FFP MARKETING CO INC
10-K, 1999-04-12
CONVENIENCE STORES
Previous: PC CONNECTION INC, 10-K/A, 1999-04-12
Next: INNOTRAC CORP, DEF 14A, 1999-04-12



                                     UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C. 20549

                                     FORM 10-K

    |X|  Annual report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934

            For the fiscal year ended December 27, 1998, or

    |_|  Transition report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934

         For the transition period from ------------ to --------------

                           Commission File No. 1-13727


                           FFP MARKETING COMPANY, INC.
             (Exact name of registrant as specified in its charter)


              Texas                                     75-2735779
 (State or other jurisdiction of                    (I.R.S. employer
 incorporation or organization)                  identification number)

             2801 Glenda Avenue; Fort Worth, Texas 76117-4391 (Address
                of principal executive office, including zip code)

                                 817/838-4700
           (Registrant's telephone number, including area code)


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

      Title of Each Class            Name of Each Exchange on Which Registered
  Common Shares, par value $0.01          American Stock Exchange

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

                                    None


      Indicate by check mark whether the  registrant:  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X No

      Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

      The  aggregate  market  value  of  shares  held by  non-affiliates  of the
registrant at March 30, 1999, was $10,592,000. For purposes of this computation,
all  officers,  directors,  and  beneficial  owners of 10% or more of the common
shares of the registrant are deemed to be affiliates.  Such determination should
not be deemed an admission that such officers,  directors, and beneficial owners
are affiliates.

                             Common Shares 3,818,747

                    (Number of shares outstanding as of March 30, 1999)

<PAGE>

                                   INDEX

                                                                Page
Part I
   Item 1.  Business                                              1
   Item 2.  Properties                                           11
   Item 3.  Legal Proceedings                                    13
   Item 4.  Submission of Matters to a Vote of Security Holders  13

Part II
   Item 5.  Market for the Registrant's Stock and Related
              Security Holder Matters                            14
   Item 6.  Selected Financial and Operating Data                15
   Item 7.  Management's Discussion and Analysis of Financial
              Condition and Results of Operations                16
   Item 7A. Quantitative and Qualitative Disclosures About
              Market Risk                                        29
   Item 8.  Financial Statements and Supplementary Data          29
   Item 9.  Changes in and Disagreements with Accountants on
              Accounting and Financial Disclosure
                                                                 29
Part III
   Item 10. Directors and Executive Officers of the Registrant   30
   Item 11. Executive Compensation                               33
   Item 12. Security Ownership of Certain Beneficial Owners
              and Management                                     33
   Item 13. Certain Relationships and Related Transactions       33

Part IV
   Item 14. Exhibits, Financial Statements, Schedules and
              Reports on Form  8-K                               34
Signatures                                                       35

<PAGE>


                                     PART I

Item 1.  BUSINESS.

General Background

   FFP  Marketing  Company,  Inc.  (the  "Company"),   was  formed  as  a  Texas
corporation in connection with the December 1997  restructuring of FFP Partners,
L.P.  ("FFP  Partners"),  in  which  all  of  its  assets  and  businesses  were
transferred  to the Company,  except for the real estate used by FFP Partners in
its former retail operations. Unless the context requires otherwise,  references
in this report to "FFP  Marketing" or to the "Company" for periods or activities
prior  to  the  completion  of  the  December  1997  restructuring  include  the
activities of FFP Partners and their respective subsidiaries. Certain members of
the senior management of the Company hold similar management  positions with FFP
Partners.  As a result of the restructuring of FFP Partners,  the holders of its
limited partnership  interests received one share of common stock of the Company
for each  limited  partnership  unit  that  they  owned on  December  28,  1997,
resulting in each such person owning the same  economic  interest in the Company
as they had held in FFP Partners as of that date.

   The Company maintains its principal  executive offices at 2801 Glenda Avenue,
Fort Worth,  Texas 76117-4391;  its telephone number is (817) 838-4700;  and its
Internet web site is http://www.ffpmarketing.com.

Operating Segments

   The Company and its  subsidiaries  are  principally  engaged in two operating
segments: (i) the retail and wholesale sale of motor fuel, merchandise and other
ancillary products and services at over 400 convenience stores, truck stops, and
other gasoline  outlets  ("Retail and  Wholesale"),  and (ii) the operation of a
motor fuel terminal and processing facility ("Terminal  Operations").  {See Part
II, Item 7 for an analysis of operating results and other financial  information
for each of these segments.}

            Retail and Wholesale Segment

   Description of Operations.  The Company commenced operations in May 1987 upon
the  purchase of its initial  base of retail  outlets  from  companies  owned by
members of its  senior  management  and  conducts  its  operations  through  its
100%-owned  subsidiaries,  FFP Operating Partners,  L.P.; Direct Fuels, L.P; FFP
Financial  Services,  L.P.;  FFP  Money  Order  Company,  Inc.;  Practical  Tank
Management, Inc.; and FFP Transportation, L.L.C.

   Convenience Stores. The Company operated an average of 203 convenience stores
during  1998,  an  increase  of 81  stores,  or 66%,  over  the  average  of 122
convenience  stores  operated  during 1997.  The  Company's  convenience  stores
operate under several different trade names. The principal trade names are "Kwik
Pantry," "Nu-Way," "Economy Drive-Ins," and "Taylor Food Mart."

   The Company's  convenience  stores are open seven days a week, offer extended
hours (42 of the stores are open 24 hours a day,  the  remainder  generally  are
open  from 6:00 am to  midnight),  and  emphasize  convenience  to the  customer
through location,  merchandise  selection,  and service.  The convenience stores
sell  groceries,  tobacco  products,  take-out  foods and  beverages  (including
alcoholic  beverages  where local laws  permit),  dairy  products,  and non-food
merchandise  such as money orders,  telephone  calling cards,  lottery  tickets,
health and beauty aids, and magazines  and, at all but two of the stores,  motor
fuel. Food service in the convenience stores varies from pre-packaged sandwiches
and fountain drinks to full food-service delicatessens (at 62 stores), some with
limited in-store seating.

   Since  1993,  the  Company has owned  branded  fast food  outlets in selected
convenience  stores.  Ten of its convenience  stores had branded food outlets at
the  end of  1998,  including  small  "express"  franchises  of  Kentucky  Fried
Chicken(R),  Subway  Sandwiches(R),  Baskin Robbins(R),  and Blimpie's(R).  {See
Store Development; Products, Store Design and Operation.}

   At year end 1998, the Company owned and operated 198 convenience  stores. The
number of stores  operated at the end of 1998  represented  a net reduction of 9
stores  from the  number  operated  at the  prior  year end.  This net  decrease
resulted from the opening of one new convenience  store in 1998, the acquisition
of two convenience  stores from  independent  operators  previously  operated as
gasoline  outlets of the Company,  the sale of  merchandise  operations  at nine
convenience  stores to independent  operators and conversion to gasoline outlets
of the Company {see Store  Development},  and the temporary or permanent closing
of three convenience stores.

   The  convenience  stores  accounted  for 48% (36% in  1997) of the  Company's
consolidated  revenues in 1998.  The  percentage  of revenues  from  convenience
stores  increased  because  1998 was the first full year of  operation of the 94
additional  convenience  stores  purchased  by the  Company  in late  1997.  The
Company's  convenience  stores had average weekly per store merchandise sales of
$9,095  per store and motor  fuel sales of 10,281  gallons  per store.  In 1997,
their  average  weekly per store  sales were  $9,482 of  merchandise  and 11,409
gallons of fuel.

   Truck Stops.  At the end of 1998,  the Company  operated 11 truck stops,  the
same as 1997 year end.  The truck stops,  which  operate  principally  under the
trade name of "Drivers,"  are located on interstate  and other  highways and are
similar in their operations to the convenience stores,  although the merchandise
mix is directed  towards  truck drivers and the  traveling  public.  Five of the
truck  stops have full  service  restaurants.  The Company  operates  two of the
restaurants  and leases the other three to independent  operators.  Three of the
other truck stops offer  prepared-to-order  food service,  including two outlets
which have a combination  Kentucky Fried  Chicken/Taco Bell "express"  franchise
and one which has a Pizza Hut franchise within the store. One of the truck stops
does not  provide  food  service.  In 1998,  the truck  stops  (including  their
associated  restaurants and food service  facilities)  accounted for 11% (13% in
1997) of the Company's  consolidated  revenues,  with average  weekly per outlet
merchandise and food sales (including food service sales) of $17,210 ($17,704 in
1997) and fuel sales of 59,858 gallons (68,115 gallons in 1997).

   Motor  Fuel  Concessions  at  Independently  Operated  Outlets.  The  Company
operated the motor fuel  concession at 207  independently  operated  convenience
stores at year end 1998,  an increase  of two outlets  since the prior year end.
This  increase was the net result of the routine  opening and closing of certain
outlets  and the  addition  of  locations  due to the  sale  of the  merchandise
operations of convenience  stores,  referred to above.  Although the merchandise
sale portion of the convenience store operations were sold, the Company retained
the motor fuel  concession at these  locations.  The Company owns the motor fuel
inventory  and the fuel pumps and  underground  storage  tanks  located at these
independently operated convenience stores and provides the motor fuel supply for
them.  The  actual  sale of the motor  fuel to the  public is  conducted  by the
operator of the outlet pursuant to contracts that generally obligate the Company
to provide the motor fuel inventory,  the fuel storage and dispensing equipment,
and to maintain the fuel equipment while the store operator agrees to collection
and remittance  procedures.  The convenience  store operators are compensated by
commissions  based on profits and/or the volume of fuel sold. In those instances
where the operator  owns the real estate  underlying  his store,  the  contracts
generally  grant  the  Company  the  right  of first  refusal  to  purchase  the
operator's  convenience  store if it is offered for sale.  Many of the contracts
have renewal  options.  Based on past  experience,  the Company  believes that a
significant  number of those contracts which do not have renewal options will be
renegotiated  and  renewed  upon  expiration.  In  addition  to the  contractual
arrangement between the store operator and the Company,  many of these operators
either  lease or sublease  the store  building  and land from the Company or its
affiliates.

   During fiscal 1998, the self-service  gasoline outlets had average weekly per
outlet fuel sales of 8,867  gallons as compared to 8,505 gallons in fiscal 1997.
In 1998, the Company's  self-service  gasoline outlets accounted for 22% (28% in
1997) of the Company's consolidated revenues.

   Wholesale  Fuel Sales.  The Company sells motor fuel on a wholesale  basis to
smaller  independent  and regional  chains of fuel retailers and to end users of
fuels, such as contractors,  operators of vehicle fleets,  and public utilities.
The  Company  has also been  designated  a "jobber"  for Citgo,  Chevron,  Fina,
Conoco, Coastal, Diamond Shamrock, and Phillips 66. This designation enables the
Company to qualify independent fuel retailers to operate as a branded outlet for
the large oil company.  FFP Marketing then supplies motor fuel to such retailers
on a wholesale basis under contracts ranging from five to ten years. The Company
makes purchases to fill specific orders by its branded wholesale customers.

   Management  believes the  Company's  fuel  wholesale  activities  enhance its
relationships  with its fuel vendors by increasing  the volume of purchases from
such  vendors.  In  addition,  the  wholesale  activities  permit the Company to
develop relationships with independent operators of convenience stores that may,
at some future  time,  be  interested  in  entering  into an  agreement  for FFP
Marketing to take over the fuel  concession  at their  outlets.  {See Motor Fuel
Concessions at Independently Operated Outlets.} In 1998, the Company's wholesale
operations contributed 19% of consolidated revenues (23% in 1997).

   Market  Strategy.  The Company's  market  strategy  generally  emphasizes the
operation  and  development  of  existing  stores  and  retail  outlets in small
communities rather than metropolitan  markets. In general,  the Company believes
stores in  communities  with  populations  of 50,000 or less  experience  a more
favorable operating  environment,  primarily due to less competition from larger
national or regional chains and access to a higher quality and more stable labor
force. In addition,  land costs,  reflected in both new store  development costs
and acquisition  prices for existing  stores and retail  outlets,  are generally
lower in small communities.  As a result of these factors,  the Company believes
this market strategy enables it to achieve a higher average return on investment
than would be achieved by operating primarily in metropolitan markets.

   Store  Development.  In 1994 the  Company  began an  effort to  increase  the
productivity and operating  efficiency of its existing store base by identifying
non-core  convenience  stores  that could  contribute  more to its  earnings  if
operated by independent  operators  rather than by the Company.  Since then, the
Company has engaged in a program of selling the merchandise  operations at these
outlets to independent  operators.  Through the end of 1998 the Company has sold
the  merchandise  operations  at 54 locations.  Because of a different  overhead
structure,  independent  operators  are often  able to operate  the stores  less
expensively  than the Company  can.  These sales were  structured  such that the
Company  retained the leasehold  interest in the property and subleased the land
and  building to the  operator  for a five year period with a five year  renewal
option.  The  Company  also  entered  into an  agreement  to  operate  the  fuel
concession at these  locations.  {See Motor Fuel  Concessions  at  Independently
Operated  Outlets.}  Management  believes that the sales of these operations and
the resulting  combination of rents,  fuel profits,  and other ancillary  income
enhance  the  profitability  of these  outlets to the  Company.  The  Company is
continuing to pursue sales of the merchandise operation of additional stores.

   In addition to the sales of the merchandise operations at certain convenience
stores, discussed above, management continues to seek other ways to increase the
productivity of the Company's  present base of convenience  store and truck stop
outlets.  As a part of this  endeavor,  the Company has  installed  limited-menu
"express" outlets of national food franchises in some of the Company's  outlets.
The Company operates combination Kentucky Fried Chicken/Taco Bell outlets in two
truck  stops,  a Pizza Hut  Express  outlet in one truck  stop,  Kentucky  Fried
Chicken outlet in two convenience  stores, a Blimpie's Sandwich franchise in two
stores,  a Subway  Sandwich  franchise in one store,  a Baskin Robbins ice cream
franchise in one  convenience  store,  and regional fast food franchises in four
convenience  stores.  The  Company's  experience  with this type of food service
operation  indicates  that it  increases  store  traffic  because  it offers the
advantage of national and regional  name-brand  recognition and advertising.  In
addition,  the training and operational  programs of these franchisors provide a
consistent  and  high-quality  product to  customers.  Management  continues  to
evaluate its existing  operations  to  determine if it would be  appropriate  to
install  additional  outlets  of  this  type  in  other  locations.  It is  also
evaluating the relative merits of the various types of franchises.

   In addition to working to enhance the  performance  of its existing  outlets,
the Company also seeks  opportunities to acquire operating outlets at attractive
prices.  In December 1997, the Company  completed the purchase of 94 convenience
stores.  The stores  acquired are all located in states in which the Company had
operations  and  about  80% of them are in  Texas.  This  acquisition  has had a
positive impact on its earnings and cash flow by operating the additional stores
with  minimal  additional   overhead.   Although  additional  field  supervisory
personnel  have been added,  the  management,  purchasing and accounting for the
stores requires minimal additional administrative staff.

   In  addition,  in February  1999 the Company  acquired the  operations  of an
additional 23 convenience  stores plus two truck stops. All of these are located
in Texas.  Eleven of them are located in San Antonio,  Texas,  and the remainder
are in  smaller  towns in the State of Texas.  The  Company  believes  that this
acquisition  will also have a positive  impact on its future  earnings  and cash
flow  because it will be able to operate  the  additional  stores  with  minimal
additional overhead.  With limited additional field supervisory  personnel to be
added,  the  management,  purchasing  and accounting for the stores will require
minimal additional administrative staff.

   Opportunities to acquire additional convenience stores, truck stops and motor
fuel concessions are limited by competitive factors,  available  financing,  and
competing buyers.  The Company continues to pursue the acquisition of motor fuel
concessions  principally  by the  development  of  relationships  through normal
industry channels and through its fuel wholesaling operations.

   Products,  Store Design,  and  Operation.  The number and type of merchandise
items  stocked  in the  convenience  stores  varies  from one  store to  another
depending  upon the size and  location  of the  store  and the type of  products
desired by the customer base served by the store.  However, the stores generally
carry  national  or  regional  brand name  merchandise  of the type  customarily
carried  by  competing  convenience  stores.  Substantially  all  the  Company's
convenience  stores and truck stops offer fountain drinks and fast foods such as
hot dogs,  pre-packaged sandwiches and other foods. Sixty-one of the convenience
stores have  facilities  for daily  preparation  of fresh food catering to local
tastes,   including  fried  chicken  and  catfish,   tacos,  french  fries,  and
made-to-order  sandwiches.  Also, as discussed  above 10 convenience  stores and
three truck stops have small "express" outlets of national or regional fast-food
franchises.

   Senior  executives and other marketing and operations  personnel  continually
review  and  evaluate  products  and  services  for  possible  inclusion  in the
Company's  retail outlets.  Special emphasis is given to those goods or services
that carry a higher gross profit margin than the Company's overall average, will
increase  customer traffic within the stores,  or complement other items already
carried by the stores. The marketing teams, which include the Company's regional
managers,  in  conjunction  with the  Company's  vendors,  develop and implement
promotional  programs and incentives on selected items,  such as fountain drinks
and fast food items.  In  addition,  new products and services are reviewed on a
periodic basis to ensure a competitive product selection.  Due to the geographic
distribution of the Company's  stores and the variety of trade names under which
they are  operated,  the use of  advertising  is  limited to  location  signage,
point-of-sale promotional materials,  local newspaper and billboard advertising,
and locally distributed flyers.

   Over the last  several  years,  the Company has  increased  the number of its
outlets which are affiliated with a large oil company,  referred to as "branded"
outlets. In March 1999, the Company operated 384 branded outlets, as compared to
285 in 1997. By  comparison,  the Company  operated  only 65 branded  outlets in
1990. The Company's  outlets are branded Citgo (68% of those  branded),  Chevron
(10%), Fina (5%),  Conoco (6%),  Diamond Shamrock (4%), Texaco (6%), and Coastal
(1%).  Branded  locations  generally have higher fuel sales volumes (in gallons)
than  non-branded  outlets due to the advertising and promotional  activities of
the respective oil company and the acceptance of such oil company's  proprietary
credit cards. The increased  customer traffic  associated with higher fuel sales
tends to increase  merchandise sales volumes,  as well. The Company continues to
evaluate the  desirability of branding  additional  outlets.  In addition to the
Company  operated  convenience  stores,  truck stops,  and fuel  concessions  at
independently  operated  outlets that are branded,  the Company also serves as a
wholesale distributor to 200 otherwise unaffiliated branded retail outlets.

   Merchandise  Supply.  Based on  competitive  bids, the Company has selected a
single  company  as  the  primary  grocery  and  merchandise   supplier  to  its
convenience  stores and truck stops.  However,  some merchandise  items, such as
bakery goods, dairy products,  soft drinks, beer, and other perishable products,
are generally  purchased from local vendors and/or wholesale route  salespeople.
The  Company  believes  it  could  replace  any  of its  merchandise  suppliers,
including its primary merchandise  supplier,  with no significant adverse effect
on its operations.

   Motor Fuel Supply.  The Company purchases fuel for its branded retail outlets
and branded  wholesale  customers  from the respective oil company which branded
the outlet and for its unbranded outlets from large integrated oil companies and
independent  refineries.  Fuel  is  purchased  from  approximately  40  vendors.
Principal fuel suppliers in 1998 were Citgo Petroleum Corporation, Conoco, Inc.,
Koch Refining  Company,  L.P., and Chevron U.S.A.,  Inc.  Although the Company's
purchases  are  concentrated  in a few  vendors,  largely  due to the  number of
branded  outlets,  management  believes that the  competition for retail outlets
among oil  companies  is such that the  Company  could find  alternative  supply
sources if the need to do so arose.

   During recent years,  the Company has not  experienced  any  difficulties  in
obtaining   sufficient   quantities  of  motor  fuel  to  satisfy  retail  sales
requirements.  However,  unanticipated  national or  international  events could
result in a curtailment of motor fuel supplies to the Company, thereby adversely
affecting  motor fuel sales.  In  addition,  management  believes a  significant
portion of its merchandise  sales are to customers who also purchase motor fuel.
Accordingly,  reduced  availability of motor fuel could negatively  impact other
facets of the Company's operations, as well.

   Trademarks and Trade Names. The Company's  convenience stores and truck stops
are operated under a variety of trade names,  including "Kwik Pantry," "Nu-Way,"
"Economy,"  "Dynamic  Minute  Mart,"  "Taylor's  Food  Stores,"  "Drivers,"  and
"Drivers  Diner."  New  outlets  generally  use the trade name of the  Company's
stores  predominant in the geographic  area where the new store is located.  The
Company sells money orders in its outlets, and through agents, under the service
mark  "Financial  Express  Money Order  Company."  The money orders are produced
using a computer controlled laser printing system developed by the Company. This
system is also marketed to third parties under the name of "Lazer Wizard."

   Eight of the Company's truck stops operate under the trade name of "Drivers".
The three other truck stops use the same trade name as the Company's convenience
stores in the area in which they are located.

   The  Company has  registered  the names "Kwik  Pantry,"  "Drivers,"  "Drivers
Diner,"  "Financial  Express Money Order Company," and "Lazer Wizard" as service
marks or trademarks under federal law.

            Terminal Operations Segment

   Terminal Operations.  The Company's Terminal Operations are relatively new in
comparison  to its Retail and  Wholesale  segment.  In June  1997,  the  Company
completed the renovation of a bulk storage terminal and fuel processing facility
located in Euless,  Texas,  that it had purchased in 1996. Thus far, the Company
has engaged in two  activities at its terminal  facility:  providing  motor fuel
terminalling services (storage and delivery services) for other wholesalers, and
processing  transmix,  a commingled product of refined gasoline and diesel, into
their component parts for sale. Those sales can be made to retailers  (including
third  parties and  intercompany  sales to the  Company's  Retail and  Wholesale
segment) and end users. This Company also owns approximately 20 acres of land at
this  industrial,   metropolitan  location,  which  is  available  for  possible
expansion.

   The terminal  facility has gasoline storage capacity for 9,879,000 gallons of
motor fuel. The facility's  capacity for processing  commingled  fuel product is
approximately  63,000 gallons per day. To date, the Company has operated neither
of these  activities at near their respective  capacity of operation.  The motor
fuel  obtained  by  separating  commingled  products  is used by the  Company to
satisfy a portion of the fuel  supply  needs for its own retail  outlets and its
wholesale  customers.  Thus far, the majority of the Company's  revenues derived
from the  terminal  have been  intercompany  sales to its Retail  and  Wholesale
segment.

   In addition to the storage of motor fuels and the  processing  of  commingled
fuel  products,  the  Company  is  presently  making  plans to begin an  ethanol
blending process at the terminal in 1999.

Competition

   The  businesses in which the Company  operates are highly  competitive.  Most
convenience  stores and an increasing  number of traditional  grocery stores and
large  discount  stores in the  Company's  market  areas  sell  motor  fuel.  In
addition,  merchandise similar or identical to that sold by the Company's stores
is generally available to competitors. In addition to independently operated and
national and regional  chains of convenience  stores,  the Company also competes
with  local  and  national  chains  of  supermarkets,   drug  stores,  fast-food
operations,  and motor fuel  retailers.  Major oil companies are also becoming a
significant  factor in the  convenience  store industry as they convert  outlets
that previously sold only motor fuel to convenience stores;  however,  major oil
company  stores often carry a more limited  selection of  merchandise  than that
carried by the Company's outlets and operate  principally in metropolitan areas,
where the Company has few outlets.  Some of the Company's competitors have large
sales volumes,  benefit from national or regional advertising,  and have greater
financial resources than the Company.

   The Company believes that each of its retail outlets generally  competes with
other  retailers  that are within a radius of one to two miles of its  locations
and that such competition is based on accessibility, the variety of products and
services  offered,  extended  hours of operation,  price,  and prompt  check-out
service.

   The Company's  wholesale fuel operation is also very competitive.  Management
believes  this  business  is highly  price  sensitive,  although  the ability to
compete is also dependent upon providing  quality products and reliable delivery
schedules.  The Company's  wholesale fuel operation  competes for customers with
large  integrated  oil companies  and smaller,  independent  refiners,  and fuel
jobbers,  some of which  have  greater  financial  resources  than the  Company.
Management  believes it can compete  effectively in this business because of the
Company's  purchasing   economies,   numerous  supply  sources,   including  the
commingled  fuel processed at its fuel processing  plant,  and the reluctance of
many larger suppliers to sell to smaller customers.

Employees

   At March 15, 1999,  the Company  employed 1,839 people  (including  part-time
employees).  There are no collective  bargaining  agreements between the Company
and  any of  its  employees,  and  management  believes  the  relationship  with
employees of the Company is good.

Insurance

   The Company carries workers' compensation insurance in all states in which it
operates.

   The Company  maintains  liability  coverages  for its vehicles  which meet or
exceed  state  requirements  but it does not carry  automobile  physical  damage
insurance. Insurance covering physical damage of properties owned by the Company
is  generally  carried  only for  selected  properties.  The  Company  maintains
property  damage  coverage on leased  properties as required by the terms of the
leases thereon and maintains  property damage coverage on other properties as it
deems appropriate.

   The Company maintains general liability insurance with limits and deductibles
management  believes prudent in light of the exposure of the Company to loss and
the cost of the insurance.  The Company does not maintain any insurance covering
losses  due  to  environmental  contamination.   {See  Government  Regulation  -
Environmental Regulation.}

   The Company  monitors  the  insurance  markets  and  modifies  its  insurance
coverages  from  time-to-time,  both  adding  and  eliminating  coverage,  as it
believes  appropriate at such time in light of changes in the Company's exposure
to loss and the cost of insurance against such losses.

Government Regulation

   Alcoholic  Beverage  Licenses.  The Company's  retail  outlets sell alcoholic
beverages in areas where such sales are legally permitted. The sale of alcoholic
beverages is generally  regulated by state and local laws which grant to various
agencies  the  authority  to approve,  revoke,  or suspend  permits and licenses
relating to the sale of such beverages.  In most states, the regulatory agencies
have  wide-ranging  discretion  to  determine  if a  licensee  or  applicant  is
qualified to be licensed. The State of Texas requires that licenses for the sale
of  alcoholic  beverages be held,  directly or  indirectly,  only by  individual
residents of Texas or by companies  controlled by such persons.  Therefore,  the
Company has an agreement with a corporation  controlled by John H. Harvison, its
Chairman and Chief  Executive  Officer,  which permits that  corporation to sell
alcoholic beverages in the Company's Texas outlets where such sales are legal.

   In many states, sellers of alcoholic beverages have been held responsible for
damages  caused by persons who purchased  alcoholic  beverages from them and who
were at the time of the purchase, or subsequently became, intoxicated.  Although
the Company's  retail  operations have adopted  procedures which are designed to
minimize such  liability,  the potential  exposure to the Company as a seller of
alcoholic  beverages is substantial.  The Company's present liability  insurance
provides  coverage,  within its limits and subject to its deductibles,  for this
type of liability.

   Environmental  Regulation.  The Company is subject to various federal, state,
and local environmental,  health, and safety laws and regulations. Such laws and
regulation  affect both of the  Company's  operating  segments.  In  particular,
federal   regulations  issued  in  1988  regarding   underground  storage  tanks
established requirements for, among other things,  underground storage tank leak
detection  systems,  upgrading  of  underground  tanks with respect to corrosion
resistance,  corrective  actions in the event of leaks, and the demonstration of
financial  responsibility to undertake  corrective  actions and compensate third
parties for damages in the event of leaks.  Certain of these  requirements  were
effective immediately, and others were phased in over a 10 year period. However,
all underground  storage tanks were required to comply with all  requirements by
December 22, 1998. The Company implemented a plan several years ago to bring all
of its existing  underground storage tanks and related equipment into compliance
with these laws and regulations and successfully reached that deadline.

   All states in which the Company has  underground  storage  tanks  established
trust funds in prior  years for the  sharing,  recovering,  and  reimbursing  of
certain  cleanup  costs and  liabilities  incurred  as a result of leaks in such
tanks. Those trust funds,  which essentially  provide insurance coverage for the
cleanup of environmental damages caused by an underground storage tank leak, are
funded by a tax on  underground  storage tanks or the levy of a "loading fee" or
other tax on the wholesale purchase of motor fuels within each respective state.
The coverages afforded by each state vary but generally provide up to $1,000,000
for the cleanup of  environmental  contamination  and most provide  coverage for
third-party  liability,  as well.  Some of the funds  require the Company to pay
deductibles up to $25,000 per occurrence.

   Although the benefits afforded the Company as a result of the trust funds are
substantial, the Company may not be able to recover through higher retail prices
the costs  associated  with the fees and taxes which fund the trusts.  Effective
December 22, 1998, this trust arrangement terminated with respect to future, but
not  past,  environmental  costs.   Accordingly,   the  Company's  environmental
liabilities could increase in the future.

   Management  believes  the Company  complies  in all  material  respects  with
existing  environmental  laws and  regulations and is not currently aware of any
material  capital  expenditures,  other than as  discussed  above,  that will be
required to further comply with such existing laws and regulations. However, new
laws and  regulations  could be adopted which could require the Company to incur
significant additional costs.

Forward-Looking Statements

   This Annual Report on Form 10-K and the Proxy Statement,  incorporated herein
by  reference,  contain  certain  "forward  looking"  statements as such term is
defined  in the U.S.  Private  Securities  Litigation  Reform  Act of 1995,  and
information  relating to the Company and its subsidiaries  that are based on the
beliefs  of  management  and  assumptions  made  by  and  information  currently
available to management. The Company is relying upon the "safe harbor" contained
in Section 27A of such act in making such forward looking statements. Statements
that should generally be considered forward-looking include, but are not limited
to, those that contain the words  "estimate,"  "anticipate,"  "in the opinion of
management,", "expects", "believes," and similar phrases. Among the factors that
could cause actual results to differ materially from the statements made are the
following:  general  business  conditions  in the  local  markets  served by the
Company's  convenience  stores,  truck stops, and other retail outlets,  and its
wholesale fuel markets;  the weather in the local markets served by the Company;
competitive  factors  such as changes  in the  locations,  merchandise  offered,
pricing, and other aspects of competitors' operations; increases in cost of fuel
and merchandise sold or reductions in the gross profit realized from such sales;
available  product for processing and processing  efficiencies  at the Company's
fuel terminal;  expense pressures relating to operating costs,  including labor,
repair and maintenance, and supplies; unexpected outcome of litigation;  adverse
liquidity  situations;   unanticipated  general  and  administrative   expenses,
including  employee,  taxes,  insurance,  expansion  and  financing  costs;  and
unexpected liabilities.

   Should one or more of these risks or uncertainties materialize, or should any
underlying  assumptions  prove  incorrect,  actual  results or outcomes may vary
materially from those  described  herein as  anticipated,  believed,  estimated,
expected, or intended.

<PAGE>

Item 2. PROPERTIES.

   The Company  currently leases all but one of the real estate  properties used
in its retail operations. The following table summarizes the ownership status of
individual properties as of March 31, 1999:

                                         Leased     
                                         from       
                            Leased     Affiliates  Leased
                             from          of        from
                              FFP        Harvison  Unrelated     Total
                            Partners     Family    Parties 

                                 Number of Locations
Convenience Stores
     Land                     53           51         114         218
     Buildings               104            3         111         218

Truck Stops
     Land                      4            8           1          13
     Buildings                 9            3           1          13

Third party
gasoline outlets
     Land                     19          106          76         201
     Buildings                68           57          76         201

Total
     Land                     76          165         191         432
     Buildings               181           63         188         432

   The  properties in the above table  include  locations at the end of 1998, as
adjusted by the acquisition or disposition of properties through March 31, 1999.

   Geographical Location of Retail Stores. The table below sets forth the states
in which the Company's  convenience  store,  third party gasoline  outlets,  and
truck stops are located as of December 27, 1998.

