, Inc., as a shareholder.  If the
information contained on the Form of Election is incorrect, or if
your records show you are entitled to any other right or interest
in KNRECO, Inc. by reason of being a shareholder, contact me
immediately.

For United States residents, accepting the entire purchase price in
Pioneer stock would constitute a TAX-FREE TRANSACTION for the
shareholder.  Your basis in your KNRECO stock would carry over to
the Pioneer stock, and you would not be liable for federal income
tax until you sold your Pioneer stock.  If you accept all, or any
portion of the purchase price in cash, you will have to report that
as a sale of your KNRECO stock.  For further information as to the
tax consequences of the transaction, you are urged to consult your
tax professional.

This offer will remain open until the 5:00 pm (CST) Monday, March
11, 1996.  Those shareholders who sign and return the Form of
Election by that time will be deemed to have made a timely
election.  If you return the executed Bill of Sale and Stock Power
along with your original KNRECO, Inc. stock certificate(s) by that
date, payment will be made on March 12, 1996.  If you cannot send
your certificates by that date, but have timely sent your Form of
Election, you will have forty-five (45) days to deliver your Bill
of Sale and Stock Power, along with your original stock
certificates.  If those items are not delivered within that time 

Offer to KNRECO Shareholders
Page 3 of 3.

period, your election will be deemed to have lapsed.  Also, I will
offer, if any of you wish to have your canceled KNRECO
certificate(s) returned to you as a memento, please put a note to
that effect with it, and we will be glad to do that.  

SPECIAL NOTE:  Any KNRECO shareholder who is not present within the
United States of America or the Dominion of Canada during the time
of the offer (February 29 - March 11, 1996) will be permitted sixty
(60) days from the date of this letter to return the Form of
Election, Bill of Sale and Stock Power, and original stock
certificate(s), and such election and delivery shall be deemed
timely.

Any shareholder who elects not to sell his/her stock, or who fails
to return the Form of Election, or deliver the Bill of Sale and
Stock Power along with their original stock certificate(s) in a
timely manner, will be deemed to have rejected this offer, and
waived any rights they may have hereunder.  You will remain a
shareholder of KNRECO.  Pioneer and/or KNRECO reserve the right to
extend, renew or make another offer to purchase all or any portion
of the remaining shares of KNRECO, Inc., HOWEVER, neither Pioneer
nor KNRECO make any representations, expressed or implied, that any
offer to purchase KNRECO shares will be extended, renewed, or made
again.  SUCH ACTION MAY OR MAY NOT BE TAKEN, TOTALLY AT THE
DISCRETION OF PIONEER and/or KNRECO, INC.  Shareholders will assume
the risk that they will never have a market for their KNRECO, Inc.
shares.

I urge you to read the enclosed materials carefully before making
your decision.  Again, please do not hesitate to contact us if you
have any questions about the transaction.  We look forward to
receiving your response.

Sincerely yours,


/s/

Guy L. Brenkman,
Chairman-CEO.

Enclosures.

                         FORM OF ELECTION

     I,______________________________________("Seller"), being the
legal and beneficial owner of ____________ shares of KNRECO, Inc.
Common Stock, having received the offer to purchase said shares
from PIONEER RAILCORP, dated February 29, 1996, hereby elect as
follows:

A.  [  ]   I accept the offer, and wish to receive the purchase
price in:
              1. [ ]   Cash.

              2. [ ]   _____% Cash and _____% Pioneer Stock. 

              3. [ ]   Pioneer Stock

              If Seller checked payment option two or three, he/she
hereby represents and warrants that they have been informed that
the Pioneer Stock will be issued as a "private placement", and will
not be registered under the Securities Act of 1933, or any state
securities act.  Seller understands it will be "restricted" as to
transfer, pursuant to SEC Rule 144.  Seller represents and warrants
to Pioneer that, by virtue of his/her business and financial
experience, and that of their professional advisors, they have the
capacity to protect their own interests in this transaction, and
that they qualify as an "accredited investor" as defined by the
U.S. Securities & Exchange Commission.  Seller further warrants
that he/she is acquiring the Pioneer Stock for their own account,
and not with a view towards resale (as an underwriter), and that
he/she will not sell, transfer, pledge or otherwise dispose of the
Pioneer Stock, except in accordance with SEC Rule 144.  Seller
warrants that he/she is not a resident of a state which requires
registration of the transaction.

