CNL HEALTH CARE PROPERTIES INC
POS AM, 2000-11-21
REAL ESTATE INVESTMENT TRUSTS
Previous: CNL HEALTH CARE PROPERTIES INC, 424B3, 2000-11-21
Next: CNL HEALTH CARE PROPERTIES INC, POS AM, EX-23, 2000-11-21







As filed with the Securities and Exchange Commission on November 21, 2000
                                                     Registration No. 333-37480

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                        POST-EFFECTIVE AMENDMENT NO. ONE
                                       TO
                                    FORM S-11
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                         CNL RETIREMENT PROPERTIES, INC.
              (Formerly known as CNL Health Care Properties, Inc.)
               (Exact Name of Registrant as Specified in Charter)

                           CNL Center at City Commons
                             450 South Orange Avenue
                             Orlando, Florida 32801
                            Telephone: (407) 650-1000
                    (Address of Principal executive offices)

                              JAMES M. SENEFF, JR.
                             Chief Executive Officer
                           CNL Center at City Commons
                             450 South Orange Avenue
                             Orlando, Florida 32801
                            Telephone: (407) 650-1000
                          (Name, Address and Telephone
                          Number of Agent for Service)

                                   COPIES TO:
                          THOMAS H. McCORMICK, ESQUIRE
                          JAMES A. BLALOCK III, ESQUIRE
                                  Shaw Pittman
                               2300 N Street, N.W.
                             Washington, D.C. 20037


         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the  Securities  Act  registration  statement  number of earlier  effective
registration statement for the same offering. [ ]

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. [ ]

         If delivery of the  prospectus  is expected to be made pursuant to Rule
434, please check the following box. [ ]

<PAGE>

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

                         CNL RETIREMENT PROPERTIES, INC.
                   (Formerly CNL Health Care Properties, Inc.)

                    Supplement No. 1, dated November 21, 2000
                     to Prospectus, dated September 5, 2000

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


         This Supplement is part of, and should be read in conjunction with, the
Prospectus  dated September 5, 2000.  Capitalized  terms used in this Supplement
have the same meaning as in the Prospectus unless otherwise stated herein.

         Information as to the Property  acquired by the Company is presented as
of November 9, 2000,  and all references to the Property  acquisition  should be
read in that context. Proposed properties for which the Company receives initial
commitments, as well as property acquisitions that occur after November 9, 2000,
will be reported in a subsequent Supplement.


                                  THE OFFERINGS

GENERAL

         Upon the termination of its Initial Offering on September 18, 2000, the
Company  had  received  aggregate  subscriptions  for 971,898  Shares  totalling
$9,718,974 in gross proceeds,  including 5,046 Shares  ($50,463) issued pursuant
to the Reinvestment Plan. Following the termination of the Initial Offering, the
Company  commenced this offering of up to 15,500,000  Shares.  As of November 9,
2000,  the Company had received  aggregate  subscriptions  for 1,071,527  Shares
totalling $10,715,265 in gross proceeds, including 8,887 Shares ($88,874) issued
pursuant to the  Reinvestment  Plan from its Initial Offering and this offering.
As of November 9, 2000, net proceeds to the Company from its offerings of Shares
and  capital  contributions  from  the  Advisor,   after  deduction  of  selling
commissions,  marketing support and due diligence expense reimbursement fees and
organizational  and offering expenses of three percent,  totalled  approximately
$9,700,000.  The  Company  had used  approximately  $5,800,000  of net  offering
proceeds and $8,100,000 in advances relating to its line of credit, described in
the  section of the  Prospectus  entitled  "Business  --  Borrowing,"  to invest
approximately  $13,900,000 in one assisted  living  Property.  As of November 9,
2000, the Company had repaid advances totalling  $2,730,000 relating to its line
of  credit  and  had  paid  approximately   $924,000  in  Acquisition  Fees  and
Acquisition Expenses,  leaving approximately $243,000 of  net  offering proceeds
available to invest in Properties and Mortgage  Loans,  or to further reduce the
balance outstanding on its line of credit.

         At a special meeting of stockholders of the Company, held on August 22,
2000,  the  stockholders  approved an  amendment  to the  Company's  Amended and
Restated Articles of Incorporation  proposed by the Board of Directors to change
the Company's name. Effective August 24, 2000, the Company changed its name from
CNL Health Care Properties, Inc. to CNL Retirement Properties, Inc. The Board of
Directors believes that this will provide better name recognition of the Company
in the context of its business.


                             MANAGEMENT COMPENSATION

         For information  concerning  compensation  and fees paid to the Advisor
and its  Affiliates  since the date of inception  of the  Company,  see "Certain
Relationships and Related Transactions."

<PAGE>

                                    BUSINESS

GENERAL

         The following  information updates and replaces the first table on page
43 and the fourth paragraph on page 44 of the Prospectus.

                             Life Expectancy Trends
                              at Age 65 (in years)

   Year                          Male                        Female
------------                     -------                     ----------

1965                             12.9                          16.3
1980                             14.0                          18.4
1985                             14.4                          18.6
1990                             15.0                          19.0
1991                             15.1                          19.1
1992                             15.2                          19.2
1993                             15.1                          19.0
1994                             15.3                          19.0
1995                             15.3                          19.0
1996*                            15.8                          19.1
1997*                            15.6                          19.2
1998**                           15.7                          19.2
1999**                           15.7                          19.3
2000**                           15.8                          19.3
2005**                           16.1                          19.4
2010**                           16.3                          19.5

         *    preliminary data
         **   estimated
Source: Social Security  Administration Office of Programs: Data from the Office
of the Actuary

         According to the Health Care Financing  Administration and the National
Health Statistics  Group, the health care industry  represents over 13.5% of the
United States' gross domestic  product  ("GDP") with at least $1.092 trillion in
annual  expenditures.  The Health Care  Financing  Administration  expects  this
figure to rise to over 16.2% of the GDP by 2008,  with $2.2  trillion  in annual
expenditures.  According  to  the  U.S.  Bureau  of  Census,  U.S.  health  care
construction  expenditures  are  estimated  to be  $17.4  billion  per  year and
growing. With regard to housing for seniors,  there are three major contributors
to growth and the  attraction of capital,  according to the National  Investment
Conference for the Senior Living and Long Term Care Industries in 1996. They are
(i)  demographics,  (ii) the  limited  supply  of new  product,  and  (iii)  the
investment  community's  increased  understanding  of the industry.  The Company
believes the growth in demand and facilities will continue at least 50 years due
to the favorable demographics, the increase in public awareness of the industry,
the preference of seniors for obtaining care in  non-institutional  settings and
the cost savings realized in a non-institutional environment.

BORROWING

         The following information updates and replaces the third full paragraph
on page 61 of the Prospectus.

         The  Company may also borrow  funds for the purpose of  preserving  its
status as a REIT. For example, the Company may borrow to the extent necessary to
permit the Company to make Distributions required in order to enable the Company
to qualify as a REIT for federal income tax purposes;  however, the Company will
not borrow for the purpose of  returning  Invested  Capital to the  stockholders
unless necessary to eliminate  corporate-level tax to the Company. The aggregate
borrowing of the Company, secured and unsecured, shall be reasonable in relation
to Net Assets of the Company and shall be reviewed by the Board of  Directors at
least quarterly.  The Board of Directors  anticipates that the Company will have
one or more Lines of Credit initially in amounts up to $45,000,000; however, the
Line of Credit may be increased at the discretion of the Board of Directors.  In
addition, the Board of


<PAGE>


Directors  anticipates that the aggregate amount of the Permanent Financing will
not exceed 30% of the Company's  total assets.  However,  in accordance with the
Company's Articles of Incorporation, the maximum amount of borrowing in relation
to Net Assets, shall not exceed 300% of Net Assets.


                             SELECTED FINANCIAL DATA

         The following  table sets forth certain  financial  information for the
Company,  and should be read in conjunction  with  "Management's  Discussion and
Analysis of Financial  Condition  and Results of  Operations"  and the Financial
Statements included in Appendix B.

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

                                             Nine Months Ended
                                       September 30,     September 30,
                                            2000            1999 (1)             Year Ended December 31,
                                        (Unaudited)       (Unaudited)      1999 (1)     1998 (1)     1997 (1)
                                                                                                        (2)
                                       ---------------   ---------------   ----------   ----------   -----------

     Revenues                               $ 725,358          $ 31,845     $ 86,231        $  --         $  --
     Organizational costs                          --            20,000       35,000           --            --
     Other operating expenses                 553,401            24,690       79,621           --            --
     Net earnings (loss) (3)                  171,957           (12,845 )    (28,390 )         --            --
     Cash distributions declared (4)          313,436            16,460       50,404           --            --
     Funds from operations (5)                300,873           (12,845 )    (28,390 )         --            --
     Cash from operations                     941,807            31,845       12,851           --            --
     Earnings (loss) per Share                    .23              (.04 )       (.07 )         --            --
     Cash distributions declared                  .40               .05          .13           --            --
       per Share
     Weighted average number of
       Shares                                 758,132           342,929      412,713           --            --
        outstanding (6)

                                       September 30,     September 30,
                                            2000              1999                     December 31,
                                        (Unaudited)       (Unaudited)        1999         1998          1997
                                       ---------------   ---------------   ----------   ----------   -----------
     Total assets                         $15,055,940        $3,880,105    $5,088,560    $976,579      $280,330
     Total stockholders' equity             7,951,232         2,293,992    3,292,137      200,000       200,000

</TABLE>

(1)      No operations  commenced until the Company  received  minimum  offering
         proceeds of $2,500,000  and funds were released from escrow on July 14,
         1999.  The Company did not acquire its first  Property  until April 20,
         2000;  therefore,  revenues  for  the  year  ended  December  31,  1999
         consisted  only of interest  income on funds held in  interest  bearing
         accounts pending investment in a Property.

(2)      Selected  financial data for 1997  represents  the period  December 22,
         1997 (date of inception) through December 31, 1997.

(3)      Net loss for the nine months ended  September 30, 1999 is primarily the
         result of a deduction of $20,000 in organizational  costs in accordance
         with generally accepted accounting principles.

(4)      Cash distributions are declared by the Board of Directors and generally
         are based on various factors, including cash available from operations.
         For the nine months  ended  September  30, 2000 and 1999,  and the year
         ended  December 31, 1999,  45%,  100% and 100%,  respectively,  of cash
         distributions   represent  a  return  of  capital  in  accordance  with
         generally accepted accounting  principles ("GAAP").  Cash distributions
         treated as a return of capital on a GAAP basis  represent the amount of
         cash distributions in excess of net earnings on a GAAP basis, including
         organizational  costs that were expensed for GAAP purposes for the year
         ended December 31, 1999 and deductions for depreciation expense for the
         nine months ended  September 30, 2000. The Company has not treated such
         amount as a return of capital  for  purposes  of  calculating  Invested
         Capital and the Stockholders' 8% Return.

(5)      Funds from operations ("FFO"),  based on the revised definition adopted
         by the Board of Governors of the  National  Association  of Real Estate
         Investment  Trusts  ("NAREIT")  and as used herein,  means net earnings
         determined in accordance with GAAP, excluding gains or losses from debt
         restructuring and sales of property, plus depreciation and amortization
         of  real  estate  assets  and  after  adjustments  for   unconsolidated
         partnerships and joint ventures. (Net earnings determined in accordance
         with GAAP include the noncash effect of straight-lining  rent increases
         throughout the lease terms. This  straight-lining  is a GAAP convention
         requiring  real estate  companies to report rental revenue based on the
         average  rent per year  over the life of the  leases.  During  the nine
         months ended September 30, 2000, net earnings included $13,754 of these
         amounts.  No such amounts were earned during 1999,  1998 and 1997.) FFO
         was  developed  by NAREIT as a  relative  measure  of  performance  and
         liquidity of an equity REIT in order to recognize that income-producing
         real estate  historically  has not depreciated on the basis  determined
         under GAAP.  However,  FFO (i) does not represent  cash  generated from
         operating activities  determined in accordance with GAAP (which, unlike
         FFO,  generally  reflects  all cash effects of  transactions  and other
         events that enter into the determination of net earnings),  (ii) is not
         necessarily  indicative  of cash flow  available to fund cash needs and
         (iii)  should  not be  considered  as an  alternative  to net  earnings
         determined  in  accordance  with GAAP as an indication of the Company's
         operating  performance,  or to  cash  flow  from  operating  activities
         determined in accordance with GAAP as a measure of either  liquidity or
         the Company's ability to make distributions.  Accordingly,  the Company
         believes  that in  order to  facilitate  a clear  understanding  of the
         consolidated historical operating results of the Company, FFO should be
         considered  in  conjunction  with the  Company's  net earnings and cash
         flows as reported in the  accompanying  financial  statements and notes
         thereto. See Appendix B -- Financial Information.

(6)      The weighted  average  number of Shares  outstanding  is based upon the
         period the Company was operational.


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         The following  information contains  forward-looking  statements within
the meaning of Section 27A of the  Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934. These statements generally are characterized by
the use of terms such as  "believe,"  "expect"  and "may."  Although the Company
believes that the expectations reflected in such forward-looking  statements are
based upon  reasonable  assumptions,  the Company's  actual results could differ
materially  from  those set  forth in the  forward-looking  statements.  Certain
factors that might cause such a  difference  include the  following:  changes in
general  economic  conditions,   changes  in  local  and  national  real  estate
conditions, the availability of capital from borrowings under the Company's Line
of Credit,  availability of proceeds from the Company's offering, the ability of
the Company to obtain Permanent  Financing on satisfactory terms, the ability of
the Company to continue to  identify  suitable  investments,  the ability of the
Company to continue to locate suitable  tenants for its Properties and borrowers
for its Mortgage Loans and Secured Equipment Leases,  and the ability of tenants
and borrowers to make payments under their respective leases,  Mortgage Loans or
Secured Equipment Leases. Given these  uncertainties,  readers are cautioned not
to place undue reliance on such statements.

THE COMPANY

         CNL Retirement  Properties,  Inc. (formerly CNL Health Care Properties,
Inc.) is a Maryland  corporation  that was  organized on December 22, 1997.  CNL
Retirement GP Corp. and CNL Retirement LP Corp. are wholly owned subsidiaries of
CNL  Retirement  Properties,  Inc.,  organized in Delaware in December 1999. CNL
Retirement  Partners,  LP is a Delaware limited  partnership  formed in December
1999.  CNL  Retirement GP Corp.  and CNL Retirement LP Corp. are the general and
limited  partner,  respectively,  of CNL Retirement  Partners,  LP. The Property
currently owned is, and assets  acquired in the future are,  expected to be held
by CNL  Retirement  Partners,  LP and,  as a  result,  owned  by CNL  Retirement
Properties,  Inc. through the Partnership.  The term "Company" includes,  unless
the context otherwise requires, CNL Retirement Properties,  Inc., CNL Retirement
Partners, LP, CNL Retirement GP Corp. and CNL Retirement LP Corp.

         The  Company  was formed to acquire  Properties  related to Health Care
Facilities  located  across the United  States.  The Health Care  Facilities may
include  congregate  living  facilities,  assisted  living  facilities,  skilled
nursing   facilities,   continuing  care  retirement   communities,   life  care
communities,  medical office buildings and walk-in clinics.  The Properties will
be leased on a long term,  "triple-net"  basis.  The  Company  may also  provide
Mortgage Loans to operators of Health Care Facilities in the aggregate principal
amount of approximately 5% to 10% of the Company's total assets. The Company may
also offer Secured Equipment Leases to operators of Health Care Facilities.  The
aggregate principal amount of Secured Equipment Leases is not expected to exceed
10% of Gross Proceeds.

<PAGE>


LIQUIDITY AND CAPITAL RESOURCES

Common Stock Offerings

         During  the  period  December  22,  1997  (date of  inception)  through
December 31, 1998, a capital  contribution  of $200,000 from the Advisor was the
Company's sole source of capital.  On September 18, 1998, the Company  commenced
the Initial  Offering of Shares of Common  Stock.  Upon the  termination  of the
Initial  Offering on  September  18, 2000,  the Company had  received  aggregate
subscriptions  for  971,898  Shares  totalling  $9,718,974  in  gross  proceeds,
including  5,046 Shares  ($50,463)  issued  pursuant to the  Reinvestment  Plan.
Following the termination of the Initial  Offering,  the Company  commenced this
offering  of up to  15,500,000  Shares of  Common  Stock  ($155,000,000).  As of
November 9, 2000, the Company had received  aggregate  subscription  proceeds of
$10,715,265  (1,071,527  Shares),  including  $88,874 (8,887 Shares) through its
Reinvestment Plan from its Initial Offering and this offering. As of November 9,
2000,  net  proceeds to the  Company  from its  offerings  of Shares and capital
contributions  from  the  Advisor,   after  deduction  of  selling  commissions,
marketing   support   and  due   diligence   expense   reimbursement   fees  and
organizational  and offering  expenses of three percent  totalled  approximately
$9,700,000.  In April 2000,  the Company used  approximately  $5,800,000  of net
offering  proceeds from its Initial Offering and $8,100,000 in advances relating
to its line of  credit,  described  in the  section of the  Prospectus  entitled
"Business --  Borrowing,"  to invest  approximately  $13,900,000 in one assisted
living  Property.  As of  November 9, 2000,  the Company had repaid  advances of
$2,730,000 relating to its line of credit and had paid approximately $924,000 in
Acquisition Fees and Acquisition Expenses,  leaving  approximately  $243,000  of
net offering proceeds available to invest in Properties and Mortgage Loans or to
further reduce the balance outstanding on its line of credit. See the section of
the Prospectus entitled "Business -- Property Acquisitions" for a description of
the Property  owned as of November 9, 2000. As of November 9, 2000,  the Company
had not entered into any Mortgage Loans.

         The Company  expects to use additional  Net Offering  Proceeds from the
sale of Shares (Gross Proceeds less fees and expenses of the offering) from this
offering,  to  purchase  additional  Properties  and, to a lesser  extent,  make
Mortgage  Loans.  See  "Investment  Objectives and  Policies." In addition,  the
Company  intends to borrow  money to acquire  Assets and to pay certain  related
fees. The Company intends to encumber Assets in connection with such borrowings.
The Company currently has a $25,000,000  revolving line of credit available,  as
described  below.  The line of credit may be increased at the  discretion of the
Board of Directors and may be repaid with offering  proceeds,  proceeds from the
sale of Assets,  working  capital or Permanent  Financing.  The Company may also
obtain Permanent Financing;  although,  it has not yet received a commitment for
any Permanent Financing,  and there is no assurance that the Company will obtain
any  Permanent   Financing  on  satisfactory   terms.  The  Board  of  Directors
anticipates that the aggregate amount of any Permanent Financing will not exceed
30% of the Company's total Assets.  The maximum amount the Company may borrow is
300% of the  Company's  Net Assets.  The number of Properties to be acquired and
Mortgage  Loans in which the  Company  may invest will depend upon the amount of
Net Offering  Proceeds and loan  proceeds  available to the Company.  The amount
invested  in Secured  Equipment  Leases is not  expected  to exceed 10% of Gross
Proceeds.

         Indebtedness

         On April 20, 2000,  the Company  entered into a  $25,000,000  revolving
line of credit and security  agreement  with a bank to be used by the Company to
acquire  Properties.  The line of credit  provides  that the Company may receive
advances of up to $25,000,000  until April 19, 2005, with an annual review to be
performed  by  the  bank  to  indicate  that  there  has  been  no   substantial
deterioration,  in the bank's  reasonable  discretion,  of the Company's  credit
quality.  Interest  expense on each advance shall be payable  monthly,  with all
unpaid  interest and principal due no later than five years from the date of the
advance.  Generally,  advances  under the line of credit  will bear  interest at
either (i) a rate per annum equal to London Interbank  Offered Rate (LIBOR) plus
the difference between LIBOR and the bank's base rate at the time of the advance
or (ii) a rate equal to the bank's base rate,  whichever the Company  selects at
the time  advances  are  made.  The  interest  rate  will be  adjusted  daily in
accordance  with  fluctuations  with  the  bank's  rate or the  LIBOR  rate,  as
applicable. Notwithstanding the above, the interest rate on the first $9,700,000
drawn will be 8.75% through April 1, 2002, and thereafter  will bear interest at
either  (i) or (ii) above as of April 1, 2002.  In  addition,  a fee of 0.5% per
advance will be due and payable to the bank on funds as  advanced.  Each advance
made under the line of credit will be  collateralized by the assignment of rents
and leases.  In addition,  the line of credit provides that the Company will not
be able to  further  encumber  the  applicable  Property  during the term of the
advance  without the bank's  consent.  The  Company  will be  required,  at each
closing, to pay all costs, fees and expenses arising in connection with the line
of credit.  The Company must also pay the bank's  attorneys  fees,  subject to a
maximum cap,  incurred in  connection  with the line of credit and each advance.
During the nine months ended September 30, 2000, the Company obtained an advance
for  $8,100,000  and  repaid  $2,730,000  relating  to the  line of  credit.  In
connection  with the line of credit,  the Company  incurred an origination  fee,
legal fees and closing costs of $55,917. The proceeds from borrowing on the line
of credit were used in connection  with the purchase of the Company's  Property,
described below.

