FIRST AMERICAN RAILWAYS INC
S-3/A, 1997-09-18
RAILROADS, LINE-HAUL OPERATING
Previous: KIEWIT MUTUAL FUND, 497, 1997-09-18
Next: LONE WOLF ENERGY INC, 8-K, 1997-09-18




   
    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON SEPTEMBER 18, 1997
                      REGISTRATION STATEMENT NO. 333-34063
    

                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

   
                               AMENDMENT NO. 1 TO
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                          FIRST AMERICAN RAILWAYS, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
    

<TABLE>
<CAPTION>
          <S>                                 <C>                      <C>       
          NEVADA                              4011                     87-0443800
(STATE OR OTHER JURISDICTION OF   (PRIMARY STANDARD INDUSTRIAL      (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)     CLASSIFICATION CODE NUMBER)     IDENTIFICATION NUMBER)
</TABLE>
                                                  ALLEN C. HARPER, CHAIRMAN OF
                                                  THE BOARD AND CHIEF EXECUTIVE
                                                  OFFICER OF FIRST AMERICAN
FIRST AMERICAN RAILWAYS, INC.                     RAILWAYS, INC.
3700 N. 29TH AVENUE, STE. 202                     3700 N. 29TH AVENUE, STE. 202
HOLLYWOOD, FLORIDA 33020                          HOLLYWOOD, FLORIDA 33020
(954) 920-0606                                    (954) 920-0606

(ADDRESS AND TELEPHONE NUMBER                     (NAME, ADDRESS AND TELEPHONE
OF REGISTRANT'S PRINCIPAL EXECUTIVE                NUMBER OF AGENT FOR SERVICE)
OFFICES)

   
                                   COPIES TO:
                              DENNIS J. OLLE, ESQ.
                              ADORNO & ZEDER, P.A.
                           2601 SOUTH BAYSHORE DRIVE
                                   SUITE 1600
                              MIAMI, FLORIDA 33133
                                 (305) 858-5555
                              (305) 858-4777 (FAX)
    

         APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: AS
         SOON AS PRACTICABLE AFTER THE EFFECTIVE DATE OF THIS REGISTRATION
         STATEMENT.

IF THE ONLY SECURITIES BEING REGISTERED ON THIS FORM ARE BEING OFFERED PURSUANT
TO DIVIDEND OR INTEREST REINVESTMENT PLANS, PLEASE CHECK THE FOLLOWING BOX. [ ]

IF ANY OF THE SECURITIES BEING REGISTERED ON THIS FORM ARE TO BE OFFERED ON A
DELAYED OR CONTINUOUS BASIS PURSUANT TO RULE 415 UNDER THE SECURITIES ACT OF
1933, OTHER THAN SECURITIES OFFERED ONLY IN CONNECTION WITH DIVIDEND OR INTEREST
REINVESTMENT PLANS, CHECK THE FOLLOWING BOX.  [X]

IF THIS FORM IS FILED TO REGISTER ADDITIONAL SECURITIES FOR AN OFFERING PURSUANT
TO RULE 462(B) UNDER THE SECURITIES ACT, PLEASE CHECK THE FOLLOWING BOX AND LIST
THE SECURITIES ACT REGISTRATION STATEMENT NUMBER OF THE EARLIER EFFECTIVE
REGISTRATION STATEMENT FOR THE SAME OFFERING. [ ]

IF THIS FORM IS A POST-EFFECTIVE AMENDMENT FILED PURSUANT TO RULE 462(C) UNDER
THE SECURITIES ACT, CHECK THE FOLLOWING BOX AND LIST THE SECURITIES ACT
REGISTRATION STATEMENT NUMBER OF THE EARLIER EFFECTIVE REGISTRATION STATEMENT
FOR THE SAME OFFERING. [ ]

IF DELIVERY OF THE PROSPECTUS IS EXPECTED TO BE MADE PURSUANT TO RULE 434,
PLEASE CHECK THE FOLLOWING BOX. [ ]


<PAGE>

THE COMPANY HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR DATES AS
MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE COMPANY SHALL FILE A
FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION STATEMENT
SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF THE
SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

PURSUANT TO RULE 429(B), THIS REGISTRATION STATEMENT RELATES TO A PREVIOUSLY
FILED REGISTRATION STATEMENT, NO. 333-9601, WHICH WAS DECLARED EFFECTIVE ON
NOVEMBER 8, 1996. IN CONNECTION THEREWITH, A $19,517.55 FILING FEE WAS
PREVIOUSLY PAID WITH RESPECT TO ALL OF THE COMMON STOCK AND WARRANTS DESCRIBED
ABOVE, EXCEPT AS PROVIDED IN FOOTNOTE 3, ABOVE.


<PAGE>

<TABLE>
<CAPTION>


                          FIRST AMERICAN RAILWAYS, INC.
                             (CROSS REFERENCE SHEET)
                                    FORM S-3

ITEM NUMBER AND CAPTION                                              HEADING IN PROSPECTUS
- -----------------------                                              ---------------------
<S>                                                                  <C>
1.  Forepart of the Registration
    Statement and Outside Front
    Cover Page of Prospectus..................                       Facing Page of Registration Statement; Cross Reference Sheet; 
                                                                     Outside Front Cover Page
 2.  Inside Front and Outside Back
     Cover Pages of Prospectus................                       Inside Front Cover Page; Available Information; Outside Back 
                                                                     Cover Page
 3.  Summary of Information, Risk Factors and
     Ratio of Earnings to Fixed Charges.......                       First American Railways, Inc.

 4.  Use of Proceeds..........................                       Use of Proceeds

 5.  Determination of Offering Price..........                       *

 6.  Dilution.................................                       *

 7.  Selling Security Holders.................                       Selling Shareholders

 8.  Plan of Distribution.....................                       Plan of Distribution

 9.  Description of Securities to be
     Registered...............................                       Description of Common Stock

10.  Interests of Named Experts and Counsel...                       Legal Matters; Experts

11.  Material Changes.........................                       Recent Developments

12.  Incorporation of Certain Information
     by Reference.............................                       Incorporation of Certain Documents by Reference

13.  Disclosure of Commission Position on
     Indemnification of Securities Act
     Liabilities..............................                       *

</TABLE>
- ----------------
*        Not applicable or answer in negative.


<PAGE>
                        18,674,258 SHARES OF COMMON STOCK
                     6,315,825 SERIES A REDEEMABLE WARRANTS
                       100,000 FINANCIAL ADVISORY WARRANTS
                                     [LOGO]

This Prospectus relates to the offering of 18,674,258 shares of Common Stock,
$.001 par value (the "Shares"), along with 6,315,825 Series A Redeemable
Warrants ("Series A Warrants") and 100,000 financial advisory warrants
("Advisory Warrants"), (collectively the "Warrants") of First American Railways,
Inc. (the "Company"), by certain securityholders of the Company (collectively,
the "Selling Shareholders"). A total of 6,529,069 Shares offered hereby are
owned of record by the Selling Shareholders, including 200,000 shares owned by
Charles E. Bradshaw, Jr., a director and the principal warrantholder of the
Company, 52,500 shares owned by International Capital Growth Ltd. ("Capital
Growth"), the Company's financial advisor and its placement agent in certain
prior private placements made by the Company, 10,800 shares owned by Raymond
Monteleone, the President and Chief Operating Officer and a director of the
Company and 9,700 shares owned by Atlantic Equity Corporation. In addition,
12,155,189 shares offered hereby represent Common Stock underlying various
outstanding warrants and outstanding convertible notes (the "Notes"), which
securities were issued in connection with several private placements by the
Company in 1996 and 1997 (collectively, the "Private Placements"). Also included
in the Common Stock offered hereby are 2,353,052 Shares underlying certain
additional Series A Warrants which may be issued in the future, as described
below, and 100,000 Shares underlying the Financial Advisory Warrants, described
below.

   
The outstanding Series A Warrants are held as follows: (i) warrants to purchase
an aggregate of 650,000 Shares that expire in April 1998 and have an exercise
price of $3.50 per share are held by Capital Growth; (ii) warrants to purchase
3,312,773 Shares which are exercisable until April or May 1998 at an exercise
price of $3.50 per share are held by the Selling Shareholders who participated
in the Private Placements; and (iii) 2,353,052 warrants (which may be issued to
the holders of the Notes in certain circumstances in connection with the
prepayment of the Notes) will expire in April and May 1998 and have an exercise
price of $3.50 per share. The Series A Warrants may be redeemed under certain
circumstances. The remaining warrants offered hereby consist of 100,000 Advisory
Warrants that expire in February 2001, which are not redeemable and are
exercisable at $2.50 per share. All such warrant exercise prices are subject to
certain anti-dilution provisions as well as adjustment for stock splits, 
combinations and reclassifications. See "Description of Securities."
    

The Company will not receive any proceeds from this offering; however, the
maximum gross proceeds payable to the Company from the exercise of all of the
outstanding Warrants would be $19,754,705, and an additional $8,235,683 would be
payable to the Company if the Warrants that may be issued in certain
circumstances in repayment of the Notes are exercised in full.

   
The Company's Common Stock is quoted on The Nasdaq SmallCap Market ("Nasdaq")
under the symbol FTRN. On September 16, 1997, the last reported sales price of
the Common Stock was $2.875 per share. See "Price Range of Common Stock."
Currently there is no public market for the Warrants, nor is one expected to
develop.
    

The Company is unaware of any specific plan of distribution of the Selling
Shareholders with respect to the Shares or the Warrants; however, it believes
that the Shares will be sold from time to time by such Selling Shareholders or
by their pledgees, donees, transferees or other successors in interest, to or
through underwriters or directly to other purchasers or through brokers or
agents in one or more transactions at varying prices determined at the time of
sale or at a fixed or negotiated price. See "Plan of Distribution." The
aggregate net proceeds to the Selling Shareholders from the sale of the Shares
or Warrants pursuant to this Prospectus will be the sale price of such Shares or
Warrants less any commissions. The Company is paying all of the expenses in
connection with the preparation of this Prospectus and the related registration
statement and the qualification of the shares under applicable state securities
laws. The Shares and Warrants offered hereby may be sold in the state of New
Jersey only through a dealer or broker registered or licensed in New Jersey, or
in reliance upon an exemption from registration.

This offering is being made without using the services of an underwriter. The
Selling Shareholders and any broker-dealers, agents or underwriters that
participate with the Selling Shareholders in the distribution of the Shares may
be deemed to be "underwriters" within the meaning of the Securities Act of 1933,
as amended (the "Securities Act"), in which event any commission received by
such broker-dealers, agents or underwriters and any profit on the resale of the
Shares purchased by them may be deemed to be underwriting commissions or
discounts under the Securities Act.

THE SECURITIES OFFERED HEREBY ARE SPECULATIVE AND INVOLVE A HIGH DEGREE OF RISK.
 ONLY THOSE PERSONS ABLE TO LOSE THEIR ENTIRE INVESTMENT SHOULD PURCHASE THESE
                                  SECURITIES.

                    SEE "RISKS FACTORS" BEGINNING ON PAGE 5.

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
 EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
   AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
                               CRIMINAL OFFENSE.

                                ----------------
                THE DATE OF THIS PROSPECTUS IS SEPTEMBER ____, 1997.

                                        1
<PAGE>
                             ADDITIONAL INFORMATION

The Company is subject to the information requirements of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), and in accordance
therewith files reports, proxy and information statements and other information
with the Commission. Such reports, proxy and information statements and other
information can be inspected at the public reference facilities maintained by
the Commission at Room 1024, 450 Fifth Street, N.W., Judiciary Plaza,
Washington, D.C. 20549, and at the Commission's Regional Offices at Suite 1400,
Citicorp Center, 500 West Madison Street, Chicago, Illinois 60661; and 13th
Floor, Seven World Trade Center, New York, New York 10048. Copies of such
material can be obtained at prescribed rates from the Public Reference Section
of the Commission at 450 Fifth Street, N.W., Judiciary Plaza, Washington, D.C.
20549. The Commission maintains a web site that contains reports, proxy and
information statements and other information regarding issuers that file
electronically with the Commission at "www.sec.gov".

The Company has filed with the Commission a registration statement (the
"Registration Statement") under the Securities Act with respect to the
securities offered by this Prospectus. This Prospectus does not contain all the
information set forth in the Registration Statement, certain parts of which are
omitted in accordance with the rules and regulations of the Commission. For
further information with respect to the Company and this offering, reference is
made to the Registration Statement, including the exhibits filed therewith,
which may be inspected without charge at the Commission's public reference
facility at 450 Fifth Street, N.W., Judiciary Plaza, Washington, D.C. 20549, and
upon request at its above-described Regional Offices. Copies of the Registration
Statement may be obtained from the Commission at its public reference facility
upon payment of prescribed fees. Statements contained in this Prospectus as to
the contents of any contract or other document are not necessarily complete and,
where the contract or other document has been filed as an exhibit to the
Registration Statement, each such statement is qualified in all respects by
reference to the applicable documents filed with the Commission.

In addition, reports and other information concerning the Company may be
inspected at the offices of the Nasdaq Stock Market, Inc., 1735 K Street, N.W.,
Washington, D.C. 20006.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

The following documents are hereby incorporated by reference into this
Prospectus:

         (1)      The Company's Annual Report on Form 10-KSB for the year ended
                  December 31, 1996, as filed March 28, 1997;

         (2)      The Company's Quarterly Report on Form 10-QSB for the quarter
                  ended March 31, 1997, as filed May 15, 1997;

         (3)      The Company's Current Report on Form 8-K, dated March 13,
                  1997, as filed March 28, 1997, and as amended by Form 8-K/A as
                  filed May 13, 1997;

         (4)      The Company's Notice of Annual Meeting and Proxy Statement
                  dated May 5, 1997, as filed May 9, 1997.

         (5)      The Company's Current Report on Form 8-K, dated June 2, 1997,
                  as filed June 17, 1997;

         (6)      The Company's Current Report on Form 8-K, dated June 11, 1997,
                  as filed June 18, 1997;

         (7)      The Company's Current Report on Form 8-K, dated June 30, 1997,
                  as filed July 10, 1997; and

         (8)      The Company's Quarterly Report on Form 10-QSB for the quarter
                  ended June 30, 1997, as filed on August 14, 1997;

All documents filed by the Company pursuant to Sections 13(a), 13(c), 14 or
15(d) of the Exchange Act subsequent to the date hereof and prior to the
termination of the Offering of the Shares shall be deemed to be incorporated by
reference into this Prospectus and to be a part hereof from the date of filing
of such documents. Any statement contained in a document incorporated or deemed
to be incorporated by reference herein shall be deemed to be modified or
superseded for purposes of this Prospectus to the extent that a statement
contained herein or in any other subsequently filed document which also is or is
deemed to be incorporated by reference herein modifies or supersedes such
statement. Any such statement so modified or superseded shall not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus.

The Company will provide without charge to each person to whom this Prospectus
is delivered, on written or oral request of such person, a copy (without
exhibits other than exhibits specifically incorporated by reference) of any
documents incorporated by reference into this Prospectus. Requests for such
copies should be directed to Michael J. Acierno at telephone number (954)
920-0606, or by writing him at First American Railways, Inc., 3700 North 29th
Avenue, Suite 202, Hollywood, Florida 33020.
                                        2
<PAGE>
                               PROSPECTUS SUMMARY

 THEFOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE DETAILED
INFORMATION AND FINANCIAL STATEMENTS AND RELATED NOTES APPEARING IN ELSEWHERE IN
                                THIS PROSPECTUS.

INVESTORS SHOULD CAREFULLY CONSIDER THE INFORMATION SET FORTH UNDER THE HEADING
                                "RISK FACTORS."

                                   THE COMPANY

First American Railways, Inc., a Nevada corporation (the "Company") was
organized in the State of Nevada in 1987. On April 26, 1996, the Company merged
with First American Railways, Inc., a Florida corporation (First
American-Florida) and the Company was the surviving entity. As a result of the
Merger the Company assumed all of the contractual rights, privileges and duties
of First American-Florida. In connection with the Merger the Company amended its
Articles of Incorporation to, among other things, change its name and create a
series of "blank check" preferred stock.

The Company is currently pursuing its strategy of becoming the recognized leader
in providing innovative, quality entertainment-based passenger rail service
through the development of "Fun Trains" and the acquisition of "Scenic
Destination Railroads." The Company is currently developing its first Fun Train
(the "Florida Fun-Train"), an entertainment-based rail service which is
anticipated to commence operations in the fall of 1997 between South and Central
Florida. In March 1997, the Company acquired its first Scenic Destination
Railroad, The Durango & Silverton Narrow Gauge Railroad Company (the "D&SNG"),
described below.

The Florida Fun-Train's goal is to provide an enjoyable and entertaining
alternative to other means of transportation between South and Central Florida
by maximizing the entertainment value of its passengers' travel time while
providing an efficient, safe and reliable form of transportation at a reasonable
price. A one-way trip on the Florida Fun-Train covers approximately 200 miles
and is expected to take approximately four hours. The Company intends to provide
passengers with an exciting, unique, fun-filled overland leisure excursion
through the use of a variety of entertainment-based services, including video
and virtual reality games, as well as dining, dancing and lounge cars offering
different types of live entertainment. The Company expects that most of its
passengers will be tourists and plans to market, in part, the Company's service
as an extension of its passengers' vacations.

   
The Company has taken significant steps to commence the operation of the Florida
Fun-Train. The Company has: purchased its first passenger car and entered into
an agreement for the manufacture of the remaining railcars (three of which have
been delivered, subject to acceptance by the Company and are being utilized for
limited promotional activities); entered into the requisite track rights
agreements; selected and obtained terminal sites in the Orlando area and in
Broward County (South Florida) and, arranged for the construction of a rail spur
next to the site of the southern terminal; contracted for the construction of
the temporary buildings and improvements at the northern terminal site; entered
into an agreement with the National Railroad Passenger Corporation ("Amtrak")
for the operation of the Florida Fun-Train; and entered into an agreement with
Universal Studios for joint marketing efforts in connection with Florida
Fun-Train services.
    

The Company is also actively pursuing its strategy of acquiring Scenic
Destination Railroads. In March 1997, the Company purchased D&SNG, the owner and
operator of a privately held, scenic railroad which the Company believes is
among the country's largest and best-known Scenic Destination Railroads (the
"Durango Acquisition"). D&SNG operates an historic railroad which was built
between 1881-82 by the Denver & Rio Grande Railway Company. D&SNG has been
carrying passengers for more than 114 years, has been declared a registered
National Historic Landmark. The antique, steam-operated locomotives that power
the trains are coal-fired. These locomotives were manufactured between 1923 and
1925. In addition, many of the coaches used by the railroad are the railroad's
original coaches dating back to the 1880s. D&SNG's operations have combined
strict adherence to historical authenticity and exacting standards of
replication to provide a historically authentic railroad service. The railroad
operates between Durango and Silverton, Colorado, a 90-mile round trip, which
takes approximately nine hours. Since 1993, the D&SNG railroad has carried
approximately 200,000 passengers annually. The railroad is located entirely
within Colorado near the "Four Corners" region, where the borders of Colorado,
Utah, New Mexico and Arizona meet.

For the fiscal year ended December 31, 1996, the D&SNG generated revenues,
operating cash flow and pre-tax income of approximately $9 million, $3 million,
and $2 million, respectively. As a result, the operations of D&SNG are currently
generating cash flow in advance of the launch of the Florida Fun-Train. Further,
the Company believes that there are potential opportunities to increase the
revenues and earnings of the D&SNG by (i) initiating a formal marketing plan in
conjunction with marketing efforts on behalf of the Florida Fun-Train designed
to increase ridership; (ii) potentially realizing revenue gains from the
implementation of a 15% fare increase (which has been approved by the Colorado
authorities); (iii) potentially realizing revenue gains from price increases in
the prices for and sale of "on-board" products; and (iv) reducing expenses
resulting from the elimination of various corporate expenses related to the
operation of a corporate jet, third party management fees and the lease of an
apartment totaling approximately $900,000, the operating costs for which are
included in the financial results.

                                        3
<PAGE>

The Company intends to develop other Fun-Trains and acquire additional Scenic
Destination Railroads to further diversify its operations by capitalizing on
potential economies of scale that may result from consolidations in this
highly-fragmented industry.
                                     * * * *
The Company maintains offices at 3700 North 29th Avenue, Hollywood, Florida
33020. Its telephone number is (954) 920-0606. All references to the Company
herein include its predecessor by merger, First American Railways, Inc., a
Florida corporation.







                                        4


<PAGE>
                                  RISK FACTORS

THE SECURITIES OFFERED HEREBY ARE SPECULATIVE AND INVOLVE A HIGH DEGREE OF RISK.
ONLY THOSE PERSONS ABLE TO LOSE THEIR ENTIRE INVESTMENT SHOULD PURCHASE THESE
SECURITIES. PROSPECTIVE INVESTORS, PRIOR TO MAKING AN INVESTMENT DECISION,
SHOULD CAREFULLY READ THIS OFFERING DOCUMENT AND CONSIDER, ALONG WITH OTHER
MATTERS REFERRED TO HEREIN, THE FOLLOWING RISK FACTORS:

NO MATERIAL REVENUE; ACCUMULATED DEFICIT. The Company (excluding its D&SNG
subsidiary) has not had any material revenue from operations, and it had an
accumulated deficit at June 30, 1997, of approximately $5.6 million. The Company
expects such losses to continue at least through the commencement of the
operations of the Florida Fun-Train which is anticipated to be in the fall of
1997, and perhaps thereafter.