                                     Gas  
                       Convenience Stores   Truck  
                          Stores  Outlets   Stops   Total   Percent

Texas                      141      165        7      313     75%
Oklahoma                     1       24        1       26      6%
Louisiana                   18        3        0       21      5%
Missouri                    18        1        0       19      5%
Kansas                       6        6        0       12      3%
Mississippi                  6        1        0        7      2%
Kentucky                     3        1        1        5      1%
New Mexico                   1        1        2        4      1%
Arkansas                     1        3        0        4      1%
Tennessee                    3        1        0        4      1%
Nebraska                     0        1        0        1      0%
Totals                     198      207       11      416    100%

   Leases  of Land and  Buildings.  On 66 retail  sites at the end of 1998,  the
Company  was  leasing  land and  buildings  for  certain  retail  sites from FFP
Partners  pursuant to lease agreements whose term is currently  scheduled to end
in December 2002, plus two five-year renewal options at the sole election of the
Company.  Upon each  renewal,  the rent will be adjusted by the  increase in the
consumer  price  index  since  January  1,  1998  (the  date the  leases  became
effective). The leases on these properties were entered into in conjunction with
the  restructuring  of FFP Partners that was completed in December 1997 in which
the non-real  estate assets and  businesses of FFP Partners were  transferred to
the Company while the real estate used in the retail  operations was retained by
FFP  Partners.  The lease  rates for the  locations  were  established  based on
knowledge of the  properties  by the  management of FFP Partners and the Company
and  their  general  experience  in  acting as lessor  and  lessee  for  similar
properties.   The  Company's  management  believes  that  the  lease  rates  are
comparable to leases that could be entered into with  unrelated  third  parties.
The Company and FFP Partners did not engage any third party advisors or refer to
any  third  party   surveys  or   analyses  of  rental   rates  in  making  this
determination.

   Leases of Buildings  Only. On 102 other retail sites at the end of 1998,  the
Company was leasing only the  buildings  from FFP Partners  which are located on
lands leased from affiliates of the Harvison Family, or from unrelated  parties,
pursuant  to  lease  agreements  whose  terms  are  currently  scheduled  to end
concurrently  with  underlying  ground  leases now scheduled to terminate on May
2002,  plus one  five-year  option at the sole election of the Company until May
2007. The monthly rent upon each renewal will be adjusted by the increase in the
consumer price index since the original date of the leases.  The building leases
on these properties were entered into in conjunction  with the  restructuring of
FFP  Partners  discussed  above,  and the lease  rates on these  locations  were
established  in the same manner as  described  above for the real estate  leased
from FFP Partners.  The affiliates of the Harvison  Family have indicated  their
intention not to extend the ground leases beyond May 2007 but instead will lease
the land and building for those sites  directly to the Company  under new leases
beginning May 2007 at increased  rates  considered  equal to market  rates.  The
Company and the  affiliates  of the Harvison  Family do not intend to engage any
third party  advisors or refer to any third party  surveys or analyses of rental
rates in  negotiating  the new lease.  The new lease rates  starting in May 2007
will be  established  based on knowledge of the  properties by the management of
the Company and the  affiliates  of the Harvison  Family based on their  general
experience in acting as lessor and lessee for similar properties.

   The Company's  leases from affiliates of the Harvison Family generally expire
in May 2002 and provide  for one or two  five-year  renewal  periods at the sole
option of the  Company.  The monthly  rent upon each renewal will be adjusted by
the increase in the consumer  price index since the original date of the leases.
Management  believes the terms and conditions of these leases are more favorable
to the Company than could have been obtained from unrelated  third parties.  The
Company  did not engage any third  party  advisors  or refer to any third  party
surveys or analyses of rental rates in making this determination.

   Other  Properties.  The Company  also owns a 33 acre tract of land in Euless,
Texas, which is the site of its fuel terminal and fuel processing plant.

   The executive offices of the Company are located at 2801 Glenda Avenue,  Fort
Worth, Texas, where it occupies approximately 15,000 square feet of office space
leased from three affiliates of the Harvison Family.


Item 3.  LEGAL PROCEEDINGS.

   The Company is  periodically  involved in routine  litigation  arising in the
ordinary course of its businesses,  particularly  personal injury and employment
related claims.  Management presently believes none of the pending or threatened
litigation of this nature is material to the Company.


Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

   No matters were submitted to a vote of stockholders during 1998.

<PAGE>

                                     PART II


Item 5.  MARKET FOR THE REGISTRANT'S UNITS AND RELATED SECURITY HOLDER MATTERS.

   The  Company's  common  stock is listed  for  trading on the  American  Stock
Exchange  ("AMEX") under the trading  symbol "FMM".  The shares began trading on
the AMEX on a "when  issued"  basis on December 29, 1997,  the day following the
completion of the  restructuring of FFP Partners {see Item 1. Business - General
Background} and commenced trading  separately on January 14, 1998. The following
table sets forth the high and low last sales prices per share for the  Company's
common stock, as reported by AMEX for each quarter that the Company's common has
traded:

                                                     High        Low
1999
    First Quarter                                  6 15/16      4 3/4

1998
    First Quarter                                    4 3/4      2 1/2
    Second Quarter                                   8 3/4      4 9/16
    Third Quarter                                   8 9/16      4 1/8
    Fourth Quarter                                   6 1/2      3 7/8

   On March 30, 1999,  the last  reported  sales price of the  Company's  common
stock was $4.75 per share. On such date,  there were 158 stockholders of record.
{See Item 12. Security Ownership of Certain Beneficial Owners and Management.}

   The Company may also issue preferred  shares from time to time in one or more
series as authorized by its Board of Directors. There are currently no preferred
shares issued.

   The Board of Directors has not established a dividend policy,  but management
does not anticipate  that dividends will be paid on the Company's  common shares
in the foreseeable  future. The amount of any dividends that the Company may pay
is subject to limitations in its loan  agreements  with various  lenders,  which
generally  prohibit  the payment of dividends in an amount which would cause the
Company to be unable to meet its financial covenants to such lenders.


<PAGE>

ITEM 6.  SELECTED FINANCIAL AND OPERATING DATA.

                                   1998     1997      1996      1995      1994
Financial Data (in thousands,
except per unit data):
Revenues and Margins -
    Motor fuel sales            $311,526  $311,49  $321,814  $296,887  $275,278
    Motor fuel margin             26,916   21,702    20,672    22,813    22,332
    Merchandise sales             94,629   61,652    60,579    65,512    72,827
    Merchandise margin            29,447   18,739    17,821    19,187    20,169
    Miscellaneous revenues         9,719    6,267     7,759     7,646     7,408
    Total revenues               415,874  379,414   390,152   370,045   355,513
    Total margin                  66,082   46,708    46,252    49,646    49,909
Direct store expenses             44,154   28,241    27,062    28,496    29,553
General and administrative        15,831   12,113    11,506    11,795    11,056
expenses
Depreciation and amortization      5,636    5,488     3,951     3,769     4,352
Total operating expenses          65,621   45,842    42,519    44,060    44,961
Operating income                     461      866     3,733     5,586     4,948
Interest expense, net              1,168    1,642     1,246     1,176     1,173
Income/(loss) before taxes
       /other items                 (707)    (776)    2,487     4,410     3,775
  Income tax expense/(benefit)      (244)    (892)    2,646       500       244
  Gain on extinguishment of debt       0        0         0         0       200
Net income/(loss)                  $(463)    $116     $(159)   $3,910    $3,731

Income/(loss) per share -
  Basic                            (0.12)    0.03     (0.04)     1.06      0.96
  Diluted                          (0.12)    0.03     (0.04)     1.02      0.95
Distributions declared per Unit   $0.000   $0.000    $0.415    $0.870    $0.370
Total assets                     $97,040  $75,330   $78,599   $69,332   $67,978
Long-term obligations             20,380   24,575     9,418     7,100     9,527
Operating Data:
Gallons of motor fuel sold (in thousands)
  Retail                         237,629  199,310   197,687   193,233   196,246
  Wholesale                       96,710   83,296    90,704    95,473    81,289
Fuel margin per gallon (in cents)
  Retail                            10.6      9.8       9.3      10.9      10.1
  Wholesale                          2.0      2.5       1.9       1.7       1.8
Average weekly merchandise sales (per store)
  Convenience stores              $9,095   $9,482    $9,454    $9,560    $9,901
  Truck stops                     17,210   17,704    17,192    17,506    18,160
Merchandise margin                 31.1%    30.4%     29.4%     29.3%     27.7%
Number of locations at year end
  Convenience stores                 198      207       117       127       127
  Truck stops                         11       11        10        10        10
  Fuel concessions at
    independent outlets              207      205       206       194       185


<PAGE>

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
     RESULTS OF OPERATIONS.

General

   This discussion should be read in conjunction with the selected financial and
operating data, the description of the Company's  business  operations,  and the
financial statements and related notes included elsewhere in this annual report.
Some of the matters  discussed  in this annual  report  contain  forward-looking
statements  regarding the Company's future business which are subject to certain
risks and  uncertainties,  including  competitive  pressures,  adverse  economic
conditions and government  regulations.  These issues, and other factors,  which
may be identified from time to time in the Company's reports filed with the SEC,
could cause  actual  results to differ  materially  from those  indicated in the
forward-looking statements.

   In a restructuring  completed on December 28, 1997, the Company  acquired all
of the assets and businesses formerly held by FFP Partners, except that the real
estate used in its retail operations was retained by FFP Partners.  FFP Partners
also retained certain liabilities, principally bank debt and debt secured by the
retained real estate.  All other liabilities  (including trade accounts payable,
money orders payable, accrued expenses, deferred income taxes, obligations under
capital leases and other debt secured by various  equipment) were transferred to
the Company.

   The  businesses   transferred  to  the  Company   include  the  operation  of
convenience  stores,  truck stops,  and  self-service  motor fuel concessions at
independently  operated convenience stores,  motor fuel wholesaling  activities,
the sale of money orders  through the outlets  operated by the Company and third
party  agents,  and  the  operation  of a motor  fuel  terminal  and  processing
facility.  The real estate retained by FFP Partners is leased to the Company for
use in the conduct of its retail convenience store and motor fuel operations.

   The selected  financial data that  accompanies  this discussion  reflects the
historical  operations  of FFP  Partners  to  which  the  Company  succeeded  in
connection with the aforementioned  restructuring.  However,  the financial data
for  years  prior  to 1998 is not  comparable  to prior  years in the  following
respects:  rental expense is included in 1998,  but not in prior years,  for the
leasing  of the  real  properties  retained  by  FFP  Partners  in the  December
restructuring;  depreciation  expense  related  to such real  properties  is not
included for 1998 (nor will it be incurred in future years), but is included for
prior  years;  and  interest  income  received  by the  Company  from  its  note
receivable from FFP Partners is included in 1998 but not in years prior to 1998.

   Also  in  December  1997,  the  Company  initially  acquired  107  additional
convenience  stores.  Ten of the stores acquired were sold to an unrelated party
concurrently with the closing of the purchase,  and three other stores were sold
to another unrelated party shortly thereafter,  resulting in a net increase from
these  transactions of 94 stores.  The purchase of the stores was completed on a
store-by-store basis throughout December; therefore, their operations had little
impact on 1997 results.  The results from  operations from these 94 stores had a
positive  impact on  results  in 1998 and are  expected  to  continue  to have a
similar impact in future years.

   The Company reports its results of operations  using a fiscal year which ends
on the last  Sunday in  December.  Most  fiscal  years  have 52 weeks,  but some
consist of 53 weeks. Fiscal years 1998, 1997, 1996, and 1994 were 52-week years,
while fiscal year 1995 was a 53-week year.  This  variation in time periods most
affects  revenues  (and  related  costs of sales)  and  salary  costs,  as other
expenses (such as rent and utilities) are usually recorded on a "monthly" basis.
However,  differences  in the  number  of  weeks  in a  fiscal  year  should  be
considered in reviewing the financial data.

Business Segments

   The Company and its  subsidiaries  conduct  business in two primary  business
segments: (i) the operation of retail convenience stores, truck stops, and motor
fuel  concessions at independently  operated  convenience  stores,  money orders
sales through Company stores and third party agents, underground tank monitoring
and testing,  and motor fuel  wholesaling  activities (the "Retail and Wholesale
Operations"),  and (ii) the  operation of a motor fuel  terminal and  processing
facility (the "Terminal Operations"). Each of these business segments is subject
to  differing  opportunities  and  challenges.  The  following  table sets forth
certain  information about each segment's  financial  information in 1998, 1997,
and 1996:

                                 Retail and   Terminal
                                 Wholesale  Operations Eliminations Consolidated
                                               (In thousands)
1998
Revenues from external sources    $414,625      $1,249         $0      $415,874
Revenues from other segment              0       3,602     (3,602)            0
Depreciation and amortization        5,125         511          0         5,636
Interest income                      1,406           0       (713)          693
Interest expense                     1,861         713       (713)        1,861
Income/(loss) before income taxes    1,301      (2,008)         0          (707)
Total assets                        89,739       7,301          0        97,040
Capital expenditures                 6,605         182          0         6,787

1997
Revenues from external sources    $379,064        $350         $0      $379,414
Revenues from other segment              0       2,174     (2,174)            0
Depreciation and amortization        5,194         294          0         5,488
Interest income                        427           0       (391)           36
Interest expense                     1,678         391       (391)        1,678
Income/(loss) before income taxes       42        (818)         0          (776)
Total assets                        67,844       7,486          0        75,330
Capital expenditures                14,247       3,163          0        17,410

1996
Revenues from external sources    $390,152          $0         $0      $390,152
Revenues from other segment              0           0          0             0
Depreciation and amortization        3,951           0          0         3,951
Interest income                         52          80       (132)            0
Interest expense                     1,326          52       (132)        1,246
Income/(loss) before income taxes    2,553         (66)         0         2,487
Total assets                        75,104       3,495          0        78,599
Capital expenditures                 6,023       3,494          0         9,517


   The Company  plans to expand its Retail and  Wholesale  Operations in 1999 by
seeking the acquisition of additional convenience stores if acceptable terms and
properties can be found. One such acquisition has already been made. In February
1999, the Company  acquired the operations of 23 additional  convenience  stores
and two  additional  truck  stops.  Eleven of these  stores  are  located in San
Antonio,  Texas,  and the remainder are located in smaller towns  throughout the
State of Texas.  Eleven of the 25 stores  are third  party  leasehold  locations
where the Company  purchased  the existing  leasehold  interest.  The  Company's
purchase of those  leasehold  interests  was financed  with a third party lender
consisting of four fully  amortizing loans in the aggregate  original  principal
amount of  $1,012,000,  maturity  dates ranging from 86 to 180 months,  interest
accruing at 9.275% per annum,  and aggregate  payments of principal and interest
of $13,000 per month. Real estate at 14 stores was purchased by FFP Partners and
immediately  leased to the Company under 20-year  leases.  The Company's  rental
payments under those leases equal $99,000 per month. The Company  guaranteed the
acquisition  indebtedness  of FFP  Partners of  $9,550,000,  which  amount is no
greater than the Company's  aggregate  rental  payments to FFP Partners over the
initial 15-year period of the leases.  The Company expects that its operation of
these additional 25 stores will provide funds to repay its acquisition financing
and also enhance its cash flows from operations,  but future results are subject
to risks and are not assured.

   The Company plans to expand its  activities  in 1999 in  connection  with its
Terminal  Operations with the commencement of an ethanol blending process at the
terminal.  Although  management  believes that this new ethanol blending will be
profitable,  it is a new  processing  procedure at the  terminal  and  therefore
subject to economic risks; accordingly, future results are not assured.

1998 Compared with 1997

   The Company  incurred a net loss of $463,000 in 1998,  compared to net income
of  $116,000 in 1997.  The major  reasons  for this  decline are the  following:
additional  bad debt losses of  $1,500,000  were incurred in 1998 in money order
operations (a substantial  portion of which the Company is currently  seeking to
recover);  rent  expense of  $2,628,000  was paid in 1998 to FFP Partners in the
leasing of real property for certain of the Company's retail sites,  compared to
none in 1997,  which was partially  offset by an increase in interest  income of
$693,000 and a decrease in  depreciation of $1,203,000;  the Company's  Terminal
Operations  segment  incurred a loss before  income taxes of $2,008,000 in 1998,
compared to a 1997 segment  loss of $818,000;  and an income tax benefit of only
$244,000  was  recorded in 1998  compared  to an $892,000  income tax benefit in
1997.

   The Company's 1998 total revenues increased to $415,874,000,  a 9.6% increase
over 1997 total revenues of $379,414,000.  This increase resulted primarily from
a  $32,977,000  (53.5%)  increase  in  merchandise  sales,  which was  primarily
attributable  to  merchandise  sales at the  additional  94 stores  acquired  in
December 1997.

   Retail motor fuel sales increased by 38,319,000  gallons (19.2%) in 1998 over
1997 due to sales from the additional 94 convenience stores acquired in December
1997. In addition,  wholesale fuel sales increased by 13,414,000 gallons (16.1%)
over the prior year. Total motor fuel sales, in dollars, were flat in 1998, when
compared to 1997, because motor fuel sales prices were lower in 1998 as compared
to 1997. The Company sold more motor fuel volume in 1998, which offset the price
decline. In addition, the Company's margin on such sales increased by $5,214,000
(24.0%) over 1997 levels. Retail fuel gross profit increased in absolute and per
gallon terms.  Retail  margins  showed a 0.8 cent per gallon (8.2%)  increase in
1998 over 1997 and was  principally  attributable to higher margins in the areas
served by the  additional 94 stores  acquired by the Company in December 1997. A
0.5 cent per gallon (20.0%) decline in wholesale margins resulted primarily from
competitive  pricing  pressure  from other  wholesalers  in the Texas  wholesale
markets served by the Company.

   Merchandise  sales improved from  $61,652,000 in 1997 to $94,629,000 in 1998.
This large increase  resulted  principally  from an increase of 81 stores in the
average number of convenience  stores in 1998, a 66.0% increase over 1997, which
was partially offset by a 4.0% decline in the average weekly  merchandise  sales
to $9,095 per convenience  store.  Major categories of merchandise sales in 1998
were grocery sales ($49,022,000),  deli and restaurant sales ($7,445,000),  soft
drink sales  ($6,443,000),  beer and wine sales  ($8,305,000),  cigarette  sales
($21,175,000),  fast food sales  ($1,968,000),  and money  order  equipment  and
supplies ($271,000).

   The Company's  gross profit on  merchandise  sales  increased by  $10,708,000
(57.1%) in 1998. This increase came from two sources: the additional merchandise
gross profit realized from the stores acquired in December 1997, and an increase
in gross  margin on  merchandise  sales to 31.1% in 1998,  compared  to 30.4% in
1997.  This  increase  in  merchandise  margins  follows  a  five-year  trend of
increasing merchandise margins. For example,  merchandise margins have increased
from  27.7%  in 1994 to 31.1% in 1998,  representing  a 12.3%  overall  increase
during that five-year period.

   Miscellaneous  revenues  increased   significantly  to  $9,719,000  in  1998,
representing  a  $3,452,000  (55.1%)  increase  in 1998  as  compared  to  1997,
primarily  due to the greater  number of stores in operation  for the full year.
Miscellaneous  revenues is one area of operations that the Company emphasizes in
its efforts to improve profitability. Categories of miscellaneous income include
money order fees,  lottery  ticket  revenue,  pay phone and calling card income,
automated  teller  machine  income,  gasoline  excise tax handling  fees,  check
cashing fees,  game machine  income,  gain or loss on property  sales,  interest
income, scale charges and copier income.

   Direct store expenses (those costs directly  attributable to the operation of
retail outlets, such as salaries and other personnel costs, supplies, utilities,
rent,  property taxes,  repairs and  maintenance,  and  commissions  paid to the
operators of the  self-service  motor fuel  outlets)  increased  by  $15,913,000
(56.3%) in 1998,  compared to direct store  expenses in 1997.  This increase was
primarily  attributable  to the 94 stores  acquired  during  December  1997. The
remaining  increase in these  expenses was primarily  attributable  to increased
wage costs,  related to the federally  mandated minimum wage increase which took
effect on  September  1, 1997.  Since the  December  1997  restructuring  of FFP
Partners,  all of the real estate used in the Company's  retail  operations  was
retained by FFP  Partners and is now leased to the  Company.  As a result,  rent
expense increased by $2,628,000 in 1998.

   General and administrative expenses increased $3,718,000 (30.7%) in 1998 over
1997.  Of this  amount,  $1,500,000  resulted  from  increased  bad debt expense
arising out of the money order  operations,  a substantial  portion of which the
Company is currently seeking to recover. In addition,  a full year of costs were
incurred in 1998 for wages and initial  operating  costs at the  Company's  fuel
terminal and processing  facility opened in mid-1997,  and for field supervisory
personnel added in December 1997 to manage the 94 additional  stores acquired in
late 1997.

   Depreciation and amortization  expenses  increased by $148,000 (2.7%) in 1998
reflecting the impact of increased charges related to the Company's  significant
capital expenditures in the last three years, primarily related to the upgrading
of the Company's underground storage tanks to meet 1998 environmental regulatory
requirements,  the  start  of  operations  at the  Company's  fuel  terminal  in
mid-1997, and depreciation of equipment acquired in the late-1997 acquisition of
94 convenience  stores.  Offsetting the foregoing was a decline in  depreciation
expense of  $1,203,000  attributable  to  buildings  that were  retained  by FFP
Partners in the December 1997 restructuring.

   A $474,000  (28.9%)  decrease in net interest expense in 1998, as compared to
1997,  was the result of lower  interest  rates  during  1998 and the receipt of
interest  income of  $693,000  from FFP  Partners  in the  second  half of 1998.
Partially  offsetting that reduction in interest expense was additional interest
incurred as a result of increased  borrowings to fund the Company's financing of
its December  1997  purchase of 94  convenience  stores,  investment in its fuel
terminal  and  processing  facility,  and  purchase of  equipment to upgrade its
underground storage tanks to meet environmental  standards that became effective
in December 1998.

   As a  partnership,  the Company  paid no federal or state income tax prior to
the December 1997  restructuring of FFP Partners.  Rather, the income or loss of
the Company was  allocated  to its  partners to be included in their  respective
income  tax  returns.  Because  the  Company  expected  to become  taxable  as a
corporation beginning in 1998, applicable accounting  pronouncements required it
to  record a tax  liability  for  those  taxes it would  have to pay on items of
income and expense  recognized for financial  reporting purposes before 1998 but
which would be  recognized  for tax  reporting  purposes in 1998 or later years.
Accordingly,  the  Company  provided  for these  deferred  tax  expenses  in its
consolidated  statements  of  operations,  while the  current tax benefit of the
deferral of the recognition of income, or the acceleration of expenses,  for tax
purposes was allocated the Company's partners.  The primary items giving rise to
differences  between  financial and tax reporting  were  differences  in the tax
bases and depreciation methods of the Company's fixed assets.

   In 1996, the Company was able to  substantially  shorten the lives over which
certain  buildings  used  in its  retail  operations  were  depreciated  for tax
purposes.  The benefit of this additional tax  depreciation was allocated to the
Company's  partners  while the  Company was  required  to record a deferred  tax
expense related to it. In connection with the December 1997 restructuring of FFP
Partners,  the ownership of the depreciable  real property that gave rise to the
large  deferred  tax  provision  in 1996 was  retained  by FFP  Partners,  which
continues as a publicly-traded  limited partnership,  and not distributed to the
Company.  Accordingly,  the deferred taxes  attributable to these buildings were
reversed in 1997.

   As a corporation,  the Company provides for both current and deferred federal
and state  income tax expense on its  earnings or benefit on its loss.  For 1998
the Company recorded an income tax benefit of $244,000.

1997 Compared with 1996

   A $10,738,000 (2.8%) decline in the Company's total revenues in 1997 from the
1996 level was  principally  due to a $10,319,000  (3.2%)  decline in motor fuel
sales.  This decline in fuel sales  resulted from the absence in 1997 of a large
volume of lower margin  wholesale  sales to a customer that  purchases  from the
Company  infrequently along with the effect of generally lower fuel sales prices
in 1997 as  compared  to 1996.  The price of motor  fuel also  dropped  steadily
throughout 1997.  Wholesale fuel sales declined  7,408,000 gallons (8.2%) due to
the absence of the sales  mentioned  above,  while  retail fuel sales  increased
1,623,000  (0.8%)  over the prior year due to the sales from the 94  convenience
stores  acquired in December 1997.  Although  revenues from fuel sales declined,
the margin on such sales  increased  $1,030,000  (5.0%) over 1996  levels.  Both
retail and  wholesale  fuel gross  profit  increased  in absolute and per gallon
terms.  The 0.5 cent (5.4%)  increase  in retail  margin per gallon in 1997 over
1996 was  attributable to the lessening in the fourth quarter of the year of the
competitive pricing pressures that had existed over the prior 18 months. The 0.6
cent per gallon (31.6%) improvement in wholesale margins resulted primarily from
the absence of the low margin sales referred to previously.

   Partially  offsetting  the  decline  in fuel  sales was a  $1,073,000  (1.8%)
increase in merchandise sales in 1997. This increase primarily resulted from the
additional  merchandise sales of the stores acquired in December 1997. Excluding
the sales from the  acquired  stores,  merchandise  sales  decreased  $1,196,000
reflecting the absence of  merchandise  sales from the outlets which the Company
sold to independent  operators during 1996 and 1997. Excluding the impact of the
stores  acquired in December 1997, the Company  operated an average of six fewer
stores in 1997 than 1996. Although overall merchandise sales declined, excluding
the impact of the stores acquired in December,  average weekly merchandise sales
per store at the  Company's  convenience  stores  (excluding  the  impact of the
stores acquired in December) increased 2.6% to $9,704.

   The Company's gross profit on merchandise  sales increased by $918,000 (5.2%)
in 1997. About 70% of this increase came from the additional  merchandise  gross
profit from the stores  acquired in December.  The remainder is  attributable to
the increase in average  weekly  merchandise  sales,  mentioned  above,  and the
increase  in gross  margin on  merchandise  sales to 30.4% in 1997 from 29.4% in
1996.

   Miscellaneous  revenues declined  $1,492,000  (19.2%) in 1997, as compared to
1996,  primarily  due to the  lesser  amount  of  gains  recognized  on sales of
convenience store merchandise operations to independent operators.

   Of the $1,179,000 (4.4%) increase in direct store expenses,  $851,000 related
to  the  additional  expenses  attributable  to the 94  stores  acquired  during
December 1997. The remaining  $328,000  increase in these expenses are primarily
attributable to increased wage costs,  related to the federally mandated minimum
wage increase which took effect on September 1, 1997.

   General and  administrative  expenses  increased $607,000 (5.3%) in 1997 over
1996.  Of this  amount,  $453,000  were legal,  accounting,  and other  expenses
directly  attributable  to the  December  1997  restructuring  of FFP  Partners.
Excluding those costs,  general and  administrative  expenses increased $154,000
(1.3%)  primarily as a result of increased  wage costs due to the opening of the
Company's fuel terminal and  processing  facility in mid-1997 and an increase in
field  supervisory  personnel  added in  December  1997 to manage  the 94 stores
acquired in December,  offset by reductions in bad debt expense and  advertising
and promotion costs.

   Depreciation and amortization  expenses increased  $1,537,000 (38.9%) in 1997
reflecting the impact of increased charges related to the Company's  significant
capital expenditures in 1996 and 1997, primarily related to the upgrading of the
Company's  underground  storage  tanks  to meet  1998  environmental  regulatory
requirements,  and the start of  operations  at the  Company's  fuel terminal in
mid-1997.

   The $396,000  (31.8%)  increase in interest  expense in 1997,  as compared to
1996, was the result of the generally  higher level of interest rates during the
1997 period and to the Company's  higher debt levels.  The increased  borrowings
funded the Company's investment in its fuel terminal and processing facility and
purchase  of  equipment  to  upgrade  its  underground  storage  tanks  to  meet
environmental standards that were effective at the end of 1998.

   In 1996, the Company was able to  substantially  shorten the lives over which
certain  buildings  used  in its  retail  operations  were  depreciated  for tax
purposes.  As discussed  above,  the benefit of this additional tax depreciation
was allocated to the Company's partners while the Company was required to record
a deferred  tax expense  related to it. In  connection  with the  December  1997
restructuring  of FFP Partners,  the ownership of the real estate that gave rise
to the large  deferred  tax  provision  in 1996 was  retained  by FFP  Partners.
Accordingly,  the deferred taxes attributable to these buildings was reversed in
1997. This reversal of deferred tax expense accounted for the significant change
in the deferred provision between 1996 and 1997.

Liquidity and Capital Resources

   The majority of the Company's  working  capital is provided from two sources:
(i) cash flows  generated  from its operating  activities,  and (ii)  borrowings
under its  revolving  credit  facility.  The  Company  believes  that  operating
activities,  coupled with available short-term working capital facilities,  will
provide  sufficient  liquidity to fund current  commitments  for  operating  and
capital expenditure  programs,  as well as to service debt requirements.  Actual
capital  expenditure  funding  will be  dependent  on the  level  of  cash  flow
generated from operating activities and the funds available from financings.

   The Company's  notes payable at year end 1998  aggregated  $20,380,000.  Such
amount  was  comprised  of the  following:  a  bank  revolving  credit  facility
($2,407,000) and term loan ($6,762,000), debt ($9,253,000) incurred in June 1998
to refinance  its  acquisition  financing  incurred in  purchasing 94 additional
convenience stores in December 1997, an equipment loan ($1,850,000)  incurred in
April 1998 to refinance a previous capitalized lease obligation,  and other debt
($108,000) to finance the  installation  of sewer  equipment in a prior year. Of
the total notes payable, $1,959,000 is classified as short term, and $18,451,000
is long term debt.

   The bank  revolving  credit line provides for  borrowings up to  $15,000,000,
with the amount  available at any time limited to a borrowing  base equal to 85%
of the Company's trade  receivables  plus 50% of the Company's  inventories.  On
December 27, 1998,  the borrowing  base was  $12,383,000.  The revolving  credit
facility and term loan both bear  interest at the lender's  prime rate,  payable
monthly.  The term loan requires monthly principal payments of $95,000; and both
loans  mature in November  2000.  The loans are  subject to a Loan and  Security
Agreement  between the lender,  the Company and two subsidiaries of the Company.
The agreement contains numerous,  but typical,  restrictive  covenants including
financial  covenants relating to the maintenance of a specified minimum tangible
net worth,  a maximum debt to tangible net worth ratio,  and a minimum cash flow
coverage  ratio,  all as  defined  in the  agreement.  As of year end 1998,  the
Company was not in compliance with certain requirements under the loan agreement
for the principal  reason that the assets and  operations of FFP Partners are no
longer included in the financial  covenant  calculations.  The lender has waived
declaring  a  default  due to such  noncompliance  and  amended  the  applicable
restrictive  covenants to place the Company in compliance subsequent to December
27,  1998.  The loans under the  agreement  are secured by the  Company's  trade
accounts receivable,  inventories,  and its equipment not otherwise  encumbered,
and by a negative pledge of its other assets, and a collateral assignment of the
Company's deed of trust lien against the real properties of FFP Partners.

   In June 1998,  the  Company  refinanced  its  December  1997  purchase  of 94
convenience  stores. That financing consists of 44 fully amortizing loans in the
aggregate original principal amount of $9,420,000, an interest rate of 8.66% per
annum,  maturities  ranging from 112 to 180 months,  and  aggregate  payments of
principal  and interest of $101,000 per month.  The proceeds of these loans were
used to repay a bridge loan with an  original  principal  balance of  $6,735,000
used to finance the purchase of the outlets and for general corporate purposes.

