Plan of Operation
Our expected sources of income are from the rental of the car to individuals, groups, corporations, non profit organizations, and travel agents on a short and long term basis. The revenues associated with our various rental opportunities will vary greatly on a job by job basis. We expect, on average, to lease the railcar to customers at a cost that is twice the amount of our expenses for that particular trip. We expect our expenses to include the depreciation expense related to the $35,000 to $70,000 in car rehabilitation, $3,000 in insurance, $1,000 in marketing expense, $1,000 for internet website development to an as yet undetermined vendor, $2,000 offering costs to printers, legal and accountants and $1,750 to $23,000 in working capital for general expenses as may arise. Our expenses per trip will include labor, transportation expense, food and beverage, and repairs or maintenance as may be required. These costs are contingent upon the length and duration of any given trip and any extras stipulated by the customer. We will recognize revenues as earned.
We have begun work on the car. The railcar is at John's Trains in Dallas having work done on the wheel assemblies, and the interior. We expect to continue to work on the car and as stated previously, if we secure all the funds necessary to finance all repair costs, the repairs should be completed within five months. $35,000 will be allocated to mechanical upgrades on the wheel assemblies and frames, and $2,000 for offering costs. If we raise only $43,750, we could not pay off any loans and would not have any money available for general expenses. We would be able to operate the car but would need additional funds to effectively market it, develop our website and have cash available for any additional repairs. Even though the car is being repaired at the moment, it is still functional. The renovations are being done to become compliant with certified Amtrak standards.
We expect to contract out most of the work associated with basic operations to John's Trains. This work that will be contracted out will vary on a trip by trip, job by job basis specifically meeting any of the needs set forth by the customers renting the railcar. Because the work to be done will vary significantly, no current costs estimates can be provided.
Liquidity and Results of Operations
As of March 31, 2004, our president has invested $10,500 in equity of the company and a control person, Mr. Nichols, has invested $56,000 in equity of the company. As of March 31, 2004, we owed Messrs. Stewart and Nichols a total amount of 76,855. Our prepaid expenses at March 31, 2004 totaled $7,991 consisting of insurance, prepaid repairs and prepaid storage.
Our financial statements reflect a $97,085 cost which includes the $94,600 purchase price and the cost of transportation to move our car to Dallas. The $2,485 spent on furniture was the purchase and installation of an antique 1920's art deco buffet in the lounge. Our depreciation expense from inception to March 31, 2004, is $27,818. Our depreciation is computed principally on a straight-line method using estimated useful lives of ten years for the railcar and improvements, and five years for the furniture and fixtures.
We had $26,481 in expenses for the 12 month period ending December 31, 2003 with these expenses including amounts of $3,337 in interest expense, $9,845 in depreciation expense, $3,500 in insurance expense, $500 in AAPRCO annual membership dues, and $9,299 in repairs, maintenance, miscellaneous other expenses. Our loss for the 12 months ending December 31, 2003 was $14,481 and our accumulated deficit is $54,468 since inception.
17
We had zero revenues during the 12 month period ending March 31, 2004 as compared to $0 for the period ending March 31, 2003. This lack in revenues was primarily due to the fact that our car was being serviced in Texas and therefore was not available for lease. We had $12,000 in consulting income for the 12 month period ending March 31, 2004. During 2003, we provided consulting services to DGN Securities, a company partially owned by Douglas Nichols, our major shareholder, for which we were paid $12,000. The consulting services we provided consisted of general business advice from our President as well as direction as to how our plan of renting out our rail car might assist DGN in the development of its business relationships. Although we have no current agreement to provide future consulting services to DGN, we may do so in the future if requested by DGN. If consulting is performed, the general nature of such consulting would be similar to that provided in the past. We do not anticipate providing consulting services to anyone other than DGN.
Our financial transactions to date have been the sale of 950,000 common shares to our director and control person at $0.07 per share and the issuance of 50,000 shares at $0.07 to three individuals as follows: 20,000 to Steven Holmes, in exchange for legal services, 15,000 to Debbie Taylor, in exchange for bookkeeping and edgarizing services, and 15,000 to Michael Young in exchange for management consulting services.
We believe that our one employee can operate this business, since much of the work will be contracted out. Mr. Stewart estimates working an average of 5 - 15 hours per week. We do not anticipate hiring any more employees over the next twelve months, however if revenues justify the same, we may hire more employees.
We have not had any cash or stock paid to our director for services rendered to our company.
As of March 31, 2004, we had $733 in cash available. The source of this cash was shareholder loans and consulting income.
We have no off-balance sheet arrangements of any kind.
Use of Estimates and Assumptions
Throughout this prospectus, we have made estimates and assumptions concerning costs and revenues we expect to experience. Although these estimates and assumptions, if all of them proved to be inaccurate, could have a material effect on our operations, we do not think any single estimate or assumption we have used is so material to the evaluation of our company that if such estimate or assumption proved to be wrong, our entire disclosure herein would be inadequate or incorrect. This is because we think our business can be maintained at any one of several levels. Specifically, although we are hopeful we will sell all of the shares offered and thus have the maximum amount of funds available to fund our operations, even if we raise only a small amount, because no material expense will be incurred before we have the funds to pay for the expense, if we do not have sufficient funds to pay for an expense, we will simply forego the expense.