NEW BUSINESS; SIGNIFICANT CAPITAL REQUIREMENTS; UNCERTAINTY OF MARKET. The
Company acquired D&SNG in March 1997 and it has no experience or history in
managing D&SNG's operations. The Company's Florida Fun-Train is in development.
The Florida Fun-Train has not begun actual passenger rail operations, has
generated no revenues to date and will not generate any revenues until it is
placed into service. Nevertheless, the Company has incurred and will continue to
incur substantial expenses prior to the commencement of passenger rail
operations for the Florida Fun-Train, which is scheduled to begin in the fall of
1997. As a result, the Company is also subject to substantially all of the risks
inherent in the creation of a new business. The Company's ability to deliver its
new service with good quality at a reasonable price cannot be assured; and as a
result, there can be no assurance that the Company's efforts will result in a
commercially viable business or that the Company will ever operate at a profit.
Further, there can be no assurance that the Company will be able to continue to
operate D&SNG on a profitable basis. Further, even if D&SNG generates revenues,
operating cash flow and pre-tax income for the Company in advance of the launch
of the Florida Fun-Train, there are significant restrictions on the upstreaming
of any such cash flow or income to the corporate parent. The level of acceptance
of the Company's services by consumers and the travel/tourism industry cannot be
predicted. As a result of its small size and capitalization and lack of
operating history, the Company is particularly susceptible to adverse effects of
changing economic conditions and consumer tastes, competition, technological
developments and other contingencies beyond the control of the Company. Due to
changing circumstances, the Company may be forced to change dramatically, or
even terminate, its planned operations.

CERTAIN ASSUMPTIONS WITH RESPECT TO THE COMPANY'S EXISTING AND PROPOSED
OPERATIONS. The Company's existing and proposed rail operations are based on
assumptions that are inherently subject to significant economic and competitive
uncertainties, all of which are difficult to predict and many of which are
beyond the control of the Company. These assumptions are also based on
information about circumstances and conditions existing at the time the
prospective information was prepared. There can be no assurance that any of the
prospective information can be realized or that the actual results will not be
materially higher or lower than assumed herein.

REQUIREMENTS FOR ADDITIONAL FINANCING. The Company believes that its current
funds, and the interest earned thereon, will be sufficient to allow the Company
to operate D&SNG and commence full revenue service of the Florida Fun-Train in
the fall of 1997; however, additional financing(s) may be required to cover
future operating and capital expenditures if the Company's revenues do not
materially exceed anticipated operating and capital expenditures. Moreover,
expansion of the Company's present and currently proposed passenger rail
operations will require substantial additional financing, and the Company has
made no arrangements in this regard; there can be no assurance that such
financings will be available on acceptable terms, or at all. Any additional
equity financings could result in substantial dilution to existing shareholders.

BANK LOAN RESTRICTIONS. There are a number of affirmative and negative covenants
in the term loan agreement between the Company's subsidiary, D&SNG, and its
principal institutional lender, one of which restricts D&SNG's ability to
"up-stream" profits to its corporate parent. As a result, despite profitable
operations of D&SNG, funds may not be available to the Company to repay the
Company's financial obligations, from time to time, as they come due. See
"Recent Developments."

PLEDGE OF REVENUE-PRODUCING ASSETS. All of the assets of D&SNG (presently
operated as a subsidiary of the Company) are subject to a "first" position
pledge to D&SNG's institutional lender and a "second" position pledge
(subordinate to the pledge to the institutional lender) to the seller of D&SNG.
These assets represent substantially all of the revenue-producing assets of the
Company. A default in either obligation, which results in a default of both
obligations, could result in the loss of the major assets of the Company to the
Company's creditors. If such assets are lost, there would be significant
material adverse consequences to the operations of the Company, including the
loss of the operations of D&SNG.

LIMITED AND CONTINGENT TRACK RIGHTS FOR THE FLORIDA FUN-TRAIN. With regard to
the Florida Fun-Train, the Company has negotiated an agreement with CSX
Transportation, Inc. ("CSXT") for the use of the track between West Palm Beach
and Orlando, Florida. The CSXT Agreement dated October 31, 1996, provides for
the use of CSXT's tracks between West Palm Beach and Orlando to be used for the
operation of the Florida Fun-Train. The CSXT provides, in part, that the Company
will initially pay CSXT the greater of $20 per train-mile, or 16% of the
Company's gross ticket revenue (less discounts) from the Florida Fun-Train
operations. The Company's payment requirements under the CSXT Agreement are as
follows: the per train-mile amount is subject to various increases for inflation
and other price adjustments including, (i) an annual increase, beginning January
1, 1999, in the per train-mile charge equal to the inflation index of the
Association of American Railroads, (ii) a $50,000 per month reduction for the
aggregate train-mile charge in 1997, 1998 and 1999, and (iii) a $2.20 increase
in the per train-mile charge along with a limit in certain circumstances on the
total annual compensation to CSXT beginning in the year 2000 and thereafter. In
addition, the Company is required to maintain at least $300 million in
comprehensive general liability insurance with a $100,000 deductible (or
self-insurance). This agreement also contemplates the requirement of
comprehensive general liability insurance with available limits of not less than
$300 million insuring the

                                        5
<PAGE>

Company and CSXT. Failure to comply with these and other obligations under the
agreement with CSXT could result in loss of such track rights without which the
Company could not operate the Florida Fun-Train.

   
The Company has entered into a contract with the Florida Department of
Transportation ("FDOT") for use of track rights in Dade, Broward and Palm Beach
Counties, Florida, and use of a terminal in Broward County for the Florida
Fun-Train. The contract with FDOT requires payments of $500 for each one-way
trip and increasing in $50 increments over the next four years. The contract
with FDOT requires that the Florida Fun-Train provide and maintain $125 million
in comprehensive general liability insurance.
    

The contractual payments by the Company to the track owners as contemplated by
the above-described agreements and understandings are significant, and such
payments are based on the use of track and/or certain Florida Fun-Train revenue
(whichever is greater), and not on the Company's profitability. Further, there
can be no assurance that these contractual arrangements will be renewed after
the expiration of the applicable terms and the failure to renew any such
agreement could materially adversely affect the financial prospects of the
Company.

   
CONSTRUCTION AND INDUSTRY RISKS ASSOCIATED WITH THE FLORIDA FUN-TRAIN. The
railcars for the Florida Fun-Train must be constructed. This construction is
being done in Denver, Colorado, by Rader Railcar II, Inc. ("RRI"), a company
controlled by Thomas G. Rader, a director and a significant shareholder of the
Company, pursuant to a railcar construction agreement between the Company and
RRI. Due to delays in the delivery of various railcars, the railcar construction
agreement was amended in August 1997 to reprioritize the delivery schedule for
certain railcars (See "Recent Developments"). The Company expects substantially
all of the Florida Fun-Train railcars to be delivered by the end of 1997. There
can be no assurance, however, that construction and remodeling of the railcars
will be completed on a timely basis. Delays may be caused by technical
difficulties, strikes, financial wherewithal and many other factors which RRI
may experience and are beyond the Company's control. In the event of a delay,
the Company's Florida Fun-Train operations could subsequently be delayed which
could have a material adverse effect on the Company's financial condition.

Presently, three railcars have been delivered, subject to acceptance by the
Company, and are being utilized for limited promotional activities. Three
additional railcars are expected to arrive at the Company in September 1997, and
the final five railcars are expected to arrive in the last quarter of 1997.

Further, the Company has made its terminal site selections for the Florida
Fun-Train and has made the final arrangements regarding the leasing of terminal
sites in Central Florida. The Company has leased a site in Poinciana, Florida to
begin operations, and in addition the Company has signed a letter of intent to
lease approximately 25.8 acres of land from Amtrak as a permanent site for the
northern terminal for a period of fifteen years with an option to renew for an
additional fifteen years. The Company has also contracted for the construction
of the temporary buildings and improvements at the northern terminal site. The
Company is in the final stages of leasing property for the South Florida
terminal site with FDOT and is building a new spur at Sheridan Street for the
boarding of its passengers in South Florida. One or more temporary buildings
will be added to the Sheridan Street facility when the lease is completed.
    

The Company's operations may be adversely affected by general economic
conditions and by numerous other factors, some of which are common to all
businesses and some of which are unique to the passenger rail industry. Such
factors include, among others: labor disturbances or strikes, either by
"on-board" employees or land-based personnel, which could delay trains or force
their cancellation; government regulatory orders or rules which could adversely
affect the Company's operations; accidents causing damage to or resulting in the
impounding of the Company's railcars or delaying train service, which could
result from a variety of natural or man-made causes and could temporarily or
permanently prevent the Company's train(s) from operating; and insurance, which
may be insufficient to cover losses from the cessation of operations or the
replacement or repair of lost or damaged property.

RELIANCE ON FLORIDA AND COLORADO TOURISM MARKETS. The Company's initial Florida
service, the Florida Fun-Train, will target tourists visiting central and
southeastern Florida. Tourists visiting the "Four Corners" area of the United
States, particularly southwestern Colorado, compose the principal market for
D&SNG. These planned operations may be materially adversely affected by
declining growth or absolute declines in the number of tourists visiting Florida
or Colorado. From time to time these tourism markets have experienced slowdowns
(declines in growth or absolute declines). There can be no assurance that any
such declines in Florida or Colorado tourism will not occur in the future, or
that such declines would not have a direct and adverse impact on the Company's
business.

The Company 's Florida Fun-Train business may also be subject to certain
seasonal fluctuations, depending on the tourist seasons in Florida, particularly
in South Florida (Miami/Ft. Lauderdale) and the Orlando area. D&SNG's business
is highly seasonal; historically, at least 60% of the total annual number of
passengers who ride on D&SNG's railroad do so during the months of June, July
and August.

MARKETING/DEPENDENCE ON WHOLESALE TOUR OPERATORS. The Company's passenger
railroad operations, particularly the introduction of the Florida Fun-Train
service, will depend on the Company's ability to successfully implement a
marketing program. Initially, the Company expects to rely on wholesale tour
operators and travel agents to sell tickets for its passenger train service as
part of a travel package. The Company's present internal marketing and sales
capabilities are limited due to financial resources allocated for advertising,
and the Company will be dependent, in large part, upon independent
representatives of tour operators in the wholesale and retail travel trade for
the marketing and sales of its services. Such persons also market competing
tourist services and entertainment attractions. Failure of the Company to
establish the necessary

                                        6
<PAGE>

marketing and distribution network or to generate profitable sales of tickets
for the Company's new railway service will have a material adverse effect on the
Company's results of operations and its financial condition.

HIGH OPERATING COSTS; RISKS ASSOCIATED WITH FUEL PRICES AND MAINTENANCE OF
RAILROAD EQUIPMENT. The passenger rail industry is characterized by a high
degree of operating leverage. Specifically, fixed costs represent the major
portion of a railroad's operating expenses and cannot be significantly reduced
when competition or any of various other factors causes a reduction in load
factors (passenger occupancy as a percentage of capacity) or passenger fares or
"on-board" revenues. Since railcar purchase or lease installment payments, train
operating expenses (including fuel, insurance, track usage charges and wages)
and corporate overhead will represent the vast majority of the Company's
expenses, the Company may not be able to reduce or decrease these costs on a
timely basis in the event that passenger levels drop or fares or en route prices
must be lowered because of competitive pressures. Accordingly, there is no
assurance that the Company will be able to operate profitably. Future increases
in the cost of diesel fuel, a major anticipated expense of train operations, are
difficult to predict given the continued economic and political uncertainties in
certain areas of the world. There can be no assurance that a significant amount
of maintenance will not be required on the Company's rail equipment; this is
particularly true for the operations of D&SNG which uses steam locomotives.

RISK OF OPERATING A RAILWAY SERVICE; POTENTIAL FOR LIABILITY CLAIMS. The Company
faces an inherent risk of exposure to liability claims in the event that the
operation of its trains results in accidents or other adverse effects. Further,
the Company's track usage agreements with the track owners require (or are
expected to require) that the Company maintain certain levels of liability
insurance protecting the track owners. There can be no assurance that the
Company will not be faced with exposure to material liability claims. The track
rights agreements with respect to the Florida Fun-Train require substantial
general comprehensive liability insurance (up to $300,000,000 in coverage) and
the premiums for such insurance will be significant. The Company has not
obtained any commitment for liability insurance for the operation of the Florida
Fun-Train. There can be no assurance that such assurance will be available to
the Company, or that the Company will be able to maintain such insurance at
reasonable rates. Failure to maintain adequate insurance could place the Company
at great financial risk in the event of accidents and adversely affect the
Company's ability to do business. Further, even if the Company were to maintain
adequate insurance, adverse publicity from accidents could have a material
adverse effect on the Company's business.

COMPETITION. Generally, the Company faces extensive competition for the spending
of leisure time and dollars from numerous attractions in the tourist
entertainment sector. The Company's success will depend primarily on its ability
to operate an entertaining, high-quality, efficient, safe and reliable service,
as well as its ability to market the service and secure consumer acceptance. It
is highly uncertain whether the Company will be successful in these efforts.

With regard to the Company's proposed Fun-Train operations, numerous companies,
most of which are substantially larger than the Company and have much greater
financial and other resources, offer alternative modes of transportation over
the routes where the Company intends to operate. These alternative modes of
transportation, principally private motor vehicles, bus service and passenger
air service, offer transportation that is less expensive and/or faster than the
Company's proposed rail service. Most of these competitors already enjoy an
established presence in the Florida and United States transportation and tourism
markets. The Company expects to compete on the basis of what it believes to be
its unique combination package of transportation and entertainment.

With respect to D&SNG, there is at least one other narrow gauge railroad which
offers train trips in southern Colorado. Further, since Durango and Silverton
are almost exclusively tourist destinations, the Company competes with
non-transportation oriented attractions for tourists. The automobile is the
principal mode of transportation in the Durango/Silverton corridor.

GOVERNMENTAL REGULATION. The Company's present and contemplated railroad
operations are strictly intrastate and therefore not regulated by the federal
government except for various safety regulations promulgated by the Federal
Railroad Administration.

The operations of the Florida Fun-Train will be regulated by the Florida
Department of Transportation's application of federal safety rules. The Florida
Fun-Train will be required to have a safety inspection by the U.S. Department of
Transportation, Federal Railroad Administration and the Florida Department of
Transportation before rail operations commence (and periodically thereafter).
The failure to "pass" safety inspections both before operations commence and
periodically thereafter would result in the railroad operations ceasing until
such time as the reason(s) for failure are remedied.

D&SNG's operations are subject to rate, administrative, environmental and safety
regulation by the Colorado Public Utilities Commission. D&SNG's operations are
required to maintain a state liquor license and a special alcohol tax stamp
issued by the Federal Bureau of Alcohol, Tobacco and Firearms, and are subject
to health and other regulations promulgated by federal, state and local
authorities. When the Florida Fun-Train commences operations it will be required
to have various state and federal liquor licenses and approvals similar to those
required of D&SNG.

The Company's operations will also be subject to environmental regulation by
federal and state agencies, as well as liquor licensing, health regulations and
other regulations promulgated by state and local authorities. There can be no
assurance that future regulatory compliance will not materially adversely affect
the Company's operations and profitability.

Delay in the commencement or cessation of the operations of either the Florida
Fun-Train or D&SNG due to non-compliance with applicable governmental
regulations would materially, adversely affect the Company.

                                        7
<PAGE>

   
CONTROL OF THE COMPANY. The executive officers and directors of the Company
(twelve persons) jointly own an aggregate of 30.36% of the issued and
outstanding Common Stock of the Company (excluding Shares to be issued upon
exercise of stock options, warrants or conversion of outstanding convertible
notes), which is the only outstanding class of capital stock of the Company and
which has one vote per share. Thomas Rader, a director of the Company, is a
significant shareholder of the Company with 7.76% of the Common Stock.
Therefore, management of the Company should be able to control virtually all
matters requiring approval of the shareholders of the Company, including the
election of all of the directors.
    

In addition, the Company has a "staggered" board consisting of eight directors
each elected to three year terms in three separate classes.

   
POTENTIAL CONFLICTS OF INTEREST. A significant portion of the Company's
available cash (approximately $1.1 million exclusive of applicable sales taxes)
is expected to be used to purchase the remaining railcars for the Florida
Fun-Train from a company (RRI) which is controlled by one of the Company's
Directors, and the largest shareholder of the Company, Thomas G. Rader. The
Company also expects to satisfy its future needs for railcars through agreements
with RRI. There can be no assurance that there will not be material adverse
consequences to the Company from the inherent conflict of interest and lack of
arm's-length negotiations in connection with any agreement with RRI. Further, in
the event that disputes arise between Mr. Rader or RRI and the Company,
resolution of such disputes, whether through legal action or otherwise, could be
severely complicated by Mr. Rader's status with the Company.
    

The Company's agreement with CSXT for track rights usage allows CSXT to
designate a member of the Board of Directors of the Company (currently, Mr.
Albert B. Aftoora). This could give rise to a conflict of interest between the
Company and CSXT.

In connection with the Company's purchase of D&SNG, Mr. Charles E. Bradshaw, Jr.
became a director, shareholder and the principal warrantholder and creditor of
the Company. Mr. Bradshaw's interest as a creditor may put him in conflict with
the interests of the Company and its Board of Directors on which he serves.

OFFICER AND DIRECTOR INDEMNIFICATION. Pursuant to the Company's Bylaws, the
Company is obligated to indemnify each of its officers and directors to the
fullest extent permitted by law with respect to all liability and loss suffered,
and reasonable expense incurred, by such person in any action, suit or
proceeding in which such person was or is made or threatened to be made a party
or is otherwise involved by reason of the fact that such person is or was a
director or officer of the Company. The Company is also obligated to pay the
reasonable expenses of indemnified directors or officers in defending such
proceedings if the indemnified party agrees to repay all amounts advanced should
it be ultimately determined that such person is not entitled to indemnification.

Further, Article XII of the Company's Articles of Incorporation, as amended,
provides that the Company's officers and directors shall not be personally
liable to the Company for monetary damages for any breach of their fiduciary
duty by such person as an officer or director, except officers and directors
shall be liable for (i) their intentional misconduct, breach or knowing
violation of law, or (ii) the payment of dividends in violation of applicable
state law.

NO PAYMENT OF CASH DIVIDENDS. The Company has not paid any cash dividends to
holders of its Common Stock nor does it intend to declare any cash dividends
with respect thereto in the near future. Instead, the Company intends to retain
future earnings, if any, for use in its business operations. Further, the
Company's outstanding convertible secured notes prohibit the payment of any
dividends on the Common Stock.

EXERCISE OF THE OUTSTANDING WARRANTS AND/OR THE CONVERSION OF THE OUTSTANDING
NOTES INTO COMMON STOCK WILL HAVE DILUTIVE EFFECT. The Company's outstanding
common stock purchase warrants will provide an opportunity for the holders
thereof to profit from a rise in the market price of the Common Stock, of which
there is no assurance, with resulting dilution in the ownership interest in the
Company held by the then present shareholders. Holders of the outstanding
warrants or the outstanding Notes most likely would exercise such warrants or
convert such notes and purchase the Common Stock underlying such securities at a
time when the Company may be able to obtain capital by a new offering of
securities on terms more favorable than those provided by such warrants or
notes, in which event the terms on which the Company may be able to obtain
additional capital would be affected adversely.

SHARES ELIGIBLE FOR FUTURE SALE. All but 350,000 of the Company's current
outstanding shares of Common Stock (11,144,072 Shares) are "restricted
securities." These "restricted securities" may be sold upon compliance with Rule
144, adopted under the Act. Rule 144 provides, in essence, that a person holding
"restricted securities" for a period of one year may sell only an amount every
three months equal to the greater of (a) one percent of the Company's issued and
outstanding Common Stock, or (b) the average weekly volume of sales during the
four calendar weeks preceding the sale. The amount of "restricted securities"
which a person who is not an affiliate of the Company may sell is not so
limited, since generally non-affiliates may sell without volume limitation their
Shares held for two years. During each three-month period, beginning April 29,
1997, a holder of "restricted securities" who has held them for at least the
one-year period may sell under Rule 144 a number of Shares up to approximately
111,440 Shares (assuming no exercise of outstanding common stock purchase
warrants or conversion of convertible notes). Non-affiliated persons who hold
for the two-year period as described above may sell an unlimited number of
Shares once their holding period is met.

   
DILUTION; FUTURE SALES OF STOCK BY THE COMPANY. The Company currently has
11,144,072 shares of Common Stock outstanding. Additionally, the Company has
warrants, convertible notes payable and stock options outstanding that can be
converted to 5,672,773, 6,482,416 and 564,700 shares of Common Stock,
respectively. The Company has authorized an additional 152,800 stock options
that have not yet been granted.
    

                                        8
<PAGE>

After reserving Common Stock for issuance upon the exercise of the outstanding
common stock purchase warrants and stock options, and the conversion of the
outstanding Notes, the Company will have in excess of 75,000,000 Shares of
authorized but unissued Common Stock available for issuance without further
shareholder approval. As a result, any issuance of additional Shares of Common
Stock may cause current shareholders of the Company to suffer significant
dilution which may adversely affect the market for the securities of the
Company.