         The interest rate on the first  $9,700,000  drawn on the Company's line
of credit will be 8.75% through April 1, 2002.  However,  the Company is subject
to interest rate risk through  advances  greater than $9,700,000 on its variable
rate line of credit.  The Company may mitigate this risk by paying down its line
of credit from offering proceeds should interest rates rise substantially.

         Property Acquisition and Investments

         On  April  20,  2000,  the  Company  acquired  its  first  Property,  a
private-pay  assisted living community in Orland Park,  Illinois.  In connection
with the  purchase of the  Property,  the  Company,  as lessor,  entered  into a
long-term, triple-net lease agreement.

         As  of  November  9,  2000,  the  Company  had  not  entered  into  any
arrangements creating a reasonable probability that an additional Property would
be acquired or a particular  Mortgage Loan or Secured  Equipment  Lease would be
funded. The Company is presently  negotiating to acquire additional  Properties,
but as of November 9, 2000, the Company had not acquired any such  Properties or
entered into any Mortgage Loans.

         Cash and Cash Equivalents

         Until Properties are acquired,  or Mortgage Loans are entered into, Net
Offering  Proceeds are held in short-term  (defined as  investments  maturing in
less than 30 days), highly liquid  investments,  such as demand deposit accounts
at commercial  banks,  certificates of deposit and money market accounts,  which
management  believes to have  appropriate  safety of principal.  This investment
strategy  provides high  liquidity in order to  facilitate  the Company's use of
these  funds to  acquire  Properties  at such time as  Properties  suitable  for
acquisition  are located or to fund Mortgage  Loans.  At September 30, 2000, the
Company had  $409,595  invested in such  short-term  investments  as compared to
$4,744,222  at  December  31,  1999.  The  decrease  in the amount  invested  in
short-term  investments  was  primarily  attributable  to  the  purchase  of the
Company's  Property and  repayments on the line of credit,  partially  offset by
subscription  proceeds  received  from the sale of Shares during the nine months
ended September 30, 2000. The funds remaining at September 30, 2000,  along with
additional  funds expected to be received from the sale of Shares,  will be used
primarily  to repay  amounts  outstanding  on the line of  credit,  to  purchase
additional  Properties,  to make Mortgage  Loans,  to pay Offering  Expenses and
Acquisition  Expenses,  to pay  Distributions  to stockholders and other Company
expenses and, in management's discretion, to create cash reserves.

         Liquidity Requirements

         During the nine months ended  September 30, 2000 and 1999,  the Company
generated cash from  operations  (which  includes cash received from tenants and
interest,  less cash paid for  operating  expenses)  of  $941,807  and  $31,845,
respectively.  For  the  nine  months  ending  September  30,  2000,  cash  from
operations  includes a security  deposit of $553,956 which was received from the
tenant. The Company expects to meet its short-term liquidity requirements, other
than for Offering Expenses,  the acquisition and development of Properties,  and
the investment in Mortgage Loans and Secured Equipment Leases, through cash flow
provided by operating  activities.  The Company believes that cash flow provided
by operating  activities will be sufficient to fund normal  recurring  operating
expenses,  regular debt service  requirements and Distributions to stockholders.
To the extent that the Company's  cash flow provided by operating  activities is
not sufficient to meet such short-term  liquidity  requirements as a result, for
example,  of unforeseen expenses due to the tenant defaulting under the terms of
its lease agreement, the Company will use borrowings under its line of credit.

         Due to the fact that the Company  leases its  Property,  and expects to
lease  Properties  acquired in the future,  on a  long-term,  triple-net  basis,
meaning that tenants are generally  required to pay all repairs and maintenance,
property  taxes,  insurance  and  utilities,  management  does not believe  that
working capital reserves,  other than the FF&E Reserve fund described below, are
necessary at this time.  Management  believes  that the  Property is  adequately
covered by insurance. In addition, the Advisor has obtained contingent liability
and  property  coverage for the Company.  This  insurance  policy is intended to
reduce the Company's  exposure in the unlikely event a tenant's insurance policy
lapses or is insufficient to cover a claim relating to the Property. The Company
expects to meet its other short-term liquidity  requirements,  including payment
of Offering  Expenses,  the  acquisition  and  development of Properties and the
investment  in Mortgage  Loans and Secured  Equipment  Leases,  with  additional
advances under its line of credit and proceeds from this  offering.  The Company
expects  to  meet  its  long-term  liquidity   requirements  through  short-  or
long-term,  unsecured or secured  debt  financing  or equity  financing.  Rental
payments  under the  leases  are  expected  to exceed  the  Company's  operating
expenses.  For these  reasons,  no  short-term or long-term  liquidity  problems
associated   with  operating  the   Properties  are  currently   anticipated  by
management.

         As of  September  30,  2000,  the tenant of the  Property  owned by the
Company  had  established  an FF&E  Reserve  fund  which  will  be used  for the
replacement  and renewal of furniture,  fixtures and  equipment  relating to the
Property.  Funds in the FF&E Reserve have been paid, granted and assigned to the
Company.  As of September 30, 2000, the FF&E Reserve totalled $9,835. Due to the
fact that the Property is leased on a long-term,  triple-net  basis,  management
does not believe that other working capital reserves are necessary at this time.
Management  has the right to cause the Company to maintain  additional  reserves
if, in their  discretion,  they determine such reserves are required to meet the
Company's working capital needs.

         Distributions

         The  Company  declared  and  paid  Distributions  to  its  stockholders
totalling  $313,436,  $16,460 and $50,404 during the nine months ended September
30, 2000 and 1999, and the period July 14, 1999 (the date operations  commenced)
through December 31, 1999, respectively.  No Distributions were paid or declared
for the period  December  22,  1997 (date of  inception)  through  July 13, 1999
because  operations  had not  commenced.  On October 1 and November 1, 2000, the
Company  declared  Distributions of $.058 per Share to stockholders of record on
October 1 and November 1, respectively, payable in December 2000.

         For the nine months ended September 30, 2000,  approximately 68% of the
Distributions received by stockholders were considered to be ordinary income and
approximately  32% were  considered  a return of capital for federal  income tax
purposes.  For the nine  months  ended  September  30,  1999 and the year  ended
December 31,  1999,  100% of the  Distributions  received by  stockholders  were
considered to be ordinary  income for federal  income tax  purposes.  No amounts
distributed  or to be distributed  to the  stockholders  as of November 9, 2000,
were  required to be or have been  treated by the Company as a return of capital
for purposes of calculating the Stockholders' 8% Return on Invested Capital. The
Company  intends to continue to make  Distributions  of cash  available for such
purpose to the stockholders on a monthly basis, payable quarterly.

         Due to Related Parties

         During the nine months  ended  September  30, 2000 and 1999,  the years
ended  December  31, 1999 and 1998,  and the period  December  22, 1997 (date of
inception)  through  December  31,  1997,  Affiliates  incurred on behalf of the
Company $244,740,  $363,682, $421,878, $562,739 and $43,398,  respectively,  for
certain  organizational  and offering  expenses.  In  addition,  during the nine
months ended  September 30, 2000 and 1999, and the year ended December 31, 1999,
Affiliates of the Company incurred $94,307,  $74,630 and $98,206,  respectively,
for  certain   Acquisition   Expenses   and   $125,548,   $18,642  and  $41,307,
respectively,  for certain  operating  expenses on behalf of the Company.  As of
September  30, 2000 and  December  31,  1999,  the Company  owed the  Affiliates
$1,139,382 and  $1,775,256,  respectively,  for such amounts and unpaid fees and
administrative  expenses.  The Advisor has agreed to pay all  organizational and
offering expenses  (excluding selling  commissions and marketing support and due
diligence  expense  reimbursement  fees) in  excess  of three  percent  of gross
proceeds of the offerings.

         Pursuant to the  Advisory  Agreement,  the Advisor is also  required to
reimburse the Company the amount by which the total  Operating  Expenses paid or
incurred by the Company  exceed in any four  consecutive  fiscal  quarters  (the
"Expense Year") the greater of two percent of average  invested assets or 25% of
net income (the "Expense  Cap").  During the four quarters  ended June 30, 2000,
the Company's Operating Expenses exceeded the Expense Cap by $213,886 (the "June
2000 Reimbursement);  therefore,  the Advisor reimbursed the Company such amount
in  accordance  with the  Advisory  Agreement.  During  the  Expense  Year ended
September  30, 2000,  the  Company's  Operating  Expenses,  net of the June 2000
Reimbursement, did not exceed the Expense Cap.

<PAGE>

         Other

         Management  is  not  aware  of  any  material   trends,   favorable  or
unfavorable,  in either  capital  resources  or the outlook for  long-term  cash
generation,  nor does management expect any material changes in the availability
and relative  cost of such capital  resources,  other than as referred to in the
Prospectus.

         Management  expects that the cash  generated  from  operations  will be
adequate to pay operating expenses and to make Distributions to stockholders.

RESULTS OF OPERATIONS

         No operations commenced until the Company received the minimum offering
proceeds of $2,500,000 on July 14, 1999.

         Revenues

         On April  20,  2000,  the  Company  had  acquired  its  first  Property
consisting  of land,  building  and  equipment,  and entered  into a  long-term,
triple-net  lease  agreement  relating to the Property.  The lease  provides for
minimum base rental  payments of $103,867 that are generally  payable every four
weeks.  The lease also provides  that,  after 24 months,  the base rent required
under the terms of the lease will increase. In addition to annual base rent, the
tenant is required to pay  contingent  rent computed as a percentage of tenant's
gross sales at the  Property.  The lease also requires the  establishment  of an
FF&E Reserve.  The FF&E Reserve is owned by the Company and amounts  received by
the  Company  in  connection  with the FF&E  Reserve  have  been  recognized  as
additional  rent. For the quarter and nine months ended  September 30, 2000, the
Company earned  $344,940 and $617,059,  respectively,  in rental income from the
Property.  The Company  also  earned  $6,219 and $9,835 in FF&E  Reserve  income
during the quarter and nine  months  ended  September  30,  2000,  respectively.
Because the Company has not yet acquired all of its Properties, revenues for the
nine months ended September 30, 2000, represent only a portion of revenues which
the Company is expected to earn in future periods.

         During the nine months ended  September 30, 2000 and 1999, and the year
ended  December  31,  1999,  the Company  earned  $98,464,  $31,845 and $86,231,
respectively,  in interest  income from  investments  in money  market  accounts
($5,615 and $31,845 of which was earned during the quarters ended  September 30,
2000 and 1999,  respectively.)  Interest  income is  expected to increase as the
Company invests  subscription  proceeds  received in the future in highly liquid
investments pending investment in Properties and Mortgage Loans. However, as Net
Offering Proceeds are used to repay amounts outstanding on the Company's line of
credit or invested in Properties and used to make Mortgage Loans, the percentage
of the Company's total revenues earned from interest income from  investments in
money market accounts or other short-term, highly liquid investments is expected
to decrease.

         Significant Tenants

         During the nine months ended  September 30, 2000, the Company owned one
Property.  The lessee,  BG Orland Park, LLC,  contributed  100% of the Company's
total  rental  income.  In addition,  the Property is operated as a  Marriott(R)
brand  chain.  Although  the Company  intends to acquire  additional  Properties
located in various  states and  regions and to  carefully  screen its tenants in
order to reduce  risks of  default,  failure of this  lessee or the  Marriott(R)
brand chain could significantly impact the results of operations of the Company.
However,  management  believes that the risk of such a default is reduced due to
the essential or important nature of this Property for the ongoing operations of
the  lessee.  It  is  expected  that  the  percentage  of  total  rental  income
contributed  by this lessee will decrease as additional  Properties are acquired
and leased during subsequent periods.

         Expenses

         Operating  expenses,  including  interest  expense and depreciation and
amortization  expense,  were $767,287,  $44,690 and $114,621 for the nine months
ended  September  30,  2000 and 1999,  and the year  ended  December  31,  1999,
respectively, of which $342,102 and $44,690 were incurred for the quarters ended
September 30, 2000 and 1999,  respectively.  Operating expenses represent only a
portion of  operating  expenses  which the Company is expected to incur during a
full nine-month and  twelve-month  period in which the Company owns  Properties.
The dollar  amount of operating  expenses is expected to increase as the Company
acquires additional Properties and invests in Mortgage Loans.  However,  general
and administrative expenses as a percentage of total revenues are


<PAGE>


expected to decrease as the Company acquires  additional  Properties and invests
in  Mortgage  Loans.  Operating  expenses  included  $35,000  in  organizational
expenses for the year ended December 31, 1999. Organizational expenses represent
the cost  related to forming the Company and are not  expected to be incurred on
an ongoing basis.

         Pursuant  to  the  Advisory  Agreement,  the  Advisor  is  required  to
reimburse the Company the amount by which the total  Operating  Expenses paid or
incurred by the Company  exceed the Expense Cap in an Expense  Year.  During the
Expense Year ended June 30, 2000, the Company's  Operating Expenses exceeded the
Expense Cap by  $213,886;  therefore,  the Advisor  reimbursed  the Company such
amount in accordance with the Advisory Agreement. During the Expense Year ending
September  30, 2000,  the  Company's  Operating  Expenses,  net of the June 2000
Reimbursement, did not exceed the Expense Cap.

         Other

         The Company has  elected,  pursuant to Internal  Revenue  Code  Section
856(c)(1),  to be taxed as a REIT under Sections 856 through 860 of the Internal
Revenue  Code of 1986,  as amended,  and  related  regulations.  As a REIT,  for
federal  income  tax  purposes,  the  Company  generally  will not be subject to
federal  income tax on income that it distributes  to its  stockholders.  If the
Company  fails to qualify as a REIT in any taxable  year,  it will be subject to
federal income tax on its taxable income at regular corporate rates and will not
be permitted to qualify for treatment as a REIT for federal  income tax purposes
for four years  following the year during which  qualification  is lost. Such an
event could materially affect the Company's net earnings.  However,  the Company
believes  that it is  organized  and operates in such a manner as to qualify for
treatment  as a REIT for the year ended  December 31,  1999.  In  addition,  the
Company intends to continue to operate the Company so as to remain  qualified as
a REIT for federal income tax purposes.

         The Company  anticipates that its leases will be triple-net  leases and
will contain  provisions  that  management  believes will mitigate the effect of
inflation.  Such  provisions  will  include  clauses  requiring  the  payment of
percentage  rent based on certain  gross sales above a  specified  level  and/or
automatic  increases in the base rent at specified  times during the term of the
lease. Management expects that increases in gross sales volumes due to inflation
and real sales growth  should  result in an increase in rental income over time.
Continued  inflation  also  may  cause  capital  appreciation  of the  Company's
Properties.  Inflation and changing  prices,  however,  also may have an adverse
impact on the sales of the Properties and on potential  capital  appreciation of
the Properties.

         In  April  of  1998,  the  American   Institute  of  Certified   Public
Accountants  issued Statement of Position ("SOP") 98-5,  "Reporting on the Costs
of Start-Up Activities," which became effective for the Company January 1, 1999.
This SOP requires start-up and organization costs to be expensed as incurred and
also  requires  previously  deferred  start-up  costs  to  be  recognized  as  a
cumulative effect adjustment in the statement of earnings. During the year ended
December  31,  1999,  operating  expenses  included  a  charge  of  $35,000  for
organizational costs.

         Management of the Company currently knows of no trends that will have a
material  adverse  effect  on  liquidity,   capital   resources  or  results  of
operations.


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The  Managing  Dealer  is  entitled  to  receive  Selling   Commissions
amounting to 7.5% of the total  amount  raised from the sale of Shares of Common
Stock for  services in  connection  with the offering of Shares,  a  substantial
portion of which may be paid as  commissions  to other  broker-dealers.  For the
years ended  December  31,  1999 and 1998,  the Company  incurred  $388,109  and
$1,912,  respectively,  of such fees in connection with the Initial Offering, of
which $370,690 and $1,785,  respectively,  was paid by CNL  Securities  Corp. as
commissions to other broker-dealers.  In addition,  during the period January 1,
2000 through  September 18, 2000, the Company incurred  $338,902 of such fees in
connection with the Initial  Offering,  and during the period September 19, 2000
through  November  9,  2000,  the  Company  incurred  $74,722  of  such  fees in
connection with this offering, the majority of which has been or will be paid by
CNL Securities Corp. as commissions to other broker-dealers.

         In  addition,  the  Managing  Dealer is entitled to receive a marketing
support and due diligence  expense  reimbursement fee equal to 0.5% of the total
amount  raised  from the  sale of  Shares,  all or a  portion  of  which  may be
reallowed  to other  broker-dealers.  For the years ended  December 31, 1999 and
1998,  the  Company  incurred  $25,874 and $128,  respectively,  of such fees in
connection with the Initial Offering,  the majority of which has been or will be
reallowed  to other  broker-dealers  and from which all bona fide due  diligence
expenses  will be paid. In addition,  during the period  January 1, 2000 through
September 18, 2000, the Company incurred $22,593 of such fees in connection with
the Initial Offering,  and during the period September 19, 2000 through November
9,  2000,  the  Company  incurred  $4,981 of such fees in  connection  with this
offering,  the  majority  of  which  has  been  or will be  reallowed  to  other
broker-dealers and from which all bona fide due diligence expenses will be paid.

         In  addition,  in  connection  with the Initial  Offering,  the Company
agreed to issue and sell soliciting dealer warrants to the Managing Dealer.  The
price for each  warrant  was  $0.0008  and one  warrant  was issued for every 25
Shares sold by the Managing Dealer in connection with the Initial Offering.  All
or a portion of the  soliciting  dealer  warrants may be reallowed to Soliciting
Dealers with prior  written  approval  from,  and in the sole  discretion of the
Managing  Dealer,  except where prohibited by either federal or state securities
laws.  The holder of a  soliciting  dealer  warrant is entitled to purchase  one
Share of Common Stock from the Company at a price of $12.00 during the five-year
period commencing with the date the Initial Offering began. No soliciting dealer
warrants,  however,  are  exercisable  until one year from the date of issuance.
During  the  nine  months  ended   September  30,  2000,   the  Company   issued
approximately  29,900 soliciting dealer warrants.  As of September 30, 2000, CNL
Securities  Corp.  was  entitled  to  receive   approximately  5,900  additional
soliciting  dealer  warrants for Shares sold during the quarter  then ended.  No
soliciting dealer warrants will be issued in connection with this offering.

         CNL  Securities  Corp.  will  also  receive,  in  connection  with this
offering,  a Soliciting  Dealer  Servicing  Fee payable  annually by the Company
beginning on December 31 of the year following the year in which the offering is
completed in the amount of 0.20% of Invested Capital (calculated for purposes of
this fee,  using only Shares sold  pursuant to this  offering).  CNL  Securities
Corp.  in turn may reallow all or a portion of such fees to  Soliciting  Dealers
whose  clients hold Shares on such date.  As of September 30, 2000, no such fees
had been incurred.

         The  Advisor is entitled to receive  Acquisition  Fees for  services in
identifying  the Properties and  structuring  the terms of the  acquisition  and
leases of the Properties and  structuring  the terms of the Mortgage Loans equal
to 4.5% of Total  Proceeds.  For the years ended December 31, 1999 and 1998, the
Company incurred $232,865 and $1,148,  respectively,  of such fees in connection
with the  Initial  Offering.  In  addition,  during the  period  January 1, 2000
through  September  18,  2000,  the  Company  incurred  $203,341 of such fees in
connection with the Initial  Offering,  and during the period September 19, 2000
through  November  9,  2000,  the  Company  incurred  $44,833  of  such  fees in
connection with this offering.

         The Company and the Advisor  have  entered  into an Advisory  Agreement
pursuant  to which the  Advisor  receives  a  monthly  Asset  Management  Fee of
one-twelfth  of  0.60%  of  the  Company's  Real  Estate  Asset  Value  and  the
outstanding  principal  balance  of any  Mortgage  Loans  as of  the  end of the
preceding  month. The Asset Management Fee, which will not exceed fees which are
competitive for similar  services in the same geographic area, may or may not be
taken,  in  whole  or in part as to any  year,  in the  sole  discretion  of the
Advisor.  All or any  portion  of the Asset  Management  Fee not taken as to any
fiscal year shall be deferred  without  interest  and may be taken in such other
fiscal  year as the  Advisor  shall  determine.  During  the nine  months  ended
September 30, 2000, the Company incurred $34,622 of such fees. No such fees were
incurred during the years ended December 31, 1999 and 1998.