That being said, perhaps the biggest estimate and assumption we have made concerns our ability to have our car AMTRAK certified. If we are unable to generate sufficient funds to achieve this certification, the tracks that will be available to us will be more limited than if we are able to use AMTRAK lines. Still, we are not presently AMTRAK certified and our car is still capable of being used on other lines and thus capable of generating revenues for us so that this lack of AMTRAK certification should not end our business.
18
We think there is little risk that the assumptions and estimates we have made bear the risk of change. This is because we have based our estimates and assumptions on our past experiences and of others in the rail business and have found that our estimates in the past have been relatively accurate. Again, other than perhaps the uncertainties associated with becoming AMTRAK certified, we do not think any of the estimates or assumptions we have made herein are particularly sensitive to change or highly uncertain.
DESCRIPTION OF PROPERTYIn March 2001, we acquired our 1928 Pullman business railcar. Our car was originally the Michigan Southern business car #1 and was used as transportation and offices for the railroad's top executives. The railcar is 85 feet long, 10 feet wide, and weighs 115 tons. The railcar's floor plan consists of 4 bedrooms, 4 bathrooms with showers, a dining room capable of seating up to 10, a lounge area that seats up to 14, a fully equipped kitchen and a rear brass railed outdoor platform that will seat 4. The railcar has no other general passenger seating. The car has electric heat and air conditioning, carries 250 gallons of water, has its own self contained sewage treatment equipment and a 65-kilowatt electric generating system for use when the car is not in passenger train service. The interior upgrades we would like to perform include items such as new window treatments, artwork, painting and carpeting, are cosmetic in nature and would improve the appearance or our car but are not essential to our business operation. Our only update occurred in March 2002 and generally consisted of the addition of an 1920's art deco buffet in the lounge. Our car has a rich history, having served the top executives of the Michigan Central, New York Central, Penn Central, Conrail and CSX railroads. The Philadelphia is a good car for charter due to its fairly rare combination of sleeping, shower, kitchen, dining, lounge and rear outdoor platform facilities.
Our car is currently located in Dallas, Texas at John's Trains, 800 Jaguar Lane and is in good mechanical and cosmetic condition. We own our railcar free of any liens or other encumbrances. There are no material agreements regarding any third party use or ownership of the car. As of March 31, 2004 we had advanced $2,150 to John's Train's which we have booked as prepaid rent.
Our principal office is presently at 2603 Fairmount, Suite 200, which is the location of our founder's business. If this arrangement were to be terminated, we could use our railcar for our corporate headquarters. We presently do not pay any rent or have a lease as our business does not require any space for staff or other facilities up to this time.
Our Pullman car is the only property we will require to operate our business for the foreseeable future. If sufficient demand exists, we could add additional cars, but we do not have any present plans to do so.
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONSOn March 30, 2001, we signed a promissory note with control person Douglas R. Nichols, whereby Mr. Nichols agreed to loan us up to $100,000, in his sole and absolute discretion. In March, 2001, 800,000 shares of the Company's common stock, valued at $56,000, was issued as partial payment of this note. In addition, we signed another promissory note with our president and director Craig Stewart, whereby Mr. Stewart agreed to loan us up to $15,000, in his sole and absolute discretion. In March, 2001, 150,000 shares of the Company's common stock, valued at $10,500, were issued as partial payment of this note. As of March 31, 2004, the total amount due and owing with respect to both of these notes is $76,855. The loan proceeds were used by the company to purchase our 1928 Pullman. The interest rate on the notes is 5% per annum. The notes are dated March 30, 2001, and are due
19
on demand by Messrs. Nichols and Stewart but if no demand is made then principal and interest are due on or before March 31, 2005. Both Messrs. Nichols and Stewart have told us that they do not intend to seek repayment of their loans prior to March 31, 2005 and, if not repaid sooner, expect to renew the loans at that time so that they would mature on March 31, 2006. If we sell at least 50% of the shares, we will repay Messrs. Nichols and Stewart $20,000 of the amount due to them and will proportionately increase the amount we repay up to $70,000 including interest, of such borrowed amount if we sell all of the shares.
We believe the terms of the loan from Messrs. Nichols and Stewart are more favorable than might otherwise be available to a company with few assets and no operating history; many commercial banks would not even consider such a loan. We believe the interest rate of 5% we are paying on the note is lower than the market rate for loans of this size and type.
We do not have any plans to acquire any assets from related parties. Because Messrs. Nichols and Stewart started our company and remain large shareholders, Messrs. Nichols and Stewart should be considered promoters of our company.
First London Securities rented the car for $750 for a daytime function for 30 people. Our largest shareholder, Mr. Nichols, is also president of First London Securities Corporation.