Prospective investors should be aware that the possibility of sales may, in the
future, depress the price of the Common Stock in any market which may develop
and, therefore, the ability of any investor to market his/her Shares may be
dependent directly upon the number of Shares that are offered and sold.
Affiliates of the Company may sell their Shares during a favorable movement in
the market price of the Common Stock which may have a negative effect on its
price per share.

   
NO ASSURANCE OF CONTINUED NASDAQ LISTING AND "PENNY STOCK" REGULATIONS MAY
IMPOSE CERTAIN RESTRICTIONS. The Company's Common Stock began trading on the
Nasdaq SmallCap Market on September 12, 1996. The Board of Governors of the
National Association of Securities Dealers, Inc., has established certain
standards for the continued listing of a security on Nasdaq and has, with the
approval of the SEC, modified the maintenance standards to make them more
stringent. The modified maintenance standards require, among other things, that
an issuer have net tangible assets of at least $2,000,000 (or $35 million in
total market capitalization of its securities or at least $500,000 in net income
for the latest fiscal year or in at least two of the last three fiscal years);
that the minimum bid price for the listed securities be $1.00 per share; that
the "public float" be at least 500,000 shares with an aggregate value of at
least $1,000,000; and that there be at least two market makers for the issuer's
securities. A deficiency in either the market value of the public float or the
bid price maintenance standard will be deemed to exist if the issuer fails the
individual stated requirement for ten consecutive trading days. The Company
currently satisfies all maintenance standards for Nasdaq SmallCap listing of its
Common Stock. There can be no assurance that the Company will continue to
satisfy the requirements for maintaining the Nasdaq listing. If the Company's
securities were to be excluded from Nasdaq, it would adversely affect the prices
of such securities and the ability of holders to sell them, and the Company
would be required to comply with the initial listing requirements to be relisted
on Nasdaq. Should the Company's Common Stock be delisted by Nasdaq then the only
likely public market for the Company's Common Stock would be the OTC Bulletin
Board.
    

If the Company is unable to satisfy Nasdaq's maintenance requirements and the
price per share were to be below $5.00, then unless the Company satisfied
certain net asset tests, the Company's securities would become subject to
certain penny stock rules promulgated by the Securities and Exchange Commission.
The penny stock rules require a broker-dealer, prior to a transaction in a penny
stock not otherwise exempt from the rules, to deliver a standardized risk
disclosure document prepared by the Commission that provides information about
penny stocks and the nature and level of risks in the penny stock market. The
broker-dealer must also provide the customer with current bid and offer
quotations for the penny stock, the compensation of the broker-dealer and its
salesperson in the transaction, and monthly account statements showing the
market value of each penny stock held in the customer's account. In addition,
the penny stock rules require that prior to a transaction in a penny stock not
otherwise exempt from such rules, the broker-dealer must make a special written
determination that the penny stock is a suitable investment for the purchaser
and receive the purchaser's written agreement to the transaction. These
disclosure requirements may have the effect of reducing the level of trading
activity in the secondary market for a stock that becomes subject to the penny
stock rules. If the Company's Common Stock becomes subject to the penny stock
rules, investors in the Offering may find it more difficult to sell their
shares.

   
POSSIBLE ADVERSE EFFECTS OF ISSUANCE OF PREFERRED STOCK. The Company's Articles
of Incorporation authorize the issuance of 500,000 shares of "blank check"
preferred stock ("Preferred Stock") with such designations, rights and
preferences as may be determined from time to time by the Board of Directors.
Accordingly, the Board of Directors is empowered, without shareholder approval,
to issue Preferred Stock with dividend, liquidation, conversion, voting or other
rights that could adversely affect the voting power or other rights of the
holders of the Common Stock. The issuance of any series of Preferred Stock
having rights superior to those of the Common Stock may result in a decrease in
the value or market price of the Common Stock. Holders of Preferred Stock to be
issued in the future may have the right to receive dividends and certain
preferences in liquidation and conversion rights. The issuance of such Preferred
Stock could make the possible takeover of the Company or the removal of
management of the Company more difficult, discourage hostile bids for control of
the Company in which shareholders may receive premiums for their Common Stock
and adversely affect the voting and other rights of the holders of the Common
Stock. The Company may in the future issue additional shares of its Preferred
Stock; however, the Company has no current plans to issue any Preferred Stock.
    

ADVERSE EFFECT OF POSSIBLE REDEMPTION OF SERIES A WARRANTS. Upon redemption of
the outstanding Series A Warrants, the holders thereof would be required to (i)
exercise such warrants and pay the exercise price at a time when it may be
disadvantageous for them to do so, or (ii) accept the redemption price which is
likely to be substantially less than the market value of such warrants at the
time of redemption. See "Description of Securities."

REQUIREMENTS OF CURRENT PROSPECTUS AND STATE BLUE SKY REGISTRATION IN CONNECTION
WITH THE EXERCISE OF THE WARRANTS. The Company will be able to issue the Shares
issuable upon the exercise of the Warrants only if (i) there is a current
Prospectus relating to the securities offered under an effective Registration
Statement filed with the Commission, and (ii) such Common Stock is then
qualified for sale or exempt therefrom under applicable state securities laws of
the jurisdictions in which the various holders of such Warrants reside. While
this Prospectus relates to a current, effective registration statement, there
can be no assurance, that the Company will be successful in maintaining a
current Registration Statement. After a Registration Statement becomes
effective, it may require updating by the filing of post-effective amendments.

                                        9
<PAGE>

FORWARD-LOOKING STATEMENTS. This Registration Statement, and more specifically,
"Management's Discussion and Analysis," contains "FORWARD-LOOKING STATEMENTS"
within the meaning of the federal securities laws. The Private Securities
Litigation Reform Act of 1995 provides a safe harbor for "FORWARD-LOOKING
STATEMENTS". In order to comply with the terms of the safe harbor, the Company
notes that a variety of factors could cause the Company's actual results and
experience to differ materially from the anticipated results or other
expectations expressed in the Company's "FORWARD-LOOKING STATEMENTS". Such
factors include, among other things, the following: the timely manufacture and
delivery of the railcars comprising the Florida Fun-Train, the prompt
construction of the northern and southern terminals of the Florida Fun-Train and
the timely institution of the Florida Fun-Train's operations, the successful
integration of the operations of The Durango & Silverton Narrow Gauge Railroad
into the Company's overall operations, the successful marketing of the Company's
rail services in Florida and Colorado, the ability of the Company to obtain,
from internal and external sources, sufficient working capital to fund its
operations and unscheduled repairs to the Company's railroad equipment. In
addition, the Company's business prospects are generally susceptible to national
economic conditions as well as those affecting the Colorado and Florida tourism
markets, specifically. Actual results could differ materially from the
"FORWARD-LOOKING STATEMENTS" as a result of the foregoing factors.

USE OF PROCEEDS

The Company will not receive any proceeds from the sale of the Shares offered by
the Selling Shareholders. Management estimates that the aggregate expense of
this offering will be approximately $65,000, all of which will be borne by the
Company.

The gross proceeds from the exercise of the outstanding Warrants which are being
offered hereby would be $19,754,705. The Company intends to use the proceeds
from the exercise of the Warrants, if any, for working capital and general
corporate purposes. Proceeds not immediately required for such purposes will be
invested principally in United States government securities, short-term
certificates of deposit, money market funds or other short-term interest-bearing
investments.

                             SELECTED FINANCIAL DATA

The following selected financial data as of and for the year ended December 31,
1996, and for the eight months ended December 31, 1995, are derived from the
Company's audited financial statements included elsewhere herein. The financial
data at June 30, 1997, and for the six months ended June 30, 1997 and 1996, have
not been audited by independent auditors; however, in the opinion of management
such financial data includes all adjustments (consisting of normal recurring
adjustments) necessary to present fairly the information set forth therein.
Interim results are not necessarily indicative of results for the entire year.
The following data should be read in conjunction with the financial statements
of the Company, including notes thereto, and other financial information
included elsewhere herein.
<TABLE>
<CAPTION>
STATEMENT OF OPERATIONS DATA
                                            FOR THE SIX MONTHS                          FOR THE YEAR ENDED    FOR THE EIGHT MONTHS
                                               ENDED JUNE 30                            DECEMBER 31, 1996   ENDED DECEMBER 31, 1995
                                            ------------------                           ------------------  -----------------------
                                            1997         1996

<S>                                          <C>           <C>                                 <C>               <C>       
Net loss                                     $(1,695,957)  $(759,207)                          $(2,595,762)      $(720,413)
Net loss per
   share                                     $   (.18)     $ (.12)                             $   (.34)           $  (.17)
</TABLE>
<TABLE>
<CAPTION>
BALANCE SHEET DATA
                                                      JUNE 30, 1997*            DECEMBER 31, 1996
                                                      --------------            -----------------
<S>                                                  <C>                           <C>
Working capital                                      $  8,127,309                  $ 7,233,943
Fixed assets                                           37,638,095                    2,413,320
Total assets                                           53,166,174                   13,140,653
Total long-term debt                                   33,611,501                    8,250,682
Total liabilities                                      46,567,701                    8,876,965
Total shareholders' equity                              6,598,473                    4,263,688
</TABLE>
- ------------
*        The balance sheet data as of June 30, 1997 reflect the acquisition of
         The Durango & Silverton Narrow Gauge Railroad Company ("D&SNG") and is
         materially different from the balance sheet data as of December 31,
         1996. This information should be read in conjunction with the
         discussion of D&SNG on page 11 and proforma combined financial
         information beginning on page 12.

                                       10
<PAGE>

              THE DURANGO & SILVERTON NARROW GAUGE RAILROAD COMPANY

The following selected financial data as of December 31, 1996 and for each of
the two years in the period ended December 31, 1996, are derived from the
audited financial statement of D&SNG included elsewhere herein. The financial
data for the three months ended March 31, 1997 and 1996, has not been audited by
independent auditors; however, in the opinion of management such financial data
includes all adjustments (consisting of normal recurring adjustments) necessary
to present fairly the information set forth therein. Interim results are not
necessarily indicative of results for the entire year. The following data should
be read in conjunction with the financial statements of D&SNG, including notes
thereto, and other financial information included elsewhere herein.

<TABLE>
<CAPTION>

STATEMENT OF OPERATIONS DATA

                                 THREE MONTHS ENDED                          FOR THE YEAR ENDED
                                       MARCH 31                                  DECEMBER 31,
                            -------------------------              -----------------------------------
                                 1997          1996                     1996                   1995
                            ----------     ----------              ------------           ------------
<S>                         <C>            <C>                     <C>                    <C>         
Revenues                    $  291,740     $  284,260              $  8,946,462           $  8,468,463
Gross profit (loss)           (413,509)      (415,434)                3,802,660              3,640,256
Operating income (loss)       (704,786)      (710,155)                1,755,294              1,582,188
Net income (loss)           $ (826,527)    $ (834,007)              $ 1,703,056           $  1,221,844
</TABLE>

<TABLE>
<CAPTION>
BALANCE SHEET DATA
                                                                                        DECEMBER 31, 1996
                                                                                        -----------------
<S>                                                                                        <C>
Working capital (deficiency)                                                               $  (944,741)
Current assets                                                                                 857,071
Property and equipment, net                                                                  6,519,201
Accounts receivable from stockholder                                                         8,689,745
Total assets                                                                                16,318,751
Total long-term debt less current maturities                                                 3,792,295
Total liabilities                                                                            5,660,388
Total stockholder's equity                                                                  10,658,363
</TABLE>


                                       11


<PAGE>



                    PRO FORMA COMBINED FINANCIAL INFORMATION

INTRODUCTORY NOTE

         The following tables set forth certain unaudited condensed pro forma
combined financial information for the Company after giving effect to the
Durango Acquisition using the purchase method of accounting as if such
transaction had been consummated on January 1, 1996 for the year ended December
31, 1996 and on January 1, 1997 for the six months ended June 30, 1997. The
proforma statement of operations for the six months ended June 30, 1997 was
prepared by combining the results of operations for the Company for the six
months ended June 30, 1997 (which include the operations of D&SNG for the three
months ended June 30, 1977) with the results of operations for D&SNG for the
three months ended March 31, 1997. The information contained in the following
tables does not purport to be indicative of the results of operations of the
Company which may have been obtained had the acquisition of D&SNG been
consummated on the dates assumed.

         The unaudited condensed pro forma combined financial information
reflects a preliminary allocation of the purchase price of D&SNG and,
accordingly, is subject to change upon, among other things, a final
determination of required purchase accounting adjustments including the
allocation of the purchase price to the assets acquired and liabilities assumed
based on their respective fair values has not yet been made. Accordingly, the
purchase accounting adjustments made in connection with the development of the
unaudited condensed pro forma combined financial information appearing in this
Prospectus are preliminary and have been made solely for purposes of developing
such pro forma combined financial information.

         The pro forma information with respect to the acquisition of D&SNG
assumes the issuance of 200,000 shares of the Company's Common Stock to the
seller of D&SNG as partial consideration for the purchase thereof. The balance
of the consideration paid to the seller included: (i) approximately $5 million
in cash; (ii) $10.05 million in seller financing consisting of two promissory
notes: a one-year note (subject to extension) for $4.2 million which bears
annual interest (payable monthly) at the 30-day commercial paper rate as
published by THE WALL STREET JOURNAL plus 650 basis points per annum; and a
five-year note for $5.85 million which bears interest at an annual rate of 9.25%
which increases in steps to 10% by year four; and (iii) a common stock purchase
warrant covering 1,610,000 shares exercisable at $3.50 per share. The Company
has agreed to register for resale the 200,000 shares (valued at $2.00 per share)
and the 1,610,000 shares (valued at $.09 per share) underlying the
aforementioned six-year warrant. The term of the $4.2 million note may be
extended by the Company, at its option, for an additional six months upon the
occurrence of certain circumstances; at maturity this note is convertible by the
holder thereof into common stock of the Company at a conversion rate equal to
the then closing sale price of the Company's common stock (not to exceed $5.00
per share); at the maturity date should the noteholder elect to receive each in
full payment of the $4.2 million note (in lieu of conversion into common stock),
then the Company may extend the maturity date for an additional eighteen months.
The obligations represented by the Notes are secured by a second position on
substantially all of the assets of D&SNG. The purchase price for the Durango
Acquisition was determined in arms' length negotiations between the Company and
the seller.

         This information should be read in conjunction with the historical
financial statements and accompanying notes of the Company contained in its Form
10-KSB for the year ended December 31, 1996, its Form 10-QSB for the six
months ended June 30, 1997, and the historical financial statements and
accompanying notes of D&SNG for the years ended December 31, 1996 and 1995,
which appear in the Company's Form 8-K/A, dated May 13, 1997.

                                       12


<PAGE>

<TABLE>
<CAPTION>


              UNAUDITED CONDENSED PRO FORMA STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1996

                                                                                         PROFORMA
                                        FAR                     D&SNG                   ADJUSTMENTS                  COMBINED
                                     -----------               ----------               ----------                 ----------- 
<S>                                  <C>                       <C>                      <C>                        <C>       
Revenue                              $                         $8,946,462               $                          $ 8,946,462
Cost of Revenue                                                 5,143,802                   18,720 (2)               5,162,522
                                     -----------               ----------               ----------                 ----------- 
                                                                3,802,660                  (18,720)                  3,783,940
Selling, General and
  Administrative                       2,208,129                1,992,224                 (906,000)(3)               3,294,353
                                     -----------               ----------               ----------                 ----------- 
Operating Income (Loss)               (2,208,129)               1,810,436                  887,280                     489,587
Interest Expense, Net                    166,911                   52,238                1,722,735 (1)               1,941,884
Amortization of
  Loan Costs                             220,722                   55,142                  (16,547)(1)                 259,317
                                     -----------               ----------               ----------                 ----------- 
Income (Loss) Before
  Taxes                               (2,595,762)               1,703,056                 (818,908)                 (1,711,614)

Income Taxes
                                     -----------               ----------               ----------                 ----------- 

Net Income (Loss)                    $(2,595,762)              $1,703,056               $ (818,908)                $(1,711,614)
                                     ===========               ==========               ==========                 =========== 
Weighted Shares
  Outstanding                          7,623,050                                           200,000                   7,823,050

Earnings (Loss) Per
  Share                              $     (0.34)                                                                  $     (0.22)
                                     ===========                                                                   ===========

</TABLE>


   SEE NOTES TO UNAUDITED CONDENSED PRO FORMA COMBINED FINANCIAL INFORMATION.

                                       13


<PAGE>

<TABLE>
<CAPTION>


              UNAUDITED CONDENSED PRO FORMA STATEMENT OF OPERATIONS
                         SIX MONTHS ENDED JUNE 30, 1997

                                                                              PRO FORMA
                                     FAR                  D&SNG              ADJUSTMENTS               COMBINED
                                 -----------           -----------           -----------              ----------- 
<S>                              <C>                   <C>                   <C>                      <C>            
Revenue                          $ 2,633,585           $   291,740           $                        $ 2,925,325

Cost of Revenue                    1,186,004               705,249                 4,680(2)             1,895,933
                                 -----------           -----------           -----------              ----------- 
                                   1,447,581              (413,509)               (4,680)               1,029,392
Selling General
and Administrative                   525,153               277,491                                        802,644

Developmental of
Florida Fun-Train                  1,883,276                  --                                        1,883,276
                                 -----------           -----------           -----------              ----------- 
Operating Loss                      (960,848)             (691,000)               (4,680)              (1,656,528)

Interest Expense, Net                593,019               121,741               304,484(1)             1,019,244

Amortization of Loan
 Costs                               142,090                13,786                (4,137)(1)              151,739
                                 -----------           -----------           -----------              ----------- 
Loss Before
  Taxes                           (1,695,957)             (826,527)             (305,027)              (2,827,511)

Income Taxes
                                 -----------           -----------           -----------              ----------- 

Net Loss                         $(1,695,957)          $  (826,527)          $  (305,027)             $(2,827,511)
                                 ===========           ===========           ===========              ===========
Weighted Shares O/S                9,405,875                                     100,000                9,505,875

Loss Per Share                   $     (0.18)                                                         $     (0.30)
                                 ===========                                                          ===========

</TABLE>


    SEE NOTES TO UNAUDITED CONDENSED PRO FORMA COMBINED FINANCIAL INFORMATION

                                       14


<PAGE>



                     NOTES TO UNAUDITED CONDENSED PRO FORMA
                         COMBINED FINANCIAL INFORMATION

The following pro forma adjustments have been made:

(1)      To record additional interest expense (approximately $1.2 million and
         $300,000 for the year ended December 31, 1996 and the six months ended
         June 30, 1997, respectively) and reduce amortization of loan costs
         (approximately $17,000 and $4,000 for the year ended December 31, 1996
         and the six months ended June 30, 1997, respectively) arising from
         incremental debt as a result of financing the acquisition, net of
         interest income available from excess cash (approximately $13,000 and
         $4,000 for the year ended December 31, 1996 and the six months ended
         June 30, 1997, respectively). To eliminate interest income on loans to
         affiliates (approximately $528,000 and $6,000 for the year ended
         December 31, 1996 and the six months ended June 30, 1997,
         respectively).

(2)      To record additional depreciation expense resulting from the write-up
         of depreciable fixed assets (approximately $280,000) to fair value.
         This expense adjustment was approximately $19,000 and $5,000 for the
         year ended December 31, 1996 and the six months ended June 30, 1997,
         respectively.

(3)      To record savings from the reduction or elimination of certain expenses
         by the Company following the Durango Acquisition. This adjustment
         consisted primarily of approximately $600,000 for the year ended
         December 31, 1996 for a corporate airplane which the Company will no
         longer use, approximately $274,000 for the year ended December 31, 1996
         of corporate management fees which will no longer be charged to the
         Company, and approximately $32,000 for the year ended December 31,
         1996, of lease payments (net of termination costs) for an apartment
         which the Company has discontinued leasing.





                                       15


<PAGE>
                               RECENT DEVELOPMENTS

On June 30, 1997, the Company completed a private offering of up to 223.05 units
of its securities at $50,000 per unit, pursuant to Regulations D and S as
promulgated under the Securities Act. Each unit consists of (i) an 8%
convertible subordinated note in the principal amount of $50,000 and (ii) 5,000
shares of Common Stock of the Company. Investors purchasing at least 40 units
($2,000,000) received an additional 2,500 shares (for a total of 7,500 shares)
for each unit purchased; however, the subordinated note(s) issued to these
investors contain(s) a mandatory conversion feature which may be exercised by
the Company in certain circumstances.

   
The purpose of the private offering was to raise additional working capital for
the Company, and $11,152,500 (gross proceeds) and $9,560,000 (net proceeds) was
raised under the offering. This financing along with a $1,000,000 line of credit
is expected to satisfy the Company's capital requirements for the next twelve
months.
    

In connection with the acquisition of D&SNG by the Company in March 1997, the
acquisition was accounted for under the purchase method for accounting purposes
and based upon a preliminary allocation of the purchase price resulted in the
following significant assets acquired and liabilities assumed and/or incurred:

          Fixed assets                             $29,956,572
          Inventories and other assets               1,689,087
          Deferred income tax liability              8,167,159
          Long-term debt                            17,650,000
          Other liabilities                          2,868,094

The purchase price, which aggregated approximately $16.2 million and did not
result in an allocation to goodwill, consisted of the following consideration:
(i) approximately $5 million in cash; (ii) $10.05 million in seller financing
consisting of two promissory notes; (iii) 200,000 shares of the Company's Common
Stock; and (iv) a Common Stock purchase warrant covering 1,610,000 shares
exercisable at $3.50 per share.