   Effective June 1998, the Company,  the Company's  primary bank lender and FFP
Partners  reached an agreement to restructure the revolving  credit facility and
term  loan  due to the  lender.  In  connection  with the  restructuring  of FFP
Partners  in December  1997,  both the Company  and FFP  Partners  retained  the
liability for this debt as both entities were primary  obligors on the loans. In
accordance with the June 1998 agreement,  the lender made a loan to the Company,
the Company made a loan to FFP Partners,  and FFP Partners repaid the balance of
its debt to the  lender,  all of which  was  effective  on June 28,  1998.  This
transaction  included the execution of a promissory note by FFP Partners payable
to the Company in the amount of  $14,773,000  (the then  current  balance on the
debt due to the lender),  which was recorded by the Company as a note receivable
from affiliate, and FFP Partners was released by the lender from all obligations
under the Loan and Security Agreement. As a result of the June 1998 transaction,
joint liability no longer exists on the debt obligations to the lender,  and the
1997  reduction of $15,938,000  to the Company's  stockholders'  equity for such
liability  was removed.  At December  27, 1998,  the Company was indebted to the
lender  in the  amount  of  $9,169,000,  and  owned a  promissory  note from FFP
Partners with an unpaid principal balance of $14,201,000.

   The interest rate and repayment  terms of the Company's  loan to FFP Partners
mirror such terms of the Company's debt to the lender, including a maturity date
of November 2000.  The revised  agreement with the lender also required that the
loan be secured by real estate owned by FFP  Partners,  which was pledged to the
Company  and then also  pledged  by the  Company  to the  lender  as  additional
collateral  on the  Company's  debt to the lender.  FFP Partners  makes  monthly
principal payments to the Company of $95,000 plus accrued interest on the unpaid
balance at a rate equal to the bank's prime rate.  All proceeds  received by the
Company  from its loan to FFP Partners are required to be applied to the balance
of the Company's debt to the lender.

   The Company is currently seeking to refinance all or a substantial portion of
its bank revolving  credit  facility and term loan described above in the second
quarter of 1999.  Although the Company executed a letter of intent with a lender
in  April  1999 to  obtain  such  refinancing,  it has not  received  a  binding
commitment for such refinancing.  Accordingly,  such refinancing is not assured.
As proposed,  such  refinancing  loan would be fully  amortized over 15 years in
equal,  monthly installments and be secured by approximately 73 of the Company's
convenience stores and truck stops.

   The Company has been advised by FFP Partners that it expects to refinance its
existing indebtedness to the Company during the second quarter of 1999. Although
FFP Partners obtained a favorable  response to such refinancing from a lender in
March  1999,  it has not  received a binding  commitment  for such  refinancing.
Accordingly,  the  Company's  receipt of proceeds from such  refinancing  is not
assured.

   When the Company operated as a publicly-traded  limited partnership,  it made
cash  distributions  to its  partners  from  time to time,  a  portion  of which
represented  the amount the partners were required to pay in income taxes on the
Company's  income that was  allocated to them.  With the change in the Company's
tax status to a corporation,  management does not currently  anticipate that any
dividends  will be paid on the  Company's  common  stock  within the next twelve
months.

   The Company's cash flows from operating  activities were $12,559,000 in 1998,
an  increase  of  $4,463,000  (55.1%)  over 1997.  This  increase  is  primarily
attributable  to the  increase in cash flows as a result of operating an average
of 81 more convenience stores in 1998 than in 1997. The Company's  investment in
property and equipment  during 1998 was  $6,787,000,  a decrease of  $10,623,000
(61.0%)  compared  to  1997.  The  Company's  1998  capital   expenditures  were
principally  to refurbish the Company's  stores and to continue the upgrading of
the Company's  underground  storage tanks to meet the environmental  regulations
for   underground   storage  tanks  by  the  December  1998  deadline.   Capital
expenditures   decreased  in  1998  because  no  major  purchase  of  additional
convenience stores was made in 1998 as were made in 1997, when an 94 convenience
stores were purchased.  In addition,  the Company reduced its net long term debt
and net capital lease  obligations by $4,964,000  (18.6%).  The Company paid for
its  capital  expenditures  and  reduced  its long term debt and  capital  lease
obligations from operating cash flow.

   Subject to  obtaining  satisfactory  deal terms and suitable  financing,  the
Company intends to purchase additional  convenience stores in 1999 and beyond as
the convenience store industry goes through as period of consolidation. Any such
acquisitions  will impact the Company's  financial  results and  liquidity.  For
example,  the Company  expects that the  operation of the  additional  25 stores
acquired  in  February  1999  will  provide  funds  to  repay  its   acquisition
indebtedness and enhance its cash flow, but future results are not assured.

   The Company is party to commodity  futures contracts and forward contracts to
buy and sell fuel, both of which are used  principally to satisfy  balances owed
on exchange agreements.  Both of these types of contracts have off-balance sheet
risk as they involve the risk of dealing  with others and their  ability to meet
the terms of the contracts and the risk associated with unmatched  positions and
market  fluctuations.   The  open  positions  under  these  contracts  were  not
significant  at  year  end  1998.  {See  Note 11 to the  Consolidated  Financial
Statements.}

   Over the last few years,  the  Company's  money  order  sales have  increased
significantly.  For example, money order payables at the end of fiscal year 1996
were  $7,809,000,  compared to money order payables of $15,190,000 at the end of
fiscal  1998.  Money order  payables  represent  those sales of money orders for
which the payee of the money order has not yet requested  payment.  Although the
Company  collects money order receipts on a daily basis on sales of money orders
made by its own stores,  the Company relies on receiving timely payment from its
third party money order sales agents. In 1998 the Company incurred an additional
bad debt loss from its money  order  operations.  The Company is  attempting  to
recover a  substantial  portion of these  losses that were  attributable  to two
reasons:  bank  encoding  errors and  fraudulent  actions by a third party money
order agent. The Company's failure to receive money order payments from an agent
on a timely basis could negatively impact the Company's liquidity.

   The Company had negative  working  capital of  $5,339,000 at the end of 1998,
compared to a negative  $185,000 at year end 1997. The Company has traditionally
been able to operate its  business  with  minimal or negative  working  capital,
principally  because most sales are for cash and it has received  payment  terms
from vendors.  The change resulted primarily from a $3,891,000  increase (34.4%)
in money order payables, a $4,728,000 (49.1%) increase in accrued expenses and a
$1,169,000 (10.9%) increase in trade receivables.  The Company believes that the
availability  of funds from its store  operations,  its revolving line of credit
(as  discussed  above)  and its  traditional  use of trade  credit  will  permit
operations to be conducted in a customary manner.

"Year 2000" Issues

   The Year 2000 issue ("Y2K") is the result of computer software programs being
coded to use two digits rather than four to define the applicable  year. Some of
computer  programs  that have  date-sensitive  coding may recognize a date using
"00" as the year 1900 rather than the year 2000.  This  coding  could  result in
system failures or miscalculations, causing disruptions of operations.

   The  Company has  approached  the Y2K issue in phases.  A Y2K project  office
manager,  together with strong support from management,  has designed a Y2K work
plan  that is  currently  being  implemented.  The Y2K work plan  includes:  (1)
identifying  and  inventorying  all Year 2000  tasks and  items;  (2)  assigning
priorities to all tasks and items; (3) remediation of information systems ("IS")
application code,  testing and  reintegration to production,  as well as testing
all replaced systems software and  non-remediated  applications;  (4) contacting
third-party  vendors to verify their compliance and perform  selected  interface
tests with major vendors;  (5) determining the Company's Y2K responsibilities to
its subsidiaries and affiliates;  and (6) establishing  contingency alternatives
assuming worst-case scenarios.

   The Company continues to progress  favorably in its completion of the various
tasks and target dates  identified in the Y2K work plan. The Company believes it
has identified and prioritized all major  Y2K-related  items. In addition,  many
non-IS,  merchandise,  equipment,  financial  institution,  insurance and public
utility  vendors are being  contacted,  inquiring as to their  readiness and the
readiness  of their  respective  vendors.  The Company  will  perform  follow-up
efforts  with the above  vendors  as  required.  Testing  compliance  with major
vendors is now being planned. The following reflects management's  assessment of
the Company's Y2K state of readiness on December 27, 1998:

                                                Estimated  Estimated
                                               Percentage  Completion
                                                Completed     Date
Phase
Internal IS and Non-IS systems and equipment:
     Awareness                                     90%      Dec 1999
     Assessment                                    80%      Jun 1999
     Remediation                                   60%      Sep 1999
     Testing                                       20%      Oct 1999
     Contingency planning                          20%      Sep 1999
Suppliers, customers and third party providers:
     Awareness-identify companies                  70%      May 1999
     Assessment  questionnaire  completed
         by major suppliers                        30%      Aug 1999
     Assessment  review  with third party
         providers                                 30%      Aug 1999
     Review contractual commitments                10%      Jul 1999
     Risk assessment                               10%      Jun 1999
     Contingency planning                          10%      Sep 1999
     Testing as applicable                         10%      Sep 1999

   The Company's estimates are judgmental and subject to error. It believes that
work should be significantly  finished at the estimated completion date, but the
Company will continue to reevaluate awareness, send follow-up questionnaires and
update contingency plans as considered necessary.

   The Company  estimates that the cost of the Y2K project will be approximately
$500,000 to $750,000,  of which about one-half will be capital costs.  The costs
incurred  to date  approximate  $200,000,  with the  remaining  cost for outside
consultants  software and hardware  applications to be funded through  operating
cash  flow.  This  estimate   includes  costs  related  to  the  upgrade  and/or
replacement of computer software and hardware;  costs of remediated code testing
and  test  result  verification;  and the  reintegration  to  production  of all
remediated  applications.   In  addition,  the  costs  include  the  testing  of
applications and software currently certified as Y2K compliant. The Company does
not separately track the internal costs incurred for the Y2K project,  which are
primarily  the  related  payroll  costs for the IS and  various  user  personnel
participating in the project.

   Due to the general uncertainty inherent in the Y2K process,  primarily due to
issues  surrounding  the Y2K readiness of third-party  suppliers and vendors,  a
reasonable  worst-case  scenario is difficult  to  determine  at this time.  The
Company does not anticipate more than temporary isolated disruptions  attributed
to Y2K issues to affect either the Company or its primary  vendors.  The Company
is concentrating on four critical business areas in order to identify,  evaluate
and determine the scenarios  requiring the development of contingency plans: (1)
merchandise  ordering and receipt,  (2) petroleum products ordering and receipt,
(3)  disruption  of  power  at  retail  sites,   and  (4)  cash  collection  and
disbursement  systems.  To the extent vendors are unable to deliver products due
to their own Year 2000  issues,  the  Company  believes it will  generally  have
alternative  sources for  comparable  products and does not expect to experience
any material business disruptions.  Although considered unlikely, the failure of
public utility companies to provide telephone and electrical  service could have
material consequences. Contingency planning efforts will escalate as the Company
continues to receive and evaluate responses from all of its primary  merchandise
vendors and service  providers.  These  contingency  plans are  scheduled  to be
complete by September 1999.

   The  costs of the Y2K  project  and the date on which  the  Company  plans to
complete the Y2K modifications  are based on management's best estimates,  which
were derived  utilizing  numerous  assumptions  of future  events  including the
continued availability of certain resources,  third-party modification plans and
other factors. As a result, there can be no assurance that these forward-looking
estimates will be achieved and the actual costs.  Vendor compliance could differ
materially  from the  Company's  current  expectations  and result in a material
financial risk. In addition,  while the Company is making significant efforts in
addressing  all  anticipated  Y2K  risks  within  its  control,  this  event  is
unprecedented.  Consequently,  there can be no assurance that the Y2K issue will
not have a  material  adverse  impact on the  Company's  operating  results  and
financial condition.

Inflation and Seasonality

   The Company  believes  inflation  has not had a material  effect on operating
results  in  recent  years  except  for the  upward  pressure  placed  on wages,
primarily  store wages,  by the federal minimum wage increases which took effect
in 1997 and 1996.  Operations for the foreseeable  future are not expected to be
significantly  impacted by  inflation.  Generally,  increased  costs of in-store
merchandise can be quickly reflected in higher prices to customers. The price of
motor fuel, adjusted for inflation,  has declined over recent years. Significant
increases  in the retail  price of motor fuels could  reduce fuel demand and the
Company's gross profit on fuel sales.

   The  Company's  businesses  are subject to seasonal  influences,  with higher
sales  being  experienced  in the  second  and  third  quarters  of the  year as
customers tend to purchase more motor fuel and convenience  items,  such as soft
drinks, other beverages, and snack items, during the warmer months.


Item 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

   The  Company is subject to  insignificant  market  risks  related to variable
interest rates and commodity prices.  Although interest expense on the Company's
bank loan  containing the revolving  credit facility and term loan is calculated
at the prime rate of interest,  which is subject to change,  the Company is also
the holder of a note receivable from FFP Partners containing payment terms which
mirror that of the Company's debt. Thus, any increase in interest expense of the
Company  attributable  to an  increase  in the  prime  rate will be offset by an
increase in its interest income.

   The Company is also subject to the market risk of increasing commodity prices
and  sometimes  is a party to commodity  futures and forward  contracts to hedge
that risk.  However,  open positions  under these futures and forward  contracts
were not significant at year end 1998 or 1997. {See Note 11 to the  Consolidated
Financial Statements.}


Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

   The financial statements filed herewith begin on page F-1.


Item 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL ISCLOSURE.

   Not applicable.
<PAGE>

                                    PART III


Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

   Certain  portions  of the  information  required to be set forth in this item
will be included in the Proxy to be filed by the Company  within 120 days of its
1998 fiscal year end regarding its 1999 shareholder meeting. Such information is
incorporated herein by this reference.

   The  following  table sets forth the names,  ages,  positions,  and  business
experience of the Company's executive officers and directors at the end of 1998:

          Name             Age              Position
John H. Harvison [1]       65         Chairman of the Board and Chief
                                         Executive Officer
Robert J. Byrnes [1]       58         President, Chief Operating
                                         Officer, and Director
Craig T. Scott             52         Vice President - Finance,
                                         General Counsel, Secretary,
                                         Treasurer, and Chief Financial Officer
J. D. St. Clair            64         Vice President - Fuel Supply
                                         and Distribution and Director
Michael Triantafellou      45         Vice President - Retail
                                         Operations and Director
John W. Hughes [1,2]       57         Director
Garland R. McDonald        61         Director
John D. Harvison           42         Director
E. Michael Gregory [2]     47         Director
- - --------------------------------
[1]  Member of Compensation Committee
[2]  Member of Audit Committee

   John H.  Harvison  has been  Chairman  of the  Board of the  Company  and its
predecessor since the commencement of the Company's  operations in May 1987. Mr.
Harvison is a founder and an  executive  officer of each of the  companies  from
which the Company's  initial base of retail  outlets was acquired,  and has been
active in the retail gasoline  business since 1958 and in the convenience  store
business  since  1973.  In  addition,  he  has  been  involved  in oil  and  gas
exploration and production,  the ownership and management of an oil refinery and
other personal investments. In January 1995, Mr. Harvison consented to the entry
of a cease and desist order by the United  States  Office of Thrift  Supervision
that, among other things,  prohibits him from participating in any manner in the
conduct of the affairs of federally insured depository institutions.  This Order
was issued in connection with Mr. Harvison's ownership in a federal savings bank
and  transactions  between  him (and  companies  in  which  he had an  ownership
interest) and that institution.  In consenting to the issuance of the Order, Mr.
Harvison did not admit any of the  allegations  against him and consented to the
issuance  of the Order  solely to avoid the cost and  distraction  that would be
caused by prolonged  litigation to contest the positions  taken by the Office of
Thrift Supervision.  Mr. Harvison is the father of John D. Harvison, who is also
a director of the Company.

   Robert J. Byrnes has been the  President  of the Company and its  predecessor
since April 1989 and has been a Director since May 1987.  From May 1987 to April
1989,  Mr.  Byrnes  served as Vice  President  - Truck Stop  Operations  for the
Company.  Mr. Byrnes has been, since 1985, the President of Swifty Distributors,
Inc.,  one of the companies  from which the Company  acquired its initial retail
outlets.  From 1975  through  1984,  Mr.  Byrnes was  President  of  Independent
Enterprises, Inc., which owned and operated convenience stores and a truck stop.
During that period,  he was also President of Enterprise  Distributing,  Inc., a
wholesaler of motor fuels.  Prior to 1975,  Mr. Byrnes was President of Foremost
Petroleum Corporation (which is now a subsidiary of Citgo Petroleum Corporation)
and was a  distribution  manager for ARCO Oil & Gas  Company.  He is currently a
director  of  Plaid   Pantries,   Inc.,  an  operator  of   convenience   stores
headquartered in Beaverton, Oregon.

   Craig T.  Scott has served as Vice  President  -  Finance,  General  Counsel,
Secretary,  and Treasurer of the Company  since October 1998.  From October 1996
until September  1998, Mr. Scott was an  self-employed  attorney  engaged in the
private practice of law in Dallas and McKinney,  Texas. From December 1991 until
October 1996, he was employed by Box Energy  Corporation as an attorney and from
July 1993 until October 1996 as its Executive Vice  President.  Prior to joining
such  company,  Mr.  Scott  engaged in the  practice of law for seven years with
large law firms in Dallas,  Texas;  practiced  law in  McKinney,  Texas for four
years; and was the president and co-owner of an oil and gas exploration  company
for two  years.  Mr.  Scott  was  previously  employed  for six  years by Arthur
Andersen & Co., an international  public accounting firm. He is a member of both
the American  Institute of Certified Public Accountants and the Texas Society of
CPAs.

   J. D. St. Clair has been Vice President - Fuel Supply and  Distribution and a
Director of the Company and its  predecessor  since May 1987. Mr. St. Clair is a
founder  and an  executive  officer of several of the  companies  from which the
Company acquired its initial retail outlets.  He has been involved in the retail
gasoline marketing and convenience store business since 1971. Prior to 1971, Mr.
St. Clair performed operations research and system analysis for Bell Helicopter,
Inc., from 1967 to 1971; for the National  Aeronautics and Space  Administration
from 1962 to 1967; and Western Electric Company from 1957 to 1962.

   Michael  Triantafellou  was elected Vice President - Retail  Operations and a
Director  of the  Company's  predecessor  in  February  1997.  He had  served as
Director  of Truck  Stops and Food  Service  Operations  for the  Company  since
January  1994.  Mr.  Triantafellou  has been  engaged in the truck stop and food
service  industries since 1976,  having held various middle and upper management
positions in the truck stop  businesses  of  Truckstops of America (from 1975 to
1980), Bar-B Management (from 1980 to 1985)  Greyhound-Dial  Corp. (from 1985 to
1993),  and Knox Oil of Texas (from 1993 to 1994).  Mr.  Triantafellou is a 1975
graduate of the Wharton School of the University of Pennsylvania.

   John W. Hughes has been a Director of the Company and its  predecessor  since
May 1987.  Mr.  Hughes is an  attorney  with the law firm of  Garrison & Hughes,
L.L.P., in Fort Worth, Texas. From 1991 to 1995 he was an attorney with the firm
of Simon,  Anisman,  Doby & Wilson,  P.C., in Fort Worth, Texas. Since 1963, Mr.
Hughes  has been a partner  of Hughes  Enterprises,  which  invests  in  venture
capital opportunities, real estate, and oil and gas.

   Garland R.  McDonald  is  employed  by the  Company  to oversee  and direct a
variety  of  special  projects.  He was  elected  to the Board of the  Company's
predecessor  in January  1990 and had  previously  served as a  Director  of the
predecessor  company  from May 1987  through May 1989.  He also served as a Vice
President  of the  Company's  predecessor  from May 1987 to  October  1987.  Mr.
McDonald is a founder  and the Chief  Executive  Officer of Hi-Lo  Distributors,
Inc.,  and Gas-Go,  Inc.,  two of  companies  from which the  Company  initially
acquired its retail  outlets.  He has been actively  involved in the convenience
store and retail gasoline businesses since 1967.

   John D. Harvison was elected a Director of the Company's predecessor in April
1995.  Mr.  Harvison has been Vice  President of Dynamic  Production,  Inc.,  an
independent  oil and gas  exploration  and  production  company  since 1977.  He
previously  served as Operations  Manager for Dynamic from 1977 to 1987. He also
serves as an officer of various other companies that are affiliated with Dynamic
that are  involved  in real  estate  management  and  various  other  investment
activities.  Mr.  Harvison is the son of John H.  Harvison,  the Chairman of the
Board of the Company.

   E. Michael  Gregory was elected to the Board of the Company's  predecessor in
September 1995. Mr. Gregory is the founder and President of Gregory  Consulting,
Inc., an engineering  and consulting firm that is involved in the development of
products  related to the  distribution  and storage of  petroleum  products  and
computer software for a variety of purposes  including work on such products and
software for the Company.  Prior to founding  Gregory  Consulting  in 1988,  Mr.
Gregory was the Chief  Electronic  Engineer for Tidel Systems (a division of The
Southland  Corporation)  where  he  was  responsible  for  new  product  concept
development and was involved in projects involving the monitoring of fuel levels
in underground storage tanks. He is a Registered Professional Engineer in Texas.


Item 11.  EXECUTIVE COMPENSATION.

   The information required to be set forth in this item will be included in the
Proxy to be filed by the  Company  within 120 days of its 1998  fiscal  year end
regarding its 1999 shareholder meeting.  Such information is incorporated herein
by this reference.

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

   The information required to be set forth in this item will be included in the
Proxy to be filed by the  Company  within 120 days of its 1998  fiscal  year end
regarding its 1999 shareholder meeting.  Such information is incorporated herein
by this reference.


Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

   The information required to be set forth in this item will be included in the
Proxy to be filed by the  Company  within 120 days of its 1998  fiscal  year end
regarding its 1999 shareholder meeting.  Such information is incorporated herein
by this reference.

<PAGE>

                                     PART IV


Item 14.  EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES AND REPORTS ON FORM 8-K.

   (a) The  following  documents are filed as part of this Annual Report on Form
10-K:

       (1) Financial Statements.  See Index to Financial Statements on page
            F-1 hereof.

       (2)   Financial   Statement   Schedules.   No  Financial Statement
            Schedules  are  included  because  they  are  either  not required,
            not applicable, or the required information is included in the
            consolidated financial statements or notes thereto.

       (3)  Exhibits.

       3.1  Articles  of  Incorporation of FFP Marketing Company, Inc. {1}
       3.2  Bylaws of FFP Marketing Company, Inc. {1}
      10.1  Nonqualified  Unit  Option  Plan  of FFP  Partners, L.P. {1}
      10.2  Form of Ground Lease with affiliated companies. {1}
      10.3  Form of Building Lease with affiliated companies. {1}
      10.4  Form of  Agreement  with Product  Supply  Services, Inc. {1}
      10.5  First  Amendment  to Loan and Security  Agreement  between FFP
              Partners,  L.P., FFP Operating  Partners,  L.P., Direct Fuels,
              L.P.,  FFP Marketing  Company,  Inc. and HSBC Business  Loans,
              Inc., dated March 12, 1999, effective as of June 30, 1998 {2}
      10.6  FFP Marketing Company. Inc. Stock Option Plan. {2}
      10.7  Form of 44 Secured  Promissory  Notes  executed  by FFP Operating
              Partners, L.P. payable to Franchise Mortgage Acceptance Company,
              dated June 30, 1998, related to refinancing of 44 convenience
              stores. {2}
      21.1  Subsidiaries of the Registrant.  {2}
      23.1  Consent of Independent Auditor. {2}
      27    Financial Data Schedule. {2}  
- - ---------------
Notes  {1}  Incorporated by reference to the Company's Form 10-K (file
               number 1-13727) filed with  Commission  and  effective on or
               about April 13, 1998.
       {2}  Included herewith.

   (b)  No reports on Form 8-K were filed during  the last quarter of the
period covered by this Annual Report on Form 10-K.

<PAGE>

                                   SIGNATURES

            Pursuant  to  the  requirements  of  Section  13  or  15(d)  of  the
Securities  and Exchange Act of 1934, the Registrant has duly caused this Annual
Report on Form 10-K to be signed  on its  behalf by the  undersigned,  thereunto
duly authorized.

Dated:  April 12, 1999                          FFP MARKETING COMPANY, INC.
                                                      (Registrant)


- - ---------------------------------            By: /s/ John H. Harvison
                                                    John H. Harvison
                                                    Chairman of the Board

            Pursuant to the requirements of the Securities Exchange Act of 1934,
this Annual Report has been signed below by the  following  persons on behalf of
the Registrant in the capacities indicated as of April 12, 1999.

/s/ John H. Harvison                        Chairman of the Board of Directors
- - ---------------------------------             and Chief Executive Officer
John H. Harvison                              (Principal executive officer)


/s/ Robert J. Byrnes                        President, Chief Operating Officer,
- - ---------------------------------             and Director (Principal operating
Robert J. Byrnes                              officer)


/s/ Craig T. Scott                          Vice President-Finance, Secretary,
- - ---------------------------------             Treasurer, and General Counsel
Craig T. Scott                                (Principal financial and
                                               accounting officer)


/s/ J. D. St. Clair                         Director
- - ---------------------------------
J. D. St. Clair


/s/ Michael Triantafellou                   Director
- - ---------------------------------
Michael Triantafellou


                                            Director
- - ---------------------------------
John W. Hughes


                                            Director
- - ---------------------------------
Garland R. McDonald


/s/ John D. Harvison                        Director
- - ---------------------------------
John D. Harvison


                                            Director 
- - ---------------------------------
E. Michael Gregory

<PAGE>

 Item 8. Index to Financial Statements. 


                                                                 Page
                                                                Number
Independent Auditors' Report                                     F-2
Consolidated Balance Sheets as of December 27, 1998 and          F-3
  December 28, 1997
Consolidated Statements of Operations for the Years Ended        F-4
  December 27, 1998, December 28, 1997, and December 29,
  1996
Consolidated Statements of Stockholders' Equity/Partners'        F-5
  Capital for the Years Ended December 27, 1998, December
  28, 1997, and December 29, 1996
Consolidated Statements of Cash Flows for the Years Ended        F-6
  December 27, 1998, December 28, 1997, and December 29,
  1996
Notes to Consolidated Financial Statements                       F-8

<PAGE>

                          Independent Auditors' Report



The Stockholders of
FFP Marketing Company, Inc.:

   We have  audited  the  consolidated  financial  statements  of FFP  Marketing
Company,  Inc. (successor in interest to FFP Partners,  L.P., a Delaware limited
partnership)  and its subsidiaries as listed in the  accompanying  index.  These
consolidated  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

   In our  opinion,  the  consolidated  financial  statements  referred to above
present  fairly,  in  all  material  respects,  the  financial  position  of FFP
Marketing  Company,  Inc. and its  subsidiaries  as of December  27,  1998,  and
December 28, 1997, and the results of their  operations and their cash flows for
each  of the  years  in the  three-year  period  ended  December  27,  1998,  in
conformity with generally accepted accounting principles.



                                            KPMG LLP


Fort Worth, Texas
March 30, 1999, except as to
the third paragraph of Note 5,
which is as of  April 12, 1999

<PAGE>

                   FFP Marketing Company, Inc. and Subsidiaries
                           Consolidated Balance Sheets
                     December 27, 1998, and December 28, 1997
                     (In thousands, except share information)


                                                       1998     1997
                       ASSETS
Current assets
   Cash and cash equivalents                           $9,537   $9,389
   Trade  receivables, less allowance for doubtful
      accounts of $758 and $809 in 1998 and 1997,
      respectively                                     11,901   10,732
   Notes receivable, current portion                    1,078      737
   Notes receivable from affiliates, current portion    1,923      426
   Inventories                                         15,439   15,820
   Deferred tax asset, net                              2,334      370
   Prepaid expenses and other current assets            1,386      707
      Total current assets                             43,598   38,181
Property and equipment, net                            33,602   32,095
Notes receivable from affiliates,  excluding  current
  portion                                              13,058        0
Other assets, net                                       6,782    5,054
      Total assets                                    $97,040  $75,330

       LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
   Current installments of long-term debt              $1,959   $1,208
   Current  installments of obligations under capital
      leases                                              401      917
   Accounts payable                                    16,254   15,319
   Money orders payable                                15,190   11,299
   Accrued expenses                                    14,351    9,623
      Total current liabilities                        48,155   38,366
Long-term debt, excluding current installments         18,421   21,465
Obligations  under capital leases,  excluding current
  installments                                            955    3,110
Deferred income taxes                                   4,913    3,259
Other liabilities                                       2,824    2,866
      Total liabilities                                75,268   69,066
Commitments and contingencies
Stockholders' equity
  Preferred  stock  ($0.01  par  value; 1,000,000
     shares authorized; no shares issued and outstanding)   0        0
  Common stock ($0.01 par value;  9,000,000 shares
     authorized; 3,818,747 and  3,779,415 shares
     issued and outstanding in 1998 and 1997,
     respectively)                                     22,235   22,202
  Accumulated deficit                                    (463)       0
  Reduction in equity for joint debt obligations            0  (15,938)
      Total stockholders' equity                       21,772    6,264
      Total liabilities and stockholders' equity      $97,040  $75,330

      See accompanying Notes to Consolidated Financial Statements.

<PAGE>

                   FFP Marketing Company, Inc. and Subsidiaries
                      Consolidated Statements of Operations
      Years Ended December 27, 1998, December 28, 1997 and December 29, 1996
                   (In thousands, except per share information)



                                               1998        1997       1996
Revenues
   Motor fuel                                $311,526   $311,495   $321,814
   Merchandise                                 94,629     61,652     60,579
   Miscellaneous                                9,719      6,267      7,759
      Total revenues                          415,874    379,414    390,152

Costs and expenses
   Cost of motor fuel                         284,610    289,793    301,142
   Cost of merchandise                         65,182     42,913     42,758
   Direct store expenses                       44,154     28,241     27,062
   General and administrative expenses         15,831     12,113     11,506
   Depreciation and amortization                5,636      5,488      3,951
      Total costs and expenses                415,413    378,548    386,419

Operating income                                  461        866      3,733
   Interest income                                693         36          0
   Interest expense                             1,861      1,678      1,246
Income/(loss) before income taxes                (707)      (776)     2,487

   Income tax expense/(benefit)                  (244)      (892)     2,646
Net income/(loss)                               $(463)      $116      $(159)

Net income/(loss) per share
   Basic                                       $(0.12)     $0.03     $(0.04)
   Diluted                                      (0.12)      0.03      (0.04)

Weighted  average number of common shares outstanding
    Basic                                       3,784      3,779      3,759
    Diluted                                     3,784      3,802      3,759

Pro forma  information  (unaudited) (note 10)
    Historical income/(loss) before taxes           -     $(776)     $2,487
    Pro forma income tax expense/(benefit)          -      (287)        920
Pro forma net income/(loss)                         -     $(489)     $1,567

Pro forma net income/(loss) per share               -
    Basic                                           -    $(0.13)      $0.42
    Diluted                                               (0.13)       0.41

        See accompanying Notes to Consolidated Financial Statements.