         The Company incurs  Operating  Expenses  which,  in general,  are those
expenses relating to administration of the Company on an ongoing basis. Pursuant
to the Advisory Agreement  described above, the Advisor is required to reimburse
the Company the amount by which the total Operating Expenses paid or incurred by
the Company  exceed,  in any four  consecutive  fiscal  quarters  (the  "Expense
Year"),  the greater of 2% of Average  Invested Assets or 25% of Net Income (the
"Expense  Cap").  During  the four  fiscal  quarters  ended June 30,  2000,  the
Company's  Operating  Expenses  exceeded the Expense Cap by $213,886  (the "June
2000 Reimbursement");  therefore, the Advisor reimbursed the Company such amount
in  accordance  with the  Advisory  Agreement.  During  the  Expense  Year ended
September  30, 2000,  the  Company's  Operating  Expenses,  net of the June 2000
Reimbursement, did not exceed the Expense Cap.

         The Advisor and its Affiliates provide various administrative  services
to the Company,  including  services related to accounting;  financial,  tax and
regulatory compliance reporting;  stockholder  distributions and reporting;  due
diligence  and  marketing;  and  investor  relations  (including  administrative
services in connection with the offering of Shares) on a day-to-day  basis.  For
the nine months ended  September 30, 2000, the years ended December 31, 1999 and
1998, and the period December 22, 1997 (date of inception)  through December 31,
1997,  the  Company   incurred   $298,644,   $373,480,   $196,184  and  $15,202,
respectively,  for these services.  For the nine months ended September 30, 2000
and the year ended December 31, 1999, $103,158 and $328,229, respectively, of


<PAGE>


such costs represented stock issuance costs,  $31,190 and $6,455,  respectively,
represented  acquisition  related costs and $164,296 and $38,796,  respectively,
represented  general operating and administrative  expenses.  For 1998 and 1997,
such amounts are included in deferred offering costs.

         The Company believes that all amounts paid or payable by the Company to
Affiliates  are fair and  comparable  to amounts  that would be paid for similar
services provided by unaffiliated third parties.


                               DISTRIBUTION POLICY

DISTRIBUTIONS

         The following  information updates and replaces the table and the third
paragraph on page 87 of the Prospectus.

         The   following   table   reflects   total   Distributions   and  total
Distributions  per Share  declared  by the  Company  during each month since the
Company commenced operations.

                               Total           Distributions
       Month               Distributions         per Share
--------------------       --------------      ---------------

August 1999                 $   7,422              $0.025
September 1999                  9,038               0.025
October 1999                   10,373               0.025
November 1999                  11,289               0.025
December 1999                  12,282               0.025
January 2000                   13,501               0.025
February 2000                  14,530               0.025
March 2000                     15,562               0.025
April 2000                     24,822               0.037
May 2000                       40,804               0.058
June 2000                      43,306               0.058
July 2000                      50,847               0.058
August 2000                    52,929               0.058
September 2000                 57,135               0.058
October 2000                   59,340               0.058
November 2000                  63,454               0.058

         For the nine months  ended  September  30, 2000 and the period July 13,
1999 (the date operations of the Company  commenced)  through December 31, 1999,
approximately 68% and 100%, respectively, of the Distributions declared and paid
were  considered to be ordinary  income and for the nine months ended  September
30,  2000,  approximately  32% were  considered  a return of capital for federal
income tax purposes.  No amounts  distributed  to  stockholders  for the periods
presented  are required to be or have been treated by the Company as a return of
capital for  purposes of  calculating  the  Stockholders'  8% Return on Invested
Capital. Due to the fact that the Company had only acquired one Property and was
still in the offering  stage as of September 30, 2000, the  characterization  of
Distributions  for federal income tax purposes is not necessarily  considered by
management to be  representative  of the  characterization  of  Distributions in
future  periods.  In  addition,   the   characterization  for  tax  purposes  of
Distributions  declared for the nine months ended  September 30, 2000 may not be
indicative of the results that may be expected for the year ending  December 31,
2000.


<PAGE>

                                   ADDENDUM TO
                                   APPENDIX B

                              FINANCIAL INFORMATION

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

        THE UPDATED PRO FORMA  FINANCIAL  STATEMENTS  AND THE  UNAUDITED
        FINANCIAL   STATEMENTS  OF  CNL  RETIREMENT   PROPERTIES,   INC.
        (FORMERLY CNL HEALTH CARE  PROPERTIES,  INC.)  CONTAINED IN THIS
        ADDENDUM  SHOULD BE READ IN  CONJUNCTION  WITH APPENDIX B TO THE
        ATTACHED PROSPECTUS, DATED SEPTEMBER 5, 2000.

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

<PAGE>



                          INDEX TO FINANCIAL STATEMENTS

                         CNL RETIREMENT PROPERTIES, INC.
                   (formerly CNL Health Care Properties, Inc.)

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

                                                                                                         Page
Pro Forma Consolidated Financial Information (unaudited):

     Pro Forma Consolidated Balance Sheet as of September 30, 2000                                       B-2

     Pro Forma Consolidated Statement of Operations for the nine months ended September 30, 2000         B-3

     Pro Forma Consolidated Statement of Operations for the year ended December 31, 1999                 B-4

     Notes to Pro Forma Consolidated Financial Statements for the nine months ended
        September 30, 2000 and the year ended December 31, 1999                                          B-5

Updated Unaudited Condensed Consolidated Financial Statements:

     Condensed Consolidated Balance Sheets as of September 30, 2000 and December 31, 1999                B-7

     Condensed Consolidated Statements of Operations for the quarters and nine months ended
        September 30, 2000 and 1999                                                                      B-8

     Condensed  Consolidated  Statements  of  Stockholders'  Equity for the nine
        months ended September 30, 2000 and the year ended December 31, 1999                             B-9

     Condensed Consolidated Statements of Cash Flows for the nine months ended
        September 30, 2000 and 1999                                                                      B-10

     Notes to Condensed Consolidated Financial Statements for the quarters and nine months ended
        September 30, 2000 and 1999                                                                      B-12

</TABLE>


<PAGE>

                  PRO FORMA CONSOLIDATED FINANCIAL INFORMATION


         The  following  Unaudited Pro Forma  Consolidated  Balance Sheet of CNL
Retirement  Properties,  Inc.  (formerly CNL Health Care  Properties,  Inc.) and
subsidiaries  (the  "Company")  gives  effect to (i) the  receipt  of an initial
capital contribution of $200,000 from the Advisor,  $9,978,385 in gross offering
proceeds  from the sale of 997,838  shares of common  stock for the period  from
inception  through  September 30, 2000, and the application of such funds to pay
offering  expenses  and  miscellaneous  acquisition  expenses  and to purchase a
property,  (ii) the receipt of $736,880 in gross offering proceeds from the sale
of 73,688  additional  shares for the period October 1, 2000 through November 9,
2000  and the  payment  of  related  offering  expenses,  acquisition  fees  and
miscellaneous  acquisition  expenses,  as reflected in the pro forma adjustments
described in the related  notes.  The Unaudited Pro Forma  Consolidated  Balance
Sheet as of September 30, 2000 includes the transactions described in (i) above,
from the historical  balance sheet,  adjusted to give effect to the transactions
in (ii) above as if they had occurred on September 30, 2000.

         The Unaudited Pro Forma  Consolidated  Statements of Operations for the
nine months  ended  September  30, 2000 and the year ended  December  31,  1999,
include the  operating  results of the property  described in (i) above from the
date the  property  became  operational  through the end of the pro forma period
presented.

         This pro forma  consolidated  financial  information  is presented  for
informational  purposes  only and  does  not  purport  to be  indicative  of the
Company's  financial results or condition if the various events and transactions
reflected therein had occurred on the dates or been in effect during the periods
indicated.  This pro forma  consolidated  financial  information  should  not be
viewed as  indicative of the  Company's  financial  results or conditions in the
future.

<PAGE>

                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
                   (formerly CNL Health Care Properties, Inc.)
                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                               SEPTEMBER 30, 2000
<TABLE>
<CAPTION>
<S> <C>
                                                                                      Pro Forma
                           ASSETS                              Historical            Adjustments               Pro Forma
                                                              ------------          -------------            -------------

Land, building and equipment on operating lease                $14,445,267                $    --             $ 14,445,267
Cash and cash equivalents                                          409,595                644,770 (a)            1,054,365
Receivable                                                           4,244                     --                    4,244
Loan costs                                                                                     --                   50,916
                                                                    50,916
Accrued rental income                                               13,754                     --                   13,754
Other assets                                                       132,164                 33,160 (a)              165,324
                                                              ------------          -------------            -------------
                                                              $ 15,055,940             $  677,930             $ 15,733,870
                                                              ============          =============            =============

               LIABILITIES AND STOCKHOLDERS'
                           EQUITY

Liabilities:
    Line of credit                                             $ 5,370,000                $    --              $ 5,370,000
    Accounts payable and accrued expenses                                                      --                    1,788
                                                                     1,788
    Due to related parties                                       1,139,382                     --                1,139,382
    Interest payable                                                12,267                     --                   12,267
    Security deposits                                              553,956                     --                  553,956
    Deferred rental income                                          27,315                                          27,315
                                                                                               --
                                                              ------------          -------------            -------------
          Total liabilities                                      7,104,708                     --                7,104,708
                                                              ------------          -------------            -------------

Stockholders' equity:
    Preferred stock, without par value.
       Authorized and unissued 3,000,000 shares                         --                     --                       --
    Excess shares, $0.01 par value per share.
       Authorized and unissued 103,000,000 shares                       --                     --                       --
    Common stock, $0.01 par value per share.
       Authorized 100,000,000 shares; issued and
       outstanding 1,017,838 shares; issued and
       outstanding, as adjusted, 1,091,526 shares                   10,178                    737 (a)               10,915

    Capital in excess of par value                               8,161,327                677,193 (a)            8,838,520
    Accumulated distributions in excess of net earnings           (220,273)                    --                 (220,273)
                                                              ------------          -------------            -------------
          Total stockholders' equity                             7,951,232                677,930                8,629,162
                                                              ------------          -------------            -------------
                                                              $ 15,055,940             $  677,930             $ 15,733,870
                                                              ============          =============            =============

</TABLE>

See accompanying notes to unaudited pro forma consolidated financial statements.


<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
                   (formerly CNL Health Care Properties, Inc.)
            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                      NINE MONTHS ENDED SEPTEMBER 30, 2000

<TABLE>
<CAPTION>
<S> <C>
                                                                                   Pro Forma
                                                         Historical               Adjustments               Pro Forma
                                                        -----------            ---------------             ------------

Revenues:
    Rental income from operating lease                     $ 617,059               $  417,761 (1)         $ 1,034,820
    FF&E Reserve income                                        9,835                    9,809 (2)              19,644
    Interest and other income                                 98,464                  (90,959)(3)               7,505
                                                         -----------            -------------            ------------
                                                             725,358                  336,611               1,061,969
                                                         -----------            -------------            ------------
Expenses:
    Interest                                                 263,409                  216,563 (4)             479,972
    General operating and administrative                     269,828                       --                 269,828
    Asset management fees to related party                    34,622                   27,697 (5)              62,319
    Reimbursement of operating expenses from
       related party                                        (213,886)                 104,851 (6)            (109,035)
    Depreciation and amortization                            199,428                  134,726 (7)             334,154
                                                         -----------            -------------            ------------
                                                             553,401                  483,837               1,037,238
                                                         -----------            -------------            ------------

Net Earnings                                               $ 171,957              $  (142,226)             $   24,731
                                                         ===========            =============            ============

Earnings Per Share of Common Stock
  (Basic and Diluted) (8)                                  $    0.23                                       $     0.03
                                                         ===========                                     ============

Weighted Average Number of Shares of Common
    Stock Outstanding                                        758,132                                          788,771
                                                         ===========                                     ============

</TABLE>

See accompanying notes to unaudited pro forma consolidated financial statements.


<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
                   (formerly CNL Health Care Properties, Inc.)
            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1999

<TABLE>
<CAPTION>
<S> <C>
                                                                               Pro Forma
                                                         Historical            Adjustments               Pro Forma
                                                        ------------         ---------------          --------------
Revenues:
    Rental income from operating lease                   $        --             $   304,141 (1)         $   304,141
    FF&E Reserve income                                           --                   7,296 (2)               7,296
    Interest and other income                                 86,231                 (43,169)(3)              43,062
                                                         -----------         ---------------          --------------
                                                              86,231                 268,268                 354,499
                                                         -----------         ---------------          --------------
Expenses:
    Interest                                                      --                 161,438 (4)             161,438
    General operating and administrative                      79,621                      --                  79,621
    Asset management fees to related party                        --                  13,849 (5)              13,849
    Organizational costs                                      35,000                      --                  35,000
    Depreciation and amortization                                 --                 100,180 (7)             100,180
                                                         -----------         ---------------          --------------
                                                             114,621                 275,467                 390,088
                                                         -----------         ---------------          --------------


Net Loss                                                   $ (28,390)             $   (7,199)            $   (35,589)
                                                         ===========         ===============          ==============

Loss Per Share of Common Stock (Basic and
    Diluted) (8)                                            $  (0.07)                                     $    (0.07)
                                                         ===========                                  ==============

Weighted Average Number of Shares of Common
    Stock Outstanding                                        412,713                                         514,035
                                                         ===========                                  ==============

See accompanying notes to unaudited pro forma consolidated financial statements.

</TABLE>


<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
                   (formerly CNL Health Care Properties, Inc.)
                    NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                              FINANCIAL STATEMENTS
                    NINE MONTHS ENDED SEPTEMBER 30, 2000 AND
                          YEAR ENDED DECEMBER 31, 1999


Unaudited Pro Forma Consolidated Balance Sheet:

(a)      Represents  gross  proceeds of $736,880  from the sale of 73,688 shares
         during the  period  October 1, 2000  through  November  9, 2000 and the
         payment of related  acquisition fees, selling  commissions and offering
         expenses which have been netted against stockholders' equity.

Unaudited Pro Forma Consolidated Statements of Operations:

(1)      Represents adjustment to rental income from the operating lease for the
         property  acquired  by the  Company  on April 20,  2000 (the "Pro Forma
         Property")  for the period  commencing  the date the Pro Forma Property
         became operational by the previous owner to the earlier of (i) the date
         the Pro Forma  Property  was acquired by the Company or (ii) the end of
         the pro forma  period  presented.  The date the Pro Forma  Property  is
         treated  as  becoming  operational  by the  previous  owner as a rental
         property  for  purposes  of the Pro Forma  Consolidated  Statements  of
         Operations was October 11, 1999.

         The lease  provides for the payment of  percentage  rent in addition to
         base rental income; however, no percentage rent was due under the lease
         for the Pro Forma Property during the period the Company was assumed to
         have held the property.

(2)      Represents  reserve funds,  which will be used for the  replacement and
         renewal of furniture,  fixtures and equipment relating to the Pro Forma
         Property  (the "FF&E  Reserve").  The funds in the FF&E Reserve and all
         property  purchased  with  funds  from the FF&E  Reserve  will be paid,
         granted and  assigned to the Company.  In  connection  therewith,  FF&E
         Reserve income was earned at approximately $2,200 per month.

(3)      Represents  adjustment  to interest  income due to the  decrease in the
         amount of cash  available for investment in interest  bearing  accounts
         during the period  commencing  the date the Pro Forma  Property  became
         operational  by the  previous  owner to the earlier of (i) the date the
         Pro Forma  Property  was acquired by the Company or (ii) the end of the
         pro forma  period  presented,  as  described in Note (1). The pro forma
         adjustment  is based upon the fact that  interest  income from interest
         bearing accounts was earned at a rate of approximately five percent per
         annum by the Company  during the year ended  December  31, 1999 and the
         nine months ended September 30, 2000.

(4)      Represents  adjustment to interest  expense incurred at a rate of 8.75%
         per annum in connection  with the assumed  borrowings  from the line of
         credit of $8,100,000 on October 11, 1999.

(5)      Represents  increase in asset management fees relating to the Pro Forma
         Property  for the  period  commencing  the date the Pro Forma  Property
         became operational by the previous owner to the earlier of (i) the date
         the Pro Forma  Property  was acquired by the Company or (ii) the end of
         the pro  forma  period  presented,  as  described  in Note  (1).  Asset
         management  fees  are  equal to 0.60%  per year of the  Company's  Real
         Estate Asset Value as defined in the Company's prospectus.


<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
                   (formerly CNL Health Care Properties, Inc.)
                    NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                        FINANCIAL STATEMENTS - CONTINUED
                FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000 AND
                        THE YEAR ENDED DECEMBER 31, 1999


Unaudited Pro Forma Consolidated Statements of Operations - Continued:

(6)      Pursuant  to  the  advisory   agreement,   CNL  Retirement  Corp.  (the
         "Advisor") is required to reimburse the Company the amount by which the
         total operating  expenses paid or incurred by the Company exceed in any
         four  consecutive  fiscal  quarters (the "Expense Year") the greater of
         two percent of average invested assets or 25 percent of net income (the
         "Expense  Cap.")  During the  Expense  Year ended  June 30,  2000,  the
         Company's  operating  expenses  exceeded  the Expense Cap by  $213,886.
         During the  Expense  Year  ended  September  30,  2000,  the  Company's
         operating expenses, net of the June 2000 Reimbursement,  did not exceed
         the Expense Cap.

         As a result of the Pro Forma  Property  being  treated in the Pro Forma
         Consolidated  Statements of Operations as operational since October 11,
         1999,  the  Expense  Cap  increased  based on two  percent  of  average
         invested  assets;   therefore,  the  amount  of  the  reimbursement  of
         operating  expenses from related party was adjusted for the nine months
         ended September 30, 2000.

(7)      Represents  increase in  depreciation  expense of the  building and the
         furniture,  fixture and  equipment  ("FF&E")  portions of the Pro Forma
         Property  accounted for as an operating  lease using the  straight-line
         method.  The building and FF&E are depreciated  over useful lives of 40
         and seven years, respectively. Also represents amortization of the loan
         costs of $55,917 (.5% origination fee on the $8,100,000 from borrowings
         on the  line of  credit,  associated  legal  fees  and  closing  costs)
         amortized under the straight-line method over a period of five years.

(8)      Historical  earnings per share were calculated  based upon the weighted
         average  number of shares of common stock  outstanding  during the nine
         months ended September 30, 2000 and the year ended December 31, 1999.

         As a result of the Pro Forma  Property  being  treated in the Pro Forma
         Consolidated  Statements of Operations as operational since October 11,
         1999, the Company assumed  approximately 670,638 shares of common stock
         were  sold,  and the  net  offering  proceeds  were  available  for the
         purchase of this property.  Due to the fact that approximately  270,400
         of these shares of common stock were actually sold subsequently, during
         the period  October 11,  1999  through  April 20,  2000,  the  weighted
         average  number of shares  outstanding  for the pro forma  periods were
         adjusted.  Pro forma earnings per share were calculated  based upon the
         weighted  average  number of shares of  common  stock  outstanding,  as
         adjusted,  during the nine months ended September 30, 2000 and the year
         ended December 31, 1999.


<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
              (formerly known as CNL Health Care Properties, Inc.)
                      CONDENSED CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
<S> <C>
                                                                            September 30,                December 31,
                                                                                2000                         1999
                                                                           --------------               -------------

                                ASSETS

Land, building and equipment on operating lease, net                          $14,445,267               $          --
Cash                                                                              409,595                   4,744,222
Receivables                                                                         4,244                          --
Loan costs, less accumulated amortization of $5,001                                50,916                          --
Accrued rental income                                                              13,754                          --
Other assets                                                                      132,164                     344,338
                                                                          ---------------              --------------

                                                                              $15,055,940                  $5,088,560
                                                                          ===============              ==============

                   LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
    Line of credit                                                            $ 5,370,000                      $   --
    Due to related parties                                                      1,139,382                   1,775,256
    Accounts payable and accrued expenses                                           1,788                      21,167
    Interest payable                                                               12,267                          --
    Security deposit                                                              553,956                          --
    Rent paid in advance                                                           27,315                          --
                                                                          ---------------              --------------
       Total liabilities                                                        7,104,708                   1,796,423
                                                                          ---------------              --------------


Stockholders' equity:
    Preferred stock, without par value.
         Authorized and unissued 3,000,000 shares                                      --                          --
    Excess shares,  $.01 par value per share.
         Authorized and unissued 103,000,000 shares                                    --                          --
    Common stock, $.01 par value per share.
         Authorized 100,000,000 shares, issued and outstanding
         1,017,838 and 540,028 shares, respectively                                10,178                       5,400
    Capital in excess of par value                                              8,161,327                   3,365,531
    Accumulated distributions in excess of net earnings                          (220,273)                    (78,794)
                                                                          ---------------              --------------
       Total stockholders' equity                                               7,951,232                   3,292,137
                                                                          ---------------              --------------

                                                                              $15,055,940                $  5,088,560
                                                                          ===============              ==============
</TABLE>

     See accompanying notes to condensed consolidated financial statements.