Additionally, D&SNG borrowed, and the Company guaranteed $8.5 million from a
commercial lending institution pursuant to a five-year term loan, portions of
which were used to pay a pre-existing lender to fund a portion of the cash
required to close the acquisition. The balance was used for working capital for
D&SNG's operations (approximately $1 million). This working capital and the
funds generated from D&SNG's operations are expected to be adequate to meet
D&SNG's cash requirements (including capital expenditures and debt service) for
1997. There are no material short-term or long-term commitments for capital
expenditures; however, the Company anticipates expenditures in 1997 for property
and equipment, but has not yet finalized its plan in this regard, and does not
expect such expenditures to be material. Additionally, D&SNG is expected to
incur in excess of $2 million of interest and principal payments in 1997
resulting from the $8.5 million term loan and the $10.05 million seller
financing. Although D&SNG's business and cash flow are historically seasonal in
nature with the peak season being the months of June, July and August, the
seasonality is not expected to have a material adverse impact on the Company's
ability to meet cash requirements from existing cash sources. There is a
restriction in the $8.5 million term loan agreement which limits the Company's
ability to "receive" the profits of D&SNG. This restriction requires compliance
by D&SNG with covenants regarding the maintenance of equity plus subordinated
debt and the ratio of senior debt to equity and subordinated debt, and that
D&SNG certifies that there are no existing defaults by D&SNG under the term loan
agreement. The term loan agreement also provides for notification and the
provision to the lender of certain current financial statements regarding D&SNG
before an "upstreaming" of profits. D&SNG currently complies with all of these
covenants.
   
On August 22, 1997, the railcar construction agreement (the "Railcar Agreement")
between Fun Trains, Inc., a subsidiary of the Company, and Rader Railcar II,
Inc. "RRI", was amended to prioritize the delivery schedule for various
railcars; the delivery of some of the cars which was to have been in the Summer
of 1997 has been delayed until the Fall of 1997, and the delivery of the final
three railcars, which was scheduled for March 1998, has been accelerated to
October, November and December 1997. In addition, the Company agreed to register
with the Securities and Exchange Commission for resale all of the shares of the
Company's common stock then owned by Thomas G. Rader (1,614,581 shares). See
"Principal and Selling Shareholders." In consideration of the foregoing, Mr.
Rader furnished a limited financial guarantee of RRI's performance under the
Railcar Agreement, and Mr. Rader further agreed to use the proceeds from the
sale of the first 750,000 shares of his stock in the Company (which were sold in
<PAGE>

August and September 1997) to complete the construction of the Fun-Train
railcars. The remainder of the shares owned by Mr. Rader (864,581 shares) and
the proceeds therefrom are pledged as security for RRI's compliance with the
Railcar Agreement; however, RRI may, in certain circumstances, use up to
$350,000 in proceeds from the sale of these shares to pay various third party
creditors of RRI unrelated to the construction of the Fun-Train railcars. In
addition, RRI and Mr. Rader granted the Company a security interest in the
subject railcars as well as certain intellectual property as further security
for RRI's performance under the Railcar Agreement.
    
                                       16


<PAGE>
   

                       PRINCIPAL AND SELLING SHAREHOLDERS

COMMON STOCK:

The following table sets forth certain information with respect to the
beneficial ownership of the Company's Common Stock as of September 12, 1997,
with respect to (i) each of the Company's executive officers and directors
(including Messrs. Monteleone and Bradshaw as Selling Shareholders), and (ii)
all executive officers and directors as a group. This table also sets forth
certain information with respect to beneficial ownership of the Company's Common
Stock of each Selling Shareholder (as of October 30, 1996, except for certain
Selling Shareholders who purchased their shares in the 1997 Private Placement)
including each person known to the Company to be the beneficial owner of more
than 5% of the Common Stock (excluding officers and directors), each of whom is
a Selling Shareholder. Unless otherwise indicated, all shares of Common Stock
are owned directly and of record and the persons so indicated have voting and
investment power with respect thereto. With respect to those Selling
Shareholders who are not individuals, no officer or general partner of any such
shareholder has any position, office or other material relationship with the
Company or its corporate predecessors during the last three years. It has been
assumed that all of the shares of the Selling Shareholders so offered will be
sold.

<TABLE>
<CAPTION>

                                                                                    SHARES BENEFICIALLY OWNED
                                                                                    BEFORE AND AFTER OFFERING(1)
                                                                                    ----------------------------
                                                                                                                 SHARES
NAME                                     POSITION WITH COMPANY                    SHARES         PERCENT(2)      OFFERED
- ----                                     ---------------------                    ------         ----------      -------
<S>                                      <C>                                   <C>                 <C>          <C>
EXECUTIVE OFFICERS AND DIRECTORS:(3)

Charles E. Bradshaw, Jr.                 Director                              1,810,000(4)        14.19        200,000

Allen C. Harper                          Chairman of the                       1,347,017(5)        12.09              0
                                         Board of Directors
                                         and Chief Executive Officer

Thomas G. Rader                          Director                                882,581(6)         7.91              0

Raymond Monteleone                       President, Chief                        204,133(7)(8)      1.80         10,800(7)
                                         Operating Officer
                                         and Director

Luigi Salvaneschi                        Director                                103,654(4)(9)       *                0

David H. Rush                            Director                                 79,414(4)          *                0

Glenn P. Michael                         Director                                 23,000(4)          *                0

Albert B. Aftoora                        Director                                  4,500(4)          *                0

Donald P. Cumming                        Vice President,                          13,999(8)          *                0
                                         Secretary, Treasurer and
                                         Acting Chief Financial Officer

Thomas E. Blayney                        Vice President of                        13,666(8)          *                0
                                         Operations

Pamela S. Petcash                        Vice President, Customer                 10,999(8)          *                0
                                         Care and Entertainment

Gordon L. Downing                        Vice President of Marketing               3,333(8)          *                0
                                         and Sales

All Executive Officers and Directors                                           4,496,296           34.48              0
as a Group (12 persons)

</TABLE>
    

                                       17


<PAGE>

<TABLE>
<CAPTION>


                                             SHARES
                                             BENEFICIALLY OWNED
                                             BEFORE OFFERING(1)
                                             ------------------
                                                                                    SHARES
NAME                                             SHARES(10)      PERCENT(2)         OFFERED(11)
- ----                                             ----------      ----------         -----------
<S>                                            <C>                     <C>             <C>      
SELLING SHAREHOLDERS:

Haldrun Eckes-Chanire                          2,178,571(12)           17.33           2,178,571
11 Queen Street
Mayfair, London, UK
W1X 7PD

Lancer Partners L.P.                         
237 Park Ave., 8th Fl                        
New York, NY 10017                             1,010,357(13)            8.57           1,096,071

International Capital Growth Ltd.            
666 Steamboat Road
Greenwich, Ct. 06830                             826,550(14)            7.42             826,550

EFO Fund, Ltd.                              
1111 W. Mockingbird Lane, #1400
Dallas, TX 75247                                 732,857(15)            6.31             810,000

Emanon Partners, L.P.                         
237 Park Avenue
Suite 901
New York, NY 10017                               631,428(16)            5.46             685,714

Lancer Offshore, Inc.                            588,214(17)            5.10             588,214
Kaya Flamboyan 9
Curacao, Netherlands Antilles


Fairnoon Management Ltd.                    
11 Queenstreet Mayfair
London W1X 7PD, England                          570,000                4.95             630,000

Rush & Co.                                   
c/o Swiss American Securities, Inc.         
100 Wall Street, 4th Fl                     
New York, NY 10005                               548,177                4.76             628,834



Rosebud Capital Growth Fund Ltd.            
c/o Euro-Dutch Trust Co. (Bahamas)
Charlotte House, Charlotte St.              
Nassau, Bahamas                                  512,747                4.48             563,267

Edgeport Nominees, Ltd.                          401,888                3.53             439,625

Corner Bank, Ltd.                                369,000                3.24             389,571

Caxton International Limited                     385,714                3.37             385,714

Demachy Worms & Co. International, Ltd.          325,714                2.87             360,000

Alan L. Jacobs                                   299,426                2.66             299,426

BFI Banque De Financement & D'Investissement     162,857                1.45             180,000

</TABLE>


                                                 18


<PAGE>

<TABLE>
<CAPTION>

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

Republic National Bank of New York (Suisse) SA                         162,785         1.45        178,933

Faisal Finance (Switzerland) SA                                        155,286         1.38        169,000

Volksbank Kufstein                                                     154,286         1.37        154,286

Republic National Bank of New York
(Luxemburg SA)                                                         146,571         1.30        162,000

David M. Hallman, Sr.                                                  116,286         1.04        118,000

Bank Sarasin & Co.                                                     115,714         1.03        115,714

Bostar A.S.                                                            103,714            *        110,571

James F. Ellis Trust DTD 4/11/89                                        97,281            *        101,600

Stanley Hollander IRA Cowen & Co. Custodian                             89,495            *         96,942
58-03120

Lancer Voyager                                                          87,143            *         87,143

Cameo Trust Corporation Limited                                         81,429            *         90,000

The Gifford Fund Ltd.                                                   81,429            *         90,000

Charles L. and Donna Greenberg, JTWROS                                  81,429            *         90,000

Napier Brown Holdings Ltd.                                              81,429            *         90,000

Veritas Films SA                                                        81,429            *         90,000

Heptagon Investments Ltd.                                               81,356            *         88,933

Cass & Co.-Magnum Capital Growth Fund                                   77,142            *         77,142

Lago Wernstedt                                                          71,142            *         74,571

Stolzoff Family Trust of 2/05/95, Martin S.
Stolzoff and Barbara R. Stolzoff, Trustees                              68,123            *         74,468

Ronald Koenig                                                           67,406            *         73,422

Phillip Bibicoff                                                        65,143            *         72,000

C.M. Investment Nominees Limited                                        65,143            *         72,000

</TABLE>


                                       19


<PAGE>

<TABLE>
<CAPTION>


<S>                                                                          <C>              <C>       <C>   
David A. Rees                                                                65,143           *         72,000

P.G. Ridgwell                                                                65,071           *         70,933

Banque Privee Edmond De Rothschild S.A.                                      56,964           *         62,467

Vital Miljo AS                                                               56,017           *         59,308

Bauer Family Limited Partnership                                             48,857           *         54,000

Falcon Management Ltd.                                                       48,857           *         54,000

Fixtar Holdings, Inc.                                                        48,857           *         54,000

Richard B. Liroff                                                            48,857           *         54,000

Saracen International                                                        48,857           *         54,000

Tradeco Limited                                                              48,857           *         54,000

UOB Luxembourg S.A.                                                          48,857           *         54,000

Gibesgelt                                                                    46,250           *         46,250

Euro Capital                                                                 45,000           *         45,000

Lawrence Burstein                                                            40,695           *         44,485

Cass & Co.-Magnum US Equity Fund                                             38,571           *         38,571

The Rogoff Family Trust dated 6/18/96                                        38,571           *         38,571

Fritas A/S                                                                   38,571           *         38,571

Kewa Invest A/S                                                              38,571           *         38,571

Michael S. Jacobs                                                            37,500           *         37,500

</TABLE>


                                       20


<PAGE>

<TABLE>
<CAPTION>


                                                                                SHARES
                                                                            BENEFICIALLY OWNED
                                                                            BEFORE OFFERING(1)
                                                                            ------------------
                                                                                                          SHARES
NAME                                                                      SHARES(10)   PERCENT(2)       OFFERED(11)
- ----                                                                      ----------   ----------       -----------        
<S>                                                                         <C>              <C>          <C>   
Michael Schaenen                                                            35,625           *            35,625

Christopher Fox                                                             35,625           *            35,625

Intergalactic Growth Fund, Inc.                                             35,571           *            37,285

Brookbank Holdings, Ltd.                                                    33,300           *            33,300

Gary Barnett, IRA Standard/Rollover                                         32,571           *            36,000

Harvey R. Brice BSSC Master Defined Contribution M/P Pension
Plan                                                                        32,571           *            36,000

Compass Investment Management Limited                                       32,571           *            36,000

Coutts & Co. S.A.                                                           32,571           *            36,000

Barrie M. Damson                                                            32,571           *            36,000

Ernest Dorner GST Non-Exempt Trust A U/T/A 5/26/94                          32,571           *            36,000

Elmtree Corporation                                                         32,571           *            36,000

Milton and Irene Geller 1985 Trust                                          32,571           *            36,000

Susan Greenberg                                                             32,571           *            36,000

Alan D. Jacobson, IRA                                                       32,571           *            36,000

Robert Katz                                                                 32,571           *            36,000

Peter Barrington Kirk                                                       32,571           *            36,000

Morgan Steel Limited                                                        32,571           *            36,000

John D. Murphy                                                              32,571           *            36,000

Nicator S.A., Zurich                                                        32,571           *            36,000

Pictet & Cie                                                                32,571           *            36,000

Robinson Gear (Nominees) Limited A/CJ-10                                    32,571           *            36,000

Stoneman Investor Partnership                                               32,571           *            36,000

Terrier Finance, Inc.                                                       32,571           *            36,000

Ghazi Allawi                                                                32,499           *            34,933

Helix Investments, Ltd.                                                     31,497           *            32,220

Dan Purjes                                                                  30,010           *            30,010

Kimberly A. Goguen                                                          25,000           *            25,000

Christopher D. Jennings                                                     24,409           *            26,485

Rigel AS                                                                    23,700           *            25,414

</TABLE>


                                       21


<PAGE>

<TABLE>
<CAPTION>


<S>                                                                             <C>                <C>           <C>   
Gary H. Stolzoff                                                                22,768             *             25,003

Pyramid Partners, LP                                                            21,714             *             24,000

Prime, Grieb & Co. Limited                                                      19,286             *             21,000

Aeron Marine Shipping Co.                                                       19,285             *             19,285

Bank Austria Sparkasse der Stadt                                                19,285             *             19,285

Chase Manhattan Bank & Louise Mallory                                           19,285             *             19,285
as Trustees for U/A Philip R. Mallory dated 11/16/75

C. W. Spelke                                                                    19,285             *             19,285

Fruit of the Loom, Inc. Senior Executive                                        19,285             *             19,285
Officer Deferred Compensation Trust

Delaware Charter Cust. Robert Zelinka, IRA                                      19,285             *             19,285

Ruth Zelinka                                                                    19,285             *             19,285

Leonard Gordon                                                                  19,285             *             19,285

Edward Haymes                                                                   19,285             *             19,285

Thomas P. Schmidt                                                               19,285             *             19,285

Strear Foods Company                                                            19,285             *             19,285

Ekistics Corp.                                                                  19,285             *             19,285

Lombard Odier & Cie                                                             19,285             *             19,285

Skips A/S Canopus                                                               19,285             *             19,285

Gerald Rosen                                                                    19,000             *             21,000

Sachem Corporate Finance Ltd.                                                   16,875             *             16,875

Philip Altheim                                                                  16,286             *             18,000

Gary Barnett                                                                    16,286             *             18,000

Denis Baylin                                                                    16,286             *             18,000

I. Bibicoff, Inc., Pension Trust Fund                                           16,286             *             18,000

Boel AS                                                                         16,286             *             18,000

Credit Lyonnais (Suisse) SA Geneva                                              16,286             *             18,000

Credit Suisse Zurich                                                            16,286             *             18,000

Owen H. Gassaway                                                                16,286             *             18,000

David Greenberg, IRA                                                            16,286             *             18,000

David Greenberg and Susan Greenberg,
Trustees FBO Greenberg and Panish,
a Prof. Corp. Def. Bene. Pension Plan 2/01/88                                   16,286             *             18,000

Haaco AS                                                                        16,286             *             18,000

Hapoalim Mayo Casa Bancaria                                                     16,286             *             18,000

Allan B. Hechtman, Inc., Pension Plan & Trust                                   16,286             *             18,000

</TABLE>
                                       22

<PAGE>

<TABLE>
<CAPTION>


<S>                                                                         <C>              <C>          <C>   
Allan B. and Linda S. Hechtman, JTWROS                                      16,286           *            18,000

Trustees of the Hill Oldridge Ltd. Pension Fund                             16,286           *            18,000

Nils Otto Holmen                                                            16,286           *            18,000

P.B. Hubbard/J.D. Boden as Trustees of the Vector Trust                     16,286           *            18,000

Svein Huse                                                                  16,286           *            18,000

Lenard E. Jacobson, MD, PC Profit Sharing Trust                             16,286           *            18,000

Robert Jones                                                                16,286           *            18,000

Mazin Kamouna                                                               16,286           *            18,000

</TABLE>


                                       23


<PAGE>

<TABLE>
<CAPTION>


                                                                             SHARES
                                                                       BENEFICIALLY OWNED
                                                                       BEFORE OFFERING(1)
                                                                       ------------------  
                                                                                                            SHARES
NAME                                                                        SHARES(10)   PERCENT(2)       OFFERED(11)
- ----                                                                        ---------    ----------       ----------
<S>                                                                         <C>              <C>          <C>   
William A. Kamke and Dorothy S. Kamke, JTWROS                               16,286           *            18,000

A/S Kapitalutvikling                                                        16,286           *            18,000

Ronald Korn, IRA                                                            16,286           *            18,000

Pierre and Francoise Lambert                                                16,286           *            18,000

Metropolitan Finance Limited                                                16,286           *            18,000

John Bell Moran, Jr.                                                        16,286           *            18,000

Anne P. Newman and Harry Newman, Jr. JTWROS                                 16,286           *            18,000

Scott Notowitz                                                              16,286           *            18,000

Oistein Nyberg                                                              16,286           *            18,000

RNB (France) Monaco                                                         16,286           *            18,000

Allan Rudnick, IRA                                                          16,286           *            18,000

J.R.L. Smith                                                                16,286           *            18,000

K.E. Smith                                                                  16,286           *            18,000

Ivor Spiro                                                                  16,286           *            18,000

Craig Taines                                                                16,286           *            18,000

Taines Family Limited Partnership                                           16,286           *            18,000

Abraxas Partners, Ltd.                                                      16,286           *            18,000

Michael Morris                                                              16,247           *            16,971

Walter Prime                                                                16,247           *            16,971

Peter R. McMullin                                                           16,213           *            16,933

Rudnick Living Trust DTD 7/22/91                                            16,213           *            16,933

John VanOrdstrand                                                           12,500           *            12,500

Sid Paterson                                                                 9,642           *             9,642

Caribou Bridge Fund, LLC                                                     9,642           *             9,642

Thomas P. Schmidt                                                            9,642           *             9,642

Joseph and Lillian Matulich JTWROS                                           9,375           *             9,375

Trafina Privatebank AG                                                       9,375           *             9,375

Magne F. Aaby                                                                8,143           *             9,000

Birger Dalen                                                                 8,143           *             9,000

John Heckler                                                                 8,143           *             9,000

</TABLE>

                                       24


<PAGE>

<TABLE>
<CAPTION>

<S>                                                                          <C>             <C>           <C>  
Norman Leben                                                                 8,143           *             9,000

Svein A. Loken                                                               8,143           *             9,000

Steven Millner                                                               8,143           *             9,000

Asher Plaut and Evelyn Plaut, JTWROS                                         8,143           *             9,000

Svein-Erik Stiansen                                                          8,143           *             9,000

Bank Julius Baer & Co.                                                       8,107           *             8,467

Ivar Tangen Consulting AS                                                    7,414           *             7,414

Craig A. Blumberg                                                            5,429           *             6,000

Steven H. Marvin                                                             5,429           *             6,000

Daniel J. Marx                                                               5,428           *             6,000

Peter Sheib                                                                  5,010           *             5,010

Lori Shepps                                                                  5,000           *             5,000

Lawrence Rice                                                                4,990           *             4,990

The Eli S. Franco and Carol A. Franco                                        4,821           *             4,821
Revocable Family Living Trust

Richard M. Weiss & Gail L. Weiss JTWROS                                      4,821           *             4,821

Thomas A. Weiss & Ellen Weiss JTWROS                                         4,821           *             4,821

Southeast Research Partners                                                  4,500           *             4,500

Matthew Balk                                                                 3,880           *             3,880

John T. Clarke                                                               3,750           *             3,750

Charles Roden                                                                3,530           *             3,530

Nancy Tarlow Barrett                                                         3,500           *             3,500

First National Fund                                                          2,250           *             2,250

Giant Trading Company                                                        1,500           *             1,500

Michael Loew                                                                 1,325           *             1,325

Capital Growth International, LLC                                            1,000           *             1,000

Cheviot Capital                                                                750           *               750

Value Investing Partners                                                       750           *               750

Joelle Jacobs                                                                  750           *               750

Pellet Investments                                                             500           *               500

Scott A. Weisman                                                               445           *               445

Brill Securities                                                               375           *               375

Paul Fitzgerald                                                                365           *               365

Sherwood P. Larkin                                                             290           *               290

</TABLE>

                                       25


<PAGE>

<TABLE>
<CAPTION>

<S>                                                                            <C>           <C>             <C>
Richard Sichenzio                                                              155           *               155

</TABLE>

- ------------
*        Less than 1%

                                       26


<PAGE>

(1) Unless otherwise indicated, each shareholder has sole voting and investment
power with respect to the Common Stock indicated as beneficially owned thereby.