<PAGE>

                   FFP Marketing Company, Inc. and Subsidiaries
        Consolidated Statements of Stockholders' Equity/Partners' Capital
     Years Ended December 27, 1998, December 28, 1997, and December 29, 1996
                  (In thousands, except share/unit information)

                                        Joint
                       Common   Accum.  Debt  Limited  General Treasury
                        Stock  Deficit Oblig. Partners Partner  Units    Total


Balance, December 31,       $0      $0      $0 $25,713    $257  $(269)  $25,701
  1995

Exercise of unit             0       0       0     139       2      0       141
  options

Distributions to  partners
    ($0.415 per Class A and
    Class B Unit)            0       0       0  (1,530)    (15)     0    (1,545)

Net income/(loss)            0       0       0    (157)     (2)     0      (159)

Balance, December 29,
   1996                      0       0       0  24,165     242   (269)   24,138


Net income/(loss)            0       0       0     115       1      0       116

Net assets distributed
  in restructuring
  transaction           22,202       0       0 (24,280)   (243)   269    (2,052)

Reduction of equity
  resulting from
  reporting of joint
  debt obligations
  in restructuring           0       0 (15,938)      0       0      0   (15,938)

Balance, December 28,
  1997                  22,202       0 (15,938)      0       0      0     6,264

Net income/(loss)            0    (463)       0      0       0      0      (463)

Distribution of amount
  owed for  prior year     (70)       0       0      0       0      0       (70)

Increase   in   equity
  resulting from
  restructuring joint
    debt obligations         0       0  15,938       0       0      0    15,938

Exercise of stock          103       0       0       0       0      0       103
  options

Balance, December 27,
  1998                 $22,235   $(463)     $0      $0      $0     $0   $21,772

           See accompanying Notes to Consolidated Financial Statements.
<PAGE>

                   FFP Marketing Company, Inc. and Subsidiaries
                      Consolidated Statements of Cash Flows
     Years Ended December 27, 1998, December 28, 1997, and December 29, 1996
                 (In thousands, except supplemental information)

                                                    1998     1997     1996
Cash Flows from Operating Activities
   Net income/(loss)                               $(463)    $116    $(159)
   Adjustments to reconcile net 
     income/(loss) to net cash
     provided by operating activities
      Depreciation and amortization                5,636    5,488    3,950
      Provision for doubtful accounts              1,916      199      327
      Provision/(benefit)for deferred
        income taxes                                (310)    (892)   2,466 
      (Gain)/loss  on sales of  property  and
        equipment                                     96     (254)     (21)
      Gain  on  sales  of  convenience  store
        operations                                  (445)     (30)  (1,778) 
      Minority  interest  in  net  income  of
        subsidiaries                                   0        0       32
   Changes in operating assets and liabilities
      Increase in trade receivables               (3,085)    (628)  (1,190)
      (Increase)/decrease in inventories             381   (3,331)  (1,229)
      (Increase)/decrease in prepaid expenses and
          other operating assets                    (679)    (298)     223
      Increase in accounts payable                   935    1,169    1,120
      Increase in money orders payable             3,891    3,490    1,891
      Increase/(decrease) in accrued expenses
          and other liabilities                    4,686    3,067     (794)
Net cash provided by operating activities         12,559    8,096    5,018

Cash Flows from Investing Activities
   Purchases of property and equipment            (6,787) (17,410)  (9,517)
   Proceeds from sales of property and
      equipment                                       82    1,289       98 
   Increase in notes receivables from
      affiliates                                 (14,555)       0        0
   Decrease in notes receivable                       12      846      540
   (Increase)/decrease in other assets            (2,170)     574     (332)
Net cash (used in) investing activities          (23,418) (14,701)  (9,211)

Cash Flows from Financing Activities
   Borrowings/(payments) on revolving
      credit line, net                                 0   (6,823)   2,820
   Proceeds from long-term debt                  589,841  122,884    4,000
   Payments on long-term debt                   (576,196)(109,563)  (2,033)
   Borrowings under capital lease obligations        311    2,522    1,923
   Payments on capital lease obligations          (2,982)  (1,270)    (975)
   Proceeds  from  exercise  of stock or unit
      options                                        103        0      141 
   Distributions                                     (70)       0   (1,545)
Net cash provided by financing activities         11,007    7,750    4,331


Net increase in cash and cash equivalents            148    1,145      138
Cash and cash equivalents at beginning of
  year                                             9,389    8,244    8,106 
Cash and cash equivalents at end of year          $9,537   $9,389   $8,244


Supplemental Disclosure of Cash Flow Information

   The Company paid cash for interest during 1998,  1997, and 1996 in the amount
of $1,862,000, $1,917,000, and $1,097,000,  respectively.  Purchases of property
and equipment in 1997 include capitalized interest of $148,000.

   The Company  paid  estimated  quarterly  federal  income taxes of $125,000 in
1998. In prior years the Company was a partnership and paid no income taxes.

Supplemental Schedule of Noncash Investing and Financing Activities

   On December 28, 1997, in conjunction with the organizational restructuring of
FFP Partners  that  included the  formation of the Company,  $196,000 of prepaid
expenses and  $18,143,000  of land and buildings  were retained by FFP Partners,
and $349,000 of common stock was issued to the general  partner of FFP Partners.
Also in  connection  with  that  1997  restructuring,  the  Company  recorded  a
reduction in stockholders'  equity of $15,938,000  related to debt for which the
Company and FFP Partners  were  jointly  liable.  On June 28, 1998,  the Company
restructured  this debt, and the 1997 reduction of $15,938,000 to  stockholders'
equity was reversed. (Note 5)

   During 1996,  the Company  acquired  fixed assets of $200,000 in exchange for
notes payable.

           See accompanying Notes to Consolidated Financial Statements.

<PAGE>
                   FFP Marketing Company, Inc. and Subsidiaries
                    Notes to Consolidated Financial Statements
           December 27, 1998, December 28, 1997, and December 29, 1996


1.  Basis of Presentation

(a) Organization of Company

   FFP Marketing Company, Inc., a Texas corporation (the "Company"),  was formed
immediately prior to the December 1997 restructuring of FFP Partners, L.P. ("FFP
Partners").  In that  restructuring,  all of the  assets and  businesses  of FFP
Partners was transferred to the Company,  except that FFP Partners  retained the
real  estate  previously  used in its  retail  operations.  Unless  the  context
requires otherwise, references in these consolidated financial statements to the
"Company"  for periods or activities  prior to the December  1997  restructuring
include the  activities  of FFP  Partners.  The net book value of the assets and
liabilities retained by FFP Partners has been reflected as a distribution to FFP
Partners  in  the   accompanying   consolidated   statements  of   stockholders'
equity/partners'  capital.  Accordingly,  no gain or loss  was  recognized  as a
result of the restructuring.

   In the  1997  restructuring  of FFP  Partners,  the  holders  of its  limited
partnership interests received one share of common stock of the Company for each
limited partnership unit that they owned on December 28, 1997, resulting in each
such person owning the same economic interest in the Company as they had held in
FFP Partners.

   The Company and its  subsidiaries  are  principally  engaged in two operating
segments: (i) the retail and wholesale sale of motor fuel, merchandise and other
products and services at over 400  convenience  stores,  truck stops,  and other
gasoline  outlets  ("Retail and  Wholesale"),  and (ii) the operation of a motor
fuel terminal and processing facility ("Terminal Operations"). (See Note 16.)

   The Company conducts its operations through the following subsidiaries:

          Entity            Date Formed        Principal Activity

FFP Operating Partners,    December 1986      Operation of convenience
  L.P., a Delaware                              stores and other retail
  limited partnership                           outlets

Direct Fuels, L.P., a      December 1988      Operation of fuel terminal and
  Texas limited                                 wholesale fuel sales
  partnership

FFP Financial Services,    September          Sale of money order services
  L.P., a Delaware           1990               and supplies
  limited partnership

Practical Tank             September          Underground storage tank
  Management, Inc., a        1993               monitoring
  Texas corporation

FFP Transportation,        September          Ownership of tank trailers and
  L.L.C., a Texas limited    1994               other transportation
  liability company                             equipment

FFP Money Order Company,   December 1996      Sale of money orders through
  Inc., a Nevada                                agents
  corporation


(b) Consolidation

   The consolidated financial statements include the accounts of the Company and
its majority  owned  subsidiaries.  All  significant  intercompany  accounts and
transactions have been eliminated in the consolidated financial statements.

(c)  Reclassifications

   Certain 1997 and 1996 amounts have been  reclassified  to conform to the 1998
presentation.


2.  Significant Accounting Policies

(a) Fiscal Years

   The Company  prepares  its  financial  statements  and reports its results of
operations  on the  basis of a fiscal  year  which  ends on the last  Sunday  of
December.  Accordingly,  the fiscal years ended December 27, 1998,  December 28,
1997, and December 29, 1996, each consisted of 52 weeks.  Year end data in these
notes is as of the respective dates above.

(b) Cash Equivalents

   The Company  considers all highly liquid  investments with maturities at date
of purchase of three months or less to be cash equivalents.

(c)  Notes Receivable

   The Company  evaluates the  collectibility  of notes receivable in accordance
with the provisions of Statement of Financial  Accounting Standards ("SFAS") No.
114,  "Accounting  by Creditors for Impairment of Loans," as amended by SFAS No.
118, "Accounting by Creditors for Impairment of a Loan -- Income Recognition and
Disclosures."  At year end 1998 and 1997, no notes receivable were determined to
be impaired.

(d) Inventories

   Inventories  consist of retail  convenience  store merchandise and motor fuel
products.  Merchandise  inventories are stated at the lower of cost or market as
determined by the retail method.  Motor fuel inventories are stated at the lower
of cost or market using the first-in, first-out ("FIFO") inventory method.

   The  Company  has  selected  a single  company  as the  primary  grocery  and
merchandise  supplier to its convenience stores and truck stops although certain
items,  such as bakery  goods,  dairy  products,  soft drinks,  beer,  and other
perishable products, are generally purchased from local vendors and/or wholesale
route salespeople.  The Company believes it could replace any of its merchandise
suppliers,  including  its primary  grocery and  merchandise  supplier,  with no
significant adverse effect on its operations.

   The Company does not have long-term contracts with any suppliers of petroleum
products covering more than 10% of its motor fuel supply. Unanticipated national
or international  events could result in a curtailment of motor fuel supplies to
the  Company,  thereby  adversely  affecting  motor  fuel  sales.  In  addition,
management  believes  a  significant  portion  of its  merchandise  sales are to
customers who also purchase motor fuel.  Accordingly,  reduced  availability  of
motor fuel could negatively impact other facets of the Company's operations.

(e) Property and Equipment

   Property and equipment are stated at cost.  Equipment  acquired under capital
leases is stated at the present  value of the initial  minimum  lease  payments,
which is not in  excess of the fair  value of the  equipment.  Depreciation  and
amortization of property and equipment are provided on the straight-line  method
over the estimated useful lives of the respective assets, which range from three
to 20 years.  Leasehold  improvements are amortized on the straight-line  method
over the shorter of the lease term,  including option periods,  or the estimated
useful lives of the respective assets.

(f)  Investments

   Investments  in joint  ventures and other entities that are 50% or less owned
are accounted  for by the equity  method and are included in other assets,  on a
net basis, in the accompanying consolidated balance sheets.

(g) Intangible Assets

   In  connection  with the  allocation  of the  purchase  price  of the  assets
acquired in 1987 upon the commencement of the Company's  operations,  $1,093,000
was allocated as the future benefit of real estate leased from affiliates of its
former general  partner.  The future benefit of these leases is being  amortized
using the straight-line  method over 20 years, the term including option periods
of such leases.

   At year end 1998 and 1997,  goodwill of $1,524,000 is being  amortized  using
the straight-line  method over 20 years. The Company assesses the recoverability
of goodwill by  determining  whether the  amortization  of the balance  over the
remaining  amortization  period can be  recovered  through  undiscounted  future
operating  cash  flows  of the  acquired  operations.  The  amount  of  goodwill
impairment,  if any, is measured based on projected  discounted future operating
cash flows using a discount rate reflecting the Company's average cost of funds.
The  assessment  of  the   recoverability  of  goodwill  would  be  impacted  if
anticipated future operating cash flows are not achieved.

(h) Sales of Convenience Store Operations

   In 1998 and in past years the Company  sold the  merchandise  operations  and
related  inventories  of certain  convenience  store  locations to various third
parties  in  exchange  for cash  and  notes  receivable.  The  notes  receivable
generally are for terms of five years, require monthly payments of principal and
interest, and bear interest at rates ranging from 8% to 11%. Summary information
about these sales is as follows:

                                                         Gains
                                                  -----------------------
               Number           Notes      Total                 Deferred
                Sold    Cash  Receivable Proceeds Recognized  (at year-end)

                            (In thousands, except number sold)

      1998        9     $312     $683      $995       $445         $265
      1997        2       66      201       267         30           50
      1996       18      816    1,561     2,377      1,778          250

   Gains  on  sales  which  meet  specified  criteria,  including  receipt  of a
significant  cash down  payment and  projected  cash flow from store  operations
sufficient to adequately  service the debt, are  recognized  upon closing of the
sale.  Gains on sales which do not meet the  specified  criteria are  recognized
under  the  installment  method  as cash  payments  are  received.  Gains  being
recognized under the installment method are evaluated  periodically to determine
if full recognition of the gain is appropriate.

   Under these sales, the Company generally retains the real estate or leasehold
interests  and leases or subleases  the store  facilities  (including  the store
equipment)  to  the  purchaser   under  five-year   renewable   operating  lease
agreements.  The Company usually retains  ownership of the motor fuel operations
and pays the purchaser of the store  commissions  based on motor fuel sales.  In
addition,  the new store operators may purchase  merchandise under the Company's
established buying arrangements.

(i) Environmental Costs

   Environmental   remediation   costs  are  expensed;   related   environmental
expenditures that extend the life, increase the capacity,  or improve the safety
or efficiency of existing assets are capitalized.  Liabilities for environmental
remediation costs are recorded when environmental  assessment and/or remediation
is  probable  and  the  amounts  can  be  reasonably  estimated.   Environmental
liabilities  are evaluated  independently  from  potential  claims for recovery.
Accordingly,   the  gross  estimated   liabilities  and  estimated   claims  for
reimbursement have been presented separately in the accompanying
consolidated balance sheets (see Note 13b).

   In October  1996,  the American  Institute of  Certified  Public  Accountants
issued   Statement  of  Position   ("SOP")   96-1,   Environmental   Remediation
Liabilities.  SOP 96-1,  was adopted by the Company on December  29,  1997,  and
requires,  among  other  things,  environmental  remediation  liabilities  to be
accrued when the criteria of SFAS No. 5,  "Accounting for  Contingencies,"  have
been met. The SOP also  provides  guidance  with respect to the  measurement  of
remediation liabilities. Such accounting was consistent with the Company's prior
method of accounting for environmental remediation costs; therefore, adoption of
SOP 96-1 in 1997 did not have a material  impact on the  Company's  consolidated
financial position, results of operations, or liquidity.

(j) Motor Fuel Taxes

   In 1998,  1997, and 1996,  motor fuel revenues and related cost of motor fuel
include  federal  and  state  excise  taxes of  $116,880,000,  $99,911,000,  and
$105,718,000, respectively.

(k) Exchanges

   The Company uses the exchange  method of  accounting  for motor fuel exchange
transactions.  Under this method,  such transactions are considered as exchanges
of assets with deliveries being offset against receipts, or vice versa. Exchange
balances  due from  others  are valued at current  replacement  costs.  Exchange
balances due to others are valued at the cost of forward  contracts (Note 11) to
the extent they have been entered  into,  with any remaining  balance  valued at
current  replacement cost.  Exchange balances due to others at year end 1998 and
1997 were $375,000 and $994,000, respectively.

(l) Income Taxes

   Income taxes are accounted for under the asset and liability method. Deferred
tax  assets  and  liabilities  are  recognized  for  the  estimated  future  tax
consequences  attributable to existing  differences  between financial statement
carrying  amounts  of assets and  liabilities  and their  respective  tax bases.
Deferred  tax  assets and  liabilities  are  measured  using  enacted  tax rates
expected to be in effect when such amounts are  realized or settled.  The effect
of a change in tax rates is recognized in income in the period that includes the
enactment date.

   Under the Revenue Act of 1987,  the Company  qualified  as a  publicly-traded
partnership  until the end of its 1997  fiscal  year.  Accordingly,  the taxable
income or loss of the  Company was  includable  in the income tax returns of the
individual  partners,  and  no  provision  for  income  taxes  was  made  in the
accompanying   consolidated  financial  statements,   except  for  applying  the
provisions of SFAS No. 109 "Accounting for Income Taxes."

   The businesses and activities retained by FFP Partners in connection with its
December 1997 restructuring permit it to continue to be treated as a partnership
for income tax purposes.  However,  in connection  with the  restructuring,  FFP
Marketing Company, Inc. was organized as a corporation.  Accordingly, income tax
expense or benefit is  recorded in its  consolidated  financial  statements  for
1998.

(m)  Fair Value of Financial Instruments

   The carrying amounts of cash, receivables, amounts due under revolving credit
line,  and money  orders  payable  approximate  fair value  because of the short
maturity of those instruments. The carrying amount of notes receivable and notes
receivable  from  affiliates  approximates  fair value,  which is  determined by
discounting expected future cash flows at current rates.

   The carrying  amount of long-term  debt  approximates  fair value because the
interest rate on $9,169,000 of such  obligations  varies with the prime rate and
the fixed rate on the remainder of the long-term obligations,  all of which were
incurred in 1998, is not materially  different from the current rates  available
to the Company.

(n)  Common Stock

   Prior to the December 1997 restructuring of FFP Partners,  the capital of the
Company consisted of partnership interests.  These interests were converted into
common stock in connection with the restructuring.  The average number of shares
shown as  outstanding  on the  statement  of  operations  have been  adjusted to
reflect  the number of common  shares that would have been  outstanding  had the
restructuring  occurred at the beginning of the earliest year  presented  giving
effect to the  shares  that  would  have been  issued  to the  general  partner.
Treasury  units  (64,778  units,  at cost)  previously  held by the Company were
retired in 1997 in conjunction with the restructuring.

(o) Income/(Loss) per Share

   Basic net  income/(loss)  per share is computed by dividing net income/(loss)
by the  weighted  average  number of  common  shares  outstanding  for the year.
Diluted net income/(loss) per share is computed by dividing net income/(loss) by
the  weighted  average  number of common  shares  outstanding  for the year plus
potentially dilutive common shares. At December 27, 1998, outstanding options to
acquire  231,667  common shares have been excluded from the diluted  computation
because  the  effect  would have been  anti-dilutive.  A  reconciliation  of the
denominators of the basic and diluted net income/(loss)  per share  computations
for 1998, 1997, and 1996 follows:

                                                 1998   1997    1996
                                                   (In thousands)
    Weighted average number of common shares
        outstanding                              3,784   3,779  3,759
    Effect of dilutive options                       0      23      0
    Weighted average number of common shares
        outstanding, assuming dilution           3,784   3,802  3,759

(p) Dividends/Distributions to Partners

   Prior to the December 1997  restructuring  of FFP Partners,  distributions to
partners  represented  a return of capital  and were  allocated  pro rata to the
general  partner and holders of the  Company's  limited  partnership  interests.
Because the Company is now a corporation, distributions to shareholders that may
be made in the future, if any, will usually be dividends.

(q) Employee Benefit Plan

   The Company has a 401(k) profit  sharing plan covering all employees who meet
age and tenure requirements.  Participants may contribute to the plan a portion,
within  specified  limits,  of  their  compensation  under  a  salary  reduction
arrangement.   The  Company  may  make  discretionary   matching  or  additional
contributions  to the plan.  The Company did not make any  contributions  to the
plan in 1998, 1997, or 1996.


(r)  Use of Estimates

   The use of  estimates  is  required  to prepare  the  Company's  consolidated
financial   statements  in  conformity   with  generally   accepted   accounting
principles.  Although  management  believes that such estimates are  reasonable,
actual results could differ from the estimates.

(s)  Stock Option Plan

   The Company accounts for its outstanding stock options in accordance with the
provisions of Accounting  Principles  Board ("APB") Opinion No. 25,  "Accounting
for  Stock  Issued  to  Employees,"  and  related   interpretations.   As  such,
compensation  expense  is  recorded  only if the  current  market  price  of the
underlying  stock on the date of grant of the option  exceeds the exercise price
of the option. On January 1, 1996, the Company adopted SFAS No. 123, "Accounting
for Stock-Based Compensation," which permits entities either to (i) recognize as
expense over the vesting period the fair value of all stock-based  awards on the
date of grant or (ii) continue to apply the provisions of APB Opinion No. 25 and
provide pro forma net income and  earnings  per share  disclosures  for employee
option  grants made in 1995 and future years as if the  fair-value-based  method
defined  in SFAS No.  123 had been  applied.  The  Company  elected  the  second
alternative (see Note 9).

(t)  Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed Of

   SFAS No.  121,  "Accounting  for the  Impairment  of  Long-Lived  Assets  and
Long-Lived  Assets to Be  Disposed  Of,"  requires  that  long-lived  assets and
certain  identifiable  intangibles be reviewed for impairment whenever events or
changes in  circumstances  indicate that the carrying amount of an asset may not
be  recoverable.  Recoverability  of assets to be held and used is measured by a
comparison  of the  carrying  amount of such  assets to  future  net cash  flows
expected to be  generated  by the assets.  If such assets are  considered  to be
impaired, the impairment to be recognized is measured by the amount by which the
carrying amount of the assets exceeds the fair value of the assets. Assets to be
disposed of are reported at the lower of the carrying  amount or fair value less
costs to sell.

(u)  Revenue Recognition

   The Company recognizes revenue related to motor fuel and merchandise sales at
the time of the sale.


(j)  Reporting of Comprehensive Income

   As  of  December  29,  1997,  the  Company  adopted  Statement  of  Financial
Accounting Standards ("SFAS") No. 130, "Reporting  Comprehensive  Income," which
requires the  presentation of  "comprehensive  income" in financial  statements.
Comprehensive  income  includes net  income/(loss)  and all revenues,  expenses,
gains, and losses that are recorded directly to equity. Because the Company does
not have any such  items that are  recorded  directly  to equity,  comprehensive
income/(loss) and net income/(loss) are identical.  Accordingly, the adoption of
SFAS No. 130 has no effect on the Company's consolidated financial statements.


3.  Property and Equipment

   Property and equipment consists of the following:
                                                          1998       1997
                                                          (In thousands)
Land                                                     $1,376     $1,224
Buildings and leasehold improvements                      9,462      7,992
Machinery and equipment                                  56,051     51,209
Construction in progress                                    292        286
                                                         67,181     60,711
Accumulated depreciation and amortization               (33,579)   (28,616)
                                                        $33,602    $32,095


   In connection with the December 1997  restructuring  of FFP Partners,  all of
the land and buildings  previously used in the Company's retail  operations were
retained by FFP Partners. At December 27, 1998, the Company had a carrying value
of  $7,301,000  in  a  motor  fuel  terminal  and   processing   facility.   The
recoverability   of  this   carrying   value  is  dependent  on  the   Company's
implementation  of a new business plan for this operation.  The inability of the
Company to  execute  its  business  plan,  some  aspects of which are beyond its
control,  could change the Company's  estimate that it will recover the carrying
value of these fixed assets in the near future.


4.  Other Assets

   Other assets consist of the following:

                                               1998    1997
                                             (In thousands)
     Intangible Assets (Note 2g)
        Ground leases                         $1,093  $1,093
        Goodwill                               1,524   1,524
        Other                                  3,558   2,284
                                               6,175   4,901
        Accumulated amortization              (3,341) (2,570)
                                               2,834   2,331
     Notes receivable                          1,386   1,294
     Environmental remediation reimbursement
         claims                                1,297   1,052
     Investments   in  joint   ventures  and
       other entities                            210       0
     Other                                     1,055     377
                                              $6,782  $5,054

5.  Notes Payable and Long-Term Debt

   Effective June 1998, the Company,  the Company's  primary bank lender and FFP
Partners  reached an agreement to restructure the revolving  credit facility and
term  loan  due to the  lender.  In  connection  with the  restructuring  of FFP
Partners  in December  1997,  both the Company  and FFP  Partners  retained  the
liability for this debt as both entities were primary  obligors on the loans. In
accordance with the June 1998 agreement,  the lender made a loan to the Company,
the Company made a loan to FFP Partners,  and FFP Partners repaid the balance of
its debt to the lender,  all of which was done effective on June 28, 1998.  This
transaction  included the execution of a promissory note by FFP Partners payable
to the Company in the amount of  $14,773,000  (the then  current  balance on the
debt due to the lender),  which was recorded by the Company as a note receivable
from affiliate, and FFP Partners was released by the lender from all obligations
under the Loan and Security Agreement. As a result of the June 1998 transaction,
joint liability no longer exists on the debt obligations to the lender,  and the
1997  reduction of $15,938,000  to the Company's  stockholders'  equity for such
liability  was removed.  At December  27, 1998,  the Company was indebted to the
lender  in the  amount  of  $9,169,000,  and  owned a  promissory  note from FFP
Partners with an unpaid principal balance of $14,201,000.

   The interest rate and repayment  terms of the Company's  loan to FFP Partners
mirror such terms of the Company's debt to the lender, including a maturity date
of November 2000.  The revised  agreement with the lender also required that the
loan be secured by real estate owned by FFP  Partners,  which was pledged to the
Company  and then also  pledged  by the  Company  to the  lender  as  additional
collateral  on the  Company's  debt to the lender.  FFP  Partners  make  monthly
principal payments to the Company of $95,000 plus accrued interest on the unpaid
balance at a rate equal to the bank's prime rate.  All proceeds  received by the
Company  from its loan to FFP Partners are required to be applied to the balance
of the Company's debt to the lender.

   The  Company's  bank  revolving  credit line  provides for  borrowings  up to
$15,000,000,  with the amount  available at any time limited to a borrowing base
equal  to 85% of the  Company's  trade  receivables  plus  50% of the  Company's
inventories. On December 27, 1998, the Company's borrowing base was $12,383,000.
The revolving  credit facility and a term loan in the original  principal amount
of $8,000,000  executed in October 1997 both bear interest at the lender's prime
rate (7.75% at the end of 1998), payable monthly. The term loan requires monthly
principal  payments  of $95,000;  and both loans  mature in  November  2000.  At
December 27, 1998,  the total amount  outstanding  under the revolving  line was
$2,407,000,  and the term loan had an  outstanding  balance of  $6,762,000.  The
loans are subject to a Loan and Security  Agreement  dated in October 1997,  and
amended as of June 1998, between the lender, the Company and two subsidiaries of
the Company.  The agreement contains numerous  restrictive  covenants including,
but not  limited  to,  financial  covenants  relating  to the  maintenance  of a
specified  minimum  tangible  net worth,  a maximum  debt to tangible  net worth
ratio,  and a minimum cash flow coverage ratio, all as defined in the agreement.
As of year end 1998, the Company was not in compliance with certain requirements
under the loan agreement for the principal reason that the assets and operations
of FFP Partners are no longer included in the financial  covenant  calculations.
The lender has waived declaring a default due to such  noncompliance and amended
the  applicable  restrictive  covenants  to  place  the  Company  in  compliance
subsequent  to December 27, 1998.  The loans under the  agreement are secured by
the Company's  trade  accounts  receivable,  its  inventories  and equipment not
otherwise  encumbered,  a negative pledge of its other assets,  and a collateral
assignment of the Company's  note  receivable and deed of trust lien against the
real properties of FFP Partners.

   In April 1998 the Company executed a note in the original principal amount of
$2,076,000  to  refinance  a prior  capital  lease  obligation.  The note  bears
interest  at 8.93% per annum and has a  maturity  date in April  2003.  The debt
requires  monthly  principal and interest  payments of $43,000 and is secured by
various  equipment  acquired through the original capital lease  obligation.  At
December 27, 1998, $1,850,000 remained outstanding on the loan.

   In June 1998 the Company  refinanced a loan with an original principal amount
of $6,735,000  incurred in connection  with its December 1997  acquisition of 94
convenience  stores.  The  refinancing  is comprised of 44 loans in the original
principal  amount of $9,420,000 and bears interest at 8.66% per annum. The loans
will be fully  amortized at various  maturity dates ranging from October 2007 to
July  2013  by  making   principal  and  interest   payments  in  equal  monthly
installments over their respective terms. The loans are secured by the Company's
assets at 44 of the 94  convenience  stores  acquired in 1997.  At December  27,
1998, $9,253,000 remained outstanding on these loans.

   The aggregate  fixed  maturities of long-term debt for each of the five years
subsequent to 1998 are as follows:

                                   (In thousands)
            1999                        $1,959
            2000                         8,916
            2001                           971
            2002                         1,061
            2003                           777
            Thereafter                   6,696
                                       $20,380

6.  Capital Leases

   The Company is obligated  under  noncancelable  capital  leases  beginning to
expire in 1999.  The gross amount of the assets  covered by these capital leases
that are included in property and  equipment  in the  accompanying  consolidated
balance sheets is as follows:

                                              1998     1997
                                              (In thousands)

    Fixtures and equipment                    $2,001  $6,565
    Accumulated amortization                    (363) (1,641)
                                              $1,638  $4,924

   In 1998 the Company  replaced a prior capital lease obligation with financing
from a lending  institution in the original principal amount of $2,076,000.  The
assets related to those capital leases had a net book value of $1,509,000 at the
time of the refinancing (see Note 5).

   The  amortization  of  assets  held  under  capital  leases  is  included  in
depreciation   and  amortization   expense  in  the  accompanying   consolidated
statements of operations.  Future minimum lease payments under the noncancelable
capital leases for years subsequent to 1998 are:

                                                     (In thousands)
 1999                                                     $501
 2000                                                      426
 2001                                                      376
 2002                                                      237
 2003                                                       32
 Thereafter                                                  0
 Total minimum lease payments                            1,572
    Amount representing interest                          (216)
 Present value of future minimum lease payments          1,356
    Current installments                                  (401)
 Obligations   under   capital   leases,   excluding
  current installments                                    $955

7.  Operating Leases

   The  Company  operates  all of its  convenience  stores and truck stops under
long-term  operating  leases.  A  significant  portion of those  leases are with
related  parties.  Certain of the leases have contingent  rentals based on sales
levels of the  locations  and/or have  escalation  clauses  tied to the consumer
price index.  Minimum future rental payments (including bargain renewal periods)
and sublease receipts for years after 1998 are as follows:

                           Future Rental Payments   Future
                     Related                        Sublease
                     Parties     Others   Total     Receipts
                                  (In thousands)

     1999              $3,490    $3,074   $6,564    $1,193
     2000               3,406     2,996    6,402       862
     2001               3,323     2,862    6,185       517
     2002               2,455     2,750    5,205       279
     2003                 395     2,552    2,947       105
     Thereafter         1,334    25,708   27,042        17
                      $14,403   $39,942  $54,345    $2,973

   Total rental  expense and  sublease  income in 1998,  1997,  and 1996 were as
follows:

                              Rent Expense
                     -----------------------
                     Related                  Sublease
                     Parties  Others   Total   Income
                               (In thousands)

     1998              $3,566  $3,231  $6,797  $1,521
     1997                 915     922   1,837   1,370
     1996                 727     742   1,469   1,154

8.  Accrued Expenses

   Accrued expenses in 1998 and 1997 consist of the following:

                                                   1998    1997
                                                  (In thousands)

    Motor fuel taxes payable                       $9,688  $5,979
    Accrued payroll and related expenses            1,084     964
    Other                                           3,579   2,680
                                                  $14,351  $9,623

9.  Stock Option Plan and Nonqualified Unit Option Plan

   The  Company's  Board of  Directors  adopted a Stock  Option  Plan in 1998 to
provide an incentive  for its  employees to remain in the service of the Company
and to  encourage  them to apply  their  best  efforts  for the  benefit  of the
Company.  The plan will become null and void if it is not approved by a majority
of the Company's  shareholders at a meeting held on or before July 16, 1999. The
plan provides for the granting of stock options to employees for the purchase of
shares of the  Company's  common  stock,  but subject to a maximum of  1,000,000
shares  under the plan for all  employees.  The  exercise  price of  options  is
determined  by the Board of  Directors  but may not be less than the fair market
value of the  shares,  defined as 100% of the last  reported  sales price of the
Company's  common stock on the last business day prior to the date of the grant,
except for  employees  owning  more than 10% of the common  stock,  for whom the
exercise  price  may not be less than 110% of the fair  market  value.  The plan
provides that a stock option agreement shall be entered into between the Company
and any employee granted options, which shall set forth a vesting schedule, time
period for  exercising  options,  and other  provisions  regarding  the grant of
options under the plan.