<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
              (formerly known as CNL Health Care Properties, Inc.)
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
<S> <C>
                                                                  Quarter                          Nine Months
                                                            Ended September 30,                Ended September 30,
                                                          2000              1999             2000              1999
                                                      -------------     -------------    -------------     -------------

Revenues:
    Rental income from operating lease                    $ 344,940            $   --         $ 617,059           $   --
    FF&E Reserve income                                       6,219                --             9,835               --
    Interest income                                           5,615            31,845            98,464           31,845
                                                     --------------    --------------   ---------------   --------------
                                                            356,774            31,845           725,358           31,845
                                                     --------------    --------------   ---------------   --------------

Expenses:
    Interest                                                133,633                --           263,409               --
    General operating and administrative                     76,214            24,690           269,828           24,690
    Asset management fees to related party                   20,773                --            34,622               --
    Organizational costs                                         --            20,000                --           20,000
    Reimbursement of operating expenses
      from related party                                         --                --          (213,886)              --
    Depreciation and amortization                           111,482                --           199,428               --
                                                     --------------    --------------   ---------------   --------------
                                                            342,102            44,690           553,401           44,690
                                                     --------------    --------------   ---------------   --------------

Net Earnings (Loss)                                       $  14,672         $ (12,845)        $ 171,957        $ (12,845)
                                                     ==============    ==============   ===============   ==============


Net Earnings (Loss) Per Share of Common
Stock (Basic and Diluted)                                  $    .02          $   (.04)          $   .23         $   (.04)
                                                     ==============    ==============   ===============   ==============

Weighted Average Number of Shares of
    Common Stock Outstanding                                940,592           342,929           758,132          342,929
                                                     ==============    ==============   ===============   ==============
</TABLE>

     See accompanying notes to condensed consolidated financial statements.


<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
              (formerly known as CNL Health Care Properties, Inc.)
            CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

      Nine Months Ended September 30, 2000 and Year Ended December 31, 1999

<TABLE>
<CAPTION>
<S> <C>
                                                     Common stock
                                           ---------------------------------                    Accumulated
                                                                                 Capital in     distributions
                                               Number            Par             Excess of      in excess of
                                             of shares          value            par value      net earnings         Total
                                          ---------------  ---------------    --------------   ---------------   -------------

  Balance at December 31, 1998                     20,000      $       200      $    199,800      $         --       $ 200,000

  Subscriptions received for common
    stock through public offering
    and distribution reinvestment plan            543,528            5,435         5,429,848                --       5,435,283

  Subscriptions held in escrow                    (23,500)            (235)         (234,765)               --        (235,000)

  Stock issuance costs                               --                 --        (2,029,352)               --      (2,029,352)

  Net loss                                           --                 --                 --          (28,390)        (28,390)
  Distributions declared and paid
    ($.125 per share)                                --                 --                 --          (50,404)        (50,404)
                                          ---------------   --------------    ---------------  ---------------   -------------

  Balance at December 31, 1999                    540,028            5,400          3,365,531          (78,794)      3,292,137

  Subscriptions received for common
    stock through public offering and
    distribution reinvestment plan                454,310            4,543          4,538,582               --       4,543,125

  Subscriptions released from escrow               23,500              235            234,765               --         235,000

  Stock issuance costs                                 --               --           (732,676)              --        (732,676)

  Adjustment to previously accrued
    stock issuance costs                               --               --            755,125               --         755,125

  Net earnings                                         --               --                 --          171,957         171,957

  Distributions declared and paid
    ($.404 per share)                                  --               --                 --         (313,436)       (313,436)
                                           --------------   --------------    ---------------  ---------------  --------------

  Balance at September 30, 2000                 1,017,838      $    10,178      $   8,161,327     $   (220,273)     $7,951,232
                                           ===============   ==============   ===============  ===============  ==============
</TABLE>

     See accompanying notes to condensed consolidated financial statements.


<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
              (formerly known as CNL Health Care Properties, Inc.)
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
<S> <C>
                                                                                Nine Months Ended
                                                                                   September 30,
                                                                            2000                 1999
                                                                      --------------       ---------------
Increase (Decrease) in Cash and Cash Equivalents:

    Net Cash Provided by Operating Activities                          $     941,807            $   31,845
                                                                      --------------      ----------------

     Net Cash Used in Investing Activities:
       Additions to land, building and equipment
          on operating lease                                             (13,848,900)                   --
       Payment of acquisition costs                                         (483,972)                   --
                                                                     ---------------      ----------------
            Net cash used in investing activities                        (14,332,872)                   --
                                                                     ---------------      ----------------

    Net Cash Provided by Financing Activities:
       Payment of offering and acquisition costs paid by
          related party on behalf of the Company                            (343,589)                   --
       Proceeds from line of credit                                        8,100,000                    --
       Payment of loan costs                                                 (55,917)                   --
       Repayment of borrowings on line of credit                          (2,730,000)                   --
       Subscriptions received from stockholders                            4,778,125             3,918,991
       Distributions to stockholders                                        (313,436)              (16,460)
       Payment of stock issuance costs                                      (378,745)             (326,785)
                                                                     ---------------      ----------------
            Net cash provided by financing activities                      9,056,438             3,575,746
                                                                     ---------------      ----------------

Net Increase (Decrease) in Cash and Cash
    Equivalents                                                           (4,334,627)            3,607,591

Cash and Cash Equivalents at Beginning
    of Period                                                              4,744,222                    92
                                                                     ---------------      ----------------

Cash and Cash Equivalents at End of
    Period                                                                $  409,595           $ 3,607,683
                                                                     ===============      ================

</TABLE>

     See accompanying notes to condensed consolidated financial statements.

<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
              (formerly known as CNL Health Care Properties, Inc.)
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED
<TABLE>
<CAPTION>
<S> <C>

                                                        Nine Months Ended
                                                           September 30,
                                                  2000                  1999
                                             --------------       -------------

Supplemental Schedule of Non-Cash
  Investing and Financing Activities:

     Amounts  paid  by  related  parties
      on behalf  of the  Company  and
      its subsidiaries:
          Acquisition costs                  $         --         $      74,630
          Stock issuance costs                     97,601               363,682
                                            ---------------       -------------


                                             $     97,601         $     438,312
                                          ===============       ===============
     Costs incurred by the Company and
      unpaid at period end:
         Acquisition costs                   $    245,179                    --
         Stock issuance costs                     106,530                    --
                                          ---------------      ----------------

                                             $    351,709         $          --
                                          ===============      ================

     Adjustment to previously accrued
      stock issuance costs                   $    755,125         $          --
                                          ===============      ================

</TABLE>

     See accompanying notes to condensed consolidated financial statements.


<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
              (formerly known as CNL Health Care Properties, Inc.)
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

           Quarters and Nine Months Ended September 30, 2000 and 1999

1.       Organization and Nature of Business:

         CNL  Retirement  Properties,  Inc.,  formerly  known as CNL Health Care
         Properties,  Inc.,  was organized  pursuant to the laws of the State of
         Maryland  on  December  22,  1997.  CNL  Retirement  GP  Corp.  and CNL
         Retirement LP Corp.  are wholly owned  subsidiaries  of CNL  Retirement
         Properties,  Inc., each of which was organized  pursuant to the laws of
         the State of Delaware in December 1999. CNL Retirement Partners,  LP is
         a Delaware limited  partnership formed in December 1999. CNL Retirement
         GP Corp.  and CNL  Retirement  LP Corp.  are the  general  and  limited
         partner,  respectively,  of  CNL  Retirement  Partners,  LP.  The  term
         "Company"  includes,   unless  the  context  otherwise  requires,   CNL
         Retirement   Properties,   Inc.,  CNL  Retirement  Partners,   LP,  CNL
         Retirement GP Corp. and CNL Retirement LP Corp.

         The Company intends to use the proceeds from its public offerings after
         deducting   offering   expenses,   primarily  to  acquire  real  estate
         properties (the "Property" or "Properties")  related to health care and
         seniors'  housing  facilities  (the "Health Care  Facilities")  located
         across the  United  States.  The Health  Care  Facilities  may  include
         congregate  living,  assisted  living and skilled  nursing  facilities,
         continuing care retirement  communities and life care communities,  and
         medical office buildings and walk-in  clinics.  The Company may provide
         mortgage  financing (the "Mortgage  Loans") to operators of Health Care
         Facilities in the aggregate  principal amount of approximately  five to
         ten percent of the Company's  total assets.  The Company also may offer
         furniture, fixture and equipment financing ("Secured Equipment Leases")
         to operators of Health Care Facilities.  Secured  Equipment Leases will
         be funded from the proceeds of a loan in an amount up to ten percent of
         the Company's total assets.

         The Company was a development  stage  enterprise from December 22, 1997
         through  July 13,  1999.  Since  operations  had not begun,  activities
         through July 13, 1999 were devoted to the organization of the Company.

         The Company  acquired  its first  Property,  a Brighton  Gardens(R)  by
         Marriott(R), on April 20, 2000. The Property is located in Orland Park,
         Illinois. In connection with the purchase of the Property, the Company,
         as lessor, entered into a long-term, triple-net lease agreement.

2.       Basis of Presentation:


         The accompanying  unaudited condensed consolidated financial statements
         have been prepared in accordance with the instructions to Form 10-Q and
         do not include all of the information and note disclosures  required by
         generally accepted accounting  principles.  The condensed  consolidated
         financial  statements  reflect all  adjustments,  consisting  of normal
         recurring  adjustments,  which  are,  in  the  opinion  of  management,
         necessary to a fair  statement  of the results for the interim  periods
         presented.  Operating  results for the  quarter  and nine months  ended
         September  30, 2000 may not be  indicative  of the results  that may be
         expected for the year ending December 31, 2000. Amounts included in the
         financial  statements  as of December  31, 1999 have been  derived from
         audited financial statements as of that date.



<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
              (formerly known as CNL Health Care Properties, Inc.)
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

           Quarters and Nine Months Ended September 30, 2000 and 1999

2.       Basis of Presentation - Continued:

         These unaudited financial statements should be read in conjunction with
         the financial statements and notes thereto included in the Form 10-K of
         CNL Retirement Properties, Inc. and its subsidiaries for the year ended
         December 31, 1999.

         The accompanying  unaudited condensed consolidated financial statements
         include the accounts of CNL Retirement Properties,  Inc. and its wholly
         owned  subsidiaries,  CNL  Retirement  GP Corp.  and CNL  Retirement LP
         Corp.,  as well as the  accounts of CNL  Retirement  Partners,  LP. All
         significant   intercompany   balances   and   transactions   have  been
         eliminated.

         In December 1999, the Securities and Exchange Commission released Staff
         Accounting  Bulletin  No. 101 ("SAB  101") which  provides  the staff's
         views in applying generally accepted accounting  principles to selected
         revenue  recognition  issues.  SAB 101  requires  the  Company to defer
         recognition   of  certain   percentage   rental  income  until  certain
         thresholds  are met. The Company  adopted SAB 101 effective  January 1,
         2000 without restatement of prior periods.

3.       Public Offerings:

         On September  18,  2000,  the Company  completed  its offering of up to
         15,500,000  shares  of  common  stock   ($155,000,000)   (the  "Initial
         Offering"),  which included 500,000 shares ($5,000,000)  available only
         to   stockholders   who  elected  to   participate   in  the  Company's
         distribution  reinvestment plan. In addition, the Company registered up
         to 600,000 shares issuable upon the exercise of warrants granted to the
         managing  dealer of the  Initial  Offering  as  Shares  were  sold.  In
         connection with the Initial Offering, the Company received subscription
         proceeds of  $9,718,974  (971,898  shares),  including  $50,463  (5,046
         shares)  through  the  distribution  reinvestment  plan and had  issued
         approximately  29,900 warrants  exercisable for 29,900 shares (see Note
         9).

         Immediately  following  the  completion  of the Initial  Offering,  the
         Company commenced an offering of up to 15,500,000  additional shares of
         common stock  ($155,000,000)  (the "2000 Offering").  Of the 15,500,000
         shares  of  common  stock  offered,  up to  500,000  are  available  to
         stockholders  purchasing  shares through the distribution  reinvestment
         plan.  The  price  per  share  and  other  terms of the 2000  Offering,
         including the percentage of gross proceeds  payable (i) to the managing
         dealer for selling  commissions  and  expenses in  connection  with the
         offering  and  (ii)  to  CNL  Retirement   Corp.  (the  "Advisor")  for
         acquisition  fees,  are  substantially  the  same as for the  Company's
         Initial  Offering.  As of September 30, 2000,  the Company had received
         total  subscription  proceeds  from  the  Initial  Offering,  the  2000
         Offering  and the sale of  warrants  of  $9,978,385  (997,838  shares),
         including $88,874 (8,887 shares) through the distribution  reinvestment
         plan.



<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
              (formerly known as CNL Health Care Properties, Inc.)
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

           Quarters and Nine Months Ended September 30, 2000 and 1999

4.       Land, Building and Equipment on Operating Lease:

         The Company  leases its land,  building and  equipment to a health care
         facility  operator.  The lease is accounted for under the provisions of
         Statement of Financial  Accounting  Standards No. 13,  "Accounting  for
         Leases," and has been  classified as an operating  lease.  The lease is
         for 15 years, provides for minimum and contingent rent and requires the
         tenant  to pay  executory  costs.  In  addition,  the  tenant  pays all
         property  taxes and  assessments  and carries  insurance  coverage  for
         public  liability,  property damage,  fire and extended  coverage.  The
         lease options  allow the tenant to renew the lease for four  successive
         five-year  periods  subject  to the same  terms and  conditions  of the
         initial lease.  The lease also requires the  establishment of a capital
         expenditure  reserve fund,  which will be used for the  replacement and
         renewal of  furniture,  fixtures and  equipment  relating to the health
         care Property (the "FF&E Reserve"). Funds in the FF&E Reserve have been
         paid, granted and assigned to the Company as additional rent.

         The  Company  recorded  the  acquisition  of  the  land,  building  and
         equipment relating to the Property at cost,  including  acquisition and
         closing  costs.  The  building and  equipment  are  depreciated  on the
         straight-line  method  over their  estimated  useful  lives of 40 and 7
         years,  respectively.  Land,  building and equipment on operating lease
         consisted of the following at:

                                           September 30,         December 31,
                                               2000                  1999
                                         -----------------    ----------------
         Land                                $   2,083,948           $      --
         Building                               11,530,358                  --
         Equipment                               1,025,388                  --
                                        ------------------    ----------------
                                                14,639,694                  --
         Less accumulated depreciation            (194,427)                 --
                                        ------------------    ----------------

                                             $  14,445,267           $      --
                                        ==================    ================

         The  lease  provides  for  an  increase  in  the  minimum  annual  rent
         commencing  at the  beginning  of the third lease year.  Such amount is
         recognized  on a  straight-line  basis  over  the  term  of  the  lease
         commencing on the date the Property was placed in service. For the nine
         months ended September 30, 2000, the Company recognized $13,754 of such
         rental income.  This amount is included in rental income from operating
         lease in the accompanying consolidated statements of operations.

         The  following  is a schedule of future  minimum  lease  payments to be
         received on the noncancellable operating lease at September 30, 2000:

               2000                        $    337,567
               2001                           1,350,267
               2002                           1,373,391
               2003                           1,384,890
               2004                           1,384,890
               Thereafter                    14,223,932
                                         --------------

                                           $ 20,054,937
                                         ==============


<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
              (formerly known as CNL Health Care Properties, Inc.)
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

           Quarters and Nine Months Ended September 30, 2000 and 1999

4.       Land, Building and Equipment on Operating Lease - Continued:

         Since the lease is  renewable  at the option of the  tenant,  the above
         table  only  presents  future  minimum  lease  payments  due during the
         initial  lease  term.  In  addition,  this table does not  include  any
         amounts for future contingent rents, which may be received on the lease
         based on a percentage of the tenant's gross sales.

5.       Other Assets:

         Other assets  totaling  $132,164 and $344,338 as of September  30, 2000
         and December 31, 1999, respectively,  consisted of acquisition fees and
         acquisition  expenses which will be allocated to future  Properties and
         miscellaneous prepaid expenses.

6.       Line of Credit:

         On April 20, 2000, the Company  entered into a revolving line of credit
         and security agreement with a bank to be used by the Company to acquire
         Properties.  The line of credit  provides  that the Company may receive
         advances  of up to  $25,000,000  until April 19,  2005,  with an annual
         review to be performed  by the bank to indicate  that there has been no
         substantial deterioration,  in the bank's reasonable discretion, of the
         Company's  credit  quality.  Interest  expense on each advance shall be
         payable  monthly,  with all unpaid  interest and principal due no later
         than five years from the date of the advance. Generally, advances under
         the line of credit  will bear  interest  at either (i) a rate per annum
         equal to the London Interbank  Offered Rate (LIBOR) plus the difference
         between  LIBOR and the bank's  base rate at the time of the  advance or
         (ii) a rate  equal to the  bank's  base  rate,  whichever  the  Company
         selects  at the time  advances  are  made.  The  interest  rate will be
         adjusted daily in accordance with  fluctuations with the bank's rate or
         the LIBOR rate, as applicable.  Notwithstanding the above, the interest
         rate on the first $9,700,000 drawn will be 8.75% through April 1, 2002,
         and  thereafter  will bear  interest  at either (i) or (ii) above as of
         April 1, 2002.  In addition,  a fee of 0.5% per advance will be due and
         payable to the bank on funds as  advanced.  Each advance made under the
         line of credit will be  collateralized  by the  assignment of rents and
         leases. In addition,  the line of credit provides that the Company will
         not be able to further encumber the applicable Property during the term
         of the advance without the bank's consent.

         The Company will be required,  at each closing,  to pay all costs, fees
         and expenses arising in connection with the line of credit. The Company
         must also pay the bank's  attorney's  fees,  subject to a maximum  cap,
         incurred in connection with the line of credit and each advance.

         The Company  obtained an advance of $8,100,000  relating to the line of
         credit during the nine months ended September 30, 2000. As of September
         30, 2000,  the Company had repaid  $2,730,000 of such amount and had an
         outstanding  balance  of  $5,370,000.  In  connection  with the line of
         credit,  the Company  incurred a commitment fee, legal fees and closing
         costs  of  $55,917.  The  proceeds  were  used in  connection  with the
         purchase of the Company's Property.



<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
              (formerly known as CNL Health Care Properties, Inc.)
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

           Quarters and Nine Months Ended September 30, 2000 and 1999

7.       Stock Issuance Costs:

         The Company has incurred  certain  expenses of its offering,  including
         commissions,  marketing support and due diligence expense reimbursement
         fees, filing fees, legal,  accounting,  printing and escrow fees, which
         have been deducted from the gross proceeds of the offerings. During the
         nine months ended  September  30, 2000 and 1999,  the Company  incurred
         $732,676 and $838,355, respectively, in stock issuance costs, including
         $382,248 and  $329,479,  respectively,  in  commissions  and  marketing
         support  and due  diligence  expense  reimbursement  fees (see Note 9).
         These amounts have been charged to stockholders' equity.

         Preliminary  costs incurred  prior to raising  capital were advanced by
         the  Advisor  and its  affiliates.  The  Advisor  has agreed to pay all
         offering expenses (excluding  commissions and marketing support and due
         diligence expense reimbursement fees) which exceed three percent of the
         gross offering proceeds received from the sale of shares of the Company
         in connection with the offerings.

8.       Distributions:

         For the nine months ended September 30, 2000,  approximately 68 percent
         of the  distributions  paid to stockholders  were  considered  ordinary
         income and approximately 32 percent were considered a return of capital
         for federal income tax purposes. No amounts distributed to stockholders
         for the nine months ended September 30, 2000 are required to be or have
         been  treated  by the  Company  as return of capital  for  purposes  of
         calculating the  stockholders'  return on their invested  capital.  The
         characterization  for tax  purposes of  distributions  declared for the
         nine  months  ended  September  30, 2000 may not be  indicative  of the
         characterization  of  distributions  that may be expected  for the year
         ending December 31, 2000.

9.       Related Party Arrangements:

         Certain  directors  and officers of the Company hold similar  positions
         with the Advisor and the managing  dealer,  CNL Securities  Corp. These
         affiliates  receive  fees  and  compensation  in  connection  with  the
         offerings,  and the  acquisition,  management and sale of the assets of
         the Company.

         CNL Securities  Corp. is entitled to receive  commissions  amounting to
         7.5% of the total amount raised from the sale of shares for services in
         connection with the offerings,  a substantial portion of which has been
         or will be paid as commissions to other broker-dealers. During the nine
         months ended September 30, 2000, the Company incurred  $358,358 of such
         fees,  of which  $318,017  has  been or will be paid by CNL  Securities
         Corp. as commissions to other broker-dealers.