(2) In accordance with Rule 13d-2 of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), shares that are not outstanding, but that are
issuable pursuant to (i) outstanding stock options (ii) the exercise of
outstanding Warrants and (iii) the conversion of the Notes, all of which are
exercisable or convertible within 60 days of the date of this Prospectus, have
been deemed to be outstanding for the purpose of computing the percentage of
outstanding shares owned by the individual having such right, but have not been
deemed outstanding for the purpose of computing the percentage for any other
person. These amounts do not include the exercise of certain warrants to
purchase an aggregate of 475,000 shares of Common Stock to be issued to CSXT.

(3) Unless otherwise indicated, the address for each director is c/o First
American Railways, Inc., 3700 North 29th Avenue, Hollywood, Florida 33020.
   
(4) Includes 1,610,000 shares which may be issued upon the exercise of a
six-year warrant.

(5) Includes 1,345,732 shares which are owned of record by Harper Family
Partnership L.P., for which Mr. Harper and his wife, Carol E. Harper, are the
sole limited partners, and 1,285 shares which are owned of record by Harper
Partners of Miami, Ltd., a Florida limited partnership, for which Carol E.
Harper, serves as trustee.

(6) Includes 18,000 shares which are issuable upon the exercise of currently
exercisable stock options to each of Messrs. Rader, Salvaneschi and Rush,
respectively, and 23,000 and 3,000 shares which are issuable upon the exercise
of currently exercisable stock options to each of Messrs. Michael and Aftoora,
respectively. In August and September 1997, Mr. Rader disposed of 750,000
shares. (See "Recent Developments").
    
(7) Includes 35,800 shares owned of record by Mr. Monteleone, (the balance
represents currently exercisable stock options); a total of 10,800 of these
shares are being offered hereby.

(8) Includes 168,333 shares, 12,999 shares, 11,666 shares, 3,333 shares and
9,999 shares which are issuable to Messrs. Monteleone, Cumming, Blayney, Downing
and Miss Petcash, respectively, upon the exercise of currently-exercisable stock
options.

(9) Mr. Salvaneschi serves as the trustee for a trust under an agreement dated
October 19, 1993, in which name these shares are held, and for which Mr.
Salvaneschi has sole voting and dispositive power.

(10) With respect to all of the Selling Shareholders, their share amounts
include an aggregate of 3,295,987 shares which may be issued either upon the
conversion of the Notes (or upon the exercise of the Series A Warrants which may
be issued, in certain circumstances, upon the prepayment of such Notes), and an
aggregate of 3,186,429 shares which may be issued upon the conversion of the
Subordinated Notes.

(11) With respect to the Selling Shareholders, it has been assumed that all
their Shares so offered will be sold. Further, these amounts include shares
which may be issued to certain Selling Shareholders upon conversion of accrued
interest payable upon their Notes.

(12) Includes an aggregate of 1,428,571 shares which may be issued upon the
conversion of the Subordinated Notes.

(13) Includes an aggregate of 642,857 shares which may be issued upon the
exercise of outstanding Warrants, upon the conversion of the Notes (or upon the
exercise of Warrants which may be issued, in certain circumstances, upon the
prepayment of the Notes) and upon the conversion of the Subordinated Notes..

(14) International Capital Growth is the Placement Agent for the Company.

(15) Includes an aggregate of 462,857 shares which may be issued upon the
exercise of outstanding Warrants, and upon the conversion of the Notes (or upon
the exercise of Warrants which may be issued, in certain circumstances, upon the
prepayment of the Notes).

(16) Includes an aggregate of 411,428 shares which may be issued upon the
exercise of outstanding Warrants, upon the conversion of the Notes (or upon the
exercise of Warrants which may be issued, in certain circumstances, upon the
prepayment of the Notes), and upon the conversion of the Subordinated Notes.

(17) Includes an aggregate of 385,714 shares which may be issued upon the
conversion of the Subordinated Notes.

                                       27
<PAGE>

SERIES A WARRANTS:

The following table sets forth certain information with respect to the
beneficial ownership of the Company's outstanding Series A Warrants as of
October 1, 1996, and as adjusted to reflect the sale of such Warrants offered by
the holders thereof, none of whom hold any position with the Company and six of
whom own more than 5% thereof. With respect to those selling warrantholders who
are not individuals, no officer or general partner of any such warrantholder has
any position, office or other material relationship with the Company or its
corporate predecessors during the last three years.

<TABLE>
<CAPTION>
                                                            BEFORE OFFERING
                                                            ---------------          WARRANTS
NAME                                                       WARRANTS         PERCENT*  OFFERED
- ----                                                       --------         -------   -------
<S>                                                         <C>                <C>     <C>    
Lancer Partner L.P.
237 Park Ave., 8th Fl.
New York, NY 10017                                          300,000            7.57    300,000

Egger & Co.
c/o The Chase Manhattan Bank N.A.
P.O. Box 1508 Church Street Station
New York, NY 10008                                          290,519            7.33    290,519

EFO Fund, Ltd.
1111 W. Mockingbird Lane, #1400
Dallas, TX 75247                                            270,000            6.81    270,000

Auric Investments Limited
24 St. Georges Street, Douglas
Isle of Man IM1 1AH                                         260,774            6.58    260,774

Fairnoon Management Ltd.
11 Queenstreet Mayfair
London W1X 7PD, England                                     210,000            5.30    210,000

Rush & Co.
c/o Swiss American Securities, Inc.
100 Wall Street, 4th Fl.
New York, NY 10005                                          208,799            5.27    208,799

Emanon Partners, L.P.                                       190,000            4.79    190,000

Rosebud Capital Growth Fund Ltd.                            176,818            4.46    176,818

Edgeport Nominees, Ltd.                                     147,333            3.72    147,333

Demachy Worms & Co. International, Ltd.                     120,000            3.03    120,000

Alan L. Jacobs                                               86,926            2.19     86,926

Faisal Finance (Switzerland) SA                              73,000            1.84     73,000

Corner Bank, Ltd.                                            72,000            1.82     72,000

BFI Banque De Financement & D'Investissement, Geneve         60,000            1.51     60,000

Republic National Bank of New York (Suisse) SA               56,519            1.43     56,519

Republic National Bank of New York (Luxemburg) SA            54,000            1.36     54,000

Gibesgelt                                                    46,250            1.17     46,250

Eurocapital                                                  45,000            1.14     45,000

Michael Schaenen                                             35,625               *     35,625

</TABLE>

                                       28


<PAGE>

<TABLE>
<CAPTION>

<S>                                                                          <C>            <C>  <C>   
Christopher Fox                                                              35,625         *    35,625

Bookbank Holdings, Ltd.                                                      33,300         *    33,300

Cameo Trust Corporation Limited                                              30,000         *    30,000

The Gifford Fund Ltd.                                                        30,000         *    30,000

Charles L. and Donna Greenberg, JTWROS                                       30,000         *    30,000

Napier Brown Holdings Ltd.                                                   30,000         *    30,000

Veritas Films SA                                                             30,000         *    30,000

Vital Miljo AS                                                               26,894         *    26,894

Heptagon Investments Ltd.                                                    26,519         *    26,519

Stanley Hollander IRA Cowen & Co. Custodian 258-03120                        26,064         *    26,064

Phillip Bibicoff                                                             24,000         *    24,000

Bostar A.S.                                                                  24,000         *    24,000

C.M. Investment Nominees Limited                                             24,000         *    24,000

David A. Rees                                                                24,000         *    24,000

Stolzoff Family Trust of 2/05/95, Martin S. Stolzoff and Barbara R.
Stolzoff, Trustees                                                           23,023         *    23,023

Ronald Koenig                                                                21,058         *    21,058

P.G. Ridgwell                                                                20,519         *    20,519

Banque Privee Edmond De Rothschild S.A.                                      19,260         *    19,260

Bauer Family Limited Partnership                                             18,000         *    18,000

Falcon Management Ltd.                                                       18,000         *    18,000

Fixtar Holdings, Inc.                                                        18,000         *    18,000

Richard B. Liroff                                                            18,000         *    18,000

Saracen International                                                        18,000         *    18,000

Tradeco Limited                                                              18,000         *    18,000

UOB Luxembourg S.A.                                                          18,000         *    18,000

Helix Investments, Ltd.                                                      17,782         *    17,782

James F. Ellis Trust DTD 4/11/89                                             15,117         *    15,117

Lawrence Burstein                                                            13,266         *    13,266

John VanOrdstrand                                                            12,500         *    12,500

Dean Witter Reynolds Custodian for Gary Barnett, IRA Standard/Rollover       12,000         *    12,000

</TABLE>

                                       29


<PAGE>

<TABLE>
<CAPTION>

<S>                                                                                   <C>               <C>  <C>   
Harvey R. Brice BSSC Master Defined Contribution M/P Pension Plan                      12,000           *    12,000

Compass Investment Management Limited                                                  12,000           *    12,000

Coutts & Co. S.A.                                                                      12,000           *    12,000

Barrie M. Damson                                                                       12,000           *    12,000

Ernest Dorner GST Non-Exempt Trust A U/T/A 5/26/94                                     12,000           *    12,000

Elmtree Corporation                                                                    12,000           *    12,000

Milton and Irene Geller 1985 Trust                                                     12,000           *    12,000

Susan Greenberg                                                                        12,000           *    12,000

Jacobson, Alan D., IRA                                                                 12,000           *    12,000

Robert Katz                                                                            12,000           *    12,000

Peter Barrington Kirk                                                                  12,000           *    12,000

Lago Wernstedt                                                                         12,000           *    12,000

Morgan Steel Limited                                                                   12,000           *    12,000

John D. Murphy                                                                         12,000           *    12,000

Nicator S.A., Zurich                                                                   12,000           *    12,000

Pictet & Cie                                                                           12,000           *    12,000

Robinson Gear (Nominees) Limited A/CJ-10                                               12,000           *    12,000

Stoneman Investor Partnership                                                          12,000           *    12,000

Terrier Finance, Inc.                                                                  12,000           *    12,000

Prime Grieb                                                                             9,000           *     9,000

Ghazi Allawi                                                                            8,519           *     8,519

Pyramid Partners, LP                                                                    8,000           *     8,000

Sachem Corporate Finance, Ltd.                                                          7,500           *     7,500

Christopher D. Jennings                                                                 7,266           *     7,266

Gary H. Stolzoff                                                                        7,009           *     7,009

Gerald Rosen                                                                            7,000           *     7,000

Abraxas Partners, Ltd.                                                                  6,000           *     6,000

Philip Altheim                                                                          6,000           *     6,000

Gary Barnett                                                                            6,000           *     6,000

Denis Baylin                                                                            6,000           *     6,000

I. Bibicoff, Inc., Pension Trust Fund                                                   6,000           *     6,000

</TABLE>

                                       30


<PAGE>

<TABLE>
<CAPTION>


<S>                                                                                     <C>             <C>   <C>  
Boel AS                                                                                 6,000           *     6,000

Credit Lyonnais (Suisse) SA Geneva                                                      6,000           *     6,000

Credit Suisse Zurich                                                                    6,000           *     6,000

Owen H. Gassaway Trustee, FBO Owen H. Gassaway Trust                                    6,000           *     6,000

David Greenberg, IRA                                                                    6,000           *     6,000

David Greenberg and Susan Greenberg, Trustees FBO Greenberg and Panish,
a Prof. Corp. Def. Bene. Pension Plan 2/01/88                                           6,000           *     6,000

Haaco AS                                                                                6,000           *     6,000

David M. Hallman, Sr.                                                                   6,000           *     6,000

Hapoalim Mayo Casa Bancaria                                                             6,000           *     6,000

Allan B. Hechtman, Inc., Pension Plan & Trust                                           6,000           *     6,000

Allan B. and Linda S. Hechtman, JTWROS                                                  6,000           *     6,000

Trustees of the Hill Oldridge Ltd. Pension Fund                                         6,000           *     6,000

Nils Otto Holmen                                                                        6,000           *     6,000

P.B. Hubbard/J.D. Boden as Trustees of the Vector Trust                                 6,000           *     6,000

Svein Huse                                                                              6,000           *     6,000

Intergalactic Growth Fund, Inc.                                                         6,000           *     6,000

Lenard E. Jacobson, MD, PC Profit Sharing Trust                                         6,000           *     6,000

Robert Jones                                                                            6,000           *     6,000

Mazin Kamouna                                                                           6,000           *     6,000

William A. Kamke and Dorothy S. Kamke, JTWROS                                           6,000           *     6,000

A/S Kapitalutvikling                                                                    6,000           *     6,000

Ronald Korn, IRA                                                                        6,000           *     6,000

Pierre and Francoise Lambert                                                            6,000           *     6,000

Metropolitan Finance Limited                                                            6,000           *     6,000

John Bell Moran, Jr.                                                                    6,000           *     6,000

Anne P. Newman and Harry Newman, Jr. JTWROS                                             6,000           *     6,000

Scott Notowitz                                                                          6,000           *     6,000

Oistein Nyberg                                                                          6,000           *     6,000

Prime, Grieb & Co. Limited                                                              6,000           *     6,000

RNB (France) Monaco                                                                     6,000           *     6,000

</TABLE>

                                       31


<PAGE>

<TABLE>
<CAPTION>


<S>                                                                                    <C>              <C>   <C>  
Rigel AS                                                                               6,000            *     6,000

Allan Rudnick, IRA                                                                     6,000            *     6,000

J.R.L. Smith                                                                           6,000            *     6,000

K.E. Smith                                                                             6,000            *     6,000

Ivor Spiro                                                                             6,000            *     6,000

Craig Taines                                                                           6,000            *     6,000

Taines Family Limited Partnership                                                      6,000            *     6,000

Southeast Research Partners                                                            4,500            *     4,500

John T. Clarke                                                                         3,750            *     3,750

Magne F. Aaby                                                                          3,000            *     3,000

Birger Dalen                                                                           3,000            *     3,000

John Heckler                                                                           3,000            *     3,000

Norman Leben                                                                           3,000            *     3,000

Svein A. Loken                                                                         3,000            *     3,000

Steven Millner                                                                         3,000            *     3,000

Asher Plaut and Evelyn Plaut, JTWROS                                                   3,000            *     3,000

Svein-Erik Stiansen                                                                    3,000            *     3,000

First National Fund                                                                    2,250            *     2,250

Michael Morris                                                                         2,532            *     2,532

Walter Prime                                                                           2,532            *     2,532

Peter R. McMullin                                                                      2,519            *     2,519

Rudnick Living Trust DTD 7/22/91                                                       2,519            *     2,519

Craig A. Blumberg                                                                      2,000            *     2,000

Steven H. Marvin                                                                       2,000            *     2,000

Daniel J. Marx                                                                         2,000            *     2,000

Giant Trading Company                                                                  1,500            *     1,500

Bank Julius Baer & Co.                                                                 1,260            *     1,260

Cheviot Capital                                                                          750            *       750

Value Investing Partners                                                                 750            *       750

Joelle Jacobs                                                                            750            *       750

Brill Securities                                                                         375            *       375

</TABLE>

                                       32


<PAGE>

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

*        Less than 1%







                                       33


<PAGE>


FINANCIAL ADVISORY WARRANTS:

The following table sets forth certain information with respect to the
beneficial ownership of the Advisory Warrants as of October 1, 1996, and as
adjusted to reflect the sale of such Warrants offered by the holders thereof,
none of whom hold any position with the Company nor own more than 5% of such
warrants.

<TABLE>
<CAPTION>

                                       BEFORE OFFERING
                                       ---------------               WARRANTS
NAME                              WARRANTS         PERCENT           OFFERED
- ----                              --------         -------           -------
<S>                               <C>               <C>              <C>   
Dan Purjes                        30,010            *                30,010

Alan Jacobs                       25,000            *                25,000

Kimberly A. Goguen                25,000            *                25,000

Peter Sheib                        5,010            *                 5,010

Lawrence Rice                      4,990            *                 4,990

Mathew Balk                        3,880            *                 3,880

Charles Roden                      3,530            *                 3,530

Michael Loew                       1,325            *                 1,325

Scott A. Weisman                     445            *                   445

Paul Fitzgerald                      365            *                   365

Sherwood P. Larkin                   290            *                   290

Richard Sichenzio                    155            *                   155

</TABLE>
- ------------
*        Less than 1%

                                       34


<PAGE>
                            DESCRIPTION OF SECURITIES

COMMON STOCK

The authorized common stock of the Company consists of 100,000,000 shares of
Common Stock, $.001 par value. Each holder of Common Stock is entitled to one
vote per share on all matters on which shareholders are entitled to vote, and
the holders of the Common Stock do not have preemptive rights to purchase
additional shares of Common Stock or other subscription rights. The Common Stock
carries no conversion rights and is not subject to redemption or to any sinking
fund provisions. All shares of Common Stock are entitled to share equally in
dividends from sources legally available therefor when, as and if declared by
the Board of Directors and, upon liquidation or dissolution of the Company,
whether voluntary or involuntary, to share equally in the assets of the Company
available for distribution to shareholders after distribution of assets to
creditors and holders of securities with priority over the holders of the Common
Stock. The ability to pay dividends on the Common Stock is restricted, however,
by the terms of the Convertible Secured Notes of the Company (described below)
and the Notes offered hereby. All outstanding shares of Common Stock are validly
authorized and issued, fully paid and nonassessable, and all shares to be sold
and issued as contemplated hereby will be validly authorized and issued, fully
paid and nonassessable.

SERIES A REDEEMABLE WARRANTS

The following is a brief summary of certain provisions of the Series A
Redeemable Warrants ("Series A Warrants"), but such summary does not purport to
be complete and is qualified in all respects by reference to the actual text of
the subject warrant certificates, a specimen of which is available at the
Company's offices. There are 3,962,773 Series A Warrants currently outstanding.

   
Each Series A Warrant entitles the registered holder to purchase one share of
Common Stock at an initial exercise price of $3.50 per share (subject to
adjustment for stock splits, combinations and reclassifications and certain
anti-dilution provisions) at any time prior to redemption from the date of
issuance (April 26 or May 9, 1996) until two years thereafter. The exercise
price of each Series A Warrant bears no relationship to any objective criteria
of value and should in no event be regarded as an indication of any future
market price of the securities offered hereby. Provided that the applicable
Circumstances exist (described below), all, but not less than all, of the Series
A Warrants may be redeemed by the Company at $.10 per share on thirty days'
notice at any time, but only after October 26, 1996 and if the market price (as
described below) for the Common Stock exceeds $5.00 per share. The
"Circumstances" shall exist if (i) the subject securities underlying the Series
A Warrants are registered under the Securities Act and applicable state "blue
sky" laws, (ii) a current Prospectus is then available for the sale of the
securities, and (iii) the closing bid price of the Common Stock as reported by
Nasdaq, the OTC Bulletin Board, or such other market on which the Common Stock
is then traded, exceeds $5.00 per share for the twenty consecutive trading days
ending on the fifth trading day prior to the date of the notice of redemption or
prepayment, as the case may be.
    

Each Series A Warrant may be exercised by surrendering the warrant certificate,
with the subscription form attached to the warrant certificate properly
completed and executed, together with payment of the exercise price. The Series
A Warrants may be exercised in whole or from time to time in part. If less than
all of the Warrants evidenced by a warrant certificate are exercised, a new
warrant certificate will be issued for the remaining number of Series A
Warrants.

The Series A Warrants do not confer upon the holders thereof any voting,
dividend or other rights as shareholders of the Company.

The Series A Warrants are not exercisable unless, at the time of the exercise,
(i) the Company has a current Prospectus covering the shares of Common Stock
issuable upon the exercise of such warrants, and such shares have been
registered, or qualified under the securities laws of the state of residence of
the exercising holder of such warrants, unless such exercise is deemed to be
exempt under federal and applicable state securities laws.

FINANCIAL ADVISORY WARRANTS

The following is a brief summary of certain provisions of the Financial Advisory
Warrants ("Advisory Warrants"), but such summary does not purport to be complete
and is qualified in all respects by reference to the actual text of the warrant
certificates, a specimen of which is available at the Company's offices.
There are 100,000 Advisory Warrants currently outstanding.

Each Advisory Warrant entitles the registered holder to purchase one share of
Common Stock at an initial exercise price of $2.50 per share (subject to
adjustment for stock splits, combinations and reclassifications) at any time for
a period of five years from the date of issuance (February 1996). The exercise
price of each Advisory Warrant bears no relationship to any objective criteria
of value and should in no event be regarded as an indication of any future
market price of the securities offered hereby.

Each Advisory Warrant may be exercised by surrendering the warrant certificate,
with the subscription form attached to the warrant certificate properly
completed and executed, together with payment of the exercise price. The
Advisory Warrants may be exercised in whole or from time to time in part. If
less than all of the Warrants evidenced by a warrant certificate are exercised,
a new warrant certificate will be issued for the remaining number of Advisory
Warrants.

The Advisory Warrants do not confer upon the holders thereof any voting,
dividend or other rights as shareholders of the Company.

                                       35
<PAGE>

The Advisory Warrants are not exercisable unless, at the time of the exercise,
the Company has a current Prospectus covering the shares of Common Stock
issuable upon the exercise of such warrants, and such shares have been
registered, or qualified under the securities laws of the state of residence of
the exercising holder of such warrants, unless such exercise is deemed to be
exempt under federal and applicable state securities laws.