   Prior to 1998, FFP Partners  maintained a Nonqualified Unit Option Plan and a
Nonqualified  Unit Option Plan for  Nonexecutive  Employees that  authorized the
grant of options to  purchase  up to 450,000  and  100,000  Class A Units of FFP
Partners, respectively.

   The  exercise  price of each option  granted  under the unit option plans was
determined  by the Board of Directors but could not be less than the fair market
value of the underlying units on the date of grant. All options to acquire Class
A Units of FFP Partners that were  outstanding at the completion of the December
1997  restructuring were divided into separate options to purchase Class A Units
of FFP  Partners  and a like  number of the  Company's  common  shares,  and the
exercise  price for the existing FFP Partners unit options was  allocated  among
the two new options in  proportion to the closing  prices on the American  Stock
Exchange of FFP Partners  Class A Units and the  Company's  common  shares.  The
original and adjusted  exercise  prices of the options  outstanding  at year end
1998 under the Non-Qualified  Plans ("NQ") and the Stock Option Plan ("ISO") are
as follows:

                          Original  Adjusted
     Issue                Exercise  Exercise     Options     Options
     Date        Type     Price     Price      Outstanding Exercisable

                                    Price
November 1992     NQ     $3.7500    $2.5388       138,333     138,333
April 1995        NQ      4.3130     4.0620        25,000      25,000
September 1995    NQ      6.0000      4.7390       25,000      25,000
February 1997     NQ      7.0000     2.9196        13,334           0
July 1998         ISO     4.5000     4.5000        30,000           0
                                                  231,667     188,333

   All outstanding  options at year end 1998 were granted to be exercisable with
respect to one-third of the shares  covered  thereby on each of the  anniversary
dates of their  respective  grants  and will  expire  ten years from the date of
grant.  In the event of a change in control of the  Company,  any  unexercisable
portion of the options will become immediately exercisable.

   A summary of activity  under the stock  option plan and the unit option plans
for 1998, 1997, and 1996 follows:

                                                               Weighted
                                                    Exercise   Average
                                          Class A    Price     Exercise
                                           Units     Range       Price 

Non-Qualified Plan Before Restructuring

Options outstanding, December 31, 1995    260,664  $3.75-7.00    $4.28
    Options granted during year                 0  
    Options expired or terminated
         during year                       (1,333)    3.75        3.75
    Options exercised during year         (37,332)    3.75        3.75
Options outstanding, December 29, 1996    221,999  $3.75-7.00    $4.37
    Options granted during year            20,000     4.31        4.31
    Options expired or terminated 
         during year                            0
    Options exercised during year               0
Options exercisable, December 28, 1997    241,999  $3.75-7.00    $4.37


Stock Option Plan and Non-Qualified Plan After Restructuring

Options outstanding, December 28, 1997    241,999  $2.54-4.74    $2.92
    Options granted during year            30,000      4.50       4.50
    Options expired or terminated
        during year                        (1,000)     2.54       2.54 
    Options exercised during year         (39,332)  2.54-2.92     2.62
Options outstanding, December 27, 1998    231,667  $2.54-4.74    $3.22

Options exercisable, December 27, 1998    188,333  $2.54-4.74    $3.03

   All  outstanding  options at year end 1998 were  originally  issued with a 10
year life and have a weighted-average remaining contractual life of 4.8 years.

   The per share  weighted-average  fair value of options granted in 1998, 1997,
and 1996,  estimated  using  the Black  Scholes  option-pricing  model,  and the
underlying assumptions used are:

                                           Underlying Assumptions
                   ----------------------------------------------------------

                    Estimated            Risk-Free              Expected
 Year                 Fair     Dividend  Interest    Expected    Option
Granted              Value      Yield      Rate      Volatility    Life

1998                 $3.82      0.0%       6.00%        68%      7 years
1997                  2.81      0.0%       6.40%        58%      7 years
1996                  0.00      0.0%       0.00%         0%        0

   The Company  applies APB Opinion No. 25 in  accounting  for its option plans.
Accordingly,  no  compensation  cost related to the plans has been recognized in
the consolidated financial statements.  Had the Company determined  compensation
under SFAS No. 123, the  Company's  net income (loss) would have been reduced to
the pro forma amounts indicated below:


                                    1998       1997       1996
                   (In thousands, except per share or per unit information)
Net income/(loss)
   As reported                       $(463)       $116      $(159)
   Pro forma                          (510)         53       (203)
Net income/(loss) per share
   As reported
      Basic                         $(0.12)      $0.03     $(0.04)
      Diluted                        (0.12)       0.03      (0.04)
   Pro forma
      Basic                          (0.13)       0.01      (0.05)
      Diluted                        (0.13)       0.01      (0.05)

   Pro forma net income/(loss) reflects only options granted subsequent to 1994.
Therefore,  the full impact of calculating  compensation  cost for stock options
under SFAS No. 123 is not reflected in the pro forma net  income/(loss)  amounts
presented above because  compensation  cost for options granted prior to 1995 is
not considered.

10.  Income Taxes

   Congress passed legislation in 1996 clarifying that certain buildings used in
connection  with the retail  sale of motor fuel  qualified  for a  substantially
shorter  depreciable life for tax purposes than was previously being utilized by
the Company.  In January  1997,  the Internal  Revenue  Service  issued a notice
explaining how the tax deduction  related to the change in the depreciable lives
on these assets should be determined.  As a result, the Company deducted in 1996
the  difference  between  the  tax  depreciation  previously  recorded  and  the
depreciation  available  using the shorter  life and  recognized  an  additional
deferred  income tax provision of $2,089,000 in the fourth  quarter 1996 related
to this  temporary  difference.  The current tax benefit of this  deduction  was
allocated to the Company's unitholders,  but the deferred tax expense associated
with the  acceleration  of this  deduction for tax purposes was reflected in the
Company's  1996  consolidated  statement of operations.  In connection  with the
December 1997  restructuring  of FFP Partners,  the buildings which gave rise to
this additional deferred income tax provision were retained by FFP Partners.  As
a result,  ownership of the buildings was continued in a partnership format, and
the deferred taxes  attributable  to the real estate assets were reversed in the
fourth quarter 1997.

   At December 27, 1998, the Company has a net operating loss  carryforward  for
income tax purposes 0f $5,449,000, which will expire in 2018 if not used.

   The Company's income tax  expense/(benefit) for 1998, 1997, and 1996 consists
of the following:

                                            1998       1997      1996
                                                (in thousands)
Current federal income tax expense           $0         $0         $0
Current state income tax expense             66          0          0
                                             66          0          0
Deferred income tax expense/(benefit)      (310)      (892)      2,646
Income tax expense/(benefit)              $(244)     $(892)     $2,646


   The  Company's  income tax  expense/(benefit)  is  different  from the amount
computed by applying the federal  income tax rate of 34% to the  Company's  loss
before income taxes for 1998. The reasons for the difference are  illustrated in
the following table:

                                                       1998
                                                  (in thousands)
Income tax expense/(benefit) at statutory rate        $(240)
State income tax, net of federal benefit                 44
Amortization of goodwill                                 25
Meals and entertainment                                  22
State  tax rate  change at  beginning  of year          (66)
Other, net                                              (29)
Total income tax expense/(benefit)                    $(244)

Effective tax rate for 1998                            34.5%

   The tax  effects  of  temporary  differences  that give  rise to  significant
portions of the  deferred tax assets and  liabilities  at year end 1998 and 1997
are presented below.

                                                         1998      1997
                                                        (In thousands)

  Deferred tax assets:
    Accounts receivable, principally due to allowance
        for doubtful accounts                             $280      $308
    Accrued expenses, principally due to accruals for
        financial reporting purposes                       244       238
    Net operating loss carryforward                      2,016         0
    Other, net                                              82      (176)
           Total deferred tax assets, net               $2,622      $370

  Deferred tax liabilities:
    Property and equipment, principally due to basis
         differences  and differences in
         depreciation                                  $(3,956)  $(2,763)
    Notes receivable,  principally due to basis
      differences                                         (681)        0
      Other, net                                          (564)     (496)
   Total deferred tax liabilities                      $(5,201)  $(3,259)

   In  assessing  the  ability  to  realize a  deferred  tax  asset,  management
considers  whether it is more  likely  than not that some  portion or all of the
deferred tax asset will not be realized.  The ultimate realization of a deferred
tax asset is dependent  upon the  generation of future taxable income during the
period  in which  those  temporary  differences  become  deductible.  Management
considers the scheduled  reversal of deferred tax liabilities,  projected future
taxable income,  and tax planning  strategies in making this  assessment.  Based
upon the scheduled reversal of deferred tax liabilities over the period in which
the  deferred tax assets are  deductible,  management  believes  that it is more
likely than not that the Company will  realize the benefits of these  deductible
differences.

   The Company has provided unaudited pro forma information for 1997 and 1996 in
the  consolidated  statement of  operations as if the Company had been a taxable
corporation   for  those   periods.   The   unaudited   pro  forma   income  tax
expense/(benefit)  includes  the actual  deferred  income tax  expense/(benefit)
recorded  by the  Company  in  1997  and  1996  of  $(892,000)  and  $2,646,000,
respectively.  This pro forma  information  has been  prepared  for  comparative
purposes  only and does not purport to be  indicative  of results if the Company
had been a taxable entity in prior years or of future results of operation.


11.  Futures and Forward Contracts

   The Company is party to commodity  futures  contracts with off-balance  sheet
risk.  Changes in the market value of open futures  contracts are  recognized as
gains or losses in the period of change.  These investments  involve the risk of
dealing with others and their ability to meet the terms of the contracts and the
risk  associated  with  unmatched  positions and market  fluctuations.  Contract
amounts  are often used to express  the  volume of these  transactions,  but the
amounts potentially subject to risk are much smaller.

   From  time-to-time the Company enters into forward  contracts to buy and sell
fuel,  principally to satisfy  balances owed on exchange  agreements  (Note 2k).
These  transactions,  which  together with futures  contracts are  classified as
operating activities for purposes of the consolidated  statements of cash flows,
are  included in motor fuel sales and related  cost of sales and resulted in net
gains as follows:

                                        (In thousands)
          1998                               $169
          1997                                430
          1996                                363


   Open positions  under futures and forward  contracts were not  significant at
year end 1998 and 1997.

12.  Related Party Transactions

   The Company's chief executive  officer,  vice  president-finance,  secretary,
treasurer,  general counsel and chief financial  officer hold similar  positions
with the sole  general  partner of FFP  Partners.  In addition,  entities  owned
directly or indirectly by the Company's chief executive officer,  members of his
immediate family, and other members of the senior management of the Company have
in the past, and intend to do so in the future, engaged in transactions with the
Company.  Such related parties believe that such transactions have been fair and
reasonable  to the Company and on terms no less  favorable  to the Company  than
could be obtained from an unaffiliated party in an arms' length transaction.

   The Company  leases real  property  for some of its retail  outlets  from FFP
Partners.  The Company's management believes that the lease rates are comparable
to leases that could be entered into with unrelated  third parties.  Since these
leases became effective  concurrently  with the close of 1997, no lease payments
were made by the Company  during its 1997 year.  The Company paid  $2,628,000 in
lease payments to FFP Partners for these properties during 1998.

   The Company also leases real property for some of its retail outlets and some
administrative  and executive  office  facilities  from various  other  entities
affiliated  with the senior  management of the Company.  During 1998,  1997, and
1996, the Company paid $959,000, $915,000, and $727,000,  respectively,  to such
entities with respect to these leases.  The  Company's  management  believes the
leases with these affiliates are on terms that are more favorable to the Company
than terms that could have been  obtained  from  unaffiliated  third parties for
similar properties.

   Prior  to the  December  1997  restructuring  of FFP  Partners,  the  Company
reimbursed the general partner and its affiliates for salaries and related costs
of executive officers and others and for expenses incurred by them in connection
with the management of the Company. These expenses were $763,000 and $745,000 in
1997 and 1996, respectively.

   The Company is not licensed to sell  alcoholic  beverages  in Texas.  In July
1991, the Company  entered into an agreement with an affiliated  company whereby
the  affiliated  company sells  alcoholic  beverages at the Company's  stores in
Texas.  The  agreement  provides  that  the  Company  will  receive  rent  and a
management fee based on the gross receipts from sales of alcoholic  beverages at
its stores.  In July 1992, the agreement was amended to extend the term for five
years  commencing on the date of amendment.  In 1998,  1997 and 1996,  the sales
recorded  by the  affiliated  company  under this  agreement  were  $12,143,000,
$8,330,000,  and  $8,240,000,  respectively.  The Company  received  $2,117,000,
$1,355,000,  and  $1,265,000 in 1998,  1997,  and 1996,  respectively,  in rent,
management  fees, and interest,  and such amounts are included in  miscellaneous
revenues in the consolidated  statements of operations.  After deducting cost of
sales and other expenses  related to these sales,  including the amounts paid to
the Company,  the  affiliated  company had earnings of  $121,000,  $83,000,  and
$82,000 in 1998,  1997, and 1996,  respectively,  as a result of these alcoholic
beverage  sales.  Under a  revolving  note  executed  in  connection  with  this
agreement,  the Company advances funds to the affiliated  company to pay for the
purchases of alcoholic beverages.  Receipts from the sales of such beverages are
credited  against the note balance.  The revolving note provides for interest at
0.5% above the prime rate  charged by a major  financial  institution  and had a
balance of $780,000 and $426,000 at year end 1998 and 1997, respectively.

   The Company  purchases  certain  goods and services  (including  automobiles,
office  supplies,  computer  software and consulting  services,  and fuel supply
consulting and procurement services) from related entities. Amounts incurred for
these  products and services  were  $563,000,  $471,000,  and $359,000 for 1998,
1997, and 1996, respectively.

   As a part of its  merchandise  sales  activities,  the Company  supplies  its
private  label  cigarettes  on a wholesale  basis to other  retailers who do not
operate  outlets in its trade areas and pays them rebates based on the volume of
cigarettes purchased.  In 1996, the Company paid rebates of $14,000 to a company
on whose board of directors one of the Company's  executive officers serves. The
amount of rebates paid to this company was  calculated in the same manner as the
rebates paid to non-related companies.

   In 1980 and 1982,  certain  companies  from which the  Company  acquired  its
initial base of retail outlets  granted to a third party the right to sell motor
fuel at retail for a period of 10 years at self-serve gasoline stations owned or
leased  by  the  affiliated  companies  or  their  affiliates.   All  rights  to
commissions under these agreements and the right to sell motor fuel at wholesale
to the third party at such locations were assigned to the Company in May 1987 in
connection  with the  acquisition of its initial base of retail  operations.  In
December  1990,  in  connection  with  the  expiration  or  termination  of  the
agreements  with the third party,  the Company  entered into  agreements  with a
company owned and  controlled by an affiliated  party and members of his family,
which grant to the Company the  exclusive  right to sell motor fuel at retail at
these locations. The terms of these agreements are comparable to agreements that
the Company maintains with other unrelated parties. In 1998, 1997, and 1996, the
Company paid commissions to this affiliated company related to the sale of motor
fuel at these locations of $318,000, $323,000, and $277,000, respectively.

   During 1996,  the Company  charged to expense  $611,000 to reimburse  various
related  companies for legal fees that  benefited the Company.  The Company paid
$225,000 of this amount in 1996 and the remaining $386,000 in 1997.


13.  Commitments and Contingencies

(a) Uninsured Liabilities

   The Company maintains general liability insurance with limits and deductibles
management  believes prudent in light of the exposure of the Company to loss and
the cost of the insurance.

   The  Company  self-insures  medical  claims up to  $45,000  per year for each
individual  covered by its employee  medical  benefit plan for  supervisory  and
administrative  employees.  Such claims above $45,000 are covered by a stop-loss
insurance policy. The Company also self-insures  medical claims for its eligible
store employees.  However, claims under the plan for store employees are subject
to a  $1,000,000  lifetime  limit per  employee.  The Company  does not maintain
stop-loss  coverage  for these  claims.  The Company  and its covered  employees
contribute  to pay the  self-insured  claims and stop-loss  insurance  premiums.
Accrued  liabilities  include amounts management  believes adequate to cover the
estimated claims arising prior to a year-end,  including claims incurred but not
yet reported.  The Company  recorded expense related to these plans of $284,000,
$295,000, and $271,000 in 1998, 1997, and 1996, respectively.

   The  Company is  covered  for  worker's  compensation  in all states  through
incurred loss retrospective  policies.  Accruals for estimated claims (including
claims  incurred but not reported) have been recorded at year end 1998 and 1997,
including the effects of any retroactive premium adjustments.

(b) Environmental Matters

   The operations of the Company are subject to a number of federal,  state, and
local  environmental laws and regulations,  which govern the storage and sale of
motor fuels,  including those regulating underground storage tanks. In September
1988,  the  Environmental  Protection  Agency ("EPA")  issued  regulations  that
require  all  newly  installed  underground  storage  tanks  be  protected  from
corrosion, be equipped with devices to prevent spills and overfills,  and have a
leak detection  method that meets certain  minimum  requirements.  The effective
commencement date for newly installed tanks was December 22, 1988.  Underground
storage tanks in place prior to December 22, 1988,  must have  conformed to the
new  standards  by  December  1998.  The  Company  brought  all of its  existing
underground  storage tanks and related equipment into compliance with these laws
and regulations. At year end 1998 and 1997, the Company recorded liabilities for
future  estimated  environmental  remediation  costs  related  to known  leaking
underground  storage  tanks of $918,000  and  $644,000,  respectively,  in other
liabilities. Corresponding claims for reimbursement of environmental remediation
costs of and $918,000 and $644,000 were recorded in 1998 and 1997, respectively,
as  the  Company   expects  that  such  costs  will  be  reimbursed  by  various
environmental  agencies.  In 1995, the Company  contracted with a third party to
perform site assessments and remediation activities on 35 sites located in Texas
that are known or thought to have leaking  underground  storage tanks. Under the
contract,  the third party will coordinate with the state  regulatory  authority
the work to be performed and bill the state  directly for such work. The Company
is liable for the $10,000 per occurrence  deductible and for any costs in excess
of the $1,000,000 limit provided for by the state  environmental trust fund. The
Company does not expect that the costs of  remediation  of any of these 35 sites
will  exceed  the  $1,000,000  limit.  The  assumptions  on which the  foregoing
estimates are based may change and  unanticipated  events and  circumstances may
occur which may cause the actual cost of complying  with the above  requirements
to vary significantly from these estimates.

   During 1998,  1997, and 1996,  environmental  expenditures  were  $2,849,000,
$1,665,000,  and $2,019,000,  respectively  (including  capital  expenditures of
$2,418,000,  $1,267,000,  and $1,456,000),  in complying with environmental laws
and regulations.

   The Company does not  maintain  insurance  covering  losses  associated  with
environmental  contamination.  However, all the states in which the Company owns
or operates  underground storage tanks have state operated funds which reimburse
the Company for certain  cleanup costs and  liabilities  incurred as a result of
leaks in  underground  storage tanks.  These funds,  which  essentially  provide
insurance coverage for certain environmental liabilities, are funded by taxes on
underground  storage tanks or on motor fuels  purchased  within each  respective
state.  The coverages  afforded by each state vary but  generally  provide up to
$1,000,000  for the  cleanup of  environmental  contamination  and most  provide
coverage for third-party liability as well. The funds require the Company to pay
deductibles  ranging from $5,000 to $25,000 per occurrence.  The majority of the
Company's  environmental  contamination cleanup activities relate to underground
storage  tanks  located in Texas.  Due to an increase in claims  throughout  the
state,  the Texas  state  environmental  trust  fund has  significantly  delayed
reimbursement  payments for certain  cleanup costs after  September 30, 1992. In
1993,  the  Texas  state  fund  issued  guidelines  that,  among  other  things,
prioritize  the timing of future  reimbursements  based upon the total number of
tanks operated by and the financial net worth of each applicant. The Company has
been classified in the category with the lowest priority.  Because the state and
federal  governments  have the right,  by law, to levy  additional  fees on fuel
purchases,  the  Company  believes  these  clean up  costs  will  ultimately  be
reimbursed.  However, due to the uncertainty of the timing of the receipt of the
reimbursements, the claims for reimbursement of environmental remediation costs,
totaling $1,297,000 and $1,052,000 at year end 1998 and 1997, respectively, have
been classified as long-term receivables and are included in other assets in the
accompanying  consolidated  balance  sheets.  Effective  December 22, 1998, this
trust  arrangement  was  terminated  with  respect  to  future,  but  not  past,
environmental costs. Therefore,  the Company's environmental costs in the future
could increase.

(c) Other

   The  Company  is subject to  various  claims  and  litigation  arising in the
ordinary course of business, particularly personal injury and employment related
claims. In the opinion of management,  the outcome of such matters will not have
a  material  effect  on  the  consolidated  financial  position  or  results  of
operations of the Company.


14.  Quarterly Operating Results (Unaudited)

   Quarterly results of operations for 1998, 1997, and 1996 were as follows:


                          First     Second   Third   Fourth     Full
                         Quarter   Quarter  Quarter  Quarter    Year
                            (In thousands, except per unit data)
1998
Total revenues             101,243  112,569  104,437  97,625   415,874
Total margin                15,860   16,688   17,989  15,545    66,082
Net income/(loss)              336     (203)     613  (1,209)    (463)
Net  income/(loss)per share
    Basic                    $0.09   $(0.05)   $0.16  $(0.32)  $(0.12)
    Diluted                  $0.09   $(0.05)   $0.16  $(o.32)  $(0.12)

1997
Total revenues             $92,682  $99,332  $96,059 $91,341   379,414
Total margin                 9,979   11,951   11,734  13,044    46,708
Net income/(loss)           (1,262)     340     (375)  1,413       116
Net income/(loss) per share
    Basic                  $(0.33)    $0.09   $(0.10)  $0.38     $0.03
    Diluted                 (0.33)     0.09    (0.10)   0.38      0.03

1996
Total revenues             $94,391 $105,092  $94,298 $96,371  $390,152
Total margin                10,989   13,473   11,407  10,383    46,252
Net income/(loss)             (169)   2,030      564  (2,584)     (159)
Net income/(loss)per share
    Basic                   $(0.05)   $0.54    $0.15  $(0.68)   $(0.04)
    Diluted                  (0.05)    0.53     0.15   (0.68)    (0.04)


15.  Valuation and Qualifying Accounts

   The table below sets forth the beginning and ending balances,  with additions
and deductions,  for the Company's  allowance for doubtful trade receivables for
year end 1998, 1997, and 1996:


                               Balance  Additions   Charge    Balance
                                  at                 offs,     at End
                              Beginning Charged     net of       of
                              of Period Expense    recoveries  Period

                                        (in thousands)

Allowances for doubtful accounts
    for trade receivables
              1998                 $809   $1,916    $1,967     $758
              1997                 $883     $199      $273     $809
              1996               $1,045     $327      $489     $883


16.  Financial Information by Segment

   SFAS No.  131,  "Disclosures  about  Segments  of an  Enterprise  and Related
Information,"  was  adopted by the  Company in the  current  year for  reporting
information  about  the  Company's  operating  segments.  The  Company  and  its
subsidiaries are principally engaged in two operating  segments:  (i) the retail
and wholesale sale of motor fuel, merchandise and other products and services at
convenience  stores,  truck  stops,  and other  gasoline  outlets  ("Retail  and
Wholesale"),  and (ii) the  operation of a motor fuel  terminal  and  processing
facility ("Terminal Operations"). The Company has identified such segments based
on management  responsibility.  There are no major  distinctions in geographical
areas  served  or  customer  types.  The  following  table  sets  forth  certain
information about each segment's financial information in 1998, 1997, and 1996:
  
                                Retail and   Terminal
                                 Wholesale  Operations Eliminations Consolidated
                                               (In thousands)
1998
Revenues from external sources    $414,625      $1,249         $0      $415,874
Revenues from other segment              0       3,602     (3,602)            0
Depreciation and amortization        5,125         511          0         5,636
Interest income                      1,406           0       (713)          693
Interest expense                     1,861         713       (713)        1,861
Income/(loss) before income taxes    1,301      (2,008)         0          (707)
Total assets                        89,739       7,301          0        97,040
Capital expenditures                 6,605         182          0         6,787

1997
Revenues from external sources    $379,064        $350         $0      $379,414
Revenues from other segment              0       2,174     (2,174)            0
Depreciation and amortization        5,194         294          0         5,488
Interest income                        427           0       (391)           36
Interest expense                     1,678         391       (391)        1,678
Income/(loss) before income taxes       42        (818)         0          (776)
Total assets                        67,844       7,486          0        75,330
Capital expenditures                14,247       3,163          0        17,410

1996
Revenues from external sources    $390,152          $0         $0      $390,152
Revenues from other segment              0           0          0             0
Depreciation and amortization        3,951           0          0         3,951
Interest income                         52          80       (132)            0
Interest expense                     1,326          52       (132)        1,246
Income/(loss) before income taxes    2,553         (66)         0         2,487
Total assets                        75,104       3,495          0        78,599
Capital expenditures                 6,023       3,494          0         9,517

17.    Subsequent Event

   In February  1999,  the Company  acquired  the  operations  of 23  additional
convenience  stores and two additional  truck stops.  Eleven of these stores are
located in San Antonio,  Texas,  and the  remainder are located in smaller towns
throughout the State of Texas. Eleven of the 25 stores are third party leasehold
locations  where the Company  purchased  the existing  leasehold  interest.  The
Company's purchase of those leasehold  interests was financed with a third party
lender  consisting  of four fully  amortizing  mortgage  loans in the  aggregate
original  principal amount of $1,012,000,  maturity dates ranging from 86 to 180
months,  interest  accruing  at 9.275%  per annum,  and  aggregate  payments  of
principal and interest of $13,000 per month. The real estate at 14 of the stores
was  purchased  by FFP  Partners  and  immediately  leased to the Company  under
20-year leases.  The Company's  rental payments under those leases equal $99,000
per month. The Company  guaranteed the acquisition  indebtedness of FFP Partners
of $9,550,000,  which amount is no greater than the Company's  aggregate  rental
payments to FFP Partners over the initial 15-year period of the leases.



                                     Exhibit 10.5

                       First Amendment to Loan and Security Agreement
                                between FFP Partners, L.P.,
                               FFP Operating Partners, L.P.,
                                    Direct Fuels, L.P.,
                                FFP Marketing Company, Inc.,
                                         and
                                 HSBC Business Loans, Inc.,
                    dated March 12, 1999, effective as of June 30, 1998

                       FIRST AMENDMENT TO LOAN AND SECURITY AGREEMENT

   THIS FIRST  AMENDMENT TO LOAN  AGREEMENT ( "First  Amendment")  is made as of
March 12, 1999, by and among FFP Partners,  L.P., a Delaware limited partnership
("FFPP"), FFP Operating Partners, L.P., a Delaware limited partnership ("FFPO"),
Direct Fuels, L.P., a Texas limited partnership  ("Direct Fuels"), FFP Marketing
Company, Inc., a Texas corporation ("FFPMC", together with FFPP, FFPO and Direct
Fuels, the "Debtors";  each a "Debtor"), and HSBC Business Loans, Inc. ("Secured
Party").  Capitalized terms not otherwise defined herein shall have the meanings
assigned to them in the Original Loan Agreement (defined below).

   FFPP, FFPO, Direct Fuels and Secured Party are party to that certain Loan and
Security  Agreement dated as of October 31, 1997 (the "Original Loan Agreement";
as amended by this  First  Amendment,  the "Loan  Agreement"),  providing  for a
revolving  line of credit and a term loan.  The Debtors  and Secured  Party have
agreed, upon the following terms and conditions,  to amend the Loan Agreement to
provide for, among other things,  the replacement and substitution of FFPP as an
obligor  under the Loan  Agreement  with FFPMC.  Accordingly,  for  adequate and
sufficient consideration, the undersigned parties hereto agree as follows:

   1. AMENDMENTS. The Loan Agreement is amended as follows:

   FFPMC  is  hereby  made a party  to the  Loan  Agreement,  as if an  original
signatory  thereto,  in full substitution and replacement for FFPP. FFPMC hereby
agrees  to  perform  and to be bound by all  applicable  obligations,  and to be
subject to any and all liabilities of FFPP,  under the Loan  Agreement.  FFPP is
hereby  released from its applicable  obligations,  and any and all  liabilities
assumed by FFPMC on behalf of FFPP in accordance  with the terms  herein,  under
the Loan Agreement.  Any and all outstanding  loans  (principal and any interest
accrued thereon) extended to FFPP under the Original Loan Agreement shall hereby
be deemed transferred and assigned in full to FFPMC.

   Any and all  references  to FFP  Partners,  L.P. or FFPP in the Original Loan
Agreement  shall  hereby  refer  to  FFP  Marketing  Company,  Inc.  and  FFPMC,
respectively.  Any and all references to FFP Partners  Management Company in the
Original Loan Agreement shall hereby refer to FFP Operating LLC.

   2. GUARANTY OF FFP OPERATING  LLC. To induce Secured Party to enter into this
First  Amendment,  FFPMC shall cause FFP  Operating  LLC to execute an Unlimited
Corporate Guaranty in favor of Secured Party in form and substance substantially
similar to that certain Unlimited  Corporate Guaranty of FFP Partners Management
Company,  Inc., dated as of October 31, 1997, executed in favor of Secured Party
(the "FFP Management Guaranty"). Upon execution and delivery of such guaranty by
FFP  Operating  LLC to Secured  Party,  Secured Party hereby agrees that the FFP
Management  Guaranty shall be deemed terminated and of no further consequence or
effect.

   3.  COLLATERAL  ASSIGNMENT OF NOTE AND SECURITY.  To further  induce  Secured
Party to enter into this First Amendment,  release the obligations of FFPP under
the Original Loan Agreement and secure the obligations of Debtors under the Loan
Agreement,  FFPO  shall  collaterally  assign to  Secured  Party  FFPO's  entire
interest  in that  certain  Real Estate  Lien Note,  dated as of June 30,  1998,
executed by FFP Properties,  L.P., a Texas limited partnership,  in the original
principal  amount of  $14,773,000.00,  together with all liens,  deeds of trust,
rights, title, equities and interests securing the same pursuant to a Collateral
Assignment  of Note and  Security in the form  attached as Exhibit A hereto.

   4.  CONDITIONS  PRECEDENT.  Notwithstanding  any  provision  to the  contrary
herein,  this First  Amendment  shall be effective  upon the condition  that the
Debtors  deliver to Secured Party,  in form and substance  acceptable to Secured
Party, each of the items set forth on Schedule A attached hereto.

   5. RATIFICATIONS. To induce Secured Party to enter into this First Amendment,
each  Debtor:  (a)  ratifies and  confirms  all  provisions  of the  Transaction
Documents as amended by this First Amendment; (b) ratifies and confirms that all
guaranties (other than the FFP Management  Guaranty),  assurances,  and Security
Interests  (other than any  security  interests  assigned  from FFPP to FFPMC in
connection with this First Amendment) granted,  conveyed, or assigned to Secured
Party under the Transaction Documents (as they may have been renewed,  extended,
and amended) are not released,  reduced, or otherwise adversely affected by this
First Amendment and continue to guarantee,  assure,  and secure full payment and
performance  of the present  and future  obligations  under the Loan  Agreement,
including,  without  limitation,  the Term Loan; and (c) agrees to perform those
acts and duly authorize, execute,  acknowledge,  deliver, file, and record those
additional documents,  and certificates as Secured Party may request in order to
create,  perfect,  preserve,  and  protect  those  guaranties,  assurances,  and
Security Interests.