Our management and control person founded our corporation. Our management also inspected, evaluated, bid on, purchased and delivered our car. Our management has also assessed the work required to refurbish the car and interviewed potential contractors. Our management has written and edgarized this registration statement and selected and worked with the auditors and attorneys who will assist in making our filings with the Securities and Exchange Commission. Our management analyzed and procured insurance, performed labor on the car, bought and supervised the installation of furniture, joined AAPRCO and have educated themselves in the restoration, operation and leasing of the car.
MARKET FOR COMMON EQUITY AND RELATED SHAREHOLDER MATTERSThis is our initial public offering so there is currently no public trading market for our common stock. We hope to have a market maker apply to have our common stock prices listed on the bulletin board maintained by National Association of Securities Dealers. To be eligible to have our common stock quoted on the bulletin board, we will be required to file with the Securities and Exchange Commission periodic reports required by the Securities and Exchange Act of 1934 and thus be a "reporting" company, a step we will attempt to accomplish after the effective date of this registration statement.
None of our common stock is subject to outstanding options or rights to purchase nor do we have any securities that are convertible into our common stock. We have not agreed to register any of our stock for anyone nor do we presently have in effect employee stock options or benefit plans that would involve the issuing of additional shares of our common stock. As of March 31, 2004, there were 1,000,000 shares issued and outstanding. All of these shares were issued under section 4 (2 of the Securities Act of 1933) and are, therefore, restricted securities and subject to the re-sale restrictions of Rule 144. As of March 31, 2004, we had five shareholders, only two of whom, our director and control person, own more than 5%.
We have never paid dividends and do not expect to declare any in the foreseeable future. Instead, we expect to retain all earnings for our growth. Although we have no specific limitations on our ability to pay dividends, the corporate law of Nevada, the State under which we are organized, limits our ability to pay dividends to those instances in which we have
20
earnings and profits. If we are unable to achieve earnings and profits in a sufficient amount to satisfy the statutory requirements of Nevada, no dividends will be made, even if our Board of Directors wanted to pay dividends. Investors should not purchase shares in this offering if their intent is to receive dividends.
EXECUTIVE COMPENSATIONThe following table shows the compensation of the named executive officers since the inception of our company in 2001:
21
SUMMARY COMPENSATION TABLE
Long Term Compensation
Annual Compensation Awards Payouts
(A) (B) (C) (D) (E) (F) (G) (H) (I)
Name Year Sal- Bonus Other Restricted Securities LTIP All Other
and ary Annual Stock underlying Payout Compen-
Principal Compen- Awards Options/ s ($) sation
Position sation ($) SARs (#)
Douglas 2001 0 0 0 0 0 0 0
R.
Nichols,
President
Douglas 2002 0 0 0 0 0 0 0
R.
Nichols,
President
Craig 2001 0 0 0 0 0 0 0
Stewart,
Director
Craig 2002 0 0 0 0 0 0 0
Stewart,
Director
President
Craig 2003 0 0 0 0 0 0 0
Stewart,
Director
President
We presently pay no salaries, however if our annual gross rental revenues exceed $25,000, we expect to pay Mr. Stewart a salary of $100 monthly beginning at that time.
On March 30, 2001, we signed a promissory note with Douglas R. Nichols, whereby Mr. Nichols agreed to loan up to $100,000, in his sole and absolute discretion. In March 2001, 800,000 shares of the Company’s common stock, valued at $56,000, was issued as partial payment of the note. In addition, we signed a promissory note with our President and Director Craig Stewart, whereby Mr. Stewart agreed to loan us up to $15,000, in his sole and absolute discretion. In March, 2001, 150,000 shares of the Company’s common stock, valued at $10,500, were issued as partial payment of the note. As of March 31, 2004, the total amount due and owing with respect to both of these notes is $76,855.
No officer or director has received any remuneration from us other than as set forth above. Although we have no current plan in existence, we may adopt a plan to pay or accrue
22
compensation to our officers and directors for services rendered. We have no stock option, retirement, incentive or profit sharing plan or program for the benefit of officers, directors or employees but our Board of Directors may recommend the adoption of one or more of such programs in the future.
FINANCIAL STATEMENTSThe following are our financial statements, with report of independent registered public accounting firm, for the period ending December 31, 2003, the period ending December 31, 2002, as well as for the unaudited three-month periods ending March 31, 2004, and March 31, 2003. Also included in our financial statements is the unaudited period from March 5, 2001 (inception) to March 31, 2004.