                                       36


<PAGE>


                              PLAN OF DISTRIBUTION

This Prospectus covers the sale of Shares and Warrants by the Selling
Shareholders. See "Principal and Selling Shareholders." Any distribution of the
Shares by the Selling Shareholders, or by their pledgees, donees, transferees or
other successors in interest, may be effected from time to time in one or more
of the following transactions: (a) to underwriters who will acquire securities
for their own account and resell them in one or more transactions, including
negotiated transactions, at a fixed public offering price or at varying prices
determined at the time of sale (any public offering price and any discount or
concessions allowed or reallowed or paid to dealers may change from time to
time); (b) through brokers, acting as principal or agent, in transactions (which
may involve block transactions) on the Nasdaq SmallCap Market or on one or more
exchanges on which the securities are then listed, in special offerings,
exchange distributions pursuant to the rules of the applicable exchanges or in
the over-the-counter market, or otherwise, at market prices prevailing at the
time of sale, at prices related to such prevailing market prices, at negotiated
prices or at fixed prices; (c) directly or through brokers or agents in private
sales at negotiated prices; or (d) by any other legally available means.

The Company will not receive any proceeds from the sale of the Shares and
Warrants offered hereby. The aggregate proceeds to the Selling Shareholders from
the securities offered hereby will be the offering price less applicable
commissions or discounts, if any. There is no assurance that the Selling
Shareholders will sell any of the securities offered hereby.

The Selling Shareholders and such underwriters, brokers, dealers or agents, upon
effecting a sale of securities, may be considered "underwriters" as that term is
defined in the Securities Act. Sales effected through agents, brokers or dealers
will ordinarily involve payment of customary brokerage commissions although some
brokers or dealers may purchase such shares as agents for others or as
principals for their own account. The Selling Shareholders will pay any sales
commissions or other sellers' compensation applicable to such transactions. A
portion of any proceeds of sales and discounts, commissions or other sellers'
compensation may be deemed to be underwriting compensation for purposes of the
Securities Act.

Pursuant to applicable rules and regulations under the Securities Exchange Act
of 1934, as amended (the "Exchange Act"), any person engaged in the distribution
of the securities offered hereby may not simultaneously engage in market making
activities for the Common Stock for a period of two business days prior to the
commencement of such distribution. In addition, each Selling Shareholder and any
other person who participates in a distribution of the securities will be
subject to applicable provisions of the Exchange Act and the rules and
regulations thereunder, including Rules 10b-2, 10b-6 and 10b-7, which provisions
may limit the timing of purchases and may affect the marketability of the
securities and the ability of any person to engage in market making activities
for the Common Stock.

At the time a particular offering of securities is made, to the extent required,
a Prospectus supplement will be distributed which will set forth the number of
securities being offered and the terms of the offering, including the purchase
price or the public offering price, the name or names of any underwriters,
dealers or agents, the purchase price paid by any underwriters for securities
purchased from the Selling Shareholders, any discounts, commissions and other
items constituting compensation from the Selling Shareholders and any discounts,
commissions or concessions allowed or reallowed or paid to dealers.

In order to comply with the securities laws of certain states, if applicable,
the securities will be sold in such jurisdictions, if required, only through
registered or licensed brokers or dealers. In addition, in certain states the
securities may not be sold unless the securities have ben registered or
qualified for sale in such state or an exemption from registration or
qualification is available and the conditions of such exemption have been
satisfied. The Company has agreed that it will bear all costs, expenses and fees
in connection with the registration or qualification of the securities under
federal and state securities laws. The Company and each Selling Shareholder have
agreed to indemnify each other and certain other persons against certain
liabilities in connection with the offering of the securities, including
liabilities arising under the Securities Act.

                                  LEGAL MATTERS

   
The validity of the securities being offered hereby will be passed upon for the
Company by Adorno & Zeder, P.A., Miami, Florida. Dennis J. Olle, a shareholder
of that firm, is the beneficial owner of 1,714 shares of the Common Stock of the
Company.
    

                                     EXPERTS

The financial statements of the Company included in this Prospectus for the year
ended December 31, 1996, eight months ended December 31, 1995, and for the
cumulative period from February 14, 1994 (incorporation) through December 31,
1996, has been audited by BDO Seidman LLP, independent certified public
accountants, to the extent and for the periods set forth in their report
appearing elsewhere herein and is included in reliance upon such report given
upon the authority of said firm as experts in accounting and auditing.

The financial statements of D&SNG included in this Prospectus for the years
ended December 31, 1996 and 1995, have been audited by BDO Seidman LLP,
independent certified public accountants, to the extent and for the periods set
forth in their report appearing elsewhere herein and is included in reliance
upon such report given upon the authority of said firm as experts in accounting
and auditing.

                                       37


<PAGE>


On May 6, 1996, the Company's Board of Directors voted to engage BDO Seidman,
LLP to act as the Company's independent certified public accountants, thereby
discharging Hansen, Barnett & Maxwell, P.C. (Salt Lake City, UT). The former
accountants' reports for the Company's last two fiscal years prior to their
termination did not contain any adverse opinion, or disclaimer of opinion, nor
were any such reports modified as to uncertainty, audit scope or accounting
principles. There have been no disagreements between the Company and the former
accountants with regard to any matters which would have caused such accountants
to make reference to the subject matter thereof with their report.

                                       38


<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

The following table sets forth various expenses to be incurred by the Company in
connection with the sale of the securities offered hereby, other than
underwriting discounts and commissions. Except for the Securities and Exchange
Commission registration fee, all of the amounts set forth in the table are
estimates.


Securities and Exchange Commission Registration fee..............       $ 7,150
Legal fees and expenses..........................................        30,000
Blue Sky fees and expenses.......................................        10,000
Accounting fees and expenses.....................................        10,000
Printing and engraving...........................................         7,000
Miscellaneous....................................................           850
                                                                        -------
Total............................................................       $65,000
                                                                        =======

ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

Section 78.751 of the Nevada General Corporation Law empowers a Nevada
corporation to indemnify any person who was or is, or is threatened to be made,
a party to any threatened, pending or contemplated action, suit or proceeding,
whether civil, criminal, administrative or investigative (other than an action
by or in the right of such corporation) by reason of the fact that such person
is or was a director, officer, employee or agent of such corporation, or is or
was serving at the request of such corporation as a director, officer, employee
or agent of another corporation, partnership, joint venture, trust or other
enterprise. The indemnity may include expenses including attorneys' fees,
judgments, fines and amounts paid in settlement actually and reasonably incurred
by such person in connection with such action, suit or proceeding, provided that
such person acted in good faith and in a manner such person reasonably believed
to be in or not opposed to the best interests of the corporation, and, with
respect to any criminal action or proceeding such person had no reasonable cause
to believe his conduct was unlawful. A Nevada corporation may indemnify such
person against expenses including amounts paid in settlement and attorneys' fees
actually and reasonably incurred by such person in connection with actions
brought by or in the right of the corporation to procure a judgment in its favor
under the same conditions, except that no indemnification is permitted in
respect of any claim, issue or matter as to which such person shall have been
adjudged to be liable to the corporation unless and to the extent the court in
which such action or suit was brought or other court of competent jurisdiction,
shall determine upon application that, in view of all the circumstances of the
case, such person is fairly and reasonably entitled to indemnity for such
expenses as the court shall deem proper. To the extent such person has been
successful on the merits or otherwise in defense of any action referred to
above, or in defense of any claim, issue or matter therein, the corporation must
indemnify such person against expenses, including attorneys' fees, actually and
reasonably incurred by such person in connection therewith. The indemnification
and advancement of expenses provided for in, or granted pursuant to, Section
78.751 is not exclusive of any other rights to which those seeking
indemnification or advancement of expenses may be entitled under the articles of
incorporation of the Company or any by-law, agreement, vote of shareholders or
disinterested directors or otherwise. Section 78.751 also provides that a
corporation may maintain insurance against liabilities for which indemnification
is not expressly provided by the statute.

Article XII of the Company's Articles of Incorporation, as amended, provides for
indemnification of the directors, officers, employees and agents of the Company
(including the advancement of expenses) to the extent permitted by Nevada law.
In addition, the Company has contractually agreed to indemnify its directors and
officers to the fullest extent permitted by law.

                                      II-1


<PAGE>


ITEM 16. EXHIBITS.

EXHIBIT
NO.                                DESCRIPTION
- -------                            -----------
3.1      Articles of Incorporation, as amended, are hereby incorporated by
         reference to Exhibit 3.1 of the Company's Registration Statement on
         Form 8-A filed with the SEC on May 30, 1996.

3.2      Plan and Articles of Merger are hereby incorporated by reference to
         Exhibit 3.2 of the Company's Registration Statement on Form 8-A filed
         with the SEC on May 30, 1996.

3.3      Amended Bylaws.*

4.1      Form of Common Stock Certificate is hereby incorporated by reference to
         Exhibit 4.1 of the Company's Registration Statement on Form 8-A filed
         with the SEC on May 30, 1996.

4.2      Form of Series A Redeemable Warrant Agreement.**

4.3      Series A Redeemable Warrant Agreement.**

4.4      Form of Financial Advisory Warrant Certificate.**

4.5      Financial Advisory Warrant Agreement.**

4.6      Common Stock Purchase Warrant Certificate held by Charles E. Bradshaw,
         Jr., dated March 13, 1997.*

   
5        Opinion of Adorno & Zeder, P.A.***
    

10.1     Agreement effective as of June 28, 1994, between First American-Florida
         and Rader Railcar, Inc., as amended.**

10.2     Employment Agreement dated February 16, 1994, between First American-
         Florida and Allen C. Harper.**

10.3     Employment Agreement dated December 2, 1996, between the Company and
         Gordon L. Downing.*

10.4     Employment Agreement dated July 1, 1994, between First American-Florida
         and Michael J. Acierno, as amended on June 30, 1997.

10.5     Employment Agreement dated July 1, 1996, between the Company and
         Raymond Monteleone, as amended on July 9, 1997.

10.6     Agreement dated February 28, 1995, between First American-Florida and
         Florida East Coast Railway Company.**

10.7     Form of Non-Competition Agreement between Thomas G. Rader and First
         American-Florida.**

10.8     Railcar Construction Agreement (without appendices) between Rader
         Railcar II, Inc. and Fun Trains, Inc. dated October 23, 1996.**

10.9     Financial Advisory and Consulting Agreement between the Company and
         International Capital Growth, LLC, dated April 26, 1996**, as amended
         December 5, 1996.*

10.10    Note Escrow Agreement between the Company, Capital Growth
         International, LLC, and Sterling National Bank and Trust Company of New
         York dated April 26, 1996.**

10.11    Form of Convertible Secured Note.**

10.12    Employment Agreement dated October 15, 1996, between the Company and
         William T. Nanovsky.**


                                      II-2


<PAGE>
10.13    Employment Agreement dated October 9, 1996, between the Company and
         Donald P. Cumming.**

10.14    Employment Agreement dated August 23, 1996, between the Company and
         Thomas E. Blayney.**

10.15    Employment Agreement dated September 30, 1996, between the Company and
         Pamela S. Petcash.**

10.16    Form of Confidentiality and Non-competition Agreement between the
         Company's executive employees and the Company.**

10.17    Consulting Agreement between Management Resource Group, Inc. and the
         Company dated July 23, 1996.**

10.18    Agreement between Universal Studios Florida and the Company, dated
         October 30, 1996.**

10.19    Agreement between CSX Transportation, Inc. and the Company, dated
         October 31, 1996.**

10.20    Business Lease between Mandel Development, a Florida general
         partnership, and the Company, dated January 15, 1997.*

10.21    Operating Agreement between the Florida Department of Transportation
         and the Company, dated January 6, 1997.*

10.22    Form of the Company's 1996 Non-Qualified Stock Option Plan.*

10.23    Loan Agreement (without exhibits) between NationsBank, N.A. (South) and
         the Durango & Silverton Narrow Gauge Railroad Company, dated March 13,
         1997.*

10.24    Share Purchase Agreement between The Durango & Silverton Narrow Gauge
         Railroad Company and the Company, dated December 10, 1996, and Addendum
         to Share Purchase Agreement, dated February 28, 1997.*

10.25    Promissory Note in the amount of $4,200,000 from the Company in favor
         of Charles E. Bradshaw, Jr., dated March 13, 1997.*

10.26    Promissory Note in the amount of $5,850,000 from the Company in favor
         of Charles E. Bradshaw, Jr., dated March 13, 1997.*

10.27    Registration Rights and Price Guaranty Agreement between Charles E.
         Bradshaw, Jr. and the Company, dated March 13, 1997.*

10.28    Transportation, Maintenance and Lease Agreement between Fun Trains,
         Inc. and Amtrak, dated April 28, 1997, is incorporated by reference to
         Exhibit 10.1 of the Company's Quarterly Report on Form 10-QSB, for the
         period ended March 31, 1997, filed with the SEC on May 15, 1997.
   
10.29    Amendment to Operating Agreement between Florida Department of
         Transportation and the Company, dated June 6, 1997.

10.30    First American Railways, Inc. Employee Stock Purchase Plan.

10.31    Separation Agreement and Release between the Company and Eugene K.
         Garfield, dated November 11, 1996.
    
10.32    Form of Convertible Subordinated Note, is hereby incorporated by
         reference to Exhibit 4 of the Company's Quarterly Report on Form 10-QSB
         for the quarter ended June 30, 1997, as filed with the SEC on August
         14, 1997.
   
10.33    Amendment No.3 to Railcar Construction Agreement between Rader Railcar
         II, Inc. and Fun Trains, Inc., dated August 22, 1997.***

10.34    Limited Guaranty of Payment and Performance given by Thomas G. Rader to
         Fun Trains, Inc., dated August 22, 1997.***

10.35    Amendment Number 3 to Operating Agreement between the Florida
         Department of Transportation and the Company, dated August 18, 1997.***
    

16       Letter dated May 10, 1996, from the Company's former accountants,
         Hansen, Barnett & Maxwell, to the Company is hereby incorporated by
         reference to Exhibit 16 to the Company's Current Report on Form 8-K
         dated May 6, 1996.

                                      II-3


<PAGE>

21       Subsidiaries of the Company.*

23.1     Consent of BDO Seidman LLP.***

   
23.2     Consent of Adorno & Zeder, P.A., included as part of Exhibit 5.***
    

24       Power of Attorney (included on Page II-6 hereof)

27       Financial Data Schedule, is hereby incorporated by reference to Exhibit
         27 of the Company's Quarterly Report on Form 10-QSB for the quarter
         ended June 30, 1997, as filed with the SEC on August 14, 1997

- ------------
*        Incorporated by reference to the comparable exhibit numbers as
         contained in the Company's Annual Report on Form 10-KSB, as filed with
         the Securities and Exchange Commission on March 28, 1997.

**       Incorporated by reference to the comparable exhibit numbers as
         contained in the Company's Registration Statement on Form SB-2, as
         filed with the Securities and Exchange Commission on August 6, 1996.

***      Filed herewith.

ITEM 17. UNDERTAKINGS.

(a) The Company hereby undertakes:

         (1) To file, during any period in which it offers or sells securities,
         a post-effective amendment to this registration statement:

             (i) To include any prospectus required by section 10(a)(3) of the
             Securities Act;

             (ii) To reflect in the prospectus any facts or events arising after
             the effective date of the Registration Statement (or the most
             recent post-effective amendment thereof) which, individually or
             together, represent a fundamental change in the information set
             forth in the registration statement; and

             (iii) To include any additional or changed material information
             with respect to the plan of distribution not previously disclosed
             in the Registration Statement or any material change to such
             information in the Registration Statement;

provided, however, that paragraphs (a)(1)(i) and (a) (1) (ii) do not apply if
the Registration Statement is on Form S-3 or Form S-8, and the information
required to be included in a post-effective amendment by those paragraphs is
contained in periodic reports filed by the Company pursuant to Section 13 or
Section 15(d) of the Exchange Act that are incorporated by reference in the
Registration Statement.

         (2) That it will, for determining any liability under the Securities
         Act, treat each post-effective amendment as a new registration
         statement of the securities offered, and the offering of such
         securities at that time to be the initial bona fide offering.

         (3) To file a post-effective amendment to remove from registration any
         of the securities that remain unsold at the termination of the
         offering.

(b) The undersigned Company hereby undertakes that, for purposes of determining
any liability under the Securities Act of 1933, each filing of the Company's
annual report pursuant to Section 13(a) or Section 15(d) of the Securities
Exchange Act of 1934 that is incorporated by reference in the Registration
Statement shall be deemed to be a new Registration Statement relating to
securities offered therein, and the offering of such securities at that time
hall be deemed to be the initial bona fide offering thereof.

(c) Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors, officers and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the registrant
has been advised that in the opinion of the Securities and Exchange Commission
(the "Commission") such indemnification is against public policy as expressed in
the Securities Act and is, therefore, unenforceable. In the event that a claim
for indemnification against such liabilities ( other than the payment by the
registrant of expenses incurred or paid by a director, officer or controlling
person of the registrant in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Securities
Act and will be governed by the final adjudication of such issue.

                                      II-4
<PAGE>


(d)      The undersigned registrant hereby undertakes that it will:

         (1) For determining any liability under the Securities Act, treat the
information omitted from the form of prospectus filed as part of this
registration statement in reliance upon Rule 430A and contained in a form of
prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Securities Act as part of this registration statement as of the time
the Commission declared it effective.

         (2) For determining any liability under the Securities Act, treat each
post-effective amendment that contains a form of prospectus as a new
registration statement for the securities offered in the registration statement,
and that offering of the securities at that time as the initial bona fide
offering of those securities.

                                      II-5


<PAGE>


                                   SIGNATURES

   
         In accordance with the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
requirements of filing on Form S-3 and authorized this Registration Statement to
be signed on its behalf by the undersigned, in the City of Hollywood, State of
Florida, on September 17, 1997.
    

                                             FIRST AMERICAN RAILWAYS, INC.

                                             By:/S/ ALLEN C. HARPER
                                                -------------------------
                                                Allen C. Harper, Chairman  of
                                                the Board and Chief Executive
                                                Officer

         IN ACCORDANCE WITH THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THIS
REGISTRATION STATEMENT WAS SIGNED BY THE FOLLOWING PERSONS IN THE CAPACITIES AND
ON THE DATES STATED.

<TABLE>
<CAPTION>

SIGNATURES                          TITLE                                       DATE
- ----------                          -----                                       ----
<S>                                 <C>                                         <C> 
   
/S/ ALLEN C. HARPER                  CHAIRMAN OF THE BOARD                      SEPTEMBER 17, 1997
- -------------------------            AND CHIEF EXECUTIVE
ALLEN C. HARPER                      OFFICER (PRINCIPAL 
                                     EXECUTIVE OFFICER)

/S/ RAYMOND MONTELEONE *             PRESIDENT, CHIEF OPERATING                 SEPTEMBER 17, 1997
- -------------------------            OFFICER AND DIRECTOR       
RAYMOND MONTELEONE                  

                                     DIRECTOR                                   SEPTEMBER   , 1997
- -------------------------
THOMAS G. RADER

/S/ DAVID H. RUSH *                  DIRECTOR                                   SEPTEMBER 17, 1997
- -------------------------
DAVID H. RUSH

                                     DIRECTOR                                   SEPTEMBER   , 1997
- -------------------------
LUIGI SALVANESCHI

                                     DIRECTOR                                   SEPTEMBER   , 1997
- --------------------------
GLENN P. MICHAEL

/S/ ALBERT B. AFTOORA *              DIRECTOR                                   SEPTEMBER 17, 1997
- -------------------------
ALBERT B. AFTOORA
    

</TABLE>

                                      II-6


<PAGE>

<TABLE>
<CAPTION>

<S>                                 <C>                                         <C> 
   
/S/ CHARLES E. BRADSHAW, JR. *      DIRECTOR                                    SEPTEMBER 17, 1997
- ----------------------------
CHARLES E. BRADSHAW, JR.

/S/ DONALD P. CUMMING               VICE PRESIDENT, SECRETARY,                  SEPTEMBER 17, 1997
- ----------------------------        TREASURER AND ACTING CHIEF
DONALD P. CUMMING                   FINANCIAL OFFICER (PRINCIPAL
                                    FINANCIAL OFFICER)

*By: /S/ ALLEN C. HARPER
     -----------------------------
     ALLEN C. HARPER
     ATTORNEY-IN-FACT
    

</TABLE>

                                      II-7

<PAGE>


                                 EXHIBIT INDEX

EXHIBIT
- -------

5        Opinion of Adorno & Zeder, P.A.

10.33    Amendment No.3 to Railcar Construction Agreement between Rader Railcar
         II, Inc. and Fun Trains, Inc., dated August 22, 1997.

10.34    Limited Guaranty of Payment and Performance given by Thomas G. Rader to
         Fun Trains, Inc., dated August 22, 1997.

10.35    Amendment Number 3 to Operating Agreement between the Florida
         Department of Transportation and the Company, dated August 18, 1997.