         In addition,  CNL  Securities  Corp. is entitled to receive a marketing
         support and due diligence  expense  reimbursement  fee equal to 0.5% of
         the total  amount  raised from the sale of shares,  all or a portion of
         which may be reallowed to other broker-dealers.  During the nine months
         ended  September 30, 2000, the Company  incurred  $23,891 of such fees,
         the majority of which was  reallowed to other  broker-dealers  and from
         which all bona fide due diligence expenses were or will be paid.



<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
              (formerly known as CNL Health Care Properties, Inc.)
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

           Quarters and Nine Months Ended September 30, 2000 and 1999

9.       Related Party Arrangements - Continued:

         In  addition,  in  connection  with the Initial  Offering,  the Company
         agreed to issue and sell soliciting dealer warrants ("Soliciting Dealer
         Warrants")  to CNL  Securities  Corp.  The price for each  warrant  was
         $0.0008  and one  warrant  was issued  for every 25 shares  sold by the
         managing dealer except where  prohibited by federal or state securities
         laws.  All  or a  portion  of the  Soliciting  Dealer  Warrants  may be
         reallowed to soliciting  dealers with prior written  approval from, and
         in the sole discretion of, the managing dealer, except where prohibited
         by either federal or state  securities laws. The holder of a Soliciting
         Dealer  Warrant  will be entitled to purchase one share of common stock
         from the  Company  at a price of $12.00  during  the  five-year  period
         commencing  with the date the Initial  Offering  began.  No  Soliciting
         Dealer Warrant,  however,  will be exercisable  until one year from the
         date of issuance.  During the nine months ended September 30, 2000, the
         Company issued approximately  29,900 Soliciting Dealer Warrants.  As of
         September  30,  2000,  CNL  Securities  Corp.  was  entitled to receive
         approximately  5,900 additional  Soliciting  Dealer Warrants for shares
         sold during the quarter then ended.

         CNL Securities  Corp.  will also receive,  in connection  with the 2000
         Offering,  a soliciting  dealer  servicing fee payable  annually by the
         Company  beginning  on  December 31 of the year  following  the year in
         which  the  offering  is  completed  in  the  amount  of  0.20%  of the
         stockholders'  investment in the Company.  CNL Securities Corp. in turn
         may reallow all or a portion of such fees to  soliciting  dealers whose
         clients  hold shares on such date.  As of September  30, 2000,  no such
         fees had been incurred.

         The  Advisor is entitled to receive  acquisition  fees for  services in
         identifying  Properties and  structuring the terms of the leases of the
         Properties  and Mortgage  Loans equal to 4.5% of gross  proceeds of the
         offerings,   loan  proceeds  from   permanent   financing  and  amounts
         outstanding  on the line of credit,  if any, at the time of listing the
         Company's shares of common stock on a national  securities  exchange or
         over-the-counter  market,  but excluding  that portion of the permanent
         financing used to finance  Secured  Equipment  Leases.  During the nine
         months ended September 30, 2000, the Company incurred  $215,015 of such
         fees.  These fees are  included  in land,  building  and  equipment  on
         operating lease and other assets at September 30, 2000.

         The Company incurs  operating  expenses  which,  in general,  are those
         expenses relating to administration of the Company on an ongoing basis.
         Pursuant  to  the  advisory  agreement,  the  Advisor  is  required  to
         reimburse the Company the amount by which the total operating  expenses
         paid or incurred by the Company exceed in any four  consecutive  fiscal
         quarters  (the  "Expense  Year") the  greater of two percent of average
         invested assets or 25 percent of net income (the "Expense Cap"). During
         the four quarters ended June 30, 2000, the Company's operating expenses
         exceeded the Expense Cap by $213,886  (the "June 2000  Reimbursement");
         therefore, the Advisor reimbursed the Company such amount in accordance
         with the advisory  agreement.  During the Expense Year ending September
         30,  2000,  the  Company's  operating  expenses,  net of the June  2000
         Reimbursement, did not exceed the Expense Cap.

         The Company and the Advisor  have  entered  into an advisory  agreement
         pursuant to which the Advisor  receives a monthly asset  management fee
         of  one-twelfth  of 0.60% of the Company's  real estate asset value and
         the outstanding principal balance of any Mortgage Loan as of the end of
         the preceding  month.  During the nine months ended September 30, 2000,
         the Company incurred $34,622 of such fees.



<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
              (formerly known as CNL Health Care Properties, Inc.)
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

           Quarters and Nine Months Ended September 30, 2000 and 1999

9.       Related Party Arrangements - Continued:

         The Advisor and its affiliates provide various administrative  services
         to the Company,  including  services related to accounting;  financial,
         tax and regulatory compliance reporting;  stockholder distributions and
         reporting;   due  diligence  and  marketing;   and  investor  relations
         (including administrative services in connection with the offerings) on
         a day-to-day  basis.  The expenses  incurred  for these  services  were
         classified as follows for the nine months ended September 30:

                                       2000                1999
                                  ---------------    -------------

      Stock issuance costs           $   103,158       $   256,795
      Other assets                        31,190             5,770
      General operating and
       administrative expenses           164,296             9,808
                                  ---------------    -------------

                                     $    298,644      $   272,373
                                  ===============    =============

         The Company's  operations began on July 13, 1999,  therefore,  expenses
         incurred for general operating and administrative expenses for the nine
         months ended September 30, 1999 represent approximately three months of
         activity.

         Amounts due to related parties consisted of the following at:

<TABLE>
<CAPTION>
<S> <C>
                                                              September 30,           December 31,
                                                                   2000                   1999
                                                             ------------------     ----------------

      Due to the Advisor:
        Expenditures incurred for offering expenses
          on behalf of the Company                                  $   876,064        $   1,432,291
        Accounting and administrative services due
          to the Advisor                                                 12,799                6,739
        Acquisition fees and expenses                                   244,287              336,226
                                                             ------------------     ----------------
                                                                      1,133,150            1,775,256
                                                             ------------------     ----------------

      Due to CNL Securities Corp.:
        Commissions                                                       5,840                   --
        Marketing support and due diligence expense
           reimbursement fee                                                392                   --
                                                             ------------------     ----------------
                                                                          6,232                   --
                                                             ------------------     ----------------

                                                                   $  1,139,382         $  1,775,256
                                                             ==================     ================
</TABLE>

<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
              (formerly known as CNL Health Care Properties, Inc.)
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

           Quarters and Nine Months Ended September 30, 2000 and 1999

10.      Concentration of Credit Risk:

         All of the Company's  rental income for the nine months ended September
         30, 2000 was earned from one lessee,  Brighton  Gardens(R) Orland Park,
         LLC,  which   operates  the  Property  as  a  Brighton   Gardens(R)  by
         Marriott(R).

         Although  the  Company  intends  to  acquire   additional   Properties,
         including  Properties  located in various  states and  regions,  and to
         carefully  screen  its  tenants  in order to reduce  risks of  default,
         failure of any one health  care chain or lessee that  contributes  more
         than ten percent of the  Company's  rental  income could  significantly
         impact the results of  operations of the Company.  However,  management
         believes  that  the  risk  of  such a  default  is  reduced  due to the
         essential  or  important  nature  of  this  Property  for  the  ongoing
         operations of the lessee.

         It is expected that the  percentage of total rental income  contributed
         by this lessee will decrease as additional  Properties  are acquired in
         subsequent periods.

11.      Subsequent Events:

         During the period  October 1 through  November  9,  2000,  the  Company
         received   subscription   proceeds  for  an  additional  73,688  shares
         ($736,880)  of common  stock.  As of November 9, 2000,  the Company had
         received total subscription proceeds of $10,915,265.

         On  October  1,  2000  and  November  1,  2000,  the  Company  declared
         distributions totaling $59,340 and $63,454, respectively or $0.0583 per
         share of common stock,  payable in December  2000, to  stockholders  of
         record on October 1 and November 1, 2000 respectively.

<PAGE>

Prospectus                                                            [LOGO]

CNL RETIREMENT PROPERTIES, INC.
(Formerly CNL Health Care Properties, Inc.)
15,500,000 Shares of Common Stock

Minimum Purchase -- 250 Shares ($2,500)
100 Shares ($1,000) for IRAs and Keogh and Pension Plans
Minimum purchase may be higher in certain states


         Of the 15,500,000  shares of common stock that we have  registered,  we
are offering  15,000,000 shares to investors who meet our suitability  standards
and  up to  500,000  shares  to  stockholders  who  become  participants  in our
reinvestment plan.

         We are qualified and operated for federal income tax purposes as a real
estate investment trust.

         An  investment  in our shares  involves  significant  risks.  See "Risk
Factors" beginning on page 11 for a discussion of material risks that you should
consider before you invest in the common stock being sold with this  Prospectus,
including:

o        We currently own one property,  so you will not have the opportunity to
         evaluate all the properties that will be in our portfolio.
o        Both  the  number  of   properties   that  we  will   acquire  and  the
         diversification  of our investments  will be reduced to the extent that
         the total  proceeds of the  offering are less than  $150,000,000.  This
         will  leave  us  exposed  to  a  potential   adverse   effect  from  an
         underperforming tenant or an underperforming facility type.
o        We will rely on CNL  Retirement  Corp.  with respect to all  investment
         decisions.  CNL  Retirement  Corp.  and  its  affiliates  have  limited
         previous experience in investing in health care properties, which could
         adversely affect our business.
o        Some of the officers of CNL Retirement  Corp. and its affiliates are or
         will be engaged in other  activities  that will result in  conflicts of
         interest with the services that CNL  Retirement  Corp.  will provide to
         us. Those  officers could take actions that are more favorable to other
         entities  than to us. The  resolution  of  conflicts  in favor of other
         entities could have a negative impact on our financial performance.
o        There is currently no public trading  market for the shares,  and there
         is no assurance that one will develop.  If the shares are not listed on
         a national securities  exchange or over-the-counter  market by December
         31, 2008, we will sell our assets and distribute the proceeds.
o        We have not obtained a commitment  for  permanent  financing and may be
         unable to do so on satisfactory terms. Without permanent financing,  it
         could be more difficult for us to acquire  properties and make mortgage
         loans and equipment  financing.  The secured equipment lease program is
         not funded through  offering  proceeds and is therefore  dependent upon
         our obtaining financing.
o        We are subject to risks  arising out of  government  regulation  of the
         health care industry, which may reduce the value of our investments and
         the amount of revenues we receive from tenants. Some of our tenants may
         be dependent upon  government  reimbursements  and other tenants may be
         dependent  on their  success  in  attracting  seniors  with  sufficient
         independent means to pay for the tenants' services.
o        We  may,  without  the  approval  of  a  majority  of  our  independent
         directors,  incur  debt  totalling  up to 300% of the  value of our net
         assets,  including debt to make  distributions to stockholders in order
         to maintain our status as a real estate investment trust, or a REIT. If
         we are  unable to meet our debt  service  obligations,  we may lose our
         investment in any properties  that secure  underlying  indebtedness  on
         which we have defaulted.
o        If we do  not  remain  qualified  as a  REIT  for  federal  income  tax
         purposes,  we could be  subject  to  taxation  on our income at regular
         corporate  rates,  which would reduce the amount of funds available for
         distributions to stockholders.
o        We  expect  to pay  substantial  fees  to some  of our  affiliates  and
         estimate that  approximately 9% of the proceeds from the sale of shares
         will be paid in fees and expenses to our affiliates for services and as
         reimbursement for offering and acquisition related expenses incurred on
         our  behalf.  We will  not  have as much of the  offering  proceeds  to
         purchase  properties  and  make  mortgage  loans  as a  result  of such
         payments.  Of the  proceeds  from  the  sale of  shares,  we  will  use
         approximately 84% to acquire properties and to make mortgage loans.




                                                                      Total
                                                    Per Share        Maximum
                                                   -----------   --------------
  Public Offering Price.........................     $10.00       $155,000,000
  Selling Commissions...........................     $ 0.75       $ 11,625,000
  Proceeds to the Company.......................     $ 9.25       $143,375,000


         Neither the Securities and Exchange Commission nor any state securities
commission has approved or  disapproved  of these  securities or passed upon the
adequacy or accuracy of this  Prospectus.  In addition,  the Attorney General of
the State of New York has not passed on or endorsed the merits of this offering.
Any representation to the contrary is a criminal offense.



                              CNL SECURITIES CORP.
                                September 5, 2000


<PAGE>



o     The managing  dealer,  CNL  Securities  Corp.,  is our  affiliate.  The
      managing  dealer is not required to sell any specific  number or dollar
      amount of shares but will use its best efforts to sell the shares.
o     This offering will end no later than September 5, 2001, unless we elect to
      extend it to a date no later than September 5, 2002 in states that  permit
      us to make this extension.

         No  one is  authorized  to  make  any  statements  about  the  offering
different from those that appear in this  Prospectus.  This Prospectus is not an
offer to sell these  securities  and it is not  soliciting an offer to buy these
securities in any state where the offer or sale is not  permitted.  We will only
accept subscriptions from people who meet the suitability standards described in
this  Prospectus.  You should also be aware that the  description of the Company
contained in this Prospectus was accurate on August 3, 2000 but may no longer be
accurate.  We will amend or supplement this Prospectus,  however,  if there is a
material change in the affairs of the Company.

         No one may make  forecasts  or  predictions  in  connection  with  this
offering concerning the future performance of an investment in the shares.


<PAGE>



                                TABLE OF CONTENTS


TABLE OF CONTENTS ............................................................ii
Questions and Answers About CNL Retirement
     Properties, Inc.'s Public Offering........................................1
PROSPECTUS
SUMMARY........................................................................5
     CNL  Retirement Properties,Inc............................................5
     Our Business..............................................................5
     Risk Factors..............................................................5
     Our REIT Status...........................................................7
     Our Management and Conflicts of Interest..................................7
     Our Affiliates............................................................8
     Our Investment Objectives.................................................8
     Management Compensation...................................................8
     The Offering.............................................................10
RISK FACTORS..................................................................11
     Offering-Related Risks...................................................11
         We may receive insufficient offering proceeds........................11
         This is an unspecified property offering.............................11
              You cannot evaluate properties that we have
                  not yet acquired or identified for
                  acquisition.................................................11
              We cannot assure you that we will obtain suitable
                  investments.................................................11
              The managing dealer has not made an independent review of
                  the Company or the Prospectus...............................11
              There is no limitation on the number of properties of a
                  particular facility type which we may
                  acquire.....................................................12
              You will have no opportunity to evaluate procedures for
                  resolving conflicts of interest.............................12
              You cannot evaluate secured equipment leases in which we
                  have not yet entered or that we have not yet
                  identified..................................................12
         There may be delays in investing the proceeds of this
                  offering....................................................12
         The sale of shares by stockholders could be
                  difficult...................................................12
     Company-Related Risks....................................................12
         We have limited operating history....................................12
         Our management has limited experience with investments in health
              care facilities.................................................12
         We are dependent on the advisor......................................13
         We will be subject to conflicts of
              interest........................................................13
              We will experience competition for
                  properties..................................................13
              There will be competing demands on our officers and
                  directors...................................................13
              The timing of sales and acquisitions may favor
                  the advisor.................................................13
              Our properties may be developed by
                  affiliates..................................................13
              We may invest with affiliates of the
                  advisor.....................................................13
              There is no separate counsel for the company, our affiliates
                  and investors...............................................13
         We may not have sufficient working capital...........................13
     Real Estate and Other Investment Risks...................................14
         Possible lack of diversification increases the risk
              of investment...................................................14
         We do not have control over market and business
              conditions......................................................14
         Adverse trends in the health care and seniors' housing industry
              may impact our properties.......................................14
         Health Care Facilities...............................................14
              Some of our tenants and borrowers must attract senior citizens
                  with ability to pay.........................................14


<PAGE>


              Failure to comply with government regulations could negatively
                  affect our tenants and
                  borrowers...................................................14
              Our properties may not be readily adaptable to other
                  uses........................................................15
              Our tenants and borrowers may rely on government
                  reimbursement...............................................15
              Cost control and other health care reform measures may reduce
                  reimbursements to our tenants and
                  borrowers...................................................15
              Certificate of Need Laws may impose investment barriers for
                  us..........................................................16
         We will not control the management of our
              properties......................................................16
         We may not control the joint ventures in which we
              enter...........................................................16
         Joint venture partners may have different interests than we
              have............................................................16
         It may be difficult for us to exit a joint venture after an
              impasse.........................................................16
         We may not have control over properties under
              construction....................................................16
         We will have no economic interest in ground lease
              properties......................................................17
         Multiple property leases or mortgage loans with individual
              tenants or borrowers increase our
              risks...........................................................17
         It may be difficult to re-lease our
              properties......................................................17
         We cannot control the sale of some
              properties......................................................17
         The liquidation of our assets may be
              delayed.........................................................17
         Risks of Mortgage Lending............................................17
              Our mortgage loans may be impacted by unfavorable
                  real estate market
                  conditions..................................................17
              Our mortgage loans will be subject to interest rate
                  fluctuations................................................18
              Delays in liquidating defaulted mortgage loans
                  could reduce our investment
                  returns.....................................................18
              Returns on our mortgage loans may be limited by
                  regulations.................................................18
         Risks of Secured Equipment Leasing...................................18
              Our collateral may be inadequate to secure
                  leases......................................................18
              Returns on our secured equipment leases may be
                  limited by regulations......................................18
         Our properties may be subject to environmental
              liabilities.....................................................18
     Financing Risks..........................................................19
         We have no  commitment for
              long-term financing.............................................19
         Anticipated borrowing creates risks..................................19
         We can borrow money to make
              distributions...................................................19
     Miscellaneous Risks......................................................19
         Our health care facilities may be unable to compete
              successfully....................................................19
         Inflation could adversely affect our investment
              returns.........................................................20
         We may not have adequate
              insurance.......................................................20
         Possible effect of ERISA.............................................20
         Our governing documents may discourage
              takeovers.......................................................20
         Our stockholders are subject to ownership
              limits..........................................................20
         Majority stockholder vote may discourage changes
              of control......................................................20
         Investors in our Company may experience
              dilution........................................................20
         The Board of Directors can take many actions without
              stockholder approval............................................21
         We will rely on the advisor and Board of Directors to
              manage the Company..............................................21
         Our officers and directors have limited
              liability.......................................................21
     Tax Risks................................................................21
         We will be subject to increased taxation if we fail to
              qualify as a REIT for federal income tax
              purposes........................................................21
         Our leases may be recharacterized as financings which would
              eliminate depreciation deductions on health care
              properties......................................................21


<PAGE>


         Excessive non-real estate asset values may jeopardize our
              REIT status.....................................................22
         We may have to borrow funds or sell assets to meet our
              distribution requirements.......................................22
         Ownership limits may discourage a change in
              control.........................................................22
         We may be subject to other tax
              liabilities.....................................................22
         Changes in tax laws may prevent us from qualifying
              as a REIT.......................................................22
SUITABILITY STANDARDS AND HOW TO SUBSCRIBE....................................23
     Suitability Standards....................................................23
     How to Subscribe.........................................................24
ESTIMATED USE OF PROCEEDS.....................................................25
MANAGEMENT COMPENSATION.......................................................26
CONFLICTS OF INTEREST.........................................................32
     Prior and Future Programs................................................33
     Competition to Acquire Properties and Invest in
         Mortgage Loans.......................................................33
     Sales of Properties......................................................34
     Joint Investment With An Affiliated
         Program..............................................................34
     Competition for Management
         Time.................................................................34
     Compensation of the Advisor..............................................34
     Relationship with Managing Dealer........................................35
     Legal Representation.....................................................35
     Certain Conflict Resolution Procedures...................................35
SUMMARY OF REINVESTMENT PLAN..................................................37
     General..................................................................37
     Investment of Distributions..............................................38
     Participant Accounts, Fees and Allocation of
         Shares...............................................................38
     Reports to Participants..................................................38
     Election to Participate or Terminate
         Participation........................................................39
     Federal Income Tax Considerations........................................39
     Amendments and Termination...............................................39
REDEMPTION OF SHARES..........................................................40
BUSINESS......................................................................41
     General..................................................................41
     Investment of Offering Proceeds..........................................45
     Property Acquisitions....................................................47
     Site Selection and Acquisition of
         Properties...........................................................48
     Standards for Investment in
         Properties...........................................................52
     Description of Properties................................................53
     Description of Property Leases...........................................55
     Joint Venture Arrangements...............................................58
     Mortgage Loans...........................................................59
     Management Services......................................................60
     Borrowing................................................................60
     Sale of Properties, Mortgage Loans and Secured
         Equipment Leases.....................................................61
     Competition..............................................................62
     Regulation of Mortgage Loans and Secured
         Equipment Leases.....................................................62
SELECTED FINANCIAL DATA.......................................................63
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
   FINANCIAL CONDITION AND RESULTS OF
   OPERATIONS.................................................................64
     The Company.............................................................64
     Liquidity and Capital Resources..........................................64
     Results of Operations....................................................67


<PAGE>



MANAGEMENT....................................................................69
     General..................................................................69
     Fiduciary Responsibility of the Board of
         Directors............................................................69
     Directors and Executive Officers.........................................70
     Independent Directors....................................................73
     Committees of the Board of Directors.....................................73
     Compensation of Directors and Executive
         Officers.............................................................73
     Management Compensation..................................................73
THE ADVISOR AND THE ADVISORY AGREEMENT........................................74
     The Advisor..............................................................74
     The Advisory Agreement...................................................74
CERTAIN RELATIONSHIPS AND RELATED
    TRANSACTIONS..............................................................76
PRIOR PERFORMANCE INFORMATION.................................................78
INVESTMENT OBJECTIVES AND POLICIES............................................83
     General..................................................................83
     Certain Investment Limitations...........................................84
DISTRIBUTION POLICY...........................................................86
     General..................................................................86
     Distributions............................................................87
SUMMARY OF THE ARTICLES OF INCORPORATION
   AND BYLAWS.................................................................88
     General..................................................................88
     Description of Capital Stock.............................................88
     Board of Directors.......................................................89
     Stockholder Meetings.....................................................89
     Advance Notice for Stockholder Nominations for Directors
         and Proposals of New Business........................................90
     Amendments to the Articles of
         Incorporation........................................................90
     Mergers, Combinations and Sale of
         Assets...............................................................90
     Control Share Acquisitions...............................................91
     Termination of the Company and REIT
         Status...............................................................91
     Restriction of Ownership.................................................91
     Responsibility of Directors..............................................92
     Limitation of Liability and
         Indemnification......................................................92
     Removal of Directors.....................................................93
     Inspection of Books and Records..........................................93
     Restrictions on "Roll-Up" Transactions...................................94
FEDERAL INCOME TAX CONSIDERATIONS.............................................95
     Introduction.............................................................95
     Taxation of the Company..................................................95
     Taxation of Stockholders................................................100
     State and Local Taxes...................................................103
     Characterization of Property Leases.....................................103
     Characterization of Secured Equipment
         Leases..............................................................104
     Investment in Joint Ventures............................................104
REPORTS TO STOCKHOLDERS......................................................105
THE OFFERING.................................................................106
     General.................................................................106
     Plan of Distribution....................................................106
     Subscription Procedures.................................................109
     Escrow Arrangements.....................................................111
     ERISA Considerations....................................................111
     Determination of Offering Price.........................................112
SUPPLEMENTAL SALES MATERIAL..................................................112
LEGAL OPINIONS...............................................................113
EXPERTS......................................................................113
ADDITIONAL INFORMATION.......................................................113
DEFINITIONS..................................................................113

Form of Reinvestment Plan........................................  Appendix A
Financial Information............................................  Appendix B
Prior Performance Tables.........................................  Appendix C
Subscription Agreement...........................................  Appendix D
Statement of Estimated Taxable Operating Results
     Before Dividends Paid Deduction.............................  Appendix E



<PAGE>



                           Questions and Answers About
                CNL Retirement Properties, Inc.'s Public Offering

<PAGE>



Q:     What is CNL  Retirement Properties, Inc.?