23
DALLAS RAILROAD COMPANY, INC.(A DEVELOPMENT STAGE COMPANY)
FINANCIAL STATEMENTSTABLE OF CONTENTS
Page
----
Report of Independent Registered Public Accounting Firm F-2
Balance Sheets as of December 31, 2003 and 2002 and March 31, 2004 (Unaudited) F-3
Statements of Operations for the Years Ended December 31, 2003 and 2002, for the Period
March 5, 2001, (Inception) to December 31, 2003, for the Three-Month Periods
Ended March 31, 2003 (Unaudited) and 2002 (Unaudited) and for the Period March
5, 2001, (Inception) to March 31, 2004 (Unaudited) F-4
Statements of Stockholders’ Equity (Deficit) for the Period March 5, 2001, (Inception) to
December 31, 2001 and the Years Ended December 31, 2002 and 2003, and the Three
Months Ended March 31, 2004 (Unaudited) F-5
Statements of Cash Flows for the Years Ended December 31, 2003 and 2002, for the Period
March 5, 2001, (Inception) to December 31, 2003, for the Three-Month Periods
Ended March 31, 2003 (Unaudited) and 2002 (Unaudited), and for the Period March
5, 2001, Inception) to March 31, 2004 (Unaudited) F-6
Notes to Financial Statements F-8
F-1
Killman, Murrell & Company P.C.Certified Public Accountants
505 N. Big Spring, Suite 603 1931 E. 37th Street, Suite 7 4049 St. Christopher
Midland, Texas 79701 Odessa, Texas 79762 Dallas, Texas 75287
(915) 686-9381 (915) 363-0067 (972) 862-3975
Fax (915) 684-6722 Fax (915) 363-0376 Fax (972) 862-7894
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Stockholders and Board of Directors
Dallas Railroad Company, Inc.
Dallas, Texas 75201
We have audited the accompanying balance sheets of Dallas Railroad Company, Inc. (a development stage company) as of December 31, 2003 and 2002, and the related statements of operations, stockholders’ equity (deficit) and cash flows for the years ended December 31, 2003 and 2002, and for the period from March 5, 2001, (inception) to December 31, 2003. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Dallas Railroad Company, Inc. (a development stage company) at December 31, 2003 and 2002, and the results of its operations and its cash flows for the years ended December 31, 2003 and 2002, and for the period from March 5, 2001, (inception) to December 31, 2003, in conformity with United States generally accepted accounting principles.
Killman, Murrell & Co., P.C.
Dallas, Texas
March 10, 2004
F-2
DALLAS RAILROAD COMPANY, INC.(A DEVELOPMENT STAGE COMPANY)
BALANCE SHEETS
ASSETS
December 31, March31,
------------------------------ ---------
CURRENT ASSETS 2003 2002 2004
----------- ----------- -------
(Unaudited)
Cash $ 18,165 $ 569 $ 733
Prepaid Expenses 7,991 9,511 5,769
----------- ----------- -----------
TOTAL CURRENT ASSETS 26,156 10,080 6,502
----------- ----------- -----------
RAILCAR, FURNITURE AND FIXTURES
Railcar 95,720 95,720 95,720
Furniture & Fixtures 1,365 1,365 1,365
----------- ----------- -----------
97,085 97,085 97,085
Less Accumulated Depreciation (25,357) (15,512) (27,818)
----------- ----------- -----------
NET RAILCAR, FURNITURE & FIXTURES 71,728 81,573 69,267
----------- ----------- -----------
TOTAL ASSETS $ 97,884 $ 91,653 $ 75,769
=========== =========== ===========
CURRENT LIABILITIES
Deferred Revenues - Note 3 $ 6,000 $ - $ 3,000
Stockholders' Payable 75,902 61,190 76,855
----------- ----------- -----------
TOTAL CURRENT LIABILITIES 81,902 61,190 79,855
----------- ----------- -----------
STOCKHOLDERS' EQUITY (DEFICIT)
Preferred Stock, $0.01 Par Value, Authorized 10,000,000
Shares; No Shares Issued or Outstanding - - -
Common Stock, $0.001 Par Value; Authorized
20,000,000 Shares; Issued and Outstanding
1,000,000 Shares 1,000 1,000 1,000
Paid-In-Capital 69,450 69,450 69,450
Deficit Accumulated During the Development Stage (54,468) (39,987) (74,536)
----------- ----------- -----------
TOTAL STOCKHOLDERS' EQUITY (DEFICIT) 15,982 30,463 (4,086)
----------- ----------- -----------
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY (DEFICIT) $ 97,884 $ 91,653 $ 75,769
=========== =========== ===========
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
The accompanying notes are an integralpart of these financial statements.F-3
DALLAS RAILROAD COMPANY, INC.(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF OPERATIONS
March 5, 2001 March 5, 2001
(Inception) to Three Months Ended (Inception) to
Years Ended December 31, December 31, March 31, March 31,
------------------------------ ----------------------------
2003 2002 2003 2004 2003 2004
------------ -------------- --------------- ----------- ------------- --------
(Unaudited) (Unaudited) (Unaudited)
REVENUES- RELATED PARTY $ - $ - $ 750 $ - $ - $ 750
GENERAL AND
ADMINISTRATIVE EXPENSES 23,144 20,289 59,980 22,115 6,099 82,095
----------- ------------- ------------- ----------- ---------- -------------
(LOSS) BEFORE OTHER
INCOME (EXPENSE) AND
INCOME TAX (23,144) (20,289) (59,230) (22,115) (6,099) (81,345)