B.  [ ]   I decline the offer.  I understand that by doing so I am
waiving any rights I may have under said offer, and that this offer
may not be extended, renewed or made again.  I acknowledge that I
will remain a stockholder of KNRECO, Inc. and that there may never
be a market for my shares of KNRECO, Inc., and in declining the
offer, I accept that risk.

Please sign exactly as your name(s)
appear on your stock certificate(s):

                                   ________________________________

Dated:__________________, 1996.

                                   ________________________________

INSTRUCTIONS:  After you have made your election, you should return
this form in the envelope provided.  IF YOU MARKED ELECTION "A";
you must provide your Social Security Number (or tax identification
number) below, and, in order to receive your payment, you must sign
and return the Bill of Sale and Stock Power along with your
original stock certificates.

Social Security Number (or tax ID
Number):_______________________________

PIONEER RESERVES THE RIGHT TO REJECT THIS FORM OF ELECTION IF IT IS
NOT EXECUTED AND RECEIVED BY 5:00 pm, CST, MONDAY MARCH 11, 1996.

IN ORDER TO RECEIVE PAYMENT YOU MUST BE RETURN YOUR EXECUTED BILL
OF SALE AND STOCK POWER AND YOUR ORIGINAL STOCK CERTIFICATE(S) BY
APRIL 26, 1996.  PIONEER RESERVES THE RIGHT TO DECLARE THIS
ELECTION VOID AND LAPSED IF THE EXECUTED BILL OF SALE AND STOCK
POWER AND THE CERTIFICATE(S) ARE NOT DELIVERED BY THAT DATE.







 







                                
                                
           Pioneer Railcorp Wholly-Owned Subsidiaries


Alabama Railroad Co., incorporated in Iowa
Alabama & Florida Railway Co., incorporated in Iowa
Decatur Junction Railway Co., incorporated in Iowa
Fort Smith Railroad Co., incorporated in Iowa
Minnesota Central Railroad Co., incorporated in Iowa
Mississippi Central Railroad Co., incorporated in Mississippi
Pioneer Air, Inc., incorporated in Iowa
Pioneer Railroad Equipment Co., Ltd., incorporated in Iowa
Pioneer Railroad Services, Inc., incorporated in Iowa
Vandalia Railroad Company, incorporated in Illinois
Wabash & Western Railway Co., incorporated in Iowa
West Michigan Railroad Co., Incorporated in Iowa

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
Registran's December 31, 1995 Form 10-KSB and is qualified in its entirety by
reference to such financial statements
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                         276,230
<SECURITIES>                                         0
<RECEIVABLES>                                1,299,082
<ALLOWANCES>                                    15,958
<INVENTORY>                                    287,772
<CURRENT-ASSETS>                             2,056,733
<PP&E>                                      17,200,166
<DEPRECIATION>                               1,979,998
<TOTAL-ASSETS>                              17,923,932
<CURRENT-LIABILITIES>                        2,980,327
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         4,487
<OTHER-SE>                                   2,966,381
<TOTAL-LIABILITY-AND-EQUITY>                17,923,932
<SALES>                                              0
<TOTAL-REVENUES>                             8,577,421
<CGS>                                                0
<TOTAL-COSTS>                                6,886,650
<OTHER-EXPENSES>                             (176,156)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             785,371
<INCOME-PRETAX>                              1,081,556
<INCOME-TAX>                                   495,443
<INCOME-CONTINUING>                            586,113
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   461,708<F1>
<EPS-PRIMARY>                                      .11
<EPS-DILUTED>                                      .10
<FN>
<F1>The difference between Income from Continuing Operations of $586,113 and Net
Income of $461,708 related to $124,405 of dividends paid to minority interests
in subsidiaries in 1995.
</FN>
        

</TABLE>


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