   6.  REPRESENTATIONS.  To  induce  Secured  Party to  enter  into  this  First
Amendment,  each Debtor  represents and warrants to Secured Party that as of the
date of this First  Amendment:  (a) each Debtor has all requisite  authority and
power to execute,  deliver,  perform its obligations under this First Amendment,
which  execution,  delivery,  and  performance  have been duly authorized by all
necessary corporate action, require no action by or filing with any tribunal, do
not violate any of its organizational  documents,  or violate any law applicable
to it or any material  agreement  to which it or its assets are bound;  (b) this
First  Amendment  constitutes  the legal,  valid and binding  obligation of each
Debtor,  enforceable  against it in  accordance  with the terms herein except as
such  enforceability  may be limited by applicable  bankruptcy,  and  insolvency
laws, laws affecting  creditor's  rights  generally,  and general  principles of
equity; (c) each Debtor's most recently delivered financial  statements:  (i) to
the best of each Debtor's knowledge, have been prepared in accordance with GAAP;
and (ii) present  fairly,  in all material  respects,  the financial  condition,
results  of  operations,  and cash  flows of such  Debtor  and its  Consolidated
Subsidiaries  as of the date  thereof;  and,  except for  transactions  directly
related to, specifically  contemplated or permitted by the Transaction Documents
as modified by this First  Amendment,  no material adverse changes have occurred
in any such Debtor's or its Consolidated Subsidiaries' financial condition since
such date;  (d) all other  representations  and  warranties  in the  Transaction
Documents  are true and correct in all material  respects,  except to the extent
that:  (i) any of them speak to a different  specific date; or (ii) the facts on
which any of them were based have been changed by  transactions  contemplated or
permitted  by the Loan  Agreement;  and (e) no Event of Default  exists,  and no
event or  condition,  which  with the  giving of notice or lapse of time,  would
constitute an Event of Default exists,  other than those previously disclosed to
Secured Party.

    7.  EXPENSES.  Debtors  shall pay all  costs,  fees,  and  expenses  paid or
incurred by Secured Party incident to this First Amendment,  including,  without
limitation,  the  reasonable  fees and  expenses of Secured  Party's  counsel in
connection with the negotiation,  preparation,  delivery,  and execution of this
First Amendment and any related documents.

   8.  MISCELLANEOUS.  All references in the Transaction Documents to the "Loan
Agreement" or  "Agreement"  refer to the Loan Agreement as amended by this First
Amendment.  This First Amendment is a "Transaction  Document" referred to in the
Loan Agreement;  therefore,  the provisions relating to Transaction Documents in
Sections 1 and 14 are  incorporated  in this  document by  reference.  Except as
specifically amended and modified in this First Amendment, the Loan Agreement is
unchanged  and continues in full force and effect.  This First  Amendment may be
executed  in  any  number  of  counterparts  with  the  same  effect  as if  all
signatories had signed the same document.  This First Amendment binds and inures
to each  of the  undersigned  and  their  respective  successors  and  permitted
assigns,  subject to Section 14.8 of the  Original  Loan  Agreement.  THIS FIRST
AMENDMENT AND THE OTHER  TRANSACTION  DOCUMENTS  REPRESENT  THE FINAL  AGREEMENT
BETWEEN  THE  PARTIES  IN  RESPECT OF THE  MATTERS  COVERED  BY THE  TRANSACTION
DOCUMENTS AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS,  OR
SUBSEQUENT  ORAL  AGREEMENTS  BY  THE  PARTIES.  THERE  ARE  NO  UNWRITTEN  ORAL
AGREEMENTS BETWEEN THE PARTIES.

      EXECUTED effective as of June 30, 1998.


SECURED PARTY:                      HSBC BUSINESS LOANS, INC.



                                    By: /s/Lou Maslowe
                                        Lou Maslowe
                                        Vice President




DEBTORS:                            FFP PARTNERS, L.P.

                                    By:   FFP Real Estate Trust,
                                          its General Partner


                                          By:/s/Craig Scott
                                             Craig Scott
                                             Vice President


                                    FFP OPERATING PARTNERS, L.P.

                                    By:   FFP Operating LLC,
                                          its General Partner


                                          By:/s/ Craig Scott
                                             Craig Scott
                                             Vice President


                                    DIRECT FUELS, L.P.

                                    By:   Direct Fuels Management Company, Inc.,
                                          its General Partner


                                          By:/s/ Craig Scott
                                             Craig Scott
                                             Vice President


                                    FFP MARKETING COMPANY, INC.


                                    By:/s/ Craig Scott
                                       Craig Scott
                                       Vice President




                                 Schedule A

                             Closing Documents

   1. First Amendment duly executed, together with all schedules and exhibits

   2. Term Note duly  executed by FFPO,  Direct Fuels and FFPMC,  payable to the
order of Secured Party

   3.  Unlimited  Corporate  Guaranty of FFP  Operating LLC executed in favor of
Secured Party

   4.  Collateral  Assignment of Note and Security  executed by FFPO in favor of
Secured Party

   5. UCC-1 Financing Statements of FFPMC

   6. Depository  Account Agreement in form and substance  acceptable to Secured
Party

   7. Officer's  Certificates and other relevant authority documents for each of
FFPP,  FFPO,  Direct  Fuels,  FFPMC and FFP  Operating LLC in form and substance
acceptable to Secured Party

   8. Legal  opinion of Borrower's  counsel in form and substance  acceptable to
Secured Party




                                   Exhibit A
                 to First Amendment to Loan and Security Agreement

                    COLLATERAL ASSIGNMENT OF NOTE AND SECURITY

   THAT FFP OPERATING PARTNERS,  L.P., a Delaware limited liability  partnership
whose address is 2801 Glenda Avenue,  Fort Worth,  Texas 76117  ("Debtor"),  for
valuable  consideration,  the  receipt  and  sufficiency  of  which  are  hereby
acknowledged, hereby ASSIGNS, TRANSFERS AND CONVEYS to HSBC BUSINESS LOANS, INC.
("Secured  Party"),  whose  address is 12655 N. Central  Expressway,  Suite 300,
Dallas, Texas 75243, that certain Real Estate Lien Note ("Note") in the original
principal amount of $14,773,000.00,  dated as of June 30, 1998,  executed by FFP
Properties,  L.P., a Texas limited  partnership,  ("Maker"),  and payable to the
order of Debtor, together with all liens, rights, titles, equities and interests
securing the same,  including,  without  limitation,  the Deed of Trust attached
hereto as Exhibit A and made a part hereof, covering the real property (together
with all  improvements)  described  therein and as recorded the jurisdiction set
forth therein (collectively, the "Collateral").

   This  transfer  is made to secure the payment of and  obligations  under that
certain Loan and Security Agreement, dated as of October 31, 1997, as amended by
that certain First Amendment to Loan and Security  Agreement,  dated as of March
12, 1999, entered into by Debtor, FFP Partners, L.P., Direct Fuels, Inc. and FFP
Marketing Company,  Inc. ("Debtor  Parties") and Secured Party (as amended,  the
"Loan Agreement").  Upon full payment of the principal,  interest, and any other
fees,  expenses and costs and the performance of all obligations  under the Loan
Agreement by Debtor Parties  (collectively,  the  "Obligations"),  this transfer
shall be null and void and the  Collateral,  together  with the  liens,  rights,
title,  equities  and  interests  securing  the same,  shall,  at the expense of
Debtor, be  re-transferred,  without warranty or recourse,  to Debtor by Secured
Party.

   In  the  event  of  default  in  the  payment  or  performance  of any of the
Obligations hereby secured,  in accordance with the terms of the Loan Agreement,
Secured  Party may elect to  declare  the  entire  indebtedness  hereby  secured
immediately due and payable without presentment, demand or notices of any kind.

   In the event of default in the  payment of any  indebtedness  hereby  secured
when due or  declared  due,  Secured  Party  shall  have  the  right to sell the
Collateral  at a public  sale to the highest  bidder for cash at the  courthouse
door of the county of Secured Party's address hereinabove  stated,  after having
given  notice of the time,  place and  terms of such  public  sale by  posting a
written or printed notice of said sale at the courthouse  door of said county at
least ten (10) days before the day of sale and after sending  reasonable  notice
to Debtor and to such other person or persons legally entitled thereto under the
Uniform  Commercial Code of Texas, of the time and place of the public sale, and
Secured  Party shall  transfer  to the  purchaser  at such sale the  Collateral,
together with all liens,  rights,  titles,  equities and interests in and to the
above described property securing the payment thereof,  and the recitals in such
transfer  shall be prima  facie  evidence  of the truth of the  matters  therein
stated and all prerequisites to such sale required  hereunder and under the laws
of Texas  shall be  presumed to have been  performed.  The  proceeds of the sale
shall be applied,  first,  to the  reasonable  expenses  of the sale and,  then,
toward the payment of the principal, interest and attorney's fees due and unpaid
upon the Loan  Agreement  hereby  secured,  rendering  the balance,  if any, and
surplus,  if any, to the person or persons  legally  entitled  thereto under the
Uniform Commercial Code of Texas.

   Secured  Party,  in addition to the rights and  remedies  provided for in the
preceding  paragraph,  shall have all the rights and remedies of a Secured Party
under the Uniform  Commercial  Code of Texas and Secured Party shall be entitled
to avail  itself of all such other  rights and  remedies as may now or hereafter
exist at law or in equity for the collection of the indebtedness  hereby secured
and the  foreclosure of the Security  Interest  created hereby and the resort to
any remedy  provided  hereunder  or provided by the Uniform  Commercial  Code of
Texas, or by any other law of Texas, shall not prevent the concurrent employment
of any other appropriate remedy or remedies.

   The  requirement of reasonable  notice to Debtor of the time and place of any
public sale of the  Collateral,  or of the time after which any private  sale or
any  other  intended  disposition  thereof  is to be made,  shall be met if such
notice is mailed, postage prepaid, to Debtor at the address of Debtor designated
at the beginning of this  instrument,  at least five (5) days before the date of
any  public  sale or at least  five (5) days  before  the time  after  which any
private sale or other disposition is to be made.

   Secured  Party may  remedy  any  default  under the Loan  Agreement,  without
waiving  the  same,  or may  waive  any  default  without  waiving  any prior or
subsequent default.

   The security  interest  herein created shall not be affected by or affect any
other security taken for the indebtedness  hereby secured,  or any part thereof,
and any  extensions  may be  made of the  indebtedness  hereby  secured  without
affecting  the priority of this security  interest or the validity  thereof with
reference to any third party, and the holder of the indebtedness  hereby secured
shall not be limited  by any  election  of  remedies  if the  holder  chooses to
foreclose this security interest by suit.

   In the event of default by Maker in the performance of its obligations  under
the Note, Debtor hereby appoints Secured Party as Debtor's  attorney-in-fact  to
exercise,  in  Debtor's  place and stead,  any and all rights  granted to Debtor
under any deed of trust or other agreement,  document and/or instrument securing
the Note, including, without limitation, the Deeds of Trust listed on Exhibit A.
Any action taken on or by the Secured Party in connection with the provisions of
this paragraph  shall be deemed to have been taken upon the  instructions of and
for the benefit of Debtor, and persons dealing with the Secured Party are hereby
entitled to rely on this statement.

   The law governing this secured  transaction  shall be the Uniform  Commercial
Code as adopted in the State of Texas and other  applicable laws of Texas (other
than its conflicts of laws  principles).  All terms used herein that are defined
in the Uniform Commercial Code of Texas shall have the same meaning herein as in
said Code.

Executed as of March 12, 1999.

                                    FFP OPERATING PARTNERS, L.P.

                                    By:   FFP Operating LLC,
                                          its General Partner


                                          By:/s/Craig Scott
                                                Craig Scott
                                                Vice President

STATE OF TEXAS                    
COUNTY OF DALLAS 

   Before me, the undersigned  authority,  on this day personally appeared Craig
Scott,  an  authorized  officer of FFP  Operating  LLC,  general  partner of FFP
Operating Partners, L.P., a Delaware limited liability partnership,  known to me
to be the person  whose name is  subscribed  to the  foregoing  instrument,  and
acknowledged to me that he executed the same for the purposes and  consideration
therein  expressed,  in the capacity  therein  stated and as the act and deed of
said corporation.

   Given under my hand and seal of office on this 12th day of March, 1999.



                               Notary Public in and for the State of Texas

My commission expires:





                                  Exhibit 10.6

                            FFP MARKETING COMPANY, INC.
                               STOCK OPTION PLAN


                           Scope and Purpose of Plan

   The  purpose of the FFP  Marketing  Company,  Inc.  Stock  Option  Plan is to
provide  an  incentive  for  employees  of  FFP  Marketing  Company,  Inc.  (the
"Company")  and its Affiliates  (defined  below) to remain in the service of the
Company  or its  Affiliates,  to extend  to them the  opportunity  to  acquire a
proprietary  interest in the Company so that they will apply their best  efforts
for the  benefit  of the  Company,  and to aid the  Company  in  attracting  and
retaining personnel.


PARAGRAPH 1.  Definitions.

   1.1. "Act" shall mean the Securities  Exchange Act of 1934, as amended or any
similar or superseding statute or statutes.

   1.2.  "Affiliates"shall mean (a) any corporation,  other than the Company, in
an  unbroken  chain  of  corporations  ending  with the  Company  if each of the
corporations,  other than the Company, owns stock possessing fifty percent (50%)
or more of the total combined voting power of all classes of stock in one of the
other  corporations  in such  chain,  and (b) any  corporation,  other  than the
Company,  in an unbroken chain of  corporations  beginning with the Company,  if
each of the corporations, other than the last corporation in the unbroken chain,
owns stock  possessing  fifty percent (50%) or more of the total combined voting
power of all  classes of stock in one of the other  corporations  in such chain;
provided,  however,  with respect to the grants of  Nonstatutory  Options  only,
Affiliates shall also include (i) any limited liability company,  partnership or
other entity,  other than the Company,  in an unbroken chain of entities  ending
with the Company if each of the entities, other than the Company, controls fifty
percent (50%) or more of the total combined voting power or equity  interests in
one of the other entities in such chain, and (ii) any limited liability company,
partnership  or other entity,  other than the Company,  in an unbroken  chain of
entities  beginning  with the Company,  if each of the entities,  other than the
last entity in the unbroken  chain,  controls fifty percent (50%) or more of the
total combined voting power or equity  interests in one of the other entities in
such chain.

   1.3.  "Agreement" shall mean the written agreement between the Company and an
Optionee evidencing the Option granted by the Company.

   1.4. "Board of Directors" or "Director(s)"  shall mean the board of directors
of the Company.

  1.5.  "Code" shall mean the Internal  Revenue Code of 1986,  as
amended. 

   1.6.  "Committee" shall mean the committee  appointed pursuant to Paragraph 3
of the Plan by the Board of Directors to administer this Plan, or in the absence
of any such appointment, the Board of Directors.

   1.7. "Company" shall mean FFP Marketing Company, Inc., a Texas corporation.

   1.8.  "Disability" shall mean a total and permanent  disability as defined in
the  Company's  long term  disability  plan,  or if the Company has no long term
disability plan in effect at the time of the Optionee's  disability,  shall have
the  meaning  provided  in section  22(e)(3)  of the Code.  Notwithstanding  the
preceding  sentence,  for any  Incentive  Option,  "Disability"  shall  have the
meaning provided in section 22(e)(3) of the Code.

   1.9. "Eligible Individuals" shall mean the employees,  officers and directors
of the Company or of any of its Affiliates.  For purposes of this Plan, the term
"employee"  means an individual  employed by the Company or its Affiliates whose
income from those  entities is subject to Federal  Insurance  Contributions  Act
("FICA") withholding.

   1.10. "Exercise Price" shall mean the price per share of Stock as established
pursuant to Paragraph 6.2 of the Plan.

   1.11. "Fair Market Value" shall mean:

   (a) If shares of Stock of the same class are listed or  admitted  to unlisted
trading privileges on any national or regional  securities  exchange at the date
of  determining  the Fair Market  Value,  the last  reported  sale price on such
exchange on the last business day prior to the date in question; or

   (b) If shares of Stock of the same class  shall not be listed or  admitted to
unlisted trading privileges as provided in Subparagraph 1.11(a) and sales prices
for such shares in the  over-the-counter  market shall be reported by the Nasdaq
stock market  ("NASDAQ")  National  Market System at the date of determining the
Fair Market Value, the last reported sale price so reported on the last business
day prior to the date in question; or

   (c) If shares of Stock of the same class  shall not be listed or  admitted to
unlisted trading privileges as provided in Subparagraph 1.11(a) and sales prices
for such shares shall not be reported by the NASDAQ  National  Market  System as
provided  in  Subparagraph 1.11(b),  and bid and asked  prices  therefor  in the
over-the-counter  market shall be reported by NASDAQ (or, if not so reported, by
the National  Quotations  Bureau  Incorporated or the OTC Bulletin Board) at the
date of  determining  the Fair Market Value,  the average of the closing bid and
asked prices on the last business day prior to the date in question; and

   (d) If shares of Stock of the same class  shall not be listed or  admitted to
unlisted trading privileges as provided in Subparagraph 1.11(a) and sales prices
or bid and asked  prices for such shares shall not be reported by NASDAQ (or the
National Quotations Bureau  Incorporated) as provided in Subparagraph 1.11(b) or
Subparagraph 1.11(c) at the date of determining the Fair Market Value, the value
determined in good faith by the Board of Directors.

   1.12.  "For Cause" shall mean either (a) an  Optionee's  material  failure or
refusal to perform  his duties if  Optionee  has failed to cure such  failure or
refusal to perform within thirty (30) days after the Company  notifies  Optionee
in writing of such  failure or refusal to perform,  or (b) that the  Optionee is
involuntarily terminated from employment based upon his commission of any of the
following:

   (i) an intentional act of fraud, embezzlement or theft in connection with his
duties or in the course of his employment with the Company;

   (ii)  intentional  wrongful  damage to  property  of the Company or any other
willful gross  misconduct that causes  material  economic harm to the Company or
that brings substantial discredit to the Company's reputation;

   (iii)  intentional  wrongful  disclosure  of trade  secrets  or  confidential
information of the Company;

   (iv) willful  violation of any law,  rule or  regulation  (other than traffic
violations or similar offenses) or final cease and desist order, including,  but
not limited to, a final,  nonappealable conviction of an Optionee for commission
of a felony involving moral turpitude; or

   (v)  intentional  breach  of  fiduciary  duty owed to the  Company  involving
personal profit.

   For the purpose of this Agreement,  no act, or failure to act, on the part of
the Optionee shall be deemed  "intentional" unless the Board of Directors finds,
in its sole  discretion,  that the act or failure to act was done, or omitted to
be done, by the Optionee in other than good faith and without  reasonable belief
that his  action  or  omission  was in the best  interest  of the  Company.  Any
determination  that an Optionee has been  terminated  For Cause shall be made by
the Board of Directors in its sole and absolute discretion.

   1.13.  "Incentive  Options"  shall mean stock  options  that are  intended to
satisfy the requirements of section 422 of the Code.

   1.14. "Nonstatutory Options" shall mean stock options that do not satisfy the
requirements of section 422 of the Code.

   1.15. "Optionee" shall mean an Eligible Individual to whom an Option has been
granted.

   1.16. "Options" shall mean either Incentive Options or Nonstatutory  Options,
or both.

   1.17. "Plan" shall mean the FFP Marketing Company, Inc. Stock Option Plan.

   1.18. "Retirement" shall mean "Retirement" as defined by any other pension or
retirement  plan or policy of the  Company,  and if such term is not so  defined
therein,  shall mean an Optionee's termination of employment with the Company on
or after attainment of age 65.

   1.19.  "Securities Act" shall mean the Securities Act of 1933, as amended, or
any similar or superseding statute or statutes.

   1.20.  "Stock" shall mean the Company's  authorized  common stock,  $0.01 par
value, together with any other securities that may be received upon the exercise
of Options granted under the Plan.

   PARAGRAPH 2. Stock and Maximum Number of Shares Subject to the Plan.

   2.1.  Description of Stock and Maximum Shares Allocated.  The Stock which may
be issued upon the  exercise of an Option may be either  unissued or  reacquired
shares  of  Stock,  as the  Board of  Directors  may,  in its sole and  absolute
discretion, from time to time determine.

   Subject to the adjustments provided in Paragraph 6.6, the aggregate number of
shares of Stock to be issued  pursuant to the  exercise  of all Options  granted
under the Plan may equal but shall not exceed 1,000,000 shares of Stock.

   2.2.  Restoration of Unpurchased  Shares. If an Option granted under the Plan
expires or  terminates  for any reason during the term of this Plan and prior to
the  exercise  of the Option in full,  the shares of Stock  subject  to, but not
issued under, such Option shall again be available for Options granted under the
Plan after such shares become available again.

   PARAGRAPH 3. Administration of the Plan.

   3.1. Committee. If so determined by the Board of Directors, the Plan shall be
administered by the Committee.  The Committee shall consist of not less than two
(2)  individuals.  In the event a  Committee  is not  appointed  by the Board of
Directors, then the Board of Directors shall be the Committee. In the event that
the  Stock is  registered  under  section  12 of the  Act,  all  members  of the
Committee shall be "outside  directors." "Outside directors" shall mean a member
of the Board of  Directors  who  qualifies  as an "outside  director"  under the
regulations  promulgated  under  section 162 of the Code and as a  "non-employee
director" under Rule 16b-3 promulgated under the Act.

   3.2. Duration,  Removal, Etc. The members of the Committee shall serve at the
pleasure of the Board of Directors,  which shall have the power, at any time and
from time to time, to remove members from the Committee or to add members to the
Committee. Vacancies on the Committee, however caused, shall be filled by action
of the Board of Directors.

   3.3. Meetings and Actions of Committee.  The Committee shall elect one of its
members as its  Chairman and shall hold its meetings at such times and places as
it may determine.  All decisions and  determinations  of the Committee  shall be
made by the  majority  vote  or  decision  of all of its  members  present  at a
meeting;  provided,  however,  that any  decision  or  determination  reduced to
writing  and  signed by all of the  members of the  Committee  shall be as fully
effective  as if it had  been  made at a  meeting  duly  called  and  held.  The
Committee may make any rules and regulations for the conduct of its business, as
it may deem  advisable,  that are not  inconsistent  with the provisions of this
Plan and with the bylaws of the Company.

   3.4. Committee's Powers.  Subject to the express provisions of this Plan, the
Committee shall have the authority, in its sole and absolute discretion,  (a) to
adopt, amend, and rescind  administrative and interpretive rules and regulations
relating  to  the  Plan;  (b) to  determine  the  terms  and  provisions  of the
respective  Agreements  (which  need  not be  identical),  including  provisions
defining or  otherwise  relating to (i) subject to Paragraph 6, the term and the
period or periods and extent of exercisability  of the Options,  (ii) the extent
to which the  transferability of shares of Stock issued upon exercise of Options
is  restricted,   (iii)  the  effect  of  termination  of  employment  upon  the
exercisability of the Options, and (iv) the effect of approved leaves of absence
(consistent with any applicable  regulations of the Internal  Revenue  Service);
(c) to  accelerate  the  time of  exercisability  of any  Option  that  has been
granted;  (d) to construe the terms of any  Agreement  and the Plan;  and (e) to
make all other  determinations and perform all other acts necessary or advisable
for  administering  the Plan,  including the delegation of such ministerial acts
and  responsibilities  as the  Committee  deems  appropriate.  The Committee may
correct any defect or supply any omission or reconcile any  inconsistency in the
Plan or in any Agreement in the manner and to the extent it shall deem expedient
to carry it into  effect,  and it  shall  be the  sole and  final  judge of such
expediency.  The Committee shall have full discretion to make all determinations
on the matters referred to in this Paragraph and such
determinations shall be final, binding and conclusive.

   PARAGRAPH 4. Eligibility and Participation.

   4.1.  Eligible  Individuals.  Options  may be granted  under the Plan only to
persons who are Eligible  Individuals at the time of grant.  Notwithstanding any
provision contained in the Plan to the contrary,  a person shall not be eligible
to receive  an  Incentive  Option  hereunder  if he, at the time such  Option is
granted,  would own (within  the  meaning of  sections  422 and 424 of the Code)
Stock  possessing more than ten percent (10%) of the total combined voting power
or value of all  classes of Stock of the Company or of an  Affiliate,  unless at
the time such Incentive  Option is granted the Exercise Price per share of Stock
is at least one  hundred ten  percent  (110%) of the Fair  Market  Value of each
share of Stock to which the Incentive Option relates and the Incentive Option is
not  exercisable  after the  expiration  of five (5)  years  from the date it is
granted (the "Maximum Term").

   4.2. No Right to Option. The adoption of the Plan shall not be deemed to give
any person a right to be granted an Option.

   PARAGRAPH 5. Grant of Options and Certain Terms of the Agreements.

   5.1. Award Criteria. Subject to the express provisions of this Paragraph, the
Committee  shall, in its sole discretion,  determine which Eligible  Individuals
shall be granted Options under the Plan from time to time. In making grants, the
Committee shall take into  consideration the level of responsibility  within the
organization and the contribution the potential Optionee has made or may make to
the success of the Company or its  Affiliates and such other  considerations  as
the Board of Directors may from time to time specify.  The Committee  shall also
determine  the  number  of  shares  subject  to each of such  Options  and shall
authorize  and  cause the  Company  to grant  Options  in  accordance  with such
determinations.

   5.2. Grant. The date on which the Committee completes all action constituting
an offer of an Option  to an  individual,  including  the  specification  of the
Exercise  Price and the number of shares of Stock to be  subject to the  Option,
shall be the date on which the Option  covered by an Agreement is granted,  even
though  certain terms of the Agreement  may not be at such time  determined  and
even though the Agreement may not be executed  until a later time.  For purposes
of the  preceding  sentence,  an offer shall be deemed made if the Committee has
completed all such action except communication of the grant of the Option to the
potential Optionee. In no event,  however,  shall an Optionee gain any rights in
addition to those  specified by the  Committee in its grant,  regardless  of the
time that may pass  between the grant of the Option and the actual  execution of
the Agreement by the Company and the Optionee.

   Each  Option  granted  under the Plan  shall be  evidenced  by an  Agreement,
executed  by the  Company  and the  Eligible  Individual  to whom the  Option is
granted,  incorporating  such terms as the  Committee  shall deem  necessary  or
desirable.  More than one Option may be granted to the same Eligible  Individual
and be outstanding concurrently.  In the event an Eligible Individual is granted
both one or more Incentive  Options and one or more Nonstatutory  Options,  such
grants shall be evidenced by separate Agreements,  one for each of the Incentive
Option grants and one for each of the Nonstatutory Option grants.

   5.3.  Transferability  Restrictions.  Each Agreement may contain or otherwise
provide for  conditions  giving  rise to the  forfeiture  of the Stock  acquired
pursuant to an Option  granted under the Plan and for such  restrictions  on the
transferability  of shares of the Stock  acquired  pursuant  to an Option as the
Committee, in its sole and absolute discretion,  shall deem proper or advisable.
Such conditions  giving rise to forfeiture may include,  but need not be limited
to, the requirement that the Optionee render substantial services to the Company
or  its  Affiliates  for a  specified  period  of  time.  Such  restrictions  on
transferability  may include,  but need not be limited to, options and rights of
first refusal in favor of the Company and shareholders of the Company other than
an Optionee who is a party to the  particular  Agreement or a subsequent  person
who is bound by such Agreement.

   PARAGRAPH 6. Terms and Conditions of Options.

   All Options  granted  under the Plan shall comply with, be deemed to include,
and shall be subject to the following terms and conditions:

   6.1.  Number of Shares.  Each  Agreement  shall state the number of shares of
Stock to which it relates.

   6.2.  Exercise Price. Each Agreement shall state the Exercise Price per share
of the Stock.  Except as provided in Paragraph 4.1, the Exercise Price per share
of the Stock subject to any  Incentive  Option under this Plan shall not be less
than the  greater of (a) the par value per share of the Stock or (b) one hundred
percent  (100%) of the Fair  Market  Value per share of the Stock on the date of
the grant of the  Incentive  Option.  The Exercise  Price per share of the Stock
subject to a  Nonstatutory  Option shall be determined by the Committee upon the
granting of the Nonstatutory Option.

   6.3. Medium and Time of Payment,  Method of Exercise,  and Withholding Taxes.
The  Exercise  Price of an Option  shall be  payable  upon the  exercise  of the
Option:

   (a) in cash or cash equivalent; or

   (b) with Shares of Stock owned by the Optionee; or

   (c) with the consent of the Committee, with a multiple series of exchanges of
shares of Stock owned by the Optionee; or

   (d) with the consent of the Committee, by a combination of cash and shares of
Stock owned by the Optionee; or

   (e) with the consent of the Committee, with the proceeds of an employer loan;
or

   (f) with the  consent of the  Committee,  by  delivery  to the  Company of an
exercise  notice that  requests  the Company to issue to the  Optionee  the full
number of shares of Stock as to which the Option is then  exercisable,  less the
number of Shares that have an aggregate Fair Market Value,  as determined by the
Committee in its sole discretion at the time of exercise, equal to the aggregate
purchase  price of the shares of Stock to which  such  exercise  relates.  (This
method of exercise  allows the  Optionee to use a portion of the shares of Stock
issuable at the time of exercise as payment for the shares of Stock to which the
Option relates and is often referred to as "cashless  exercise." For example, if
the Optionee  elects to exercise  1,000 shares of Stock at an exercise  price of
$.25 and the current  Fair Market  Value of the Stock on the date of exercise is
$1.00,  the Optionee can use 250 of the 1,000 shares of Stock at $1.00 per share
of Stock to pay for the exercise of the entire  Option (250  multiplied by $1.00
equals $250.00) and receive only the remaining 750 shares of Stock.)

   Exercise of an Option shall not be  effective  until the Company has received
written notice of exercise.  Such notice must specify the number of whole shares
to be purchased and be accompanied by payment in full of the aggregate  Exercise
Price of the  number of  shares  purchased  in cash (as set  forth  above) or by
delivery  of shares of Stock in  negotiable  form with a value at least equal to
the  Exercise  Price,  which  shares of Stock shall be valued  based on the Fair
Market  Value of the  Stock  (or a  combination  of cash and  Stock);  provided,
however,  that nothing in this sentence shall preclude the payment for the Stock
as  provided  in  Subparagraph  6.3(f) and payment  through  so-called  cashless
exercise  shall be  considered  as payment in full to the extent  allowed by the
Committee.  The Company  shall not in any case be required  to sell,  issue,  or
deliver a fractional share of Stock with respect to any Option.

   The  Committee  may,  in its  discretion,  require an  Optionee to pay to the
Company  at the time of  exercise  of an Option (or  portion  of an Option)  the
amount that the Company  deems  necessary to satisfy its  obligation to withhold
Federal,  state or local  income  or  other  taxes  incurred  by  reason  of the
exercise.  If the exercise of an Option does not give rise to an  obligation  to
withhold Federal income or other taxes on the date of exercise, the Company may,
in its discretion,  require an Optionee to place shares of Stock purchased under
the Option in escrow for the benefit of the  Company  until such time as Federal
income or other tax  withholding  is no longer  required  with  respect  to such
shares or until such  withholding  is required on amounts  included in the gross
income  of  the  Optionee  as a  result  of the  exercise  of an  Option  or the
disposition of shares of Stock acquired pursuant to the exercise.  At such later
time,  the  Company,  in its  discretion,  may require an Optionee to pay to the
Company the amount that the Company deems necessary to satisfy its obligation to
withhold Federal, state or local income or other taxes incurred by reason of the
exercise of the Option or the  disposition  of shares of Stock.  Upon receipt of
such payment by the Company,  such shares of Stock shall be released from escrow
to the Optionee.

   6.4. Term, Time of Exercise and  Transferability  of Options.  In addition to
such other terms and  conditions  as may be included in a  particular  Agreement
granting an Option, an Option shall be exercisable during an Optionee's lifetime
only by the Optionee or by the Optionee's guardian or legal representative.  The
Committee shall in each Agreement prescribe a vesting schedule that governs when
the Option becomes fully vested and exercisable.