OTHER INCOME (EXPENSE)
Consulting Income-Related Party 12,000 - 12,000 3,000 - 15,000
Interest Expense (3,337) (2,736) (7,238) (953) (774) (8,191)
----------- ------------ ------------ ----------- ---------- ------------
(LOSS) BEFORE
INCOME TAX (14,481) (23,025) (54,468) (20,068) (6,873) (74,536)
INCOME TAX - Note 4 - - - - - -
------------- -------------- -------------- ----------- ---------- ------------
NET (LOSS) $ (14,481) $ (23,025) $ (54,468) $ (20,068) $ (6,873) $ (74,536)
============ ============= ============= =========== ============ =============
WEIGHTED AVERAGE
NUMBER OF COMMON SHARES
1,000,000 1,000,000 1,000,000 1,000,000
=========== ============= ============= ==========
(LOSS) PER COMMON SHARE $ (.01) $ (0.02) $ (0.02) $ (0.01)
============ ============= =========== ===========
The accompanying notes are an integralpart of these financial statements.F-4
DALLAS RAILROAD COMPANY, INC.(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
Deficit
Accumulated
Common Stock During the
--------------------------
Number Of Paid-In- Developmental
Shares Amount Capital Stage Total
------------- ------ ----------- -------------- --------
BALANCE, MARCH 5, 2001
(Inception) - $ - $ - $ - $ -
Issuance of Common Stock for
Debt Reduction, Consulting,
and Legal Services 1,000,000 1,000 69,450 - 70,450
Net (Loss) - - - (16,962) (16,962)
----------- ------- ---------- -------- ---------
BALANCE, DECEMBER 31, 2001 1,000,000 1,000 69,450 (16,962) 53,488
Net (Loss) - - - (23,025) (23,025)
----------- ------- ---------- -------- ---------
BALANCE, DECEMBER 31, 2002 1,000,000 1,000 69,450 (39,987) 30,463
Net (Loss) - - - (14,481) (14,481)
----------- ------- ---------- -------- ---------
BALANCE, DECEMBER 31, 2003 1,000,000 1,000 69,450 (54,468) 15,982
Net (Loss) (Unaudited) - - - (20,068) (20,068)
----------- ------- ---------- -------- ---------
BALANCE, MARCH 31, 2004
(UNAUDITED) 1,000,000 $ 1,000 $ 69,450 $(74,536) $ (4,086)
============ ======= ========= ======== ========
The accompanying notes are an integralpart of these financial statements.F-5
DALLAS RAILROAD COMPANY, INC.(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF CASH FLOWS
March 5, 2001 March 5, 2001
(Inception) to Three Months Ended (Inception) to
Years Ended December 31, December 31, March 31, March 31,
-------------------------------- ----------------------------
2003 2002 2003 2004 2003 2004
------------- -------------- --------------- ----------- ------------- --------
(Unaudited) (Unaudited) (Unaudited)
CASH FLOW FROM OPERATING
ACTIVITIES
Net (Loss) $ (14,481) $ (23,025) $ (54,468) $ (20,068) $ (5,010) $ (74,536)
Adjustments to Reconcile Net (Loss)
to Net Cash From Operating
Activities
Depreciation 9,845 9,845 25,357 2,461 2,461 27,818
Issuance of Common Stock for
Consulting and Legal Services - - 3,950 - - 3,950
Changes in Current Assets and
Liabilities
Prepaid Expenses 1,520 (5,358) (7,991) 2,222 892 (5,769)
Deferred Revenue 6,000 - 6,000 (3,000) - 3,000
--------- --------- --------- ----------- --------- ---------
NET CASH FLOW
PROVIDED (USED)
BY OPERATING
ACTIVITIES 2,884 (18,538) (27,152) (18,385) (1,657) (45,537)
--------- --------- --------- ----------- --------- ----------
CASH FLOW FROM
INVESTING ACTIVITIES
Purchase of Railcar, Furniture
and Fixtures - - (97,085) - - (97,085)
--------- --------- --------- ----------- --------- ---------
NET CASH FLOW USED
BY INVESTING
ACTIVITIES - - (97,085) - - (97,085)
--------- --------- --------- ----------- --------- ---------
CASH FLOW FROM FINANCING
ACTIVITIES
Loan From Stockholders 14,712 18,525 142,402 953 1,273 143,355
--------- --------- --------- ----------- --------- ---------
NET CASH FLOW
PROVIDED BY
FINANCING
ACTIVITIES 14,712 18,525 142,402 953 1,273 143,355
--------- --------- --------- ----------- --------- ---------
NET INCREASE (DECREASE)
IN CASH 17,596 (13) 18,165 (17,432) (384) 733
CASH AT BEGINNING OF PERIOD 569 582 - 18,165 569 -
--------- --------- --------- ----------- --------- ---------
CASH AT END OF PERIOD $ 18,165 $ 569 $ 18,165 $ 733 $ 185 $ 733
========= ========= ========= =========== ========= =========
The accompanying notes are an integralpart of these financial statements.(Continued)F-6
DALLAS RAILROAD COMPANY, INC.(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF CASH FLOWS
(CONTINUED)
March 5, 2001 March 5, 2001
(Inception) to Three Months Ended (Inception) to
Years Ended December 31, December 31, March 31, March 31,
-------------------------------- ---------------------------
2003 2002 2003 2004 2003 2004
-------------- -------------- --------------- ----------- ------------- --------
(Unaudited) (Unaudited) (Unaudited)
SUPPLEMENTAL DISCLOSURES
OF CASH FLOW INFORMATION
Cash Paid During the Year For
Interest $ - $ - $ - $ - $ - $ -
========== ========== ========== =========== ========== ==========
Income Tax $ - $ - $ - $ - $ - $ -