A:     The Company is a real estate investment trust, or a REIT, that was formed
       in 1997 to acquire properties related to health care and seniors' housing
       facilities and lease them on a long-term,  triple-net  basis to operators
       of health  care  facilities.  The  health  care  facilities  may  include
       congregate  living,  assisted  living  and  skilled  nursing  facilities,
       continuing care retirement  communities  and life care  communities,  and
       medical office  buildings and walk-in clinics.  In addition,  the Company
       may provide  mortgage  financing  loans and secured  equipment  leases to
       operators of health care facilities.

       As of August 3, 2000,  the Company had  invested in one  assisted  living
       property,  a newly  constructed  Brighton  Gardens(R) by Marriott(R),  in
       Orland Park, Illinois.  As of June 30, 2000, the Company had total assets
       of over $15,000,000.

Q:     What is a REIT?

A:     In general, a REIT is a company that:

       o    combines  the  capital  of many  investors  to  acquire  or  provide
            financing for real estate,
       o    offers  benefits  of  a  diversified  portfolio  under  professional
            management,
       o    typically  is not subject to federal  corporate  income taxes on its
            net income,  provided certain income tax requirements are satisfied.
            This  treatment  substantially   eliminates  the  "double  taxation"
            (taxation  at  both  the  corporate  and  stockholder  levels)  that
            generally results from investments in a corporation, and
       o    must pay  distributions  to investors of at least 95% of its taxable
            income (90% in 2001 and thereafter).

Q:     What kind of offering is this?

A:     We are  offering  up to  15,000,000  shares  of  common  stock on a "best
       efforts"  basis.  In addition,  we are  offering up to 500,000  shares of
       common stock to investors  who want to  participate  in our  reinvestment
       plan.

Q:     How does a "best efforts" offering work?

A:     When shares are offered to the public on a "best efforts"  basis,  we are
       not  guaranteeing  that any minimum number of shares will be sold. If you
       choose  to  purchase  stock  in  this  offering,  you  will  fill  out  a
       Subscription  Agreement,  like the one  attached  to this  Prospectus  as
       Appendix  D,  and pay for the  shares  at the  time  you  subscribe.  The
       purchase  price will be placed  into escrow with  SouthTrust  Bank,  N.A.
       SouthTrust will hold your funds,  along with those of other  subscribers,
       in an interest-bearing account until such time as you are admitted by the
       Company as a stockholder.  Generally, we admit stockholders no later than
       the  last  day  of  the  calendar  month  following  acceptance  of  your
       subscription.

Q:     How long will the offering last?

A:     This offering will not last beyond __________,  2001, unless we decide to
       extend the offering until not later than _______, 2002, in any state that
       allows us to extend the offering.

Q:     Who can buy shares?

A:     Anyone who receives  this  Prospectus  can buy shares  provided that they
       have  a  net  worth  (not  including   home,   furnishings  and  personal
       automobiles)  of at least  $45,000  and annual  gross  income of at least
       $45,000;  or, a net worth (not including  home,  furnishings and personal
       automobiles) of at least $150,000. However, these minimum levels may vary
       from  state to state,  so you  should  carefully  read the more  detailed
       description in the "Suitability Standards" section of this Prospectus.



<PAGE>


Q:     Is there any minimum required investment?

A:     Yes.  Generally,  individuals  must initially  invest at least $2,500 and
       IRA,  Keogh or other  qualified  plans  must  initially  invest  at least
       $1,000. Thereafter, you may purchase additional shares in $10 increments.
       However, these minimum investment levels may vary from state to state, so
       you should  carefully  read the more detailed  description of the minimum
       investment  requirements  appearing later in the "Suitability  Standards"
       section of this Prospectus.

Q:     After I subscribe for shares, can I change my mind and withdraw my money?

A:     Once  you  have   subscribed   for  shares  and  we  have  deposited  the
       subscription  price with  SouthTrust,  your  subscription is irrevocable,
       unless the Company elects to permit you to revoke your subscription.

Q:     If I buy shares in the offering, how can I sell them?

A:     At the time you purchase  shares,  they will not be listed for trading on
       any national securities exchange or over-the-counter  market. In fact, we
       expect  that there will not be any public  market for the shares when you
       purchase  them,  and we  cannot be sure if one will  ever  develop.  As a
       result, you may find that if you wish to sell your shares, you may not be
       able to do so  promptly  or at a  price  equal  to or  greater  than  the
       offering price.

       We  plan  to  list  the  shares  on a  national  securities  exchange  or
       over-the-counter market within three to eight years after commencement of
       this  offering,  if market  conditions  are  favorable.  Listing does not
       assure  liquidity.  If we  have  not  listed  the  shares  on a  national
       securities exchange or  over-the-counter  market by December 31, 2008, we
       plan to sell the properties and other assets and return the proceeds from
       the liquidation to our stockholders through distributions.

       Beginning  one year  after you  receive  your  shares,  you may ask us to
       redeem at least 25% of the shares you own. The redemption  procedures are
       described in the "Redemption of Shares" section of this Prospectus.  As a
       result, if a public market for the shares never develops, you may be able
       to redeem your shares through the redemption plan beginning one year from
       the date on which you received your shares,  provided we have  sufficient
       funds available.  If we have not listed and we liquidate our assets,  you
       will receive proceeds through the liquidation process.

       If we list the  shares,  we  expect  that  you will be able to sell  your
       shares in the same manner as other listed stocks.

Q:     What will you do with the proceeds from this offering?

A:     We plan to use  approximately 84% of the proceeds to purchase health care
       and seniors' housing properties and to make mortgage loans, approximately
       9% to pay fees and  expenses  to  affiliates  for their  services  and as
       reimbursement  of  offering  and  acquisition-related  expenses,  and the
       remaining proceeds to pay other expenses of this offering. The payment of
       these fees will not reduce your invested  capital.  Your initial invested
       capital amount will be $10 per share.

       Until we invest the proceeds in real estate  assets,  we will invest them
       in short-term,  highly liquid investments.  These short-term  investments
       will not earn as high a return as we  expect  to earn on our real  estate
       investments,  and we cannot predict how long it will be before we will be
       able to fully invest the proceeds in real estate.

       Assuming we sell 15,000,000 shares in this offering, we expect to be able
       to invest approximately  $126,000,000 in health care and seniors' housing
       properties and mortgage loans.

Q:     What types of health care facilities will you invest in?

A:     We intend to  purchase  primarily  assisted  living  facilities,  medical
       office  buildings  and walk-in  clinics.  In  addition,  we may  purchase
       congregate living facilities, skilled nursing facilities, continuing care
       retirement communities and life care communities.

Q:     What are the terms of your leases?

A:     The leases we expect to enter into are long-term (meaning generally 10 to
       20  years,  plus  renewal  options  for an  additional  10 to 20  years),
       "triple-net" leases. "Triple-net" means that the tenant, not the Company,
       is  generally  responsible  for  repairs,  maintenance,  property  taxes,
       utilities, and insurance.  Under our leases, the tenant must pay us


<PAGE>


       minimum, base rent on a monthly basis. In addition,  our leases generally
       will provide for automatic  fixed increases in the base rent or increases
       in the  base  rent  based on  increases  in  consumer  price  indices  at
       predetermined intervals during the term of the lease.

Q:     How well have your investments done so far?

A:     As of August 3, 2000, we have  purchased one newly  constructed  assisted
       living  property.  The property was  purchased in April 2000,  so we have
       only limited information regarding its performance.

Q:     What is the experience of the Company's officers and directors?

A:     Our management team has extensive previous  experience  investing in real
       estate  on a  triple-net  basis.  Our  Chairman  of the  Board  and Chief
       Executive Officer, and President have over 25 and 20 years, respectively,
       of experience with other CNL affiliates. In addition, our Chief Operating
       Officer has extensive  previous  experience  investing in health care and
       seniors' housing properties. Our directors are listed below:

       o  James M. Seneff, Jr. -- Founder,  Chairman and Chief Executive Officer
          of CNL Holdings,  Inc. and its subsidiaries with more than 25 years of
          real estate  experience.  CNL and the entities it has established have
          more than $4 billion in assets,  representing  interests  in more than
          2,000 properties and 900 mortgage loans in 48 states.
       o  Robert A. Bourne --  President  and director of CNL  Financial  Group,
          Inc. with over 20 years of real estate experience  involving net lease
          financing.
       o  David W. Dunbar -- Founder,  Chairman and Chief  Executive  Officer of
          Peoples  Bank,  with over 15 years of  experience  in the health  care
          industry.
       o  Timothy S. Smick -- Former  Chief  Operating  Officer and  director of
          Sunrise Assisted Living,  Inc., one of the nation's leading  providers
          of assisted living care for seniors,  with over 21 years of experience
          in the health care industry.
       o  Dr. Edward A. Moses -- Bank of America professor of finance and former
          dean of the Roy E.  Crummer  Graduate  School of  Business  at Rollins
          College  with  over  25  years   academic   and  business   consulting
          experience.

Q:     How will you choose which investments to make?

A:     We have hired CNL  Retirement  Corp. as our advisor.  The advisor has the
       authority,  subject to the approval of our directors,  to make all of the
       Company's investment decisions.

Q:     Is the advisor independent of the Company?

A:     No. Some of our  directors  and all of our  officers  are  directors  and
       officers of the  advisor.  The  conflicts of interest the Company and the
       advisor  face are  discussed  under the heading  "Conflicts  of Interest"
       later in this Prospectus.

Q:     If I buy shares, will I receive distributions and, if so, how often?

A:     Historically,  we have paid cash  distributions  every  quarter since our
       operations commenced.

       We  intend  to  continue  to make  quarterly  cash  distributions  to our
       stockholders.   The  Board  of   Directors   determines   the  amount  of
       distributions.   The   amount   typically   depends   on  the  amount  of
       distributable  funds,  current  and  projected  cash  requirements,   tax
       considerations and other factors.  However,  in order to remain qualified
       as a REIT, we must make  distributions  equal to at least 95% of our REIT
       taxable income each year (90% in 2001 and thereafter).

Q:     Are distributions I receive taxable?

A:     Yes.  Generally,  distributions  that  you  receive  will  be  considered
       ordinary  income to the  extent  they are from  current  and  accumulated
       earnings and profits. In addition,  because  depreciation expense reduces
       taxable  income but does not reduce cash available for  distribution,  we
       expect a  portion  of your  distributions  will be  considered  return of
       capital  for tax  purposes.  These  amounts  will not be  subject  to tax
       immediately  but will  instead  reduce the tax basis of your  investment.
       This in effect defers a portion of your tax until your investment is sold
       or the  Company is  liquidated.  However,  because  each  investor's  tax
       implications are different, we suggest you consult with your tax advisor.



<PAGE>


Q:     When will I get my tax information?

A:     Your Form 1099 tax information will be mailed by January 31 of each year.

Q:     Do you have a reinvestment  plan where I can reinvest my distributions in
       additional shares?

A:     Yes. We have  adopted a  reinvestment  plan in which some  investors  can
       reinvest their distributions in additional shares. For information on how
       to  participate  in  our  reinvestment  plan,  see  the  section  of  the
       Prospectus entitled "Summary of Reinvestment Plan."


                       Who Can Help Answer Your Questions?
       If you have more questions about the offering or if you would like
                additional copies of this Prospectus, you should
                   contact your registered representative or:

                             CNL Investment Company
                              Post Office Box 4920
                           Orlando, Florida 32802-4920
                                 (800) 522-3863
                                 (407) 650-1000




<PAGE>


                               PROSPECTUS SUMMARY

         This summary highlights selected  information from this Prospectus.  It
is not  complete  and may not  contain  all of the  information  that you should
consider before investing in our common stock. To understand the offering fully,
you should  read this  entire  Prospectus  carefully,  including  the  documents
attached as appendices.

                         CNL RETIREMENT PROPERTIES, INC.

         CNL Retirement  Properties,  Inc. (formerly CNL Health Care Properties,
Inc.),  which we sometimes refer to as the "Company," is a Maryland  corporation
which is qualified and operated for federal income tax purposes as a real estate
investment  trust,  or a REIT.  On  December  2, 1999,  the  Company  formed CNL
Retirement Partners, LP, a Delaware limited partnership. CNL Retirement GP Corp.
and CNL Retirement LP Corp. are wholly owned subsidiaries of the Company and are
the general and limited partner,  respectively,  of CNL Retirement Partners, LP.
Properties acquired are expected to be held by the partnership and, as a result,
owned by the Company through the  partnership.  The term "Company"  includes CNL
Retirement Properties,  Inc. and its subsidiaries,  CNL Retirement GP Corp., CNL
Retirement LP Corp. and CNL Retirement  Partners,  LP. Our address is CNL Center
at City  Commons,  450 South Orange  Avenue,  Orlando,  Florida  32801,  and our
telephone number is (407) 650-1000 or toll free (800) 522-3863.

OUR BUSINESS

         Our  Company  acquires  health  care and  seniors'  housing  properties
located  across the United  States  which it leases to  operators of health care
facilities  on a  long-term,  "triple-net"  basis.  This  means  that the tenant
generally  will  be  responsible  for  repairs,  maintenance,   property  taxes,
utilities  and  insurance.  The health care  facilities  may include  congregate
living,  assisted  living  and  skilled  nursing  facilities,   continuing  care
retirement  communities and life care communities,  and medical office buildings
and walk-in clinics. We expect to structure the leases to provide for payment of
base annual rent with periodic  increases  over the terms of the leases.  We may
also offer mortgage financing, and, to a lesser extent, furniture,  fixtures and
equipment  financing  through  secured  equipment  leases  as  loans  or  direct
financing  leases,  to  operators  of health care  facilities.  You can read the
section of this Prospectus under the caption "Business" for a description of the
property we currently  own, the types of properties  that may be selected by our
advisor, CNL Retirement Corp., the property selection and acquisition  processes
and the nature of the mortgage loans and secured equipment leases.

         We intend to borrow money to acquire  properties,  make mortgage loans,
enter into secured  equipment leases and pay certain fees. We plan to obtain one
or more  revolving  lines of credit in an  aggregate  amount up to  $45,000,000,
which the Board of Directors may increase in its discretion.  On April 20, 2000,
we entered into an initial  $25,000,000  revolving  line of credit to be used by
the Company to acquire or  construct  health care  properties.  In addition to a
line of  credit,  we may  obtain  permanent  financing.  The Board of  Directors
anticipates  that  we  will  obtain  the  permanent  financing  from a bank at a
competitive  interest rate and that the aggregate  amount of that financing will
not  exceed  30% of our total  assets.  We may  repay  the line of  credit  with
offering  proceeds,  proceeds  from  the  sale of  assets,  working  capital  or
permanent  financing.  The line of credit and  permanent  financing are the only
sources of funds for making secured equipment leases.

         Under our Articles of  Incorporation,  the Company  will  automatically
terminate  and dissolve on December 31, 2008,  unless the shares of common stock
of the Company, including the shares offered by this Prospectus, are listed on a
national securities exchange or over-the-counter market before that date. If the
shares are listed,  the  Company  automatically  will  become a  perpetual  life
entity.  If we are not listed by  December  31,  2008,  we will sell our assets,
distribute  the net sales proceeds to  stockholders  and limit our activities to
those  related to the Company's  orderly  liquidation,  unless the  stockholders
owning a majority of the shares elect to amend the Articles of  Incorporation to
extend the duration of the Company.

RISK FACTORS

         An  investment  in our  Company  is subject to  significant  risks.  We
summarize  some of the more  important  risks below. A more detailed list of the
risk factors is found in the "Risk  Factors"  section,  which begins on page 11.
You should  read and  understand  all of the risk  factors  before  making  your
decision to invest.

o        We currently own one property,  so you will not have the opportunity to
         evaluate all the properties that will be in our portfolio.

o        We will have reduced  diversification  of our  investments  if we raise
         less than $150,000,000 from the sale of shares. Reduced diversification
         will   increase   the   potential   adverse   effect   on  us  from  an
         underperforming  tenant  or an  underperforming  facility  type.  As of
         August  3,  2000,  we have  raised  approxiamtely  $9,000,000  in total
         proceeds from our initial offering.

o        We rely on the advisor which, together with the Board of Directors, has
         responsibility  for the management of our Company and our  investments.
         Not all of the  officers  and  directors of the advisor and the Company
         have  extensive  experience,  and the advisor and our  affiliates  have
         limited  previous  experience,  with  acquiring and leasing health care
         facilities, which could adversely affect our business.

o        The  advisor  and  its  affiliates  are or  will be  engaged  in  other
         activities that will result in potential conflicts of interest with the
         services  that the advisor and  affiliates  will  provide to us.  Those
         officers  could take actions that are more  favorable to other entities
         than to us. The  resolution  of  conflicts  in favor of other  entities
         could have a negative impact on our financial performance.

o        The Board of Directors will have significant  flexibility regarding our
         operations,  including,  for example,  the ability to issue  additional
         shares and dilute  stockholders'  equity  interests  and the ability to
         change the  compensation  of the advisor  and to employ and  compensate
         affiliates.  The Board of Directors can take such actions solely on its
         own authority and without stockholder approval.

o        We may make  investments  that will not  appreciate in value over time,
         such as building only properties, with the land owned by a third-party,
         and mortgage loans.

o        If you must sell your shares, you will not be able to sell them quickly
         because it is not  anticipated  that there will be a public  market for
         the shares in the near term, and there can be no assurance that listing
         will occur.

o        We have not obtained a commitment for permanent  financing,  and may be
         unable to do so on satisfactory  terms.  If we do not obtain  permanent
         financing,  we may not be able to acquire as many properties or make as
         many  mortgage  loans or secured  equipment  leases as we  anticipated,
         which  could  limit  the  diversification  of our  investments  and our
         ability to achieve our investment objectives.

o        In addition to general market and economic  conditions,  we are subject
         to risks  arising  out of  government  regulation  of the  health  care
         industry,  which may reduce the value of our investments and the amount
         of  revenues  we  receive  from  tenants.  Some of our  tenants  may be
         dependent upon  government  reimbursements  and other  tenants,  to the
         extent that they are not dependent upon government reimbursements,  may
         be  dependent  on their  success in  attracting  senior  citizens  with
         sufficient independent means to pay for the tenants' services.

o        We cannot  predict the amount of revenues we will  receive from tenants
         and borrowers.

o        We  may,  without  the  approval  of  a  majority  of  the  independent
         directors,  incur  debt  totalling  up to 300% of the  value of our net
         assets,  including debt to make  distributions to stockholders in order
         to maintain our status as a REIT.  We cannot assure you that we will be
         able to meet our debt service  obligations,  including  interest  costs
         which may be substantial.

o        In connection with any borrowing, we may mortgage or pledge our assets,
         which would put us at risk of losing the assets if we are unable to pay
         our debts.

o        If our  tenants or  borrowers  default,  we will have less  income with
         which to make distributions.

o        The vote of  stockholders  owning at least a majority but less than all
         of the shares will bind all of the  stockholders  as to matters such as
         the election of directors  and  amendment  of the  Company's  governing
         documents.

o        Restrictions on ownership of more than 9.8% of the shares of our common
         stock by any single  stockholder or certain  related  stockholders  may
         have the effect of inhibiting a change in control of the Company,  even
         if such a change is in the interest of a majority of the stockholders.

o        We may not remain  qualified as a REIT for federal income tax purposes,
         which would subject us to federal  income tax on our taxable  income at
         regular  corporate  rates, and reduce the amount of funds available for
         paying distributions to you as a stockholder.

o        We expect to pay  substantial  fees to  affiliates  and  estimate  that
         approximately  9% of the proceeds  from the sale of shares will be paid
         in fees and expenses to  affiliates  for services and as  reimbursement
         for offering and acquisition  related expenses  incurred on our behalf.
         The amount of proceeds  that will be available  to purchase  properties
         and to make  mortgage  loans  will be  decreased  as a  result  of such
         payments.