   An  Option  shall  not be  transferrable  other  than by will or the  laws of
descent and distribution.

   Notwithstanding anything in this Paragraph to the contrary, all Options shall
become exercisable  immediately upon an Optionee's termination of employment due
to death,  Disability or Retirement or upon the  occurrence of any of the Change
in Control Events listed in Paragraph 6.6.

   The provisions of the remainder of this  Paragraph  shall apply to the extent
an Optionee's  Agreement does not expressly  provide  otherwise.  If an Optionee
ceases to be an Eligible Individual, the Option shall terminate ninety (90) days
after such Optionee ceases to be an Eligible Individual;  provided,  however, if
an Optionee's employment (or tenure as an officer or director of the Company) is
terminated For Cause,  the Option shall terminate  immediately and any unexpired
Options shall be forfeited. Notwithstanding the foregoing, if an Optionee ceases
to be an Eligible  Individual by reason of death or Disability,  the Optionee or
the  Optionee's  designated  beneficiary  shall have the right for  twelve  (12)
months after the date of death or Disability to exercise an Option to the extent
such Option is  otherwise  exercisable  on such date.  At the end of such twelve
(12) month or ninety (90) day period, as applicable,  the Option shall terminate
and cease to be  exercisable.  Each Optionee shall have the right to designate a
beneficiary  on  the  form  provided  by the  Committee.  If no  beneficiary  is
designated,   Optionee's   estate  shall  have  the  rights  of  a  beneficiary.
Notwithstanding any other provision of this Plan, no Option shall be exercisable
after the  expiration  of ten (10) years from the date it is granted,  or in the
case of an Incentive  Option,  the Maximum Term  specified in Paragraph  4.1, if
applicable.  Except as provided  above,  the portion of the Option  which is not
exercisable on the date the Optionee ceases to be an Eligible  Individual  shall
terminate and be forfeited to the Company on the date of such cessation.

   Except as provided above, the Committee shall have the authority to prescribe
in any Agreement that the Option  evidenced by the Agreement may be exercised in
full or in part as to any number of shares  subject to the Option at any time or
from time to time during the term of the Option, or in such installments at such
times during said term as the Committee may prescribe.  Except as provided above
and unless  otherwise  provided in any Agreement,  an Option may be exercised at
any time or from time to time during the term of the Option.  Such  exercise may
be as to  any or  all  whole  (but  no  fractional)  shares  which  have  become
purchasable under the Option.

   Within a reasonable  time (or such time as may be permitted by law) after the
Company receives written notice that the Optionee has elected to exercise all or
a portion of an Option,  such notice to be accompanied by payment in full of the
aggregate Option Exercise Price of the number of shares of Stock purchased,  the
Company shall issue and deliver a certificate  representing  the shares acquired
in consequence  of the exercise and any other amounts  payable in consequence of
such exercise. In the event that an Optionee exercises both an Incentive Option,
or portion of one,  and a  Nonstatutory  Option,  or a portion of one,  separate
Stock  certificates  shall be issued, one for the Stock subject to the Incentive
Option and one for the Stock subject to the Nonstatutory  Option.  The number of
the shares of Stock  issuable  due to an exercise  of an Option  under this Plan
shall not be increased due to the passage of time,  except as may be provided in
an Agreement;  provided,  however, that the number of such shares of Stock which
are  issuable may increase  due to the  occurrence  of certain  events which are
fully described in Paragraph 6.6.

   Nothing in the Plan or in any Option granted under the Plan shall require the
Company to issue any shares upon exercise of any Option if such issuance  would,
in the reasonable judgment of the Committee based upon the advice of counsel for
the  Company,  constitute  a  violation  of the  Securities  Act,  or any  other
applicable statute or regulation, as then in effect. At the time of any exercise
of an Option, the Company may, as a condition  precedent to the exercise of such
Option,  require  from the  Optionee  (or in the event of his  death,  his legal
representatives, heirs, legatees, or distributees) such written representations,
if any, concerning his intentions with regard to the retention or disposition of
the shares being acquired by exercise of such Option and such written  covenants
and  agreements,  if any, as to the manner of disposal of such shares as, in the
opinion  of  counsel  to the  Company,  may be  necessary  to  ensure  that  any
disposition  by  such  Optionee  (or  in  the  event  of his  death,  his  legal
representatives, heirs, legatees, or distributees), will not involve a violation
of the  Securities  Act or any other  applicable  state or  federal  statute  or
regulation,  as then in effect.  Certificates for shares of Stock,  when issued,
may have the following or similar  legend,  or  statements  of other  applicable
restrictions, endorsed on them, and may not be immediately transferable:

   These shares have not been  registered  under the  Securities Act of 1933, as
amended,  or any applicable state securities laws, in reliance upon an exemption
from  registration.  These  shares  may not be sold,  transferred,  assigned  or
otherwise  disposed  of  unless,  in the  opinion of the  Company  and its legal
counsel, such sale, transfer, assignment or disposition will not be in violation
of the Securities Act of 1933, as amended,  applicable  rules and regulations of
the Securities and Exchange  Commission,  and any  applicable  state  securities
laws.

   6.5.   Limitation  on  Aggregate  Value  of  Shares  That  May  Become  First
Exercisable  During Any Calendar  Year Under an Incentive  Option.  Except as is
otherwise  provided in  Paragraph  6.6,  with  respect to any  Incentive  Option
granted  under  this Plan,  the sum of (a) and (b) may not (with  respect to any
Optionee)  exceed  $100,000,  with such Fair Market Value to be determined as of
the date the Incentive  Option or such other  incentive stock option is granted,
where:

   (a) is the  aggregate  Fair Market  Value of shares of Stock  subject to such
Incentive  Option that first become  purchasable  in a calendar  year under such
Incentive Option; and

   (b) is the  aggregate  Fair  Market  Value of shares of Stock or stock of any
Affiliate (or a predecessor of the Company or an Affiliate) subject to any other
incentive  stock  option  (within the meaning of section 422 of the Code) of the
Company or its Affiliates (or a predecessor corporation of any such corporation)
that first become purchasable in a calendar year under such Incentive Option.

   For  purposes  of  this  Paragraph,  "predecessor  corporation"  means  (i) a
corporation that was a party to a transaction described in section 424(a) of the
Code (or which would be so described if a substitution or assumption  under such
section had been effected) with the Company,  (ii) a corporation  which,  at the
time the new  incentive  stock option  (within the meaning of section 422 of the
Code) is granted, is an Affiliate of the Company or a predecessor corporation of
any  such  corporations,   or  (iii)  a  predecessor  corporation  of  any  such
corporations.

   6.6. Adjustments Upon Changes in Capitalization, Merger, Etc. Notwithstanding
any other  provision in the Plan to the contrary,  in the event of any change in
the number of outstanding shares of Stock:

   (a) effected  without receipt of  consideration by the Company by reason of a
stock  dividend,  split,  combination,  exchange  of  shares,  merger,  or other
recapitalization, in which the Company is the surviving corporation; or

   (b) by reason of a spin-off of a part of the Company into a separate  entity,
or assumptions  and  conversions of outstanding  grants due to an acquisition by
the Company of a separate entity,

   (1) the aggregate number and class of the reserved shares, (2) the number and
class of shares subject to each outstanding Option and (3) the Exercise Price of
each  outstanding  Option  shall be  automatically  adjusted to  accurately  and
equitably reflect the effect of such change; provided,  however, that any or all
such adjustments shall not occur with respect to an Incentive Option, unless:

   (i) the excess of the  aggregate  Fair Market Value of the shares  subject to
the Incentive  Option  immediately  after any such adjustment over the aggregate
Exercise  Price of such shares is not more than the excess of the aggregate Fair
Market Value of all shares subject to the Incentive  Option  immediately  before
such adjustment over the aggregate  Exercise Price of all such shares subject to
the Incentive Option; and

   (ii)  the new or  adjusted  Incentive  Option  does  not  give  the  Optionee
additional  benefits  which such  Optionee did not have under the old  Incentive
Option  (collectively  these  Subparagraphs  (i) and (ii) are the "Code  Section
424(a) Restrictions").

   In the event of a dispute concerning such adjustment,  the Committee has full
discretion to determine the resolution of the dispute.  Such determination shall
be final, binding and conclusive. The number of reserved shares or the number of
shares subject to any outstanding  Option shall be automatically  reduced to the
extent necessary to eliminate any fractional shares.

   The following  provisions of this Paragraph  shall apply unless an Optionee's
Agreement provides otherwise. In the event of:

   (a) a dissolution or liquidation of the Company; or

   (b)  a  merger  or   consolidation   (other   than  a  merger   effecting   a
re-incorporation  of the  Company  in  another  state or any  other  merger or a
consolidation in which the  shareholders of the surviving  corporation and their
proportionate  interests  therein  immediately after the merger or consolidation
are  substantially  identical  to the  shareholders  of the  Company  and  their
proportionate   interests   therein   immediately   prior  to  the   merger   or
consolidation)  in  which  the  Company  is not the  surviving  corporation  (or
survives only as a subsidiary of another  corporation  in a transaction in which
the shareholders of the parent of the Company and their proportionate  interests
therein immediately after the transaction are not substantially identical to the
shareholders  of  the  Company  and  their   proportionate   interests   therein
immediately  prior to the  transaction;  provided,  however,  that the  Board of
Directors  may at any time  prior to such a merger or  consolidation  provide by
resolution that the foregoing  provisions of this parenthetical  shall not apply
if a majority of the Board of  Directors  of such parent  immediately  after the
transaction  consists of individuals  who constituted a majority of the Board of
Directors immediately prior to the transaction); or

   (c) a  transaction  in which any  person  (other  than a  shareholder  of the
Company  on the date of the  Optionee's  Agreement)  becomes  the owner of fifty
percent (50%) or more of the total combined voting power of all classes of stock
of the Company (provided,  however,  that the Board of Directors may at any time
prior to such transaction provide by resolution that this Subparagraph shall not
apply if such acquiring  person is a corporation  and a majority of the Board of
Directors  of  the  acquiring  corporation  immediately  after  the  transaction
consists of  individuals  who  constituted  a majority of the Board of Directors
immediately  prior to the  acquisition of such fifty percent (50%) or more total
combined voting power),  (collectively the directly preceding Subparagraphs (a),
(b) and (c) are "Change in Control  Events")  all  Options  shall  become  fully
exercisable and the Board of Directors shall, in its sole discretion,  as of the
effective  date of such  transaction,  if (and only if) such Options have not at
that time expired or been terminated,  either: (1) change the number and kind of
shares of Stock  (including  substitution of shares of another  corporation) and
exercise price in the manner it deems appropriate; provided, however, that in no
event may any change be made under this  Paragraph to an Incentive  Option which
would either constitute a "modification" within the meaning of section 424(h)(3)
of the Code or a  violation  of the Code  Section  424(a)  Restrictions;  or (2)
purchase  the Options  from each  Optionee by  tendering  cash equal to the Fair
Market Value of the Stock  represented by the Options less the exercise price of
the Option specified in each Agreement,  without regard to the  determination as
to the periods and installments of exercisability made pursuant to an Optionee's
Agreement.

   6.7.  Rights  as  a  Shareholder.  An  Optionee  shall  have  no  right  as a
shareholder  with  respect to any shares of Stock  covered by his Option until a
certificate  representing  such shares is issued to him. No adjustment  shall be
made  for  dividends  (ordinary  or  extraordinary,  whether  in cash  or  other
property) or distributions or other rights for which the record date is prior to
the date such certificate is issued, except as provided in Paragraph 6.6.


   6.8. Modification, Extension and Renewal of Options. Subject to the terms and
conditions  of, and within the  limitations  of,  the Plan,  the  Committee  may
modify, extend or renew outstanding Options granted under the Plan or accept the
surrender of Options  outstanding  under the Plan (to the extent not  previously
exercised)  and authorize the granting of substitute  Options (to the extent not
previously  exercised).  Except as provided in Paragraph 6.6, no modification of
an Option  granted  under the Plan shall,  without the consent of the  Optionee,
alter or impair any rights or obligations  under any Option  previously  granted
under the Plan to such Optionee under the Plan, except as may be necessary, with
respect to Incentive Options,  to satisfy the requirements of section 422 of the
Code.

   6.9.  Furnish  Information.  Each  Optionee  shall furnish to the Company all
information  requested by the Company to enable it to comply with any  reporting
or other requirement imposed upon the Company by or under any applicable statute
or regulation.

   6.10. Obligation to Exercise:  Termination of Employment.  The granting of an
Option under the Plan shall impose no  obligation  upon the Optionee to exercise
it or any part of it. In the event of an  Optionee's  termination  of employment
with the Company or an Affiliate,  the unexercised  portion of an Option granted
under the Plan shall terminate in accordance with Paragraph 6.4.

   6.11. Agreement  Provisions.  The Agreements  authorized under the Plan shall
contain such  provisions in addition to those  required by the Plan  (including,
without  limitation,  restrictions  or the  removal  of  restrictions  upon  the
exercise of the Option and the retention or transfer of shares thereby acquired)
as the Committee shall deem advisable.

   Each Agreement shall identify the Option it evidences as an Incentive  Option
or a Nonstatutory  Option, as the case may be, and no Agreement shall cover both
an Incentive  Option and a Nonstatutory  Option.  Each Agreement  relating to an
Incentive  Option  granted  under this Plan shall contain such  limitations  and
restrictions  upon the exercise of the  Incentive  Option to which it relates as
shall be necessary for the Incentive  Option to which such Agreement  relates to
constitute an incentive stock option, as defined in section 422 of the Code.

   PARAGRAPH 7. Remedies and Specific Performance.

   7.1.  Remedies.  The Company  shall be  entitled to recover  from an Optionee
reasonable  attorneys'  fees incurred in connection  with the enforcement of the
terms and  provisions  of the Plan and any  Agreement,  whether  by an action to
enforce  specific  performance,  or an  action  for  damages  for its  breach or
otherwise.

   7.2. Specific Performance. The Company shall be entitled to enforce the terms
and provisions of this Paragraph,  including the remedy of specific performance,
in Tarrant County, Texas.

   PARAGRAPH 8. Duration of Plan.

   No Options  may be granted  under the Plan more than ten (10) years after the
earlier of the date the Plan is adopted or the date the Plan is  approved by the
shareholders of the Company.

   PARAGRAPH 9. Amendment and Termination of Plan.

   The Board of Directors  may at any time  terminate or from time to time amend
or suspend the Plan;  provided,  however,  that no such amendment shall, without
approval of the shareholders of the Company,  except as provided in Paragraph 6,
(a) increase the aggregate  number of shares of Stock as to which Options may be
granted under the Plan; (b) increase the maximum period during which Options may
be exercised;  or (c) extend the effective  period of the Plan. No Option may be
granted during any suspension of the Plan or after the Plan has been terminated,
and no  amendment,  suspension  or  termination  shall,  without  an  Optionee's
consent,  alter or impair, other than as provided in the Plan and the Optionee's
Agreement,  any of the rights or obligations under any Option previously granted
to such Optionee under the Plan.

   PARAGRAPH 10. General.

   10.1.  Application  of Funds.  The proceeds  received by the Company from the
sale of shares pursuant to Options may be used for general corporate purposes.

   10.2.  Right of the Company and Affiliates to Terminate  Employment.  Nothing
contained in the Plan, or in any  Agreement,  shall confer upon any Optionee the
right to continue in the employ of the Company or any Affiliate, or interfere in
any way  with the  rights  of the  Company  or any  Affiliate  to  terminate  an
Optionee's employment at any time.

   10.3.  Liability of the Company.  Neither the Company, any of its Affiliates,
its  directors,  officers or employees nor any member of the Committee  shall be
liable for any act, omission,  or determination taken or made in good faith with
respect to the Plan or any Option  granted under it, and members of the Board of
Directors  and  the  Committee   shall  be  entitled  to   indemnification   and
reimbursement by the Company in respect of any claim,  loss,  damage, or expense
(including  attorneys'  fees,  the costs of  settling  any suit  (provided  such
settlement is approved by independent legal counsel selected by the Company) and
amounts paid in satisfaction of a judgment, except a judgment based on a finding
of bad faith) arising from such claim,  loss, etc. to the full extent  permitted
by law and under any  directors'  and officers'  liability or similar  insurance
coverage  that may from time to time be in  effect.  In  addition,  neither  the
Company,  its  directors,  officers  or  employees,  nor  any of  the  Company's
Affiliates  shall be liable to any Optionee or other person if it is  determined
for any reason by the Internal Revenue Service or any court having  jurisdiction
that any  incentive  stock  options  granted  hereunder  do not  qualify for tax
treatment as incentive stock options under section 422 of the Code.

   10.4. Information Confidential.  As partial consideration for the granting of
each Option  under the Plan,  the  Agreement  may, in the  Committee's  sole and
absolute discretion, provide that the Optionee shall agree with the Company that
he will keep  confidential all information and knowledge that he has relating to
the manner and amount of his participation in the Plan; provided,  however, that
such  information  may be  disclosed  as  required  by law and may be  given  in
confidence  to the  Optionee's  spouse,  tax  and  financial  advisors,  or to a
financial institution to the extent that such information is necessary to secure
a loan.  In the event any breach of this promise  comes to the  attention of the
Committee,  it shall take into consideration such breach, in determining whether
to  recommend  the  grant of any  future  Option to such  Optionee,  as a factor
militating  against the  advisability of granting any such future Option to such
individual.

   10.5.  Other  Benefits.  Participation  in the Plan  shall not  preclude  the
Optionee from  eligibility  in any other stock option plan of the Company or any
Affiliate  or  any  old  age  benefit,   insurance,   pension,  profit  sharing,
retirement,  bonus, or other extra  compensation  plans which the Company or any
Affiliate  has  adopted,  or may,  at any  time,  adopt for the  benefit  of its
employees.

   10.6. Execution of Receipts and Releases. Any payment of cash or any issuance
or transfer of shares of Stock to the Optionee,  or to his legal representative,
heir,  legatee,  or distributee,  in accordance with the provisions of the Plan,
shall,  to the extent  thereof,  be in full  satisfaction  of all claims of such
persons  under  the  Plan.  The  Committee  may  require  any  Optionee,   legal
representative,  heir, legatee, or distributee, as a condition precedent to such
payment,  to execute a release and  receipt for such  payment in such form as it
shall determine.

   10.7.  No  Guarantee  of  Interests.  Neither the  Committee  nor the Company
guarantees the Stock from loss or depreciation.

   10.8.  Payment of  Expenses.  All  expenses  incident to the  administration,
termination, or protection of the Plan, including, but not limited to, legal and
accounting  fees,  shall be paid by the  Company  or its  Affiliates;  provided,
however,  the Company or an  Affiliate  may recover any and all  damages,  fees,
expenses  and  costs  arising  out of any  actions  taken by the  Company  or an
Affiliate to enforce its rights under the Plan.

   10.9. Company Records. Records of the Company or its Affiliates regarding the
Optionee's  period of  employment,  termination of employment and the reason for
such termination, leaves of absence,  re-employment,  and other matters shall be
conclusive for all purposes under the Plan,  unless  determined by the Committee
to be incorrect.

   10.10. Information.  The Company and its Affiliates shall, upon request or as
may be  specifically  required under the Plan,  furnish or cause to be furnished
all of the  information  or  documentation  that is necessary or required by the
Committee to perform its duties and functions under the Plan.

   10.11.  Company Action.  Any action  required of the Company  relating to the
Plan shall be by resolution of its Board of Directors or by a person  authorized
to act by resolution of the Board of Directors.

   10.12.  Severability.  If any provision of this Plan is held to be illegal or
invalid  for any  reason,  the  illegality  or  invalidity  shall not affect the
remaining  provisions of the Plan, but such provision shall be fully  severable,
and the Plan  shall be  construed  and  enforced  as if the  illegal  or invalid
provision had never been included in the Plan.

   10.13.  Notices.  Whenever any notice is required or permitted under the Plan
or any  Agreement,  such  notice must be in writing  and  personally  delivered,
telecopied (if confirmed), or sent by mail or by a nationally recognized courier
service. Any notice required or permitted to be delivered under this Plan or any
Agreement  shall be deemed to be delivered on the date on which it is personally
delivered,  or,  if  mailed,  whether  actually  received  or not,  on the third
business  day after it is  deposited  in the United  States  mail,  certified or
registered, postage prepaid, addressed to the person who is to receive it at the
address which such person has previously  specified by written notice  delivered
in accordance with this Paragraph or, if by courier, at the close of business on
the  next  business  day  after  it is  sent,  addressed  as  described  in this
Paragraph.  The Company or an Optionee may change,  at any time and from time to
time, by written notice to the other,  the address which it or he had previously
specified for receiving notices.  Until changed in accordance with the Plan, the
Company and each  Optionee  shall  specify as its and his address for  receiving
notices the address set forth in the Agreement pertaining to the shares to which
such notice relates.

   10.14.  Waiver of Notice.  Any person  entitled to notice  under the Plan may
waive such notice.

   10.15.  Successors.  The Plan shall be binding upon the  Optionee,  his legal
representatives,  heirs, legatees, distributees, and transferees (if applicable)
and upon the Company, its successors,  and assigns, and upon the Committee,  and
its successors.

   10.16.  Headings.  The titles and  headings of  Paragraphs  are  included for
convenience  of reference only and are not to be considered in  construction  of
the Plan's provisions.

   10.17. Governing Law. All questions arising with respect to the provisions of
the Plan shall be  determined by  application  of the laws of the State of Texas
except to the extent Texas law is preempted  by Federal law.  Questions  arising
with respect to the  provisions of an Agreement that are matters of contract law
shall be governed by the laws of the state specified in the Agreement, except to
the  extent  preempted  by  Federal  law and  except to the  extent  that  Texas
corporate  law  conflicts  with the contract  law of such state,  in which event
Texas  corporate  law shall  govern.  The  obligation of the Company to sell and
deliver Stock under the Plan is subject to  applicable  laws and to the approval
of any  governmental  authority  required in connection with the  authorization,
issuance, sale, or delivery of such Stock.


   10.18.  Word Usage.  Words used in the masculine  shall apply to the feminine
where  applicable,  and wherever the context of this Plan  dictates,  the plural
shall be read as the singular and the singular as the plural.

   PARAGRAPH 11. Approval of Shareholders.

   The Plan shall take effect on July 16,  1998,  the date it was adopted by the
Board of Directors.

   If this  Plan is not  approved  by the  holders  of a  majority  of the votes
entitled  to be voted at a meeting of holders  of  outstanding  shares of equity
securities  of the  Company  no later  than  one year  from the date the Plan is
adopted,  this Plan and the  Options  granted  under the Plan  shall be null and
void.

   IN WITNESS WHEREOF,  FFP Marketing  Company,  Inc., acting by and through its
duly authorized officer, has executed this Plan on July 16, 1998.


                                FFP Marketing Company, Inc.,
                                a Texas corporation



                                By: /s/Steven B. Hawkins
                                    Steven B. Hawkins, Vice President



                                   Exhibit 10.7

                         Form of 44 Secured Promissory
                     Notes by FFP Operating Partners, L.P.
               Payable to Franchise Mortgage Acceptance Company
                              Dated June 30, 1999,
               Relating to refinancing of 44 Convenience Stores 


                                                        [Fixed rate term loan]


Pay to the order of ------------------------------ without recourse.

FRANCHISE MORTGAGE ACCEPTANCE COMPANY, a Delaware corporation

By:--------------------------------------- 
Name:------------------------------------- 
Its:--------------------------------------

                            Secured Promissory Note


===============================================================================

Principal Amount:  $143,000.00             Date:  June ---, 1998

Interest Rate:  8.66%

First Payment Date:  August 1, 1998        Facility:

                                           Station No. 5101
                                           1890 Del Rio Boulevard
                                           Eagle Pass, Texas 78852

Maturity Date: July 1, 2013

Regular Monthly Payment Amount:            $1,421.62
(based on 15-year amortization schedule)

Borrower:                                  Address:

FFP Operating Partners, L.P., a Delaware   2801 Glenda Avenue
limited partnership                        Fort Worth, Texas 76117-4391

Lender:                                    Address:

Franchise Mortgage Acceptance Company, a   Three American Lane
    Delaware corporation                   Greenwich, CT  06831

===============================================================================


   FOR VALUE RECEIVED,  the Borrower  promises to pay to the order of the Lender
the Principal Amount specified above,  together with interest,  according to the
following terms and conditions:

   1.  DEFINITIONS.  Capitalized  terms used but not  defined in this Note shall
have the meanings given to them in the Loan Agreement.  Capitalized terms in the
box above are defined as they there appear.  In addition,  the  following  terms
mean:

   "Closed Period": As defined in Section 2.5.

   "Default Event": Any Default Event as defined in Section 4 of this Note or in
the Loan Agreement, the Indenture or any other Loan Document.

   "Default  Rate":  An annual interest rate equal to the lesser of: (i) two (2)
percentage  points over the Loan Rate; or (ii) the highest interest rate allowed
by applicable law.

   "Defeasance Amount": As defined in Section 2.6.1.

   "Guarantor":  Every Person signing and  delivering a Guaranty,  together with
any other Person besides the Borrower who is or may subsequently  become liable,
directly  or  indirectly,  in  respect  of  any  of the  Obligations  as  maker,
guarantor, surety, accommodation party, coindorser or in any similar capacity.

   "Guaranty":  The Guaranty,  if any,  dated today's date,  made by one or more
Affiliates of the Borrower or other  Persons (and if more than one,  jointly and
severally) to the Lender, together with any subsequent guaranty,  indorsement or
other  undertaking by which any Person  guarantees or assumes  responsibility in
any capacity for the payment or performance of any of the Obligations.

   "Lender":  Franchise Mortgage Acceptance Company, a Delaware corporation, and
its  successors  in interest  and  assigns,  including  all  Persons  holding or
acquiring an interest in this Note or the other Loan  Documents as  participants
or otherwise.

   "Loan  Agreement":  The "Loan and Security  Agreement"  signed and  delivered
concurrently  with this Note by the  Borrower as debtor to the Lender as secured
party, as may be amended, recast or extended from time to time.

   "Loan  Documents":  This Note,  the Loan  Agreement,  the  Indenture  and any
Guaranty,  each as may be amended, recast or extended from time to time, and all
other   documents,    assignments,    mortgages,    guaranties,    certificates,
certifications  and agreements of any kind relating to the Obligations,  whether
signed or delivered concurrently with or subsequent to this Note.

   "Loan  Rate":  An  annual  interest  rate  equal to the  lesser  of:  (i) the
"Interest  Rate" as specified  in the heading of this Note;  or (ii) the highest
interest rate allowed by applicable law.

   "Make-Whole Premium": As defined in Section 2.5.1.

   "Note":  This Secured  Promissory Note, as may be amended,  recast,  renewed,
replaced or extended from time to time.

   "Obligations":  All  indebtedness  and  all  liability,   responsibility  and
obligation of the Borrower, each Guarantor or any of their respective Affiliates
to the Lender or to any of the Lender's  Affiliates for payment or  performance,
whether accrued or contingent,  whether direct or indirect, and whether incurred
in the capacity of maker,  co-indorser or obligor or as surety,  guarantor or in
any other capacity,  under:  (i) this Note,  (ii) the Loan Agreement,  (iii) the
Indenture,  (iv) each Guaranty, (v) the other Loan Documents,  or (vi) any other
present or future agreement, commitment,  undertaking,  instrument or obligation
of the Borrower to the Lender or any Affiliate of the Lender with respect to the
Facility,  including any future  advances  (whether or not pursuant to a written
commitment);  in each case  whether due or to become due or whether now existing
or  subsequently  incurred  or  arising.  The  term  "Obligations"  specifically
includes  but is in no way  limited  to  principal,  accrued  interest  and late
payment  processing  fees under this Note,  all advances made by or on behalf of
the Lender under the Loan  Agreement,  the Indenture or any other Loan Document,
and all collection and other costs and expenses  incurred by or on behalf of the
Lender.

   "Treasury Rate": As determined by the Lender, the  yield-to-maturity  implied
by the  monthly  equivalent  of the  yield for  actively  traded  United  States
Treasury  Securities  having a constant  maturity equal to the Weighted  Average
Life, as reported on the display at "Page 678" of the Telerate  Service (or such
other display as may replace Page 678 on the Telerate  Service) as of 10:00 a.m.
New York City time on the business  day  immediately  preceding  (i) the date of
this Note, (ii) the  acceleration  date or (iii) the Make-Whole  Premium payment
date,  in each case as the context of this Note shall  specify  (the  "Reference
Date").  If  such  yield-to-maturity  information  is  not  available  or is not
ascertainable  from the  Telerate  Service  as of the  business  day  before the
Reference  Date,  then the Lender shall select the  Treasury  Constant  Maturity
Series yield for actively  traded United  States  Treasury  Securities  having a
constant  maturity  equal to the  Weighted  Average  Life,  as quoted in Federal
Reserve Statistical Release H.15 (519) (or a comparable  successor  publication)
for the latest day for which such yields have been  reported as of the  business
day immediately  preceding the Reference Date. In the event that such quotations
are no longer available, then the Lender shall, in the Lender's sole discretion,
select a reasonable alternative reference index.

   "Weighted  Average  Life":  The  weighted  average  life  of  the  Obligation
represented  by this Note,  which  shall be the number of years  (rounded to the
nearest one-twelfth (1/12th)) equal to the quotient obtained by dividing:

   (i) The Principal Amount as of the date of this Note

       into

  (ii) The sum of the series of individual products obtained by multiplying (x)
the principal  portion  (exclusive of interest) of each Regular  Monthly Payment
Amount  and any  final  payment  amount  (derived  in each  case  by  using  the
amortization  schedule  specified in the heading of this Note and assuming  that
all Regular  Monthly Payment Amounts are paid as and when due) by (y) the number
of years (calculated to the nearest one-twelfth  (1/12th) between [the first day
of the first  calendar  month  following date of Note or, if Note is dated as of
the first of a calendar month, the Note date] and the scheduled due date of such
Regular Monthly Payment Amount or final payment.

   "U.S. Obligations": As defined in Section 2.6.2.

   2. PAYMENT TERMS. The Borrower shall pay this Note as follows:

   2.1.  Loan Rate.  Subject to the  provisions  of Section 2.8,  the  Principal
Amount of this Note outstanding from time to time shall accrue interest starting
from the date of this Note at the Loan Rate.  Interest at the Loan Rate shall be
calculated  based on the  actual  number of days  elapsed  over a  360-day  year
consisting of twelve 30-day months,  unless such  calculation  would result in a
usurious rate of interest,  in which case the interest  shall be calculated on a
per annum basis of three hundred  sixty-five  (365) or three  hundred  sixty-six
(366) days per year, as the case may be.

   2.2.  Regular Monthly  Payments;  Today's  Payments.  The Borrower shall make
fixed monthly payments of principal and interest in the "Regular Monthly Payment
Amount" as  specified  in the heading of this Note.  Payment is due on the first
day of each calendar month, starting on the "First Payment Date" as specified in
the heading of this Note. The Regular Monthly Payment Amount has been calculated
based on the amortization schedule specified in the heading of this Note.

   2.2.1.  All  payments  shall be made in United  States  dollars  at  whatever
location  the Lender  designates.  Until  further  notice from the  Lender,  all
Regular Monthly Payment Amounts shall be paid by automatic  direct debit against
the  Borrower's  designated  bank  account on each  monthly  payment  date.  The
Borrower  shall sign and  deliver  such  Automated  Clearing  House  (ACH) debit
instructions,  authorizations and other documents as the Lender may require from
time to time in order to implement the direct debit arrangements.

   2.2.2. Concurrently with this Note, the Borrower has paid in advance: (i) (if
this Note is dated other than the first day of a calendar month) interest on the
outstanding  Principal  Amount at the Loan Rate for the period  starting  on the
date of this Note through the last day of the same calendar month; plus (ii) the
Regular  Monthly  Payment Amount for the first full calendar month following the
month in which  the Loan is made (if this  Note is dated on the  first  day of a
calendar  month) or for the second full  calendar  month  following the month in
which  the Loan is made (if this  Note is dated  other  than the  first day of a
calendar month).

  2.3.  Application  of  Payments.  Unless the  Lender  elects  otherwise,  all
payments  on  account  of this  Note  shall be  applied  first  to late  payment
processing charges, next to accrued and unpaid interest, and only then to reduce
principal.  However, if the Lender has advanced any costs or expenses under this
Note, the Loan Agreement,  the Indenture or any other Loan Document,  the Lender
shall have the option to apply the  payment  first to  reimburse  the Lender for
such costs or expenses. If after being so applied the Borrower's payment is less
than the Regular  Monthly Payment Amount due in accordance with Section 2.2, the
Borrower shall pay the deficiency to the Lender upon demand.

   2.4. Maturity Date. This Note matures on the "Maturity Date", as specified in
the heading of this Note. On the Maturity Date, the entire outstanding principal
balance,  together  with accrued and unpaid  interest and all other amounts owed
pursuant to this Note,  the Loan  Agreement,  the  Indenture  and the other Loan
Documents, shall be due and payable in full.

   2.5. Closure to Prepayment.  This Note shall be closed to all prepayment for
a period  starting  on the date of this  Note and  ending on the last day of the
eighty-fourth  (84th) full calendar  month  following the date of this Note (the
"Closed Period").  During the Closed Period,  the Borrower shall have absolutely
no right to  tender,  and the Lender  shall have  absolutely  no  obligation  to
accept, voluntary prepayment of this Note in whole or in part.

   2.5.1.  In the event of acceleration of this Note during the Closed Period by
reason of the  occurrence of a Default  Event or otherwise,  then in addition to
paying off the outstanding  Principal  Amount,  together with accrued and unpaid
interest  (at the Default  Rate from and after the Default  Event),  unpaid late
payment  processing fees,  unreimbursed costs and expenses of the Lender and all
other  amounts  required to be paid by the Loan  Documents,  there shall also be
immediately due and payable, and the Borrower shall be obligated to remit to the
Lender  concurrently with such other amounts, a "Make-Whole  Premium" calculated
in accordance  with Section 2.5.2.  The amount of the  Make-Whole  Premium as so
determined shall accrue interest at the Default Rate from the acceleration  date
until the date of payment in full. In no event shall the  Make-Whole  Premium be
less than five percent (5%) of the then outstanding Principal Amount.

   2.5.2. The Lender shall determine the Make-Whole Premium as follows:

   (i) The Lender shall discount to present value, from the (i) The Lender shall
discount to present  value,  from the  corresponding  scheduled due dates to the
acceleration  date,  the entire  amount (both  principal  and interest) of every
remaining  individual  Regular  Monthly  Payment  Amount or final payment which,
absent  acceleration,  would  become due and payable  during the period from the
acceleration  date through and  including the Maturity  Date,  applying for this
purpose a discount factor equal to the Treasury Rate as of the acceleration date
or as of the date the Make-Whole Premium is actually paid, whichever is lower.

   (ii) The Lender shall then subtract (x) the outstanding  Principal  Amount as
of the acceleration date from (y) the sum of the series of individual discounted
payments  obtained  pursuant to clause (i). The Make-Whole  Premium shall be the
greater of the resulting difference,  if a positive amount, or five percent (5%)
of the then outstanding Principal Amount.
   2.5.3. Absent material and manifest error, the Lender's  determination of the
Make-Whole  Premium  shall be binding and  conclusive on the Borrower and anyone
else having an interest  in the  determination.  In no event shall the amount of
the  Make-Whole  Premium or the method of  calculating  the  Make-Whole  Premium
result in a reduction of the outstanding  Principal  Amount,  accrued and unpaid
interest or other amounts due by reason of the acceleration.

   2.6. Prepayment After Closed Period.

   2.6.1.  Following the Closed Period, this Note shall not be prepaid except in
full upon thirty  (30) days' prior  written  notice,  subject to the  Borrower's
payment to the Lender on the  prepayment  date of the sum of (i) all unpaid late
payment  processing fees and unreimbursed  costs and expenses then  outstanding;
plus (ii) all accrued and unpaid interest as of the prepayment  date; plus (iii)
the entire outstanding  Principal Amount of this Note as of the prepayment date,
plus (iv) an  additional  amount (the  "Defeasance  Amount") to be determined by
Lender in accordance with Section 2.6.2 below. Once given, the prepayment notice
may not be rescinded,  and prepayment  becomes  mandatory.  No prepayment notice
given by the Borrower  shall release the Borrower from the obligation to pay any
Regular Monthly Payment Amount(s) due prior to the prepayment date.

   2.6.2.  The  Defeasance  Amount shall be the amount which,  when added to the
Principal  Amount  of the Note  paid  under  clause  (iii) of  Section  2.6.1 is
sufficient to purchase direct,  non-callable obligations of the United States of
America (the "U.S.  Obligations")  that provide for payments prior, but as close
as  possible,  to the due  date for  each  Regular  Monthly  Payment  Amount  or
principal  payment  through and  including  the  Maturity  Date,  with each such
payment being equal to or greater than (1) the Regular  Monthly  Payment  Amount
and (2) with  respect  to the  payment  due on the  Maturity  Date,  the  entire
outstanding  Principal Amount of this Note together with any interest accrued as
of such date and all other amounts payable  pursuant to the Loan Documents.  The
Defeasance Amount shall include an amount  sufficient to pay all costs,  charges
and expenses  incurred or to be incurred in connection  with the purchase of the
U.S. Obligations.

   2.6.3.  The  Defeasance  Amount shall apply not only in the case of voluntary
prepayment, but also in the event that this Note becomes due and payable in full
in the event of  acceleration  by reason of the occurrence of a Default Event or
otherwise.  In such case,  the  Defeasance  Amount shall be calculated as of the
date of the Default  Event or other event or condition  triggering  acceleration
and again at the time of  payment  in full of all  amounts  owed  under  Section
2.6.1, and until paid in full shall accrue interest at the Default Rate. Whether
prepayment  is  voluntary  or  involuntary,  in no event shall the amount of the
Defeasance Amount or the method of calculating the Defeasance Amount result in a
reduction of the outstanding  Principal  Amount,  accrued and unpaid interest or
other amounts due as of the date of prepayment.

   2.6.4. Absent material and manifest error, the Lender's determination of the
Defeasance  Amount  shall be binding and  conclusive  on the Borrower and anyone
else having an interest in the determination.

   2.7. Late Payment Processing Fee. If the Lender does not receive any Regular
Monthly  Payment  Amount or other payment  required under this Note or any other
Loan  Document in full on the due date,  then the Borrower  shall pay,  together
with the overdue  payment,  a late payment  processing fee equal to five percent
(5%) of the  overdue  payment.  This fee is  collected  to defray  the  Lender's
expenses incident to monitoring and processing the delinquent  payment,  and not
as a penalty.  The Lender's  acceptance  of any overdue or  incomplete  payment,
whether  or  not  accompanied  by a  late  payment  processing  fee,  shall  not
constitute  nor be deemed to  constitute a waiver of any Default Event or of the
Lender's right to accelerate  payment of this Note or otherwise  exercise any of
the Lender's  rights or remedies.  Notwithstanding  anything to the contrary set
forth  herein,  the late  payment  processing  fee shall in no event  exceed the
maximum amount allowed by applicable law.

   2.8. Default  Rate.  From and after the  acceleration  of this Note upon the
occurrence  of a Default Event and  continuing  until all amounts due under this
Note, the Loan Agreement, the Indenture and the other Loan Documents are paid in
full, interest shall accrue on the outstanding Principal Amount of this Note and
all other Obligations at the Default Rate. In addition, whether or not a Default
Event has  occurred,  any  advances  made or costs or  expenses  incurred by the
Lender  under  the  Loan  Agreement,  the  Indenture  or any of the  other  Loan
Documents shall bear interest at the Default Rate from the date when so advanced
or incurred by the Lender until the date repaid or reimbursed by the Borrower in
full.

   3. SECURITY.

   3.1. Loan Agreement;  Indenture. As security for the payment and performance
of this Note and the other  Obligations,  the  Borrower  has  today  signed  and
delivered  the  Loan  Agreement  and  the  Indenture  (as  defined  in the  Loan
Agreement),  granting  the  Lender a first  lien and  security  interest  in the
"Collateral" and the "Trust Property", as defined in the Loan Agreement.  All of
the terms of the Loan  Agreement and the Indenture  are  incorporated  into this
Note by reference, with the same effect as if they were reprinted here in full.

   3.2.  Guaranty.  This Note may also be  secured  by one or more  Guaranties,
pursuant to which each Guarantor shall have  guaranteed,  jointly and severally,
the Borrower's payment and performance of the Obligations evidenced by this Note
and the other
Loan Documents.

   3.3. Benefits. This Note and any holder of this Note shall be entitled to the
benefits of the Loan Agreement,  the Indenture,  any Guaranty and the other Loan
Documents,  as they may be amended,  recast or extended  from time to time.  The
Borrower  understands  and  acknowledges  that the Lender  reserves the right to
sell,  assign,  syndicate or otherwise  transfer or dispose of any or all of the
Lender's  interest in the Note and the other Loan  Documents,  together with the
right at any time to pool the loan  represented  by this Note and the other Loan
Documents  with one or more other  loans  originated  by the Lender or any other
Person,  and to securitize or offer interests in such pool on whatever terms and
conditions  the Lender shall  determine.  The Lender may sell,  pledge,  grant a
security interest,  collaterally assign, transfer,  deliver or otherwise dispose
of this Note and any of the other Loan Documents, in whole or in part, from time
to time,  including  in  connection  with any  participation  or  securitization
offering.

   4. DEFAULT  EVENTS.  The "Default  Events" set forth below are in addition to
and not in lieu of those  specified in the Loan  Agreement,  the Indenture,  any
Guaranty  and any of the  other  Loan  Documents.  Each of the  following  shall
constitute a "Default  Event":

   4.1.  Failure  to Pay.  The  Borrower  (i) fails to pay any  Regular  Monthly
Payment  Amount or any other  amount  under this Note in full when due, and such
nonpayment  continues  for ten (10) days  after the date  that such  payment  or
amount was due (other than payments  covered under clause (ii) of this Section),
or (ii)  fails on the  Maturity  Date of this Note or on any  earlier  date when
prepayment,  whether  voluntary or involuntary,  is required under this Note, to
pay in full the entire  outstanding  Principal  Amount,  all  accrued and unpaid
interest,  all outstanding late payment  processing fees, all costs and expenses
of the  Lender  and any other  charges  (including  the  Make-Whole  Premium  or
Defeasance Amount, as the case may be) then due.

   4.2.  Default Under Other Loan  Documents.  There occurs any "Default  Event"
under  the Loan  Agreement,  the  Indenture,  any  Guaranty  or any  other  Loan
Document.
   4.3.  Cross-Default.  There occurs a default beyond any  applicable  grace or
cure  period  on the  part  of  the  Borrower,  any  Guarantor  or any of  their
respective Affiliates under any other note, loan agreement,  security instrument
or  financial  arrangement  of any kind,  whether now  existing or  subsequently
entered into, with the Lender or any Affiliate of the Lender.

   5. REMEDIES. Upon the occurrence of a Default Event:

   5.1.  Acceleration.  This Note and all of the other  Obligations shall at the
option of the Lender become  immediately  due and payable without further notice
or demand.  Acceleration shall be automatic in the case of a Default Event under
Section 10.1.8 of the Loan Agreement.

   5.2.  Other  Remedies.  The Lender may, at its option,  exercise  any and all
other  rights and  remedies  reserved or  available to the Lender under the Loan
Agreement,  the Indenture and any other Loan Documents, or under applicable law,
in any order and at any time,  whether or not  specifically  referred to in this
Note or the other Loan Documents.

   5.3. Freeze or Set-Off. The Lender may, immediately and without notice, hold,
apply,  freeze or set-off,  on account of any  Obligation,  (i) funds on deposit
with the Lender or any  Affiliate  of the  Lender  paid by or  belonging  to the
Borrower, any Guarantor or their respective Affiliates in any capacity, (ii) any
funds that the Lender or any  Affiliate of the Lender may owe to the Borrower or
any  Guarantor  or to any of their  respective  Affiliates,  and (iii) any other
funds or property, tangible or intangible, in or en route to the Lender's or any
Affiliate's  possession  or  control  belonging  or  owed to the  Borrower,  any
Guarantor or any of their respective  Affiliates.  The Lender shall be deemed to
have  exercised  its right of set-off  immediately  upon the  occurrence  of the
Default  Event,  even though actual book entries  reflecting  the set-off may be
made later.

   5.4.  Increase in Interest  Rate.  From and after the occurrence of a Default
Event and continuing until all the Obligations have been paid in full,  interest
shall  accrue  on the  outstanding  Principal  Amount of this Note and the other
Obligations  at the Default Rate. The Borrower shall pay interest at the Default
Rate on demand  made from time to time by the  Lender,  but in any event no less
frequently than monthly.  Notwithstanding  the entry of any judgment relating to
the Obligations, interest shall continue to accrue at the Default Rate until the
Obligations are paid and satisfied in full.

   5.5.  Lender's  Remedies  Cumulative.  The Lender's  remedies  under the Loan
Documents are cumulative,  and by reason of exercising any particular remedy the
Lender shall not be prevented from later exercising any other remedy. The Lender
shall have no  obligation  to realize or foreclose  upon the  Collateral  or the
Trust Property first,  but may proceed  directly  against the Borrower first, or
concurrently against both the Borrower and the Collateral or the Trust Property,
or neither,  with or without  proceeding at the same time against any Guarantor,
all as the Lender  decides in the Lender's  sole and  nonreviewable  discretion.
Even if the Lender does not immediately  require the Borrower to make payment in
full or does not  immediately  exercise the  Lender's  other rights and remedies
upon the occurrence of a particular  Default  Event,  the Lender will still have
the right to do so if the Default  Event  continues or if another  Default Event
subsequently occurs.

   5.6.  Cross-Default.  If the  Lender or any  Affiliate  of the Lender and the
Borrower,  any  Guarantor or their  respective  Affiliates  are or  subsequently
become  parties  to any other  note,  loan  agreement,  security  instrument  or
financial  arrangement  of any kind,  all such  other  notes,  loan  agreements,
security  instruments and financial  arrangements  are hereby amended to provide
that a Default Event under this Note shall be an event of default under all such
other notes, loan agreements,  security instruments and financial  arrangements,
entitling  the  Lender  or other  holder of the  obligation  to  accelerate  and
exercise all other contractual and legal or equitable remedies.

   6.  COLLECTION  COSTS AND EXPENSES.  Whether or not a Default Event exists or
has been declared,  the Borrower agrees to pay on demand all costs and expenses,
including  reasonable  attorneys' and other professional fees, incurred by or on
behalf of the Lender in effecting  collection of all amounts due under this Note
or in enforcing or exercising  any of the Lender's  rights or remedies under the
Loan Agreement,  the Indenture and the other Loan Documents.  All such costs and
expenses,  together  with any  amounts  that may be  advanced or incurred by the
Lender for real estate taxes,  insurance,  repairs or otherwise  pursuant to the
terms of the Loan  Agreement,  the Indenture or any other Loan  Document,  shall
bear  interest  at the  Default  Rate from the date when so advanced or incurred
until paid in full.

   7. WAIVERS, ACKNOWLEDGMENTS AND CONSENTS.

   7.1. No Waiver by Lender.  The Lender  shall not be deemed to have waived any
Default  Event or any of its  rights  or  remedies  under  this  Note,  the Loan
Agreement, the Indenture or any other Loan Documents by:

   7.1.1.  Forbearing,  failing or  delaying  in the  exercise  of any rights or
remedies;

   7.1.2.  Forbearing,   failing  or  delaying  in  insisting  upon  the  strict
performance  by the  Borrower or any  Guarantor of any term or condition of this
Note,  the Loan  Agreement,  the  Indenture,  any  Guaranty  or any  other  Loan
Documents;

   7.1.3.  Accepting any late payment or partial payment made by or on behalf of
the Borrower;

   7.1.4.  Granting  any  extension,  modification  or  waiver  of any  term  or
condition  of this Note,  the Loan  Agreement,  the  Indenture or any other Loan
Document, except and then only to the extent that the extension, modification or
waiver, which must be in writing, shall expressly so state; or

   7.1.5.  Any other act,  omission,  forbearance  or delay by the  Lender,  its
managers, officers, agents, members, employees or representatives.

   7.2.  No  Marshalling.  The  Lender  shall  be  under  absolutely  no duty or
obligation whatsoever to:

   7.2.1. Preserve, protect or marshall the Collateral or the Trust Property;

   7.2.2.  Preserve  or protect  the rights of the  Borrower  against any Person
claiming an interest in the Collateral or the Trust Property  adverse to that of
the Borrower;

   7.2.3.  Realize  upon  the  Collateral  or  the  Trust  Property,  or in  any
particular  order  or  manner,  or seek  repayment  of any  Obligation  from any
particular  source, or proceed or not proceed against any Guarantor  pursuant to
any  Guaranty  or against the  Borrower  under this Note,  with or without  also
realizing on the Collateral or the Trust Property; or

   7.2.4.  Permit  any  substitution  or  exchange  of all or  any  part  of the
Collateral or the Trust Property or release any part of the Collateral  from the
Loan Agreement or any of the Trust  Property from the Indenture,  whether or not
such substitution or release would leave the Lender adequately secured.

   7.3. Borrower's Waivers. The Borrower under all circumstances waives:

   7.3.1.  Any  right to  require  or  receive  presentment,  demand,  notice of
non-payment,  protest,  notice  of  protest,  notice of  dishonor  and all other
notices  or  demands  in  connection  with the  delivery,  acceptance,  payment,
performance or enforcement  of this Note, the Loan  Agreement,  the Indenture or
any other Loan Documents.

   7.3.2.  Any right of set-off and any claim (as  defined in 11 U.S.C.  Section
101),  including  any  claim  of  subrogation,  reimbursement,  contribution  or
indemnification,  that the Borrower may now or may subsequently have against the
Lender or any  Affiliate  of the Lender by reason of any  payments or  transfers
made by the Borrower or any payment or transfer  which the Borrower is obligated
to make.

   7.3.3. Any defense afforded by the laws (including  anti-deficiency laws) of
any  jurisdiction  by reason of a non-judicial  sale of any of the Collateral or
the Trust  Property or any other act or omission  of the  Lender,  the  Lender's
Affiliates or their respective agents or representatives,  to the fullest extent
permitted by applicable law.

   7.3.4.  Any  right to prior  notice  or  hearing  under  Chapter  903a of the
Connecticut  General  Statutes  or under any  other  state or  federal  law with
respect to any prejudgment remedy which the lender may elect to invoke.

   7.3.5. Any rights to appraisal of any security or collateral.

   7.3.6.  Any  surety  defenses  of  any  kind,  including  those  relating  to
impairment  of  recourse,  release or  modification  of  underlying  obligation,
extension of time, impairment of collateral or nondisclosure.

   7.4.  Borrower's  Consents.  The  Borrower  consents  to,  and  shall not be
relieved of liability for any of the Obligations by reason of:

   7.4.1.  Any extension,  postponement of time for payment,  recasting or other
modification of this Note, the Loan  Agreement,  the Indenture or any other Loan
Document;

   7.4.2. Any substitution,  exchange, release or nonjudicial sale of any of the
Collateral or the Trust Property; and

   7.4.3.  The complete or partial  release of any Guarantor or any other Person
primarily or secondarily liable for any Obligation.

   7.5.  Waiver of Jury Trial and Appraisal.  In any  litigation  relating to or
arising out of the Obligations,  this Note, the Loan Agreement, the Indenture or
any  of  the  other  Loan  Documents  or  the  administration,   performance  or
enforcement of any of them, the Borrower and the Lender each hereby  irrevocably
waive  all  rights to trial by jury and any  right to  request  or demand a jury
trial.  The Borrower  covenants and agrees not to seek to  consolidate  any such
litigation  or  proceeding  in which a jury trial has been waived with any other
action in which a jury trial cannot or has not been waived. The Borrower further
waives,  to the full extent  permitted  by law, any right to an appraisal of the
Trust Property, the Collateral or any other security for the Obligations.

   7.6. Borrower's Acknowledgments. The Borrower acknowledges that the Borrower:
(i) has been  advised by the Lender to consult  with counsel of its choice prior
to signing and delivering this Note and the other Loan  Documents;  (ii) has had
ample  opportunity  to consult  with counsel and with the  Borrower's  financial
advisors prior to signing and delivering this Note and the other Loan Documents;
(iii) understands  the  provisions of this Note and the other Loan Documents and
the effect of those  provisions,  including  the effect of waiving trial by jury
and all  other  waivers  made in this  Note and the other  Loan  Documents;  and
(iv) signs  and  delivers  this Note and the other  Loan  Documents  freely  and
voluntarily, without duress or coercion.

   7.7.  Incorporation by Reference.  All waivers,  consents and acknowledgments
made by the Borrower in the other Loan Documents are  incorporated  by reference
and deemed a part of this Note, as if reprinted  here in full,  and all waivers,
consents and  acknowledgments  made by the Borrower in this Note shall be deemed
to constitute part of each of the other Loan Documents, as if reprinted there in
full.

   8. INTEREST LIMITS.

   8.1.  Legal  Limit  Never to be  Exceeded.  Notwithstanding  anything  to the
contrary contained in this Note or any of the other Loan Documents,  in no event
shall the amount or rate of interest  (including  interest  at the Default  Rate
and, to the extent they are deemed,  notwithstanding  their  characterization in
the Loan Documents,  to constitute interest, any Make-Whole Premium,  Defeasance
Amount,  late payment  processing  fees and any other fees or charges)  payable,
contracted for, charged or received under or in connection with this Note or the
loan  transaction  represented  by this Note ever  exceed  the  maximum  rate or
amount, if any, specified by applicable law.

   8.2.  Automatic  Reduction;  Credit to  Borrower.  If at the time any payment
becomes  due,  enforcing  this Note or any other  Loan  Document  as  written is
prohibited  by or would result in violation of any  applicable  law limiting the
rate or amount of interest or other charges  which the Lender may collect,  then
the  interest or other  charges  shall  automatically  be reduced to the maximum
amount then  permitted by  applicable  law. If the Lender ever collects from the
Borrower  interest or other  charges  that would  exceed the highest  applicable
lawful amount,  then the excess amount so received  shall  immediately be deemed
credited for the Borrower's account and will be returned to the Borrower, either
by being applied to reduce the then outstanding Principal Amount of this Note or
by way of  direct  refund  to the  Borrower,  as the  Lender  shall  elect or as
otherwise required by applicable law.

   9. MISCELLANEOUS.

   9.1. No Oral Modifications. No extension,  modification,  amendment or waiver
of any term or condition of this Note, the Loan Agreement,  the Indenture or any
other Loan Document shall be valid or binding upon the Lender, unless in writing
and signed by an officer of the Lender  having the  authority  to consent to the
extension, modification or waiver.

   9.2. Notices.  Notices pursuant to this Note shall be given in the manner and
shall be deemed effective as provided in the Loan Agreement.

   9.3.  Binding  Effect.  This  Note  is  binding  upon  the  Borrower  and the
Borrower's successors in interest and assigns, and shall inure to the benefit of
the Lender and the Lender's  successors  in interest and assigns,  including all
Persons  holding  interests in the Note and other Loan Documents as participants
with the Lender or  otherwise.  Nothing  contained  in this Section 9.3 shall be
deemed to permit  the  Borrower  to assign or  delegate  this Note or any of the
other Loan  Documents to anyone else,  or to engage in any "Change in Ownership"
or "Change in Control" (as those terms are defined in the Loan Agreement)  which
is otherwise prohibited by the Loan Agreement or the Indenture.

   9.4. Interpretation; Construction.


   9.4.1.  The terms of this Note have been fully reviewed and negotiated by the
Borrower and the Lender in  consultation  with counsel,  and the wording of this
Note  reflects  their  mutual  discussions.  No  provision of this Note shall be
construed against a particular party or in favor of another party merely because
of which party (or its representative)  drafted or supplied the wording for such
provision.

   9.4.2.  Except  as may be  otherwise  noted in  context,  all  references  to
"Sections"  shall  be  deemed  to  refer  to the  sections  or  subsections,  as
appropriate, of this Note.

   9.4.3.  Where  the  context  requires:  (i)  use of the  singular  or  plural
incorporates  the other,  and (ii)  pronouns  and  modifiers  in the  masculine,
feminine  or neuter  gender  shall be deemed  to refer to or  include  the other
genders.

   9.4.4.  As used in this Note, the terms  "include[s]"  and  "including"  mean
"including but not limited to"; that is, in each case the example or enumeration
which  follows  the use of either term is  illustrative,  but not  exclusive  or
exhaustive.

   9.4.5.  Section  headings  appearing  in this  Note are  inserted  solely  as
reference  aids for the ease and  convenience  of the reader;  they shall not be
deemed to modify,  limit or define the scope or substance of the provisions they
introduce,  nor shall  they be used in  construing  the intent or effect of such
provisions.

   9.5. Time of the Essence.  Time is of the essence with respect to the payment
and performance by the Borrower of the Borrower's obligations under this Note.

   9.6. Entire Agreement.  This Note and the other Loan Documents  represent the
entire  understanding  between the Lender and the  Borrower  with respect to the
transactions  evidenced by the Loan Documents.  The Loan Documents supersede any
prior  or  contemporaneous  negotiations  and  all  prior,  contemporaneous  and
subsequent  oral  agreements.  The  Borrower  understands  and agrees  that oral
agreements and oral  commitments to loan money,  extend or renew credit or waive
or forbear from enforcing repayment of a debt or any particular loan covenant or
requirement are not enforceable. The Borrower acknowledges and agrees that there
are no oral agreements  between the Borrower and the Lender,  and that there are
no agreements or understandings  whatsoever  between the Borrower and the Lender
except as set forth in writing in the Loan Documents.

   9.7.  Severability.  If any  provision  of this Note is for any  reason  held
invalid,  illegal  or  unenforceable  in any  respect  by a court  of  competent
jurisdiction,  the  provision  shall only be  enforced  to the  extent,  if any,
reasonable  under the facts and  circumstances,  and  otherwise  shall be deemed
deleted  from this  Note.  The  remaining  provisions  of this Note shall not be
affected, and shall continue in full force and effect.

   9.8.  Governing Law. This Note shall,  to the extent  permitted by applicable
law, be governed by and  interpreted  according to Connecticut  law, but without
giving effect to any Connecticut  choice of law provisions which might otherwise
make the laws of a different  jurisdiction govern or apply;  provided,  however,
that the laws of the jurisdiction where the Real Estate (as that term is defined
in the Indenture) is located shall govern the perfection and  enforcement of the
Lender's lien and security  interests in the Trust Property and the  Collateral,
including the exercise of foreclosure and sale remedies.

   9.9. Joint and Several Liability.  If Borrower comprises more than one person
or entity,  all such persons and entities shall be jointly and severally  liable
for the payment and performance of Borrower's obligations hereunder.

   This Note contains waivers of various rights and defenses,  including waivers
of the right to trial by jury and to appraisal. This Note is executed under seal
and is intended to take effect as a sealed instrument.



FFP OPERATING PARTNERS, L.P., a Delaware limited partnership


By: FFP OPERATING LLC, a Delaware limited liability company,
    its sole general partner


    By:
       Steven B. Hawkins, Vice President



                        ADDENDUM TO SECURED PROMISSORY NOTE


   This Addendum to Secured Promissory Note (this "Addendum") supplements and is
made  part of the  Secured  Promissory  Note to  which  it is  attached.  If any
provision of this Addendum  conflicts with or is  inconsistent  with anything in
the Secured  Promissory  Note,  this  Addendum will govern.  The entire  Secured
Promissory Note and this Addendum are referred to collectively as this "Note".

   Notwithstanding  anything to the contrary contained in the Secured Promissory
Note:

   10 Section 2.5 is deleted in its entirety.

   20  "Following  the  Closed  Period" is deleted  from the first  sentence  of
Section 2.6.1.




                                Exhibit 21.1

                          FFP Marketing Company, Inc.
                        Subsidiaries of the Registrant


     Legal Name of Subsidiary         State of       Type of        Percentage
   Principal Trade Name(s) Used      Organization     Entity          Owned [1]

FFP Operating Partners, L.P.         Delaware        Limited           100%
   Kwik Pantry, Drivers, Drivers                   partnership
   Diner, Nu-Way, Economy Drive
   Ins, Dynamic Minute Mart,
   Financial Express Money Order
   Company, Direct Fuels

Direct Fuels, L.P.                   Texas           Limited           100%
   Direct Fuels                                    partnership

FFP Financial Services, L.P.         Delaware        Limited           100%
   FFP Financial Services,                         partnership
   Lazer Wizard

FFP Money Order Company, Inc.        Nevada        Corporation         100%
   Financial Express Money Order
   Company

Practical Tank Management, Inc.      Texas         Corporation         100%
     Practical Tank Management

FFP Transportation, L.L.C.           Texas           Limited           100%
     FFP Transportation                            liability
                                                     company

FFP Operating LLC                    Delaware        Limited           100%
   None                                            liability
                                                     company

Direct Fuels Management Company,     Texas         Corporation         100%
Inc.
   None
- - -----------------------------------
[1]  Ownership percentage indicated includes indirect ownership.




                               Exhibit 23.1
                      INDEPENDENT AUDITORS' CONSENT



The Board of Directors
FFP Marketing Company, Inc.


We consent to  incorporation  by reference in the  registration  statement  (No.
333-68143) on Form S-8 of FFP Marketing Company,  Inc. of our report dated March
30, 1999,  except as to the third  paragraph of Note 5, which is as of April 12,
1999, relating to the consolidated balance sheets of FFP Marketing Company, Inc.
and subsidiaries as of December 27, 1998, and December 28, 1997, and the related
consolidated statement of operations,  stockholders'  equity/partners'  capital,
and cash flows for each of the years in the three-year period ended December 27,
1998, which report appears in the December 27, 1998,  annual report on Form 10-K
of FFP Marketing Company, Inc.



                                    KPMG LLP



Fort Worth, Texas
April 12, 1999



<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                  1000
       
<S>                           <C>
<PERIOD-TYPE>                 YEAR
<FISCAL-YEAR-END>             DEC-27-1998
<PERIOD-END>                  DEC-27-1998
<CASH>                          9,537
<SECURITIES>                        0
<RECEIVABLES>                  12,659
<ALLOWANCES>                      758
<INVENTORY>                    15,439
<CURRENT-ASSETS>               43,598
<PP&E>                         67,181
<DEPRECIATION>                 33,579
<TOTAL-ASSETS>                 97,040
<CURRENT-LIABILITIES>          48,155
<BONDS>                        19,376
               0
                         0
<COMMON>                       22,235
<OTHER-SE>                       (463)
<TOTAL-LIABILITY-AND-EQUITY>   97,040
<SALES>                       406,155
<TOTAL-REVENUES>              415,874
<CGS>                         349,792
<TOTAL-COSTS>                 349,792
<OTHER-EXPENSES>                    0
<LOSS-PROVISION>                1,916
<INTEREST-EXPENSE>              1,861
<INCOME-PRETAX>                  (707)
<INCOME-TAX>                     (244)
<INCOME-CONTINUING>              (463)
<DISCONTINUED>                      0
<EXTRAORDINARY>                     0
<CHANGES>                           0
<NET-INCOME>                     (463)
<EPS-PRIMARY>                   (0.12)
<EPS-DILUTED>                   (0.12)
        



</TABLE>


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