========== ========== ========== =========== ========== ==========
SUPPLEMENTAL SCHEDULE OF
NON-CASH INVESTING AND
FINANCING ACTIVITIES
Issuance of Common Stock $ - $ - $ 1,000 $ - $ - $ 1,000
Paid-In-Capital - - 65,500 - - 65,500
Decrease in Stockholders' Payable - - (66,500) - - (66,500)
---------- ---------- ---------- ------------ ---------- ----------
$ - $ - $ - $ - $ - $ -
The accompanying notes are an integralpart of these financial statements.F-7
DALLAS RAILROAD COMPANY, INC.(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
(Including Notes Applicable to the Unaudited Periods)
DECEMBER 31, 2003 AND 2002
NOTE 1: DEVELOPMENT STAGE COMPANY
Dallas Railroad Company, Inc. (a development stage company) (the “Company”) was incorporated under the laws of the State of Nevada on March 5, 2001. In March 2001, the Company acquired a 1928 Pullman Business Car to be renovated and offered for lease on a short or long-term basis to the general public, corporations, and charitable organizations for trips or on a stationary basis. The Company has been in the development stage since inception and is devoting substantially all of its efforts to financial planning, raising capital, renovating, and marketing.
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING PRINCIPLES
Year End
The Company has elected a December 31 year-end.
Revenue Recognition
In accordance with the SEC Staff Accounting BulletinTopic 13: Revenue Recognition, the Company recognizes revenue when (1) persuasive evidence of an arrangement exists, (2) delivery has occurred or services have been rendered, (3) the price is fixed or determined, and (4) collectibility is reasonably assured. The adoption of Topic 13 did not have a material effect or change the Company’s financial position or results of operations. Revenue from leasing the railcar and the related costs of sales are recognized as incurred on the accrual method of accounting. Revenue from consulting services is recognized when the services are rendered.
Deferred revenue consists of payments for future consulting services received in advance.
Railcar, Furniture and Fixtures
Railcar, furniture and fixtures are carried at cost, which was equal to its fair value at the time of acquisition. Depreciation is computed principally on the straight-line method using estimated useful lives of ten years for the railcar and improvements to the railcar and five years for the furniture and fixtures. The railcar is being depreciated over a period of ten years, which is an estimate of its useful life based on the age of the railcar and the period which services are expected to be rendered.
Major renewals and betterments are added to the property and equipment accounts while the cost of repairs and maintenance is charged against income in the period incurred. Cost of assets, retired or otherwise disposed of, and the applicable accumulated depreciation is removed from the accounts, and the resultant gain or loss, if any, is reflected in operations.
(Continued)F-8
DALLAS RAILROAD COMPANY, INC.(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
(Including Notes Applicable to the Unaudited Periods)
DECEMBER 31, 2003 AND 2002NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING PRINCIPLES (CONTINUED)
Income Taxes
The Company provides for income taxes by utilizing the asset and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax basis of assets and liabilities that will result in taxable or deductible amounts in the future based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. Income tax expense is the tax payable or refundable for the period plus or minus the change during the period in deferred tax assets and liabilities.
Use of Estimates and Assumptions
Management uses estimates and assumptions in preparing financial statements in accordance with generally accepted accounting principles. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported amounts of revenues and expenses. Actual results could vary from the estimates that were used.
Net Income (Loss) Per Common Share
Net income (loss) per common share is based on the weighted average number of common shares outstanding during each respective year. Common stock equivalents that would have had an anti-dilutive effect were excluded from the calculation.
Cash and Cash Equivalents
For the purpose of reporting cash flows, the Company considers cash in operating bank accounts, demand deposits, and cash on hand as cash and cash equivalents.
Financial Instruments
The Company’s financial instruments include cash, cash equivalents, other current assets, and stockholders’ payable. The carrying amounts of these financial instruments have been estimated by management to approximate fair value.
Reclassifications
Certain reclassifications were made to the 2002 financial statement presentation in order to conform to the 2003 financial statement presentation.