23.1     Consent of BDO Seidman LLP. 




                                                                       EXHIBIT 5



                              ADORNO & ZEDER, P.A.
                            2601 SOUTH BAYSHORE DRIVE
                                   SUITE 1600
                              MIAMI, FLORIDA 33133
                            TELEPHONE: (305) 858-5555
                             TELEFAX: (305) 858-4777



                               September 17, 1997


First American Railways, Inc.
3700 North 29th Avenue
Suite 202
Hollywood, Florida 33020

RE:    First American Railways, Inc. - Amendment No. 1
       to the Registration Statement on Form S-3 (File No.
       333-34063)

Gentlemen:

     We have acted as counsel to First American Railways, Inc. (the "Company"),
in connection with the preparation of Amendment No. 1 to its Registration
Statement on Form S-3 (the "Registration Statement"), as filed with the
Securities and Exchange Commission (the "Commission"), under the Securities Act
of 1933, as amended (the "Securities Act"), relating to the distribution and
sale by certain security holders of the Company of (i) 6,519,069 shares of the
Company's Common Stock, par value $.001 per share, (ii) 6,482,416 shares which
underlie the outstanding Convertible Secured and Subordinated Notes, and (iii)
up to 8,025,825 shares of the Company's Common Stock which may become
outstanding and which underlie (a) the Series A and Financial Advisory Warrants,
(b) the "Bradshaw" Warrants, and (c) certain Series A Warrants underlying
certain outstanding convertible secured notes, all as more fully described in
the Registration Statement (collectively, the "Shares"). You have requested the
opinion of this firm with respect to the Shares in connection with the proposed
offering to which the Registration Statement relates.

     We have examined original, photostatic or certified copies of such records
of the Company, including the Articles of Incorporation, the Bylaws and minutes,
the Registration Statement, as amended, and other documents as we have deemed
relevant and necessary for purposes of the opinions herein set forth. In such
examination, we have assumed the genuineness of all signatures, the authenticity
of all documents and instruments submitted to us as originals and the conformity
to authentic originals of all documents and instruments submitted to us as
certified or photostatic copies.

<PAGE>



First American Railways, Inc.
Page 2
September 17, 1997





As to various questions of fact material to our opinions, we have relied upon
representations made to us by various officers and directors of the Company and 
we have not conducted or received independent verification of those facts.


     Based on the foregoing and subject to the comments and exceptions noted
below, we are of the opinion that the Shares covered by the Registration
Statement, as amended, have been or, when duly issued and delivered upon warrant
exercise as described in the Registration Statement, as amended, will be legally
issued, fully paid and non-assessable.

                                *   *   *   *  

     We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the use of our name under the caption "Legal
Matters" in the Prospectus forming a part of the Registration Statement. In
giving such consent, we do not admit that we come within the category of persons
whose consent is required by Section 7 of the Securities Act or the Commission's
rules and regulations thereunder.

                                   Very truly yours,

                                   ADORNO & ZEDER, P.A.


                              By:  /s/ DENNIS J. OLLE
                                   ------------------------
                                   Dennis J. Olle

DJO:lk

cc: Donald P. Cumming



 
                                                                  EXHIBIT 10.33







                AMENDMENT NO. 3 TO RAILCAR CONSTRUCTION AGREEMENT

                                 BY AND BETWEEN

                             RADER RAILCAR II, INC.

                                       AND

                                FUN TRAINS, INC.

                             DATED OCTOBER 23, 1996

                                  AS JOINED BY

                                 THOMAS G. RADER

                                 AUGUST 22, 1997







<PAGE>



                   RAILCAR CONSTRUCTION AGREEMENT MODIFICATION

     THIS AMENDMENT NO. 3 TO THE RAILCAR CONSTRUCTION AGREEMENT ("Agreement") by
and between RADER RAILCAR II, INC. ("Rader") and FUN TRAINS, INC. ("FTI") dated
October 23, 1996 as amended by Amendment No. 1 dated December 17, 1996 and as
further amended by Amendment No. 2 dated December 17, 1996 is dated the 22nd day
of August 1997, and joined in by Thomas G. Rader.

                                    RECITALS


     A. Rader and FTI have previous entered into the Agreement as modified as
set forth above.

     B. Differences have arisen between Rader and FTI concerning Rader's timely
completion of the Railcars to be constructed pursuant to the Agreement, timely
payment by FTI for the Railcars in accordance with the Agreement, use of the
payments made on the Railcars by FTI, Rader's financial ability to perform its
obligations pursuant to the Agreement, and the need for additional security to
be provided to FTI to ensure Rader's performance pursuant to the Agreement as
previously amended and as amended hereby.

     C. The parties to the Agreement and this Amendment agree to modify their
existing Agreement without waiver of their legal rights as they may presently
exist, and without an admission by any party as to any default pursuant to the
Agreement, as amended.

     D. Thomas G. Rader is the sole owner of Rader, and has a direct interest in
Rader's successful completion of the Agreement.

                                      -1-
<PAGE>



Thomas G. Rader owns or is the beneficial owner of 1,614,581 shares of
stock in First American Railways, Inc., the parent corporation of Fun Trains,
Inc., and is a member of the Board of Directors of First American Railways, Inc.
Thomas G. Rader agrees to a limited guaranty of the obligations of Rader
provided for pursuant to the Agreement, as amended.

                                    AGREEMENT

     NOW THEREFORE, in consideration of the mutual promises contained herein and
other good and valuable consideration, the receipt and sufficiency of which is
hereby acknowledged, the parties hereto, intending to be legally bound, hereby
agree as follows:

     1. RECITALS

        The above recitals are true and correct.

     2. DEFINITIONS

        In addition to the other defined terms contained in this Amendment,
the definitions set forth in Section 1 to the Agreement shall apply to this
Amendment and shall be substantive provisions of the Agreement and this
Amendment.

     3. DELIVERY DATE: SCHEDULES

     3.1 Section 2.1, Delivery Date, provides that Railcars C-1, E-1, and E-2
had Delivery Dates of June 1, 1997. Additionally, Railcars C-2, C-3, C-4, E-3,
and E-4 have Delivery Dates of September 1, 1997, and Railcars C-5, C-6, C-7
have Delivery Dates of March 1, 1998. By separate Agreement (the "P-1
Agreement") dated April 17, 1997 Rader and FTI contracted for the refurbishment

                                      -2-
<PAGE>



of Railcar Number FFTX001 (hereinafter P-1). P-1 has a delivery date of
September 15, 1997. As used in this Amendment, the term "Railcars" shall include
P-1. FTI elected to delete the power/baggage car and the locomotive
modifications from the Agreement. Some of the Railcars have not been delivered
as scheduled, and Rader has advised FTI of its present inability to timely
deliver P-1 and maintain the Delivery Dates provided for in the Agreement, as
modified, for all the Railcars except for Railcars C-5, C-6 and C-7. Rader
acknowledges and agrees that it is essential for FTI to timely and expeditiously
receive delivery of the Railcars provided for by this Agreement, as modified.
Rader also acknowledges and agrees that it will also materially benefit Rader to
advance the construction of Railcars C-5, C-6, and C-7.

     3.2 Rader shall ship to (arrange for towage) FTI Railcars according to the
following schedule:

                    C-2             9/5/97
                    C-3             9/5/97
                    E-3             9/18/97
                    C-4             10/3/97
                    E-4             10/7/97
                    P-1             10/31/97(in accordance
                                      with the P-1 Agreement)
                    C-5             10/13/97
                    C-6             11/3/97
                    C-7             12/13/97

     Payments under Schedule D of the Agreement will accelerate only to the
extent Railcars C-5, C-6 and C-7 are shipped early in accordance with the terms
of this Section 3.2.

                                      -3-
<PAGE>



     3.3 Rader shall ship the Railcars as set forth above after conducting the
Operating Trials as set forth in Section 9 of the Agreement. The shipment of the
Railcars pursuant to the Agreement as amended hereby shall not constitute
acceptance by FTI of any Railcar; and this Amendment is not intended to modify
or waive any other provision of the Agreement (including those concerning
payment for the Railcars) or Section 9 regarding the delivery and acceptance of
the Railcars or the Agreement relating to P-1. Rader and FTI are not altering or
amending the obligation of Rader to have delivered the Railcars as set forth in
the Agreement as heretofore modified, or the timing of the payment for the
Railcars or any aspect of the Agreement relating to P-1. Rader shall use best
efforts to ship in accordance with this Amendment. In the event the Railcars
cannot be shipped for any reason in accordance with the schedule set forth in
section 3.2 hereof, Rader shall prioritize its work to give priority to the
shipment of the Railcars in the following order:

                    E-3
                    C-2
                    C-3
                    C-4
                    P-1
                    E-4
                    C-5
                    C-6
                    C-7

                                      -4-
<PAGE>



     4. RADER'S ARRANGEMENT WITH THOMAS G. RADER FOR ADDITIONAL WORKING CAPITAL

     4.1 Thomas G. Rader owns 1,614,581 shares (the "Rader Shares") of stock in
First American Railways, Inc. ("First American"). The Rader Shares are being
pledged to FTI pursuant to the terms of the Pledge Agreement. First American has
agreed subject hereto to register for resale the Rader Shares on behalf of
Rader's investors, pursuant to the registration agreement attached hereto and
incorporated herein by reference as Exhibit "A" to the Limited Guaranty. Thomas
G. Rader is in the process of offering for sale 750,000 of his shares of the
common stock of First American to third parties. (The first 750,000 Rader Shares
shall be referred to as the "Initial Shares" and the remaining 864,561 Rader
Shares shall be referred to as the "Remaining Shares".) The proceeds of the sale
of the Initial Shares shall be delivered to Thomas G. Rader free of the terms
and conditions of the Pledge Agreement for use as Additional Capital (as
hereafter defined) in accordance with the terms and conditions of this
Agreement. Thomas G. Rader may also effectuate the orderly sale (within eight
weeks after the date hereof) of the Remaining Shares subject to the terms and
provisions of the Pledge Agreement. Thomas G. Rader may request from time to
time that the proceeds of the sale of the Remaining Shares be used as Additional
Capital, provided that (i) no Event of Default has occurred under the terms of
the Agreement, (ii) no event has occurred which with the giving of notice or the
passage of time would result in a default under the Agreement, and (iii) Thomas
G. Rader delivers to FTI an affidavit (the 

                                      -5-
<PAGE>



"Affidavit") (A) certifying that all amounts released to Rader by the Escrow
Agent (as defined in the "Pledge Agreement") to date and paid to Rader by FTI
have been expended solely for the purposes set forth in this Agreement and (B)
identifying the purpose for which the funds proposed to be released will be
used. FTI may approve such request, in its sole discretion, and upon request by
Thomas G. Rader and approval by FTI, the Escrow Agent shall release the amounts
so requested from the terms of the Pledge Agreement to Rader, in trust for the
benefit of FTI, as Additional Capital for use solely in accordance with the
Agreement. All funds to be used as Additional Capital, and all payments made by
FTI pursuant to the Agreement, shall be held in trust by Rader for the benefit
of FTI, and such amounts shall be used to complete Rader's obligations under the
Agreement as herein modified, and for no other purpose. Rader agrees to utilize
the Additional Capital and the payments made by FTI pursuant to this Agreement
solely for the intended purpose of the timely and expedited completion of the
Railcars pursuant to the Agreement and this Amendment.

     4.2 Rader will notify FTI if Rader undertakes new construction projects or
work unrelated to the Agreement. Rader agrees not to undertake any new work
which results in a negative cash flow during the term of this Agreement.

     4.3 Rader shall keep segregated from its other funds the Additional Capital
and all funds paid to it by FTI under the Agreement. Rader shall not commingle
funds paid to it by FTI and the Additional Capital with any other funds.

                                      -6-
<PAGE>



     4.4 If Rader undertakes new construction projects or work unrelated to this
Agreement, then Rader shall allocate an equitable portion of its overhead and
physical plant expenses to such work.

     4.5 PROVIDED that (i) there is no Event of Default existing and that no
event has occurred which with notice or the passage of time would constitute an
Event of Default under the Agreement, (ii) the then current market value of the
Rader Shares then pledged, plus the cash being held by the Escrow Agent pursuant
to the Pledge Agreement, is not less than $1,000,000, and (iii) Rader delivers
to FTI an affidavit executed by Thomas G. Rader which includes (A) a
certification that the essential vendors listed in the schedule to this
Agreement have been paid in accordance with the terms of this Agreement, and (B)
a certification providing that all proceeds released to Thomas G. Rader as of
the then current date have been expended solely for the purposes set forth in
the Agreement, then the Escrow Agent, upon the request of Rader and approval by
FTI, shall release $350,000 to Rader, which amount may be used by Rader to pay
those vendors, suppliers, subcontractors, materialmen, laborers, employees and
other potential lienors of Rader who have not supplied labor or materials
pursuant to the Agreement.

     5. CASH FLOW REVIEW AND PROCEDURES

     5.1 Every week FTI will receive from Rader a Projected Cash Flow Report
which details Rader's projected expenditures pursuant to the Agreement from
August 1, 1997 until acceptance of the Railcars by FTI. Rader will provide to
FTI for review all supporting assumptions and back-up detail contained within
the 

                                      -7-
<PAGE>



Projected Cash Flow Report. The Projected Cash Flow Report will, among other
things, describe all projected disbursements, and break the same into three
major categories: direct materials, direct labor and overhead and other
expenses. The Cash Flow Report will also provide for an equitable allocation of
overhead and physical plant expenses to the various projects being undertaken on
behalf of FTI and other customers. Rader shall remain solely responsible to see
to it that its work under the Agreement is timely performed and that it timely
pays its vendors. Each week, Rader will provide to FTI an Exception Report
comparing actual disbursements against those projected by the Projected Cash
Flow Report. Rader will provide with the Exception Report an explanation of any
variance from the Projected Cash Flow Report. Rader will immediately advise FTI
of any matter which has or may impact on its ability to deliver the Railcars as
provided for in this Agreement. FTI may at any time inquire of Rader about the
Projected Cash Flow Report and Exception Report, and Rader shall immediately
respond to such inquiries. Every two weeks FTI shall have the right, but not the
obligation, to have a representative go to the offices of Rader to perform an
audit of actual disbursements made by Rader and incurred payables to assure that
funds paid by FTI and Additional Capital are being used solely for the purpose
of completion of the Railcars. FTI shall not control Rader's work under the
Agreement. Nor, shall FTI's right to observe and monitor Rader's performance be
interfered with by Rader.

                                      -8-
<PAGE>



     5.2 Within three (3) days of the execution of this Amendment Rader and FTI
shall agree upon a schedule of essential vendors who are owed payment. From the
Additional Capital, Rader shall immediately pay the vendors listed on the
Schedule contemplated by this Amendment and obtain and deliver to FTI lien
waivers from each such vendor; however, to the extent lien waivers cannot be
obtained from such vendors, then evidence of the payment(s) made to such vendors
(copy of checks) and receipt thereof (copy of cancelled checks) shall be
promptly furnished by Rader to FTI. Rader agrees and acknowledges that the
vendors listed on Schedule to be agreed upon are essential to its timely
performance under the Agreement and that they are due payment.

     5.3 Rader shall provide FTI with its most current Balance Sheet and Income
Statement, with footnotes, for Rader within 10 days of the execution of this
Amendment. Rader shall also supply to FTI on the 10th day of September and on
the 10th day of each month thereafter a monthly update of its most recent
Balance Sheet and Financial Statement.

     5.4 Rader shall use the Additional Capital and payments made by FTI for the
purpose of completing the Railcars, funding the items listed in the Projected
Cash Flow Report, and for no other purpose. Any other use of the Additional
Capital and payments made by FTI under the Agreement shall constitute an
immediate default by Rader under the Agreement, and FTI shall be entitled to
pursue all remedies provided by the Agreement without any further notice or
demand; provided, however, it shall not be a default hereunder if 

                                      -9-
<PAGE>



Rader should make payments to the contrary so long as such payments (i) are
inadvertent and for which notice is promptly given to FTI, (ii) do not exceed
$1,000 per event, and (iii) are cured within three days of any such event.

     6. FURTHER CONSIDERATION ADDITIONAL SECURITY

     6.1 To further secure Rader's continued performance pursuant to the
Agreement as amended hereby, and Thomas G. Rader's performance under the
Agreement, the Limited Guaranty and the Securities Pledge and Escrow Agreement,
and as further consideration to FTI, Rader and Thomas G. Rader agree to (i)
grant to FTI a security interest in those patents identified on Appendix L to
the Agreement, along with all related drawings and other related intellectual
property, and grant FTI a royalty-free license for the use of all such
intellectual property in order to complete the Railcars which license shall be
operative upon (x) Rader's or Thomas G. Rader's default under this Agreement (or
the related agreements), or (y) should Rader cease to do business for a period
of 15 days or declare bankruptcy (either voluntarily or involuntarily); (ii)
collaterally assign to FTI its interests in any patents(or other intellectual
property) resulting from the design and construction of the Railcars being
produced pursuant to the Agreement (exclusive of that described on Appendix L),
all of which is intended by the Agreement to be the joint intellectual property
of both parties, and fully cooperate with FTI and its agents in the preparation
of any intellectual property rights application (patent, copyright, trademark,
etc.); (iii) 

                                      -10-
<PAGE>



negotiate, in good faith, with FTI a license agreement whereby FTI may develop
and/or construct future railcars which are not part of this Agreement using the
intellectual property described in subparagraphs (i) and (ii), above, which
license agreement will provide for royalties to Rader (or its designee) so long
as Rader (or an affiliate thereof) is not the constructing party; and (iv)
execute a Rolling Stock Agreement substantially in the form attached hereto as
Exhibit "C", and hereby grant a security interest to FTI in all assets
identified therein. Rader and Thomas G. Rader will use their best efforts to
promptly provide a fully executed collateral assignment and to perfect the
various security interests granted to FTI as described above, including all
state filings (UCC-1 financing statements, etc.) and filings with the U.S.
Patent and Trademark Office, and each hereby irrevocably appoint FTI its/his
attorney-in-fact to execute such documents as may be necessary to effect the
intent of this provision of this Amendment.

     7. GUARANTY OF THOMAS G. RADER AND GRANT OF SECURITY INTEREST

     7.1 Thomas G. Rader agrees to execute the limited guaranty (the "Limited
Guaranty") of Thomas G. Rader. The Limited Guaranty of Thomas G. Rader is
attached hereto and made a part of this Agreement as Exhibit "A". Thomas G.
Rader also pledges to FTI all of his stock in First American Railways, Inc.,
pursuant to the Securities Pledge and Escrow Agreement (the "Pledge Agreement")
attached to the Limited Guaranty as Exhibit "B." Thomas G. Rader hereby appoints
FTI as its attorney-in-fact to execute such 

                                      -11-
<PAGE>



documents to effect the intent of this Amendment to provide security for Thomas
G. Rader's Limited Guaranty.

     8. FTI'S PAYMENT OF $438,810

     8.1 FTI shall, upon execution of this Amendment, cause to be delivered to
Rader $438,810 in partial payment of amounts owed pursuant to the Agreement.
This payment has previously been withheld on the basis that the Railcars, for
which payment had been sought, had not met the Specifications contained in the
Agreement. FTI releases the $438,810 in payment to Rader without prejudice to
its claim that the Railcars contain defects or otherwise do not meet the
Agreement's Specifications. Rader acknowledges that FTI's release and payment of
the $438,810 shall not constitute a waiver or release of any of FTI's claims
with respect to the work performed to date by Rader or the late delivery of the
Railcars, as alleged by FTI.

     9. NONWAIVER OF DEFAULT; PRIMACY OF AGREEMENT
     
     9.1 Neither Rader nor FTI waive any of their existing rights or remedies
pursuant to the Agreement, or the Agreement relating to P-1. FTI specifically
does not, by virtue of this Amendment, extend the Delivery Dates for the
Railcars, nor waives any aspect of Rader's performance to date. Similarly,
Rader, by virtue of entering into this Amendment, does not waive any of its
claims or defenses arising pursuant to this Agreement, all such rights of Rader
and FTI being hereby expressly preserved.

                                      -12-
<PAGE>



     8.2 Except as expressly modified by this Amendment No. 3, all of the other 
terms and conditions of the Agreement as heretofore amended remain in full force
and effect.

     10. NO PARTNERSHIP OR JOINT VENTURE

     10.1 It is the specific intent of the parties hereto that they not be joint
venturers or partners. Rader remains an independent contractor for all purposes.

     10.2 Rader shall remain in control of the means and manner by which it
shall perform its obligations under the Agreement and this Amendment.

     11. MODIFICATION OF SECTION 13 AND SECTION 25

     11.1 Section 13.1 of the Agreement is modified as follows:

          13.1 DEFAULT BY RADER. During the term of this Agreement, the
               occurrence of one or more of the following events (and if
               applicable, after applicable notice and cure has expired) shall
               be deemed an "EVENT OF DEFAULT" by Rader:

               (a) MATERIAL DEFAULT. Except with respect to a default by Rader
               in its shipments of the Railcars in accordance with the
               timeframes contained in Amendment No. 3 or its use of funds in
               violation of Section 5.4 of Amendment No. 3, Rader shall default
               in any material respect in the observance or performance of any
               covenant, condition or obligation of Rader contained herein
               (including any Appendix to this Agreement) including: Rader's
               failure to perform the Work in a skilled and expeditious manner;
               the failure of the Railcars to meet any warranty obligation
               provided herein;; and if such Event of Default continues for
               thirty (30) days after written notice to Rader specifying the
               Event of Default and demanding that the 

                                      -13-
<PAGE>



               same be remedied; provided, however, that such thirty (30) day
               period shall be extended provided Rader has commenced and is
               diligently pursuing such cure;

               (b) FAILURE TO SHIP RAILCARS. The failure of Rader to ship the
               Railcars pursuant to the schedule contained in Amendment No. 3.