OUR REIT STATUS

         We made an election to be taxed as a REIT  beginning  our taxable  year
ending  December 31, 1999.  As a REIT,  we generally  are not subject to federal
income tax on income that we distribute to our stockholders.  Under the Internal
Revenue Code of 1986, as amended,  REITs are subject to numerous  organizational
and operational  requirements,  including a requirement  that they distribute at
least 95% of their  taxable  income,  as figured on an annual basis (90% in 2001
and  thereafter).  If we fail to qualify for taxation as a REIT in any year, our
income  will be  taxed at  regular  corporate  rates,  and we may not be able to
qualify for  treatment as a REIT for that year and the next four years.  Even if
we  qualify as a REIT for  federal  income  tax  purposes,  we may be subject to
federal,  state and local taxes on our income and property and to federal income
and excise taxes on our undistributed income.

OUR MANAGEMENT AND CONFLICTS OF INTEREST

         We  have   retained   the  advisor  to  provide  us  with   management,
acquisition,  advisory and administrative  services. The members of our Board of
Directors  oversee the management of the Company.  The majority of the directors
are  independent  of the  advisor  and have  responsibility  for  reviewing  its
performance. The directors are elected annually to the Board of Directors by the
stockholders.

         All of the  executive  officers  and  directors of the advisor also are
officers or  directors of the Company.  The advisor has  responsibility  for (i)
selecting the properties  that we will acquire,  formulating  and evaluating the
terms of each proposed  acquisition,  and arranging for the  acquisition  of the
property by the Company;  (ii) identifying  potential tenants for the properties
and potential borrowers for the mortgage loans, and formulating,  evaluating and
negotiating the terms of each lease of a property and each mortgage loan;  (iii)
locating and  identifying  potential  lessees and  formulating,  evaluating  and
negotiating the terms of each secured  equipment lease; and (iv) negotiating the
terms  of any  borrowing  by the  Company,  including  lines of  credit  and any
long-term,  permanent  financing.  All of the  advisor's  actions are subject to
approval by the Board of Directors. The advisor also has the authority,  subject
to approval by a majority of the Board of Directors, including a majority of the
independent directors,  to select assets for sale by the Company in keeping with
the  Company's  investment  objectives  and  based on an  analysis  of  economic
conditions  both  nationally and in the vicinity of the assets being  considered
for sale.

         You can  read  the  sections  of this  Prospectus  under  the  captions
"Management"  and "The Advisor and The Advisory  Agreement" for a description of
the business background of the individuals responsible for the management of the
Company  and the  advisor,  as well as for a  description  of the  services  the
advisor will provide.

         Some of our officers and directors,  who are also officers or directors
of the advisor,  may experience conflicts of interest in their management of the
Company. These arise principally from their involvement in other activities that
may conflict with our business and interests,  including  matters related to (i)
allocation of new investments  and management  time and services  between us and
various other  entities,  (ii) the timing and terms of the investment in or sale
of an asset, (iii) development of our properties by affiliates, (iv) investments
with  affiliates  of the advisor,  (v)  compensation  to the  advisor,  (vi) our
relationship  with  the  managing  dealer,  CNL  Securities  Corp.,  which is an
affiliate of the Company and the advisor, and (vii) the fact that our securities
and tax  counsel  also  serves as  securities  and tax  counsel  for some of our
affiliates, and that neither the Company nor the stockholders will have separate
counsel.  The "Conflicts of Interest"  section of this  Prospectus  discusses in
more detail the more  significant of these potential  conflicts of interest,  as
well as the procedures  that have been  established to resolve a number of these
potential conflicts.

OUR AFFILIATES

         The "Prior Performance Information" section of this Prospectus contains
a narrative  discussion of the public and private real estate programs sponsored
by our affiliates and affiliates of the advisor in the past, including 18 public
limited  partnerships  and two unlisted public REITs. As of June 30, 2000, these
entities,  which invest in properties  that are leased on a "triple-net"  basis,
but do not invest in health care and seniors' housing properties,  had purchased
approximately  1,500  fast-food,   family-style,  and  casual-dining  restaurant
properties  and 15 hotel  properties.  Based  on an  analysis  of the  operating
results of the 90 real estate limited partnerships and two unlisted public REITs
in which our principals  have served,  individually  or with others,  as general
partners or officers and  directors,  we believe that each of these entities has
met, or is in the  process of  meeting,  its  principal  investment  objectives.
Statistical data relating to certain of the public limited  partnerships and the
unlisted REITs are contained in Appendix C -- Prior Performance Tables.

OUR INVESTMENT OBJECTIVES

         Our Company's primary investment  objectives are to preserve,  protect,
and enhance our assets, while:

         o     making distributions.

         o     obtaining  fixed  income  through  the  receipt  of base rent and
               payments on mortgage loans and secured equipment  leases,  and to
               increase our income (and  distributions)  and provide  protection
               against  inflation  through  automatic  increases in base rent or
               increases in the base rent based on  increases in consumer  price
               indices over the terms of the leases.

         o     remaining qualified as a REIT for federal income tax purposes.

         o     providing you with liquidity for your investment  within three to
               eight years after  commencement of this offering,  either through
               (i)  listing  our shares on a  national  securities  exchange  or
               over-the-counter  market or (ii) if listing does not occur within
               eight  years  after  commencement  of the  offering,  selling our
               assets and distributing the proceeds.

         You can  read  the  sections  of this  Prospectus  under  the  captions
"Business -- General," "Business -- Investment of Offering Proceeds,"  "Business
-- Site Selection and  Acquisition of  Properties,"  "Business -- Description of
Property  Leases" and  "Investment  Objectives and Policies" for a more complete
description of the manner in which the structure of our business facilitates our
ability to meet our investment objectives.

MANAGEMENT COMPENSATION

         We will pay the advisor,  CNL Securities  Corp.,  which is the managing
dealer for this offering,  and other affiliates of the advisor  compensation for
services they will perform for us. We will also reimburse them for expenses they
pay on our behalf. The following paragraphs summarize the more significant items
of compensation and reimbursement.  See "Management Compensation" for a complete
description.

         Offering Stage.

                  Selling  Commissions  and Marketing  Support and Due Diligence
Expense  Reimbursement  Fee. The Company will pay the  managing  dealer  selling
commissions of 7.5% (a maximum of  $11,250,000  if 15,000,000  shares are sold),
and a marketing support and due diligence  expense  reimbursement fee of 0.5% (a
maximum of $750,000 if 15,000,000  shares are sold). The managing dealer in turn
may pass along  selling  commissions  of up to 7% on shares  sold,  and all or a
portion of the 0.5% marketing  support and due diligence  expense  reimbursement
fee, to soliciting dealers who are not affiliates of the Company.

         Acquisition Stage.

                  Acquisition Fees. The Company will pay the advisor a fee equal
to 4.5% of the total  proceeds of this  offering,  loan proceeds from  permanent
financing and amounts  outstanding on the line of credit, if any, at the time of
listing  ($6,750,000  if  15,000,000  shares  are sold  and up to an  additional
$2,025,000  if permanent  financing  equals  $45,000,000)  for  identifying  the
properties,  structuring  the  terms  of  the  acquisition  and  leases  of  the
properties  and  structuring  the terms of the mortgage  loans.  Amounts used to
finance secured equipment leases will not be used to calculate acquisition fees.

         Operational Stage.

                  Asset  Management  Fee.  The  Company  will pay the  advisor a
monthly asset  management  fee of one-twelfth of 0.60% of an amount equal to the
total amount  invested in the  properties  (exclusive  of  acquisition  fees and
acquisition  expenses)  plus the  total  outstanding  principal  amounts  of the
mortgage  loans,  as of  the  end of  the  preceding  month,  for  managing  the
properties and mortgage loans.

                  Soliciting  Dealer Servicing Fee.  Beginning on December 31 of
the year  following  the year in  which  this  offering  terminates,  and  every
December  31  thereafter  until the  Company's  shares are listed or the Company
liquidates,  the Company will pay to the managing dealer 0.20% of the product of
the number of shares from this  offering held by  stockholders  on that date and
$10.00,  reduced by  distributions  received  by  stockholders  from the sale of
assets of the Company and amounts paid by the Company to repurchase shares under
its redemption plan. The managing dealer may pass along all or a portion of this
amount to soliciting dealers whose clients own shares on that date.

                  Secured  Equipment  Lease  Servicing Fee. The Company will pay
the  advisor a  one-time  secured  equipment  lease  servicing  fee of 2% of the
purchase price of the equipment that is the subject of a secured equipment lease
for negotiating  secured  equipment leases and supervising the secured equipment
lease program.

         Operational or Liquidation Stage.

         We will not pay the following fees until we have paid  distributions to
stockholders equal to the sum of an aggregate, annual, cumulative, noncompounded
8% return on their  invested  capital plus 100% of the  stockholders'  aggregate
invested capital,  which is what we mean when we call a fee  "subordinated."  In
general,  we calculate the  stockholders'  invested  capital by multiplying  the
number of  shares  owned by  stockholders  by the  offering  price per share and
reducing  the  product  by  the  portion  of all  prior  distributions  paid  to
stockholders  from  the  sale of our  assets  and by any  amounts  paid by us to
repurchase shares under the redemption plan.

                  Deferred,   Subordinated  Real  Estate  Disposition  Fee.  The
Company may pay the advisor a real estate disposition fee equal to the lesser of
one-half of a competitive real estate  commission or 3% of the gross sales price
of the property for providing  substantial  services in connection with the sale
of any of its properties.  You can read the section of this Prospectus under the
caption "The Advisor and the Advisory  Agreement -- The Advisory  Agreement"  if
you want more information about real estate  disposition fees that we may pay to
the advisor.

                  Deferred,  Subordinated  Share of Net Sales  Proceeds from the
Sale of Assets.  The Company  will pay to the  advisor a deferred,  subordinated
share of net sales  proceeds from the sale of assets of the Company in an amount
equal to 10% of net sales proceeds.

         The Company's  obligation to pay some fees may be subject to conditions
and restrictions or may change in some instances.  The Company may reimburse the
advisor and its affiliates for out-of-pocket  expenses that they incur on behalf
of the Company, subject to certain expense limitations. In addition, the Company
may pay the advisor and its affiliates a  subordinated  incentive fee if listing
of  the   Company's   common  stock  on  a  national   securities   exchange  or
over-the-counter market occurs.



<PAGE>


THE OFFERING

Offering Size..............    o   Maximum-- $155,000,000
                               o   $150,000,000 of common stock to be offered to
                                   investors meeting certain suitability
                                   standards and up to  $5,000,000 of common
                                   stock available to investors who purchased
                                   their shares in this offering or our initial
                                   public offering and who choose to participate
                                   in our reinvestment plan.

Minimum Investments........    o   Individuals-- $2,500-- Additional shares may
                                   be purchased in ten dollar increments.
                               o   IRA, Keogh and other qualified  plans --
                                   $1,000 -- Additional shares may be purchased
                                   in ten dollar increments.

                                   (Note: The amounts apply to most potential
                                   investors, but minimum investments may vary
                                   from state to state.  Please see "The
                                   Offering" section, which begins on page 106).

Suitability Standards.......   o   Net worth (not including home, furnishings
                                   and personal automobiles) of at least $45,000
                                   and annual gross income of at least $45,000;
                                   or
                               o   Net worth (not including home, furnishings
                                   and personal automobiles) of at least
                                   $150,000.

                                   (Note:  Suitability standards may vary from
                                   state to state.  Please see the "Suitability
                                   Standards and How to Subscribe" section,
                                   which begins on page 23).

Duration and Listing........   Anticipated to be three to eight years from the
                               commencement of this offering.  If the shares are
                               listed on a national securities exchange or
                               over-the-counter market, our Company will become
                               a perpetual life entity, and we will then
                               reinvest proceeds from the sale of assets.

Distribution Policy.........   Consistent with our objective of qualifying as a
                               REIT, we expect to continue to pay quarterly
                               distributions and distribute at least 95% of our
                               REIT taxable income (90% in 2001 and thereafter).

Our Advisor.................   CNL Retirement Corp. will administer the day-to-
                               day operations of our Company and select our
                               Company's real estate investments, mortgage loans
                               and secured equipment leases.

Estimated Use of Proceeds...   o   84%-- To acquire health care and seniors'
                               housing properties and make mortgage loans
                               o   9% -- To pay fees and expenses to affiliates
                               for their services and as reimbursement of
                               offering and acquisition-related expenses
                               o   7% -- To pay for other expenses of the
                               offering

Our Reinvestment Plan........  We have adopted a reinvestment plan which will
                               allow some stockholders to have the full amount
                               of their distributions reinvested in additional
                               shares that may be available. We have registered
                               500,000 shares of our common stock for this
                               purpose.  See the "Summary of Reinvestment Plan"
                               and the "Federal Income Tax Considerations--
                               Taxation of Stockholders" sections and the Form
                               of Reinvestment Plan accompanying this Prospectus
                               as Appendix A for more specific information about
                               the reinvestment plan.



<PAGE>


                                  RISK FACTORS

         An investment in our shares involves significant risks and therefore is
suitable only for persons who understand those risks and their  consequences and
who are able to bear the risk of loss of their  investment.  You should consider
the following risks in addition to other information set forth elsewhere in this
Prospectus before making your investment decision.

         We also  caution  you that  this  Prospectus  contains  forward-looking
statements.  Such  statements  can be identified  by the use of  forward-looking
terminology  such  as  "may,"  "will,"   "expect,"   "anticipate,"   "estimate,"
"continue" or other  similar  words.  Although we believe that our  expectations
reflected in the forward-looking statements are based on reasonable assumptions,
these  expectations  may not prove to be correct.  Important  factors that could
cause our actual results to differ materially from the expectations reflected in
these  forward-looking  statements  include  those set forth  below,  as well as
general economic,  business and market conditions,  changes in federal and local
laws and regulations and increased competitive pressures.

OFFERING-RELATED RISKS

         We may  receive  insufficient  offering  proceeds.  We are making  this
offering on a best efforts basis and there can be no assurance that we will sell
the maximum number of shares. In an offering made on a best efforts basis, there
is no  guarantee  that any  specific  amount  of  money  will be  raised  in the
offering.

         We  commenced our first offering in September 1998 and began operations
in  July  1999.  However,  as of  June  30,  2000,  we  had  only  approximately
$15,400,000  in total  assets and  approximately  $6,100,000  in net assets.  We
purchased  our  first  property  on  April  20,  2000  at a  purchase  price  of
approximately  $13,900,000.  We will be able to purchase  additional  properties
only as additional funds are raised.

         Our   potential   profitability   and  our  ability  to  diversify  our
investments,  both geographically and by type of properties  purchased,  will be
limited by the amount of funds we raise.

         This is an unspecified property offering.

         You  cannot  evaluate  properties  that we have  not  yet  acquired  or
identified for acquisition.  We have established certain criteria for evaluating
particular  properties  and the  operators  of the  properties  in  which we may
invest. We have not set fixed minimum standards relating to  creditworthiness of
tenants and  therefore  the Board of  Directors  has  flexibility  in  assessing
potential  tenants.  As of the date of this  Prospectus,  we have  acquired  one
assisted living  property.  You can read the section of the Prospectus under the
caption "Business -- Property Acquisitions" for a description. Accordingly, this
is an unspecified property offering,  and as a prospective investor, you have no
information to assist you in evaluating the merits of any additional  properties
to be purchased or developed by the Company. In addition, the Board of Directors
may approve future equity offerings or obtain  financing,  the proceeds of which
may be  invested  in  additional  properties;  therefore,  you  will not have an
opportunity to evaluate all of the properties that will be in our portfolio. You
can read the  sections  of this  Prospectus  under  the  captions  "Business  --
General,"  "Business  --  Investment  of Offering  Proceeds,"  and  "Business --
Standards for Investment in Properties" if you want more  information  about the
types of properties  in which we plan to invest and our criteria for  evaluating
properties.

         We cannot  assure  you that we will  obtain  suitable  investments.  We
cannot be sure that we will be successful in obtaining  suitable  investments on
financially  attractive  terms or that, if we make  investments,  our objectives
will be achieved. If we are unable to find suitable  investments,  our financial
condition and ability to pay distributions could be adversely affected.

         The managing  dealer has not made an independent  review of the Company
or the Prospectus. The managing dealer, CNL Securities Corp., is an affiliate of
the  Company  and will not make an  independent  review  of the  Company  or the
offering.  Accordingly,  you do not have the benefit of an independent review of
the terms of this offering.



<PAGE>


         There is no  limitation  on the number of  properties  of a  particular
facility  type  which  we may  acquire.  There  is no  limit  on the  number  of
properties of a particular  facility  type which we may acquire,  and we are not
obligated to invest in more than one type of facility.  The Board of  Directors,
however,  including a majority  of the  independent  directors,  will review our
properties and potential  investments  in terms of geographic,  facility type or
operator diversification.

         You will have no  opportunity  to  evaluate  procedures  for  resolving
conflicts  of  interest.  The  advisor or its  affiliates  from time to time may
acquire  properties  on a temporary  basis with the  intention  of  subsequently
transferring the properties to one or more of the CNL Holdings,  Inc.  programs.
We have adopted  guidelines to minimize such  conflicts  which you can review in
the section of this Prospectus  captioned  "Conflicts of Interest -- Competition
to Acquire  Properties  and  Invest in  Mortgage  Loans."  You will not have the
opportunity  to evaluate  the manner in which these  conflicts  of interest  are
resolved.

         You cannot evaluate  secured  equipment leases in which we have not yet
entered  or  that we  have  not  yet  identified.  We  have  not  yet  made  any
arrangements to enter into a secured  equipment lease.  Therefore,  you will not
have any  information  with which to evaluate any individual  secured  equipment
lease or the secured  equipment  lease program in general.  We cannot assure you
that we will be successful in choosing suitable operators who will fulfill their
obligations  under secured equipment leases or that we will be able to negotiate
secured equipment leases on favorable terms.

         There may be delays in investing the proceeds of this offering.  We may
delay  investing  the proceeds of this offering for up to the later of two years
from the  commencement  of this  offering or one year after  termination  of the
offering;  although, we expect to invest substantially all net offering proceeds
by the end of that period. The "Prior Performance  Information" section provides
a summary description of the investment  experience of affiliates of the advisor
in prior CNL programs,  but you should be aware that previous  experience is not
necessarily  indicative  of the rate at which the proceeds of this offering will
be invested.