NOTE 3: RELATED PARY TRANSACTIONSDuring 2003, the Company’s president provided general business consulting services to DGN Securities, a company partially owned by our major shareholder, Doug Nichols. DGN Securities paid the Company $18,000 for consulting services from January 2003 through June 2004. At December 31, 2003, the revenue associated with the 2004 consulting services was recorded as deferred revenue since the consulting services are to be rendered in 2004.
(Continued)F-9
DALLAS RAILROAD COMPANY, INC.(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
(Including Notes Applicable to the Unaudited Periods)
DECEMBER 31, 2003 AND 2002NOTE 3: RELATED PARY TRANSACTIONS (CONTINUED)
The following represents the transactions associated with loans to the Company from a director, Craig Stewart, and our major shareholder, Doug Nichols. These five percent (5%) promissory notes originated on March 30, 2001, and are due on demand, or if no demand is made, on March 31, 2005.
Doug Nichols, Total
Craig Stewart, Major Shareholders'
Director Shareholder Payable
----------------- -------------- ---------------
March 5, 2001 (Inception)
Borrowings From Related Parties $ (15,000) $ (93,000) $ (108,000)
Issuance of Common Stock
as Partial Payment 10,500 56,000 66,500
Accrued Interest at Five Percent (5%) (33) (1,132) (1,165)
----------------- -------------- ---------------
Balance, December 31, 2001 (4,533) (38,132) (42,665)
Borrowings From Related Parties - (15,789) (15,789)
Accrued Interest at Five Percent (5%) (414) (2,322) (2,736)
----------------- -------------- ---------------
Balance, December 31, 2002 (4,947) (56,243) (61,190)
Borrowings From Related Parties - (11,375) (11,375)
Accrued Interest at Five Percent (5%) (253) (3,084) (3,337)
----------------- -------------- ---------------
Balance, December 31, 2003 (5,200) (70,702) (75,902)
Borrowings From Related Parties - - -
Accrued Interest at Five Percent (5%) (65) (887) (952)
----------------- -------------- ---------------
Balance, March 31, 2004 (Unaudited) $ (5,265) $ (71,589) $ (76,854)
================= ============== ===============
NOTE 4: FEDERAL INCOME TAXES
Total income tax benefit (expense) is less than the amount computed by multiplying losses before income taxes by the statutory federal income tax rate. The reasons for these differences and the related tax effects at December 31, 2003 and 2002, are:
2003 2002
--------- ------
Tax Benefit at Statutory Rates (34%) $ 4,923 $ 7,829
Differences Resulting From Non-Deductible Expenses - 4,737
Net Operating Loss Carryforward Benefit Valuation Allowance (4,923) (12,566)
---------- ----------
Net Income Tax Benefit $ - $ -
========== ==========
(Continued)F-10
DALLAS RAILROAD COMPANY, INC.(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
(Including Notes Applicable to the Unaudited Periods)
DECEMBER 31, 2003 AND 2002
NOTE 4: FEDERAL INCOME TAXES (CONTINUED)
The components of the deferred tax assets are as follows:
2003 2002
----------- --------
Deferred Tax Assets
Net Operating Loss Carryforward $ 26,432 $ 12,566
Depreciation (9,952) (4,737)
Deferred Income 2,040 -
--------- -----------
Total Deferred Tax Asset 18,520 7,829
Less Valuation Allowance (18,520) (7,829)
----------- -----------
$ - $ -
There were no deferred tax liabilities at December 31, 2003.
At December 31, 2003, federal tax net operating loss carryforwards were approximately $77,000 and were available to offset future taxable income. Net operating loss carryforwards begin to expire in 2021.
NOTE 5: SIGNIFICANT CONCENTRATIONS OF CREDIT RISK
The Company maintains its cash balances at various financial institutions. The balances are insured by the Federal Deposit Insurance Corporation up to $100,000. At December 31, 2003, the Company’s cash balances did not exceed the federally insured limit.
NOTE 6: NEW ACCOUNTING PRONOUNCEMENTS
The following recent accounting pronouncements:
oFASB Statements
o Number 145, Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections
o Number 146,Accounting for Costs Associated with Exit or Disposal Activities,
o Number 147,Acquisitions of Certain Financial Institutions - an amendment of FASB Statements No. 72 and 144 and FASB Interpretation No. 9,
o Number 148, Accounting for Stock-Based Compensation - Transition and Disclosure - an amendment of FASB Statement No. 123,
o Number 149, Amendment of Statement No. 133 on Derivative Investments and Hedging Activities,
o Number 150,Financial Investments with Characteristics of Both Liabilities and Equity,
oand FASB Interpretations
o Number 45,Grantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees on Indebtedness of Others - and Interpretation of FASB Statements No. 5, 57, and 107 and rescission of FASB Interpretation No. 34
o Number 46,Consolidation of Variable Interest Entities - an Interpretation of ARB No. 51
are not currently expected to have a material effect on our financial statements.