               (c) FAILURE TO USE ADDITIONAL CAPITAL AND FTI PAYMENTS. Any
               violation of Section 5.4 of Amendment No. 3;

               (d) BANKRUPTCY. Rader shall: (i) file a petition commencing a
               voluntary bankruptcy or similar proceeding under any applicable
               bankruptcy or similar law, (ii) be declared bankrupt or insolvent
               under any law relating to bankruptcy, or (iii) admit in writing
               its inability to pay its debts as they become due; or

               (e) RECEIVER. A custodian, receiver, trustee or liquidator shall
               be appointed in any proceeding brought against Rader and shall
               not be discharged within ninety (90) days after such appointment.

     11.2 Section 25 of the Agreement is modified to substitute the correct
address for Fun Trains, Inc.: 3700 North 29th Avenue, Suite 202, Hollywood,
Florida 33020.




RADER RAILCAR, II, INC.,                THOMAS G. RADER, AN INDIVIDUAL
A COLORADO CORPORATION

BY:
   ------------------------------       -------------------------------
   THOMAS G. RADER, PRESIDENT

                                      -14-
<PAGE>



FUN TRAINS, INC., A FLORIDA CORPORATION


BY:
   ------------------------------
   RAYMOND MONTELEONE, PRESIDENT
   AND CHIEF EXECUTIVE OFFICER












                                      -15-


                                                                  EXHIBIT 10.34


                   LIMITED GUARANTY OF PAYMENT AND PERFORMANCE 

       THIS LIMITED GUARANTY OF PAYMENT AND PERFORMANCE (the "Guaranty") is made
as of this 22ND day of August, 1997, by Thomas G. Rader, individually (the
"Guarantor"), whose address is Snowbird Lane, Evergreen, Colorado, in favor of
Fun Trains, Inc., a Florida corporation, and its successors and assigns ("FTI"),
having an address at 3700 North 29th Avenue, Suite 202, Hollywood, Florida
33020.

                               W I T N E S E T H:

       WHEREAS, Rader Railcar II, Inc., a Colorado corporation ("Rader") and FTI
entered into that certain Railcar Construction Agreement, dated October 23,
1996, which was amended by that certain Amendment No. 1, dated December 17,
1996, between Rader and FTI and that certain Amendment No. 2, dated December 17,
1996, between Rader and FTI (collectively, the "Agreement");

       WHEREAS, Guarantor has requested that First American Railways, Inc.
("First American"), the parent of FTI, register for resale 1,614,581 shares of
common stock of First American and First American has agreed to register such
shares on behalf of Guarantor's investors pursuant to that certain Registration
Rights Agreement, executed as of even date herewith, attached hereto as EXHIBIT
"A";

       WHEREAS, FTI has agreed to amend the terms of the Agreement in accordance
with that certain Amendment No. 3 to Railcar Construction Agreement (the
"Amendment"), dated as of even date herewith, between Rader and FTI (the
Agreement and the Amendment shall collectively hereafter be referred to as the
"Amended Agreement");

       WHEREAS, in consideration for the agreements contained herein and in the
Amendment, Guarantor has agreed to execute this Guaranty, and to pledge
1,614,581 shares (the "Pledged Shares") of common stock of First American to FTI
pursuant to the terms of that certain Securities Pledge and Escrow Agreement
(the "Pledge Agreement") given by Guarantor to FTI, attached hereto as EXHIBIT
"B";

       WHEREAS, FTI has stated that it will not agree to amend the Agreement,
nor will First American register for resale Guarantor's shares of common stock
of First American based solely upon the covenants of Rader contained in the
Agreement, but will require, as further collateral and security therefor, a
limited guaranty of payment and performance, the pledge of certain shares of
common stock, and certain other agreements;

       WHEREAS, Guarantor is a shareholder of Rader and will benefit from the
Amended Agreement and the transactions relating thereto; and

                                       1
<PAGE>



       WHEREAS, Guarantor makes this Guaranty freely and independently of any
obligations of Rader under the Amended Agreement, with full knowledge of its
contents;

       NOW, THEREFORE, for $10.00 cash in hand paid and other good and valuable
considerations, the receipt and sufficiency of which are hereby acknowledged,
and intending to be legally bound, the Guarantor hereby covenants and agrees as
follows:

      1. Guarantor hereby irrevocably, absolutely and unconditionally guaranties
(as primary obligor and not merely as surety) to FTI, its successors and
assigns, that Rader shall (a) fully and faithfully perform all of the terms,
provisions, covenants, obligations, and conditions of the Amended Agreement, and
any amendment, extension, renewal, or modification thereto or substitution
therefor including, without limitation, the obligation and covenant to complete
and promptly deliver the Railcars (as defined in the Agreement), in accordance
with the approved plans and specifications therefor, and in accordance with the
time limitations specified in the Amended Agreement, and (b) promptly complete
the Railcars according to the approved plans and specifications free from any
and all liens or claims of any and all persons or entities performing labor
thereon or furnishing materials therefor, or both. Further, in the event of any
default by Rader in the payment of any and all amounts due to any subcontractor,
materialman, laborer, or any employee who is engaged or hereafter may engage in
the Railcar's construction work, Guarantor shall, on demand, pay such amount and
discharge any and all obligations thereunder (collectively, the obligations set
forth in this paragraph 1 shall be referred to as the "Guaranteed Obligations").

       2. For the purposes of this Guaranty, the Railcars shall be deemed to
have been completed when all of Rader's obligations under the Amended Agreement
have been satisfied.

       3. In the event that, for any reason or under any contingency, Rader
shall abandon the construction of the Railcars or shall fail to construct or
complete the Railcars in accordance with the terms, provisions, covenants and
conditions of the Amended Agreement or fail to pay or cause to be paid, all
costs and expenses in connection therewith, or for any other reason whatsoever,
the Railcars shall not be timely constructed and completed, Guarantor shall, at
FTI's request, proceed immediately to construct and complete the Railcars in
accordance with the requirements of the Amended Agreement at the entire cost and
expense of the Guarantor, but subject to FTI continuing to make scheduled
payments in accordance with the terms and provisions of the Amended Agreement,
and Guarantor shall fully pay and discharge at FTI's request all claims for
labor performed and materials and services furnished in connection with the
construction of the Railcars and shall promptly pay such amounts as may be
necessary to release and discharge or transfer to sufficient bond any mechanics'
or other liens that may come into existence or are filed in connection with the
construction of the Railcars.

                                       2
<PAGE>



       4. Guarantor hereby waives notice of acceptance of this Guaranty by FTI
and any and all notices and demands of every kind which may be required to be
given by any statute or rule of law including, without limitation, presentment,
demand, protest, set-off, notice of protest, notice of disputes with FTI, notice
of default, all defenses which may arise by reason of, or be based on, lack of
diligence in collection, and any and all formalities which otherwise might be
legally required to charge Guarantor with liability. Guarantor further agrees
that his liability hereunder shall be in no way affected, diminished or released
by any extension of time or forbearance which may be granted to Rader (or any
successor of Rader which shall have assumed Rader's obligations under the
Amended Agreement, or under any other instrument), or by any waiver by FTI of,
or failure to exercise, any right or remedy under the Amended Agreement or any
other instrument, or by reason of any change or modification in any of said
instruments or by the acceptance by FTI of additional security, or by any
increase, substitution or changes in any security, or by the release by FTI of
any security or any withdrawal thereof or decrease therein, or by any other act
or failure to act by FTI.

       5. FTI shall have, and may exercise, in addition to all other rights,
privileges or remedies available to it under this Guaranty or by law, the
specific rights and remedies, exercisable by it in its discretion, to sue for
and obtain specific performance by the Guarantor of Guarantor's covenants and
agreements set forth herein, all at the cost and expense of the Guarantor.

       6. The Guarantor agrees that this Guaranty may be enforced by FTI against
him without the necessity at any time of resorting to or exhausting any other
security or collateral and the Guarantor hereby waives the right to require FTI
to proceed against Rader or any other person or any other property, or to
require FTI to pursue any other remedy or enforce any right. Guarantor further
agrees that nothing contained herein shall prevent FTI from suing under the
Amended Agreement or exercising any other rights available to it under the
Amended Agreement or any other documents executed in connection with the Amended
Agreement, and the exercise of any of the aforesaid rights, and the completion
of any Uniform Commercial Code proceedings or the exercise of FTI's rights under
any pledge agreement shall not constitute a discharge of the Guarantor's
obligations hereunder, it being the purpose and intent of the Guaranty that the
Guarantor's obligations hereunder shall be absolute, irrevocable, independent,
unconditional and continuing, under any and all circumstances. Neither the
Guarantor's obligations under this Guaranty nor any remedy for the enforcement
thereof shall be impaired, modified, changed, or released in any manner
whatsoever by any impairment, modification, change, release or limitation of the
liability of Rader or by reason of Rader's bankruptcy, insolvency,
reorganization, dissolution or by any discharge of Rader's obligations resulting
from any bankruptcy or insolvency proceeding or otherwise.

                                       3
<PAGE>



       7. The Guarantor agrees that all claims and indebtedness, if any, between
the Guarantor and Rader shall be subordinate to any amounts due by Rader and/or
performance of any obligation by Rader under the Amended Agreement.

       8. The Guarantor hereby agrees to pay and reimburse FTI for all costs and
attorneys' fees, at the pretrial, trial and appellate levels, which FTI may
expend or incur in the enforcement of any of Rader's obligations under Section
5.4 of the Amended Agreement.

       9. Guarantor hereby agrees that the Guarantor's obligations shall be
binding upon his heirs, executors, administrators, personal representatives,
successors and assigns, and shall inure to the benefit of FTI and its successors
and assigns. Without limiting the generality of the foregoing, FTI (or its
successors and assigns) may from time to time and without notice to the
undersigned, assign any or all of its rights under this Guaranty without in any
way affecting or diminishing the obligations of the Guarantor hereunder, who
shall continue to remain bound by and obligated to perform under and with
respect to this Guaranty as though there had been no such assignment.

       10. If any provision of this Guaranty must be construed as limited in
scope or degree in order to be held legally enforceable, then it is the
intention of the undersigned that it be so construed; otherwise, all provisions
hereof shall be given their broadest possible construction. If all or any
portion of any provision of this Guaranty is declared or found by a court of
competent jurisdiction to be unenforceable or null and void, such provision or
portion thereof shall be deemed stricken and severed from this Guaranty and the
remaining provisions and portions hereof shall survive and continue in full
force and effect.

       11. Without limiting any of the provisions hereof, no payments by the
Guarantor under any provision of this Guaranty shall entitle the Guarantor, by
subrogation or otherwise, to the rights of FTI, to any payment by Rader or to
any payment from or rights in any indemnities or other security held by or for
the benefit of FTI, except after payment in full to FTI of all amounts owing or
which may become owing to FTI under or with respect to the Amended Agreement.

       12. The Guarantor further acknowledges and agrees that FTI, in its sole
discretion, may at any time enter into agreements with Rader to amend, modify or
change the Amended Agreement or any of the other documents executed in
connection therewith, or waive or release any provision or provisions thereof,
and with reference thereto may make and enter into all such agreements as FTI
may deem proper or desirable, without any notice or further assent from the
Guarantor and without in any manner impairing or affecting this Guaranty or any
of FTI's rights hereunder or any of the Guarantor's obligations hereunder.

                                       4
<PAGE>



       13. As security for this Guaranty, Guarantor shall simultaneously with
the execution of this Guaranty, execute the Pledge Agreement. Guarantor will
execute and deliver herewith to the Escrow Agent (as hereafter defined) stock
power(s) in favor of FTI for all of the Pledged Shares. The Pledged Shares shall
be deemed to be pledged hereunder by the Guarantor for the benefit of FTI.

       14. Upon full payment and performance of Rader's obligations under the
Amended Agreement and FTI's acceptance of the Railcars, Guarantor's obligations
hereunder shall be terminated.

       15. The Guarantor agrees that if at any time all or any part of any
payment received by FTI from Rader or the Guarantor under or with respect to
this Guaranty is or must be rescinded or returned by FTI for any reason
whatsoever (including, but not limited to, the insolvency, bankruptcy or
reorganization of such person or entity) then such person's obligations
hereunder shall, to the extent of the payment rescinded or returned, be deemed
to have continued in existence, notwithstanding such previous receipt by FTI,
and the Guarantor's obligations hereunder shall continue to be effective or be
reinstated, as the case may be, as to such payment, all as though such previous
payment to FTI had never been made.

       16. NOTWITHSTANDING ANYTHING CONTAINED HEREIN TO THE CONTRARY,
GUARANTOR'S LIABILITY HEREUNDER SHALL NOT EXCEED THE AMOUNT REALIZED FROM THE
SALE OF THE SECURITIES PLUS THE COLLATERAL (AS DEFINED IN THE PLEDGE AGREEMENT)
THAT REMAIN IN ESCROW PURSUANT TO THE PLEDGE AGREEMENT AT THE TIME OF THE
DEFAULT.

       17. All of the obligations of the undersigned, and all of the rights of
FTI under this Guaranty, are cumulative.

       18. Time is of the essence of this Guaranty as to the performance of the
undersigned and Rader.

       19. This Guaranty may not be modified, amended, revised, revoked,
terminated, changed or varied in any way whatsoever except by the express terms
of a writing signed by FTI and the Guarantor.

       20. This Guaranty shall be governed by and construed in accordance with
the laws of the State of Colorado. In the event FTI seeks to enforce this
Guaranty by legal action, the Guarantor hereby waives the right to be sued in
the city, county and sate of his residence or principal place of business. FTI
and Guarantor do hereby irrevocably and unconditionally stipulate and agree that
the Federal Courts in the State of Colorado or the appropriate Colorado state
court shall have exclusive jurisdiction to hear and finally determine any
dispute, claim or controversy or action arising out of or connected to this
Guaranty.

                                       5
<PAGE>



       21. Any notices which Guarantor or FTI may desire to give hereunder or
otherwise shall be in writing and shall be deemed to have been given when (i)
personally delivered, (ii) sent by telecopier, telex or other telegraphic means
(with receipt confirmed) or (iii) on receipt after being sent by express mail or
delivery service guaranteeing overnight delivery, provided that in each case a
copy is mailed by first class registered or certified mail, postage prepaid,
return receipt requested, and addressed, in the case of the Guarantor, to the
address set forth above, and, in the case of FTI to the address set forth above,
or to such other address as the party to be served with notice may have
furnished to the other party as a place designated for the service of notice.
Notices need not be given or made by an officer of either party but shall be
deemed sufficiently given if made by the counsel of such party, and all of such
notices shall be deemed in compliance hereof provided only they be given in the
manner specified herein.

       22. Notwithstanding anything to the contrary contained in this Guaranty
or in the Amended Agreement or any of the other documents executed in connection
therewith, it is the intent of the parties that any interest for which the
Guarantor is obligated hereunder shall not exceed the maximum amount of interest
permitted to be enforced against the Guarantor under the governing law specified
above. In the event any interest is charged to or paid by Guarantor in excess of
that which is legally allowable from time to time, such excess shall be credited
against principal owed under the Amended Agreement and guaranteed hereby, or
promptly remitted to Guarantor or for Guarantor's account.

       23. This Guaranty is absolute, unconditional and irrevocable.

       24. THE GUARANTOR AND FTI (BY ACCEPTANCE OF THIS GUARANTY) HEREBY
KNOWINGLY, VOLUNTARILY AND INTENTIONALLY WAIVE ANY RIGHT EITHER OF THEM MAY HAVE
TO A TRIAL BY JURY IN RESPECT OF ANY LITIGATION BASED HEREON, OR ARISING OUT OF,
UNDER OR IN CONNECTION WITH THE AMENDED AGREEMENT OR ANY OF THE DOCUMENTS
EXECUTED IN CONJUNCTION THEREWITH, OR ANY COURSE OF CONDUCT, COURSE OF DEALING,
STATEMENTS (WHETHER VERBAL OR WRITTEN) OR ACTIONS OF ANY PARTY. THIS PROVISION
IS A MATERIAL INDUCEMENT FOR FTI TO ENTER INTO THE AMENDED AGREEMENT.

       IN WITNESS WHEREOF, the undersigned has executed and delivered this
instrument under seal as of the date first above written.




                                                  ---------------------------
                                                       THOMAS G. RADER

ESCROW AGENT:

BY:
   -----------------


                                       6


                                                                  EXHIBIT 10.35

                                 AMENDMENT NO. 3
                                       TO
                               OPERATING AGREEMENT
                                 BY AND BETWEEN
                          FIRST AMERICAN RAILWAYS, INC.
                                       AND
                                FUN TRAINS, INC.
                                       AND
                      FLORIDA DEPARTMENT OF TRANSPORTATION

        This has reference to the Operating Agreement entered into by and among
First American Railways, Inc. (FAR), Fun Trains, Inc. (FTI) and Florida
Department of Transportation on January 6,1997, (Agreement), whereby the Florida
Department of Transportation (FDOT) granted First American Railways, Inc. the
right to access the South Florida Rail Corridor for the purpose of operating
entertainment trains known as the Florida Fun Train and Space Coast Excursion
Train (FFT/SCET) between Mile Marker 1034 at Hialeah, Florida, and Mile Marker
965 at West Palm Beach, Florida.

        Among other things, FDOT acknowledged FAR's desire to operate the
above-described entertainment trains over FDOT rail lines, including sidings,
passing tracks and spur lines and confirmed FDOT's intent to further negotiate
with FAR access to and use of the Broward Boulevard Station or other station(s)
agreed upon by the parties.

        In consideration of the foregoing, the parties agree as follows:

        1. FAR, FTI and FDOT agree to amend the Agreement to provide FAR with
access to and use of that portion of the South Florida Rail Corridor (Corridor)
right-of-way immediately adjacent to the east side of the main line and south of
Sheridan Street Station and north of Taft Street in the City of Hollywood, FL,
extending from a point beginning at M.P. 1018.25 and extending to M.P. 1018.78
for the purpose of constructing a new rail spur for the loading and unloading of
passengers and supplies in connection with the operation of FFT/SCET pursuant to
the terms and conditions prescribed in the Agreement. FAR understands and agrees
that there will be no servicing of its trains at the Sheridan Street Station,
including, but not limited to: garbage, water, or waste disposal. However, FAR
shall be permitted to remove garbage from weekend trains only. Garbage to be
transloaded from train to truck for immediate disposal.

        2. In order to permit FAR to construct the spur, FAR agrees to do so at
its sole expense. FAR shall obtain all necessary permits required for the
construction of the spur. The improvements shall become the property of FDOT
upon installation and shall include the following:

          A.      Construction of a railroad spur;
          B.      Installation of switches;
          C.      Installation of signaling;
          D.      Grading, landscaping and any necessary drainage improvements;
          E.      Construction of protective fencing, if necessary.


<PAGE>



        3. This Agreement does not authorize the use of the Sheridan Street Park
and Ride Lot. The terms and conditions of such use, if authorized in accordance
with Department Procedures, shall require a separate agreement. FAR shall make
alternate provisions in the event use of the Sheridan Street Park and Ride Lot
is not authorized by the Department.

        4. In the event FDOT does not authorize use of the Sheridan Street Park
and Ride lot, FDOT agrees to permit the construction of a pedestrian walkway
within the South Florida Rail Corridor for the purpose of loading and unloading
of passengers and supplies.

        5. It is understood between FAR and FDOT that access to and use of the
spur and the pedestrian walkway, if constructed, shall be on a non-exclusive
basis, but shall provide FAR with access to the spur and pedestrian walkway
consistent with that required to operate FFT/SCET as contemplated under the
terms and conditions of the Agreement.

        6. FAR will pay FDOT $7,000.00 per year for maintenance and associated
expenses relating to said spur line.

        7. With regard to FAR's use of the rail spur, the Department or CSXT may
direct FAR to take whatever provisions are necessary to operate FAR trains over
the spur line in a safe and environmentally sound manner. The cost of such
provisions shall be borne by FAR. Failure to do so shall be grounds for
immediate termination of this Agreement.

        8. FAR shall be responsible for the resolution of impacts to the
adjoining trailer park by appropriate mitigative measures found acceptable to
the trailer park at FAR's sole expense with appropriate documentation of
resolution to the parties of this agreement. Failure to comply with this
requirement may result in termination of this Agreement at the Department's
option.

        This Agreement shall be incorporated into and made a part of that
Agreement of January 6, 1997, and any amendments thereto.

        Dated this 18th day of August, 1997.

                                        FIRST AMERICAN RAILWAYS, INC.

                                        By:Thomas E. Blayney
                                        Vice President of Operations

                                        FUN TRAINS, INC.

                                        By:Thomas E. Blayney


                                       2
<PAGE>





                                        FLORIDA DEPARTMENT OF TRANSPORTATION


                                        By:
                                           ------------------------------
                                           KAREN KAMERON


















                                       3



                                                                   EXHIBIT 23.1



               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



To the Shareholders and Board of Directors of
First American Railways, Inc.


         We hereby consent to the incorporation by reference in the Registration
Statement on Form S-3 (Amendment No. 1) of First American Railways, Inc. (the
"Company"), of our report dated January 14, 1997, except for Note 9 which is as
of March 13, 1997, relating to the financial statements of the Company,
appearing in the Company's Annual Report on Form 10-KSB for the year ended
December 31, 1996.




                                                         /s/ BDO SEIDMAN, LLP
                                                         ---------------------
Miami, Florida                                           BDO SEIDMAN, LLP
September 18, 1997




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