         We may delay  investing the proceeds from this offering,  and therefore
delay the receipt of any returns from such investments,  due to the inability of
the advisor to find suitable properties or mortgage loans for investment.  Until
we invest in properties or make mortgage loans,  our investment  returns will be
limited  to  the  rates  of  return  available  on  short-term,   highly  liquid
investments that provide appropriate safety of principal.  We expect these rates
of return,  which affect the amount of cash available to make  distributions  to
stockholders,  to be lower than we would  receive for  property  investments  or
mortgage  loans.  Further,  if we are required to invest any funds in properties
and mortgage  loans and we have not done so or reserved  those funds for Company
purposes within the later of two years from the initial date of this Prospectus,
or one year after the  termination  of this  offering,  we will  distribute  the
remaining  funds pro rata to the persons who are  stockholders of the Company at
that time.

         The sale of shares by stockholders could be difficult.  Currently there
is no public  market for the  shares,  so  stockholders  may not be able to sell
their  shares  promptly  at a desired  price.  Therefore,  you  should  consider
purchasing the shares as a long-term  investment only. We do not know if we will
ever  apply  to  list  our  shares  on  a  national   securities   exchange   or
over-the-counter  market, or, if we do apply for listing,  when such application
would be made or whether it would be  accepted.  If our  shares are  listed,  we
cannot  assure you a public  trading  market  will  develop.  In any event,  the
Articles of Incorporation  provide that we will not apply for listing before the
completion or termination of this offering.  We cannot assure you that the price
you  would   receive  in  a  sale  on  a   national   securities   exchange   or
over-the-counter  market would be  representative  of the value of the assets we
own or that it would equal or exceed the amount you paid for the shares.

COMPANY-RELATED RISKS

         We have limited operating  history.  As of the date of this Prospectus,
we have acquired one assisted  living  property and prior to July 13, 1999,  the
date our operations commenced, had no previous performance history. As a result,
you cannot be sure how the Company will be operated,  whether it will pursue the
objectives described in this Prospectus or how it will perform financially.

         Our management has limited  experience with  investments in health care
facilities.  None of the prior programs organized by our affiliates has invested
in health care  facilities.  While  certain of our  directors  and officers have
experience in investing in health care facilities, the lack of experience of the
majority  of  our  management  team  and  the  advisor  and  its  affiliates  in
purchasing,  leasing and selling health care facilities may adversely affect our
results of operations.

         We are  dependent on the advisor.  The advisor,  with approval from the
Board of  Directors,  is  responsible  for our daily  management,  including all
acquisitions,  dispositions and financings.  The Board of Directors may fire the
advisor,  with or without cause,  but only subject to payment and release of the
advisor from all guarantees and other obligations incurred as advisor, which are
referenced  in the  "Management  Compensation"  section of this  Prospectus.  We
cannot be sure that the advisor will achieve our objectives or that the Board of
Directors  will be able to act quickly to remove the advisor if it deems removal
necessary.  As a result, it is possible that we would be managed for some period
by a company that was not acting in our best interests or not capable of helping
us achieve our objectives.

         We will be subject to conflicts of interest.

         We  will  be  subject  to  conflicts  of  interest  arising  out of our
relationships  with the  advisor  and its  affiliates,  including  the  material
conflicts  discussed  below.  The  "Conflicts  of Interest"  section  provides a
further  discussion of the conflicts of interest  between us and the advisor and
its  affiliates  and our  policies  to reduce  or  eliminate  certain  potential
conflicts.

         We will  experience  competition  for  properties.  The  advisor or its
affiliates  from time to time may acquire  properties on a temporary  basis with
the intention of subsequently  transferring  the properties to us. The selection
of properties to be transferred by the advisor to us may be subject to conflicts
of interest.  We cannot be sure that the advisor will act in our best  interests
when deciding  whether to allocate any  particular  property to us. You will not
have the opportunity to evaluate the manner in which these conflicts of interest
are resolved before making your investment.

         There will be  competing  demands on our officers  and  directors.  Our
directors and some of our  officers,  and the directors and some of the officers
of the advisor have management  responsibilities for other companies,  including
companies  that may in the future  invest in some of the same types of assets in
which we may invest.  For this reason,  these  officers and directors will share
their management time and services among those companies and us, will not devote
all of their  attention to us and could take actions that are more  favorable to
the other companies than to us.

         The timing of sales and acquisitions may favor the advisor. The advisor
may immediately realize substantial commissions,  fees and other compensation as
a result of any  investment in or sale of an asset by us. Our Board of Directors
must approve any investments and sales, but the advisor's  recommendation to the
Board may be  influenced  by the  impact  of the  transaction  on the  advisor's
compensation.  The agreements  between us and the advisor were not the result of
arm's-length  negotiations.  As a result,  the advisor may not always act in the
Company's  best  interests,   which  could  adversely   affect  our  results  of
operations.

         Our  properties  may be developed  by  affiliates.  Properties  that we
acquire may require  development  prior to use by a tenant.  Our  affiliates may
serve as developer and if so, the affiliates  would receive the  development fee
that  would  otherwise  be paid  to an  unaffiliated  developer.  The  Board  of
Directors,  including  the  independent  directors,  must  approve  employing an
affiliate of ours to serve as a  developer.  There is a risk,  however,  that we
would acquire  properties  that require  development so that an affiliate  would
receive the development fee.

         We may invest with  affiliates  of the advisor.  We may invest in joint
ventures with another program  sponsored by the advisor or its  affiliates.  The
Board of  Directors,  including  the  independent  directors,  must  approve the
transaction,   but  the  advisor's   recommendation   may  be  affected  by  its
relationship  with one or more of the co-venturers and may be more beneficial to
the other programs than to us.

         There is no  separate  counsel  for the  Company,  our  affiliates  and
investors.  We may have  interests  that  conflict  with  yours and those of our
affiliates, but none of us has the benefit of separate counsel.

         We may not have sufficient  working capital.  We cannot assure you that
we  will  have  sufficient  working  capital.  As  of  June  30,  2000,  we  had
stockholders' equity of approximately  $6,100,000.  If we do not have sufficient
capital,  we may not be able to pay certain expenses or loan payments due on the
line of credit or permanent financing which could result in our defaulting under
such loans.



<PAGE>


REAL ESTATE AND OTHER INVESTMENT RISKS

         Possible  lack of  diversification  increases  the risk of  investment.
Based on the estimated  purchase price of each health care facility ranging from
$1,000,000  to  $30,000,000,  we  anticipate  owning or  financing  with the net
proceeds of this  offering  between  four and 126  properties,  depending on the
types of properties,  if the maximum offering  proceeds are raised.  Assuming an
average  purchase  price of  $10,000,000  per  property,  based  on our  present
expectation of the prices of properties in which we will most likely invest, and
assuming gross proceeds of $150,000,000 are raised,  we would acquire or finance
approximately 12 properties with the proceeds of this offering. Depending on the
purchase  price of each  health  care  facility,  we may not be able to  achieve
diversification  by  tenant,  facility  type  or  geographic  location.  Lack of
diversification  will  increase the potential  adverse  effect on us of a single
underperforming  tenant,  an  underperforming   facility  type  or  a  depressed
geographic region.

         We do not have control over market and business conditions.  Changes in
general  or local  economic  or market  conditions,  increased  costs of energy,
increased costs of products, increased costs and shortages of labor, competitive
factors,  fuel  shortages,  quality of management,  the ability of a health care
facility to fulfill its obligations,  limited alternative uses for the building,
changing   consumer   habits,   condemnation  or  uninsured   losses,   changing
demographics,  changing  government  regulations,  inability to remodel outmoded
buildings as required by the franchise or lease agreement, voluntary termination
by a  tenant  of its  obligations  under a  lease,  bankruptcy  of a  tenant  or
borrower,  and other  factors  beyond  our  control  may reduce the value of the
property  that we  currently  own or those that we acquire  in the  future,  the
ability of tenants to pay rent on a timely basis, the amount of the rent and the
ability of  borrowers to make  mortgage  loan  payments on time.  If tenants are
unable to make lease  payments or  borrowers  are unable to make  mortgage  loan
payments as a result of any of these  factors,  we might not have cash available
to make distributions to our stockholders.

         Adverse  trends in the health care and  seniors'  housing  industry may
impact our properties.  The success of our properties will depend largely on the
property  operators'  ability to adapt to dominant trends in the health care and
seniors' housing industry,  including greater competitive  pressures,  increased
consolidation,  industry overbuilding, increased regulation and reform, changing
demographics,   availability  of  labor,   price  levels  and  general  economic
conditions. The "Business -- General" section includes a description of the size
and nature of the health care and seniors'  housing  industry and current trends
in this industry. If operators of our properties are unable to adapt to dominant
trends in the health care and seniors'  housing  industry,  our income and funds
available for distribution could be adversely impacted.

         Health Care Facilities.

                  Some of our tenants and borrowers must attract senior citizens
with ability to pay. Some of the health care  facilities  which we intend to own
or finance,  in particular,  assisted living and independent  living facilities,
depend on their ability to attract  senior  citizens with the ability to pay for
the services they  receive.  While a portion of the fees payable by residents of
health care facilities may be reimbursed by government and private payors,  many
are  substantially  dependent on the ability of the residents and their families
to pay directly. In addition, some payors, such as Medicare, limit the number of
days for which payment will be made in some  settings,  such as skilled  nursing
facilities, and all payors limit the types of services for which payment will be
made  and/or the amount paid for each  particular  service.  Inflation  or other
circumstances  could  affect the ability of residents to continue to pay for the
services  they  receive.  Although  we do not  anticipate  that  base  lease and
mortgage  loan  payments  will be  linked to the fees or rates  received  by the
operators,  certain leases and mortgage loans may provide that we will receive a
percentage  of the  fees or rates  charged  by the  operator  to  residents.  If
residents  of  health  care  facilities  are  unable  to pay  fees  owed  to the
facilities'  operators,  the  operators  could be adversely  affected and may be
unable to make base lease and loan payments.  This could have a material adverse
impact on the  amount of lease and loan  payments  we  receive in excess of base
amounts.

                  Failure to comply with government regulations could negatively
affect our tenants and borrowers.  The health care industry is highly  regulated
by  federal,  state  and local  licensing  requirements,  facility  inspections,
reimbursement  policies,  regulations concerning capital and other expenditures,
certification requirements and other laws, regulations and rules. The failure of
any tenant or borrower to comply with such laws,  requirements  and  regulations
could  affect a  tenant's  or  borrower's  ability to  operate  the health  care
facilities that we own or finance.  Health care operators are subject to federal
and state laws and  regulations  that govern  financial  and other  arrangements
between health care providers.  These laws prohibit  certain direct and indirect
payments or  fee-splitting  arrangements  between health care providers that are
designed  to  induce  or   encourage   the  referral  of  patients  to,  or  the
recommendation of, a particular provider for medical products and services. They
also require compliance with a variety of safety,  health and other requirements
relating to the design and  conditions  of the licensed  facility and quality of
care provided.  These regulations may also enable the regulatory agency to place
liens on the  property  which may be senior to our  secured  position.  Possible
sanctions for violation of these laws and regulations  include loss of licensure
or certification,  the imposition of civil monetary and criminal penalties,  and
potential exclusion from the Medicare and Medicaid programs.

         Because this area of the law currently is subject to intense  scrutiny,
additional  laws and  regulations  may be enacted or adopted that could  require
changes in the design of the  properties  and certain  operations of our tenants
and borrowers.  For example,  a tenant's loss of licensure or  Medicare/Medicaid
certification  could  result  in our  having to obtain  another  tenant  for the
affected  health care  facility.  In addition,  a tenant may be required to make
significant modifications to the property and may not have the financial ability
to do so. We cannot assure you that we could  contract with another  tenant on a
timely basis or on acceptable  terms. Our failure to do so could have an adverse
effect on our financial condition or results of operations.

                  Our properties may not be readily  adaptable to other uses. We
anticipate  that some of the  properties  in which we will invest may be special
purpose properties that could not be readily converted into general residential,
retail or office use.  Transfers of operations of health care  facilities  often
are subject to regulatory approvals not required for transfers of other types of
commercial  operations  and  other  types  of  real  estate.  Therefore,  if the
operation of any of our properties becomes  unprofitable for its operator due to
competition,  age of  improvements or other factors such that the tenant becomes
unable to meet its obligations  under the lease,  the  liquidation  value of the
property may be  substantially  less than would be the case if the property were
readily  adaptable to other uses. The receipt of  liquidation  proceeds could be
delayed by the approval  process of any state agency  necessary for the transfer
of the  property.  Should  any of these  events  occur,  our  income  and  funds
available for distribution could be reduced.

                  Our   tenants   and   borrowers   may   rely   on   government
reimbursement.  Our tenants and borrowers,  particularly those operating skilled
nursing  facilities,  may derive a  significant  portion of their  revenues from
governmentally funded programs,  such as Medicaid and Medicare.  Although, we do
not anticipate that lease and mortgage loan payments will be linked to the level
of  government  reimbursement  received  by the  operators,  to the extent  that
changes in government  funding  programs  adversely  affect the operators or the
revenues  received by those  operators,  such changes could adversely affect the
ability of the operators to make lease and loan payments to us and/or the amount
of such payments if and to the extent they are based on gross revenues.  Failure
of the  tenants and  borrowers  to make their  lease and loan  payments,  and/or
reductions in such payments,  would have a direct and material adverse effect on
our operations.

         Medicaid,  which is a medical  assistance  program for persons with few
assets and minimal  income  operated  by  individual  states with the  financial
participation  of the  federal  government,  provides  a  significant  source of
revenue  for  skilled  nursing  facilities.  The method of  reimbursement  under
Medicaid  varies from state to state,  but is typically based on per diem or per
diagnosis  rates.  The Medicaid  program is subject to change and is affected by
state  and  federal  budget  shortfalls  and  funding   restrictions  which  may
materially decrease rates of payment or delay payment. We cannot assure you that
Medicaid payments will remain constant or be sufficient to cover costs allocable
to Medicaid  patients.  While Medicare,  the federal health program for the aged
and some  chronically  disabled  individuals,  is not  anticipated to be a major
source of revenue for the types of health care  facilities in which we expect to
invest or make mortgage  loans,  we have reserved the right to invest in or make
mortgage loans to other types of health care facilities  that are  substantially
dependent on Medicare funding.  Like the Medicaid program,  the Medicare program
is highly  regulated and subject to frequent and  substantial  changes,  many of
which may  result in  reduced  levels of payment  for a  substantial  portion of
health care  services.  In addition to pressures  from  providers of  government
reimbursement,  we may experience  pressures  from private payors  attempting to
control health care costs, and reimbursement  from private payors eventually may
decrease to levels approaching those of government payors.

                  Cost control and other health care reform  measures may reduce
reimbursements to our tenants and borrowers.  The health care industry is facing
various challenges, including increased government and private payor pressure on
health  care  providers  to  control  costs  and  the  vertical  and  horizontal
consolidation  of health care  providers.  The  pressure to control  health care
costs has  intensified  in recent years as a result of the national  health care
reform debate and has continued as Congress  attempts to slow the rate of growth
of federal health care expenditures as part of its effort to balance the federal
budget.  Similar  debates  are  ongoing at the state  level in many  states.  We
believe that  government  and private  efforts to contain and reduce health care
costs will continue. These trends are likely to lead to reduced or slower growth
in reimbursement for services provided by some of our tenants and borrowers.  We
cannot  predict  whether  governmental  reforms will be adopted and, if adopted,
whether the  implementation of these reforms will have a material adverse effect
on our financial condition or results of operations.

                  Certificate  of Need Laws may impose  investment  barriers for
us. Some  states  regulate  the supply of some types of health care  facilities,
such  as  skilled  nursing  facilities,  through  Certificate  of Need  Laws.  A
Certificate  of  Need  typically  is a  written  statement  issued  by  a  state
regulatory agency evidencing a community's need for a new,  converted,  expanded
or otherwise  significantly  modified  health care  facility or service which is
regulated  pursuant  to the  state's  statutes.  These  restrictions  may create
barriers to entry or expansion and may limit the  availability of properties for
our acquisition or development.  In addition,  we may invest in properties which
cannot be replaced if they become obsolete  unless such  replacement is approved
or exempt under a Certificate of Need Law.

         We will not control the management of our properties.  Our tenants will
be  responsible  for  maintenance  and  other   day-to-day   management  of  the
properties.  Because  our  revenues  will  largely be derived  from  rents,  our
financial condition will be dependent on the ability of third-party tenants that
we do not control to operate  the  properties  successfully.  We intend to enter
into leasing agreements only with tenants having substantial prior experience in
the operation of health care facilities.  While our initial property acquisition
meets that  criterion,  there can be no  assurance  that we will be able to make
such  arrangements on other  transactions.  If our tenants are unable to operate
the properties successfully, they may not be able to pay their rent, which could
adversely affect our financial condition.

         We  may  not  control  the  joint  ventures  in  which  we  enter.  Our
independent  directors  must  approve all joint  venture or general  partnership
arrangements  in which we enter.  Subject to that approval,  we may enter into a
joint venture with an unaffiliated  party to purchase a property,  and the joint
venture or  general  partnership  agreement  relating  to that joint  venture or
partnership  may  provide  that we will  share  management  control of the joint
venture with the  unaffiliated  party. In the event the joint venture or general
partnership  agreement provides that we will have sole management control of the
joint  venture,  the agreement may be ineffective as to a third party who has no
notice of the  agreement,  and we therefore  may be unable to control  fully the
activities of the joint  venture.  If we enter into a joint venture with another
program  sponsored by an affiliate,  we do not anticipate that we will have sole
management control of the joint venture.

         Joint  venture  partners  may have  different  interests  than we have.
Investments in joint  ventures  involve the risk that our  co-venturer  may have
economic or  business  interests  or goals  which,  at a  particular  time,  are
inconsistent  with our  interests  or goals,  that the  co-venturer  may be in a
position to take  action  contrary to our  instructions,  requests,  policies or
objectives, or that the co-venturer may experience financial difficulties. Among
other things, actions by a co-venturer might subject property owned by the joint
venture to liabilities in excess of those contemplated by the terms of the joint
venture  agreement  or to other  adverse  consequences.  If we do not have  full
control over a joint venture,  the value of our  investment  will be affected to
some extent by a third party that may have different goals and capabilities than
ours. As a result,  joint  ownership of  investments  may  adversely  affect our
returns on the investments and,  therefore,  our ability to pay distributions to
our stockholders.

         It may be difficult for us to exit a joint venture after an impasse. If
we enter into a joint venture, there will be a potential risk of impasse in some
joint venture  decisions since our approval and the approval of each co-venturer
will be required for some  decisions.  In any joint  venture with an  affiliated
program, however, we will have the right to buy the other co-venturer's interest
or to sell our own interest on specified terms and conditions in the event of an
impasse  regarding  a sale.  In the event of an  impasse,  it is  possible  that
neither  party  will  have the funds  necessary  to  complete  the  buy-out.  In
addition,  we may experience  difficulty in locating a third-party purchaser for
our joint  venture  interest  and in  obtaining a  favorable  sale price for the
interest.  As a  result,  it is  possible  that we may  not be able to exit  the
relationship if an impasse develops. You can read the section of this Prospectus
under the caption  "Business  -- Joint  Venture  Arrangements"  if you want more
information  about the terms that our joint venture  arrangements  are likely to
include.

         We may not have control over properties under  construction.  We intend
to acquire sites on which a property that we will own will be built,  as well as
sites  which  have  existing  properties  (including  properties  which  require
renovation).  If we acquire a property for development or renovation,  we may be
subject  to  risks  in  connection   with  a  developer's   ability  to  control
construction costs and the timing of completion of construction or a developer's
ability to build in conformity with plans,  specifications  and timetables.  Our
agreements with a developer will provide  safeguards  designed to minimize these
risks.  In the event of a default by a  developer,  we  generally  will have the
right to require the tenant to purchase the property  that is under  development
at a  pre-established  price  designed to reimburse us for all  acquisition  and
development  costs.  We  cannot be sure,  however,  that the  tenants  will have
sufficient funds to fulfill their obligations  under these  agreements.  You can
read  the  section  of this  Prospectus  under  the  caption  "Business  -- Site
Selection and  Acquisition  of Properties"  if you want more  information  about
property development and renovation.

         We will have no economic  interest in ground  lease  properties.  If we
invest in ground lease properties, we will not own, or have a leasehold interest
in, the underlying land,  unless we enter into an assignment or other agreement.
Therefore,  with  respect to ground lease  properties,  the Company will have no
economic  interest in the land or building at the expiration of the lease on the
underlying land;  although,  we generally will retain partial  ownership of, and
will have the right to remove any equipment that we may own in the building.  As
a result,  though we will share in the income stream derived from the lease,  we
will not share in any increase in value of the land  associated  with any ground
lease property.

         Multiple  property leases or mortgage loans with individual  tenants or
borrowers   increase  our  risks.  The  value  of  our  properties  will  depend
principally upon the value of the leases of the properties.  Minor defaults by a
tenant or  borrower  may  continue  for some time before the advisor or Board of
Directors determines that it is in our interest to evict the tenant or foreclose
on the property of the borrower.  Tenants may lease more than one property,  and
borrowers may enter