F-11
Part II - Information not required in prospectusIndemnification of directors and officers
Article Eight of the Articles of Incorporation and Article Nine of the Bylaws of the Company provide that the Company shall indemnify, to the maximum extent allowed by Nevada law, any person who is or was a Director, Officer, agent or employee of the corporation, and any person who serves or served at the Company’s request as a Director, Officer, agent, employee, partner or trustee of another corporation, partnership, joint venture, trust or other enterprise. An officer or director of the Company could take the position that this duty on behalf of the Company to indemnify the director or officer may include the duty to indemnify the officer or director for the violation of securities laws.
Insofar as indemnification for liabilities arising under the Securities Act of 1933 (the “Act”) may be permitted to directors, officers and controlling persons of the Company pursuant to the Company’s Articles of Incorporation, Bylaws, Nevada law or otherwise, the Company has been advised that in the opinion of the Securities and Exchange Commission, such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the Company of expenses incurred or payed by a director, officer or controlling person of the Company and 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 Company will, unless in the opinion of its counsel the matter has been settled by a 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.
Changes in and disagreements with Accountants onAccounting and Financial DisclosureWe have never changed our accountants and have never had any disagreements with our accountants over any financial disclosure regarding our company.
OTHER EXPENSES OF ISSUANCE AND DISTRIBUTIONThe following is an itemized list of the estimate by the Company of the expenses of the offering:
Type of Expense Amount
--------------- ------
Printing $ 250.00
Accounting Fees $ 750.00
Attorney's Fees and Filing Fees $ 800.00
Mailing $ 200.00
Federal/State Taxes $ .00
Trustee/Transfer Agent Fees $ .00
TOTAL $2,000.00
1
RECENT SALES OF UNREGISTERED SECURITIES
On or about March 5, 2001, the Company was incorporated under the laws of the State of Nevada. On March 30, 2001, we signed a promissory note with Douglas R. Nichols, whereby Mr. Nichols agreed to loan us up to $100,000, in his sole and absolute discretion. In March 2001, 800,000 shares of the Company's common stock, valued at $56,000, was issued as partial payment of the note. In addition, we signed a promissory note with our president and director Craig Stewart, whereby Mr. Stewart agreed to loan us up to $15,000. In March 2001, 150,000 shares of the Company's common stock, valued at $10,500, were issued as partial payment of the note. The federal exemption we relied upon in issuing the securities was Section 4(2) of the Securities Act. The Section 4(2) exemption was available to us because we did not solicit any investment in the company and instead simply issued shares to our founders, Mr. Nichols and Mr. Stewart. In addition, given Mr. Nichols' and Mr. Stewart's involvement in the establishment of the company, they had access to such information as they deemed necessary to fully evaluate an investment in our company. In addition, the issuance of the shares of stock to Messrs. Nichols and Stewart were exempt under the laws of the State of Texas, the State in which Mr. Nichols and Mr. Stewart reside, pursuant to Section 5 I. (a) of the Texas Securities Act. Section 5 I. (a) of the Texas Securities Act provides that the provisions of the Texas Securities Act shall not apply to the sale of any security by the issuer thereof so long as the total number of security holders of the issuer thereof does not exceed thirty-five (35) persons after taking such sale into account; and such sale is made without any public solicitation or advertisements:
On March 6, 2001, Steven Holmes was issued a total of 20,000 shares at $0.07 per share for a total of $1,400 of our common stock for legal services. On March 6, 2001, Debbie Taylor was issued a total of 15,000 shares at $0.07 per shares for a total of $1,050 for bookkeeping and edgarizing. On March 6, 2001, Michael Young was issued a total of 15,000 shares for a total of $1,050 for management consulting services.
Exhibits
Attached to this registration are the exhibits required by Item 601 of Regulation S-B.
UNDERTAKINGSThe Company does not presently anticipate using an underwriter in conducting this offering; if the company changes its plan and utilizes an underwriter, the Company will provide to the underwriter, at the closing specified in any underwriting agreement, certificates in such denominations and registered in such names as required by the underwriter to permit prompt delivery to each purchaser.
2
Insofar as indemnification for liabilities arising under the Securities Act of 1933 (the "Act") may be permitted to directors, officers and controlling persons of the Company pursuant to the Company's Articles of Incorporation, Bylaws, Nevada law or otherwise, the Company has been advised that in the opinion of the Securities and Exchange Commission, such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the Company of expenses incurred or payed by a director, officer or controlling person of the Company and 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 Company will, unless in the opinion of its counsel the matter has been settled by a 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.
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 of the requirements of filing on Form SB-2 and authorized this registration statement to be signed on its behalf by the undersigned, in the City of Dallas, State of Texas on July 23, 2004.
(Registrant) Dallas Railroad Company
By (Signature and Title): /s/ Craig Stewart
-----------------
Craig Stewart, President
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.
(Signature) /s/ Craig Stewart
Craig Stewart
(Title) President and Director
(Date) July 23, 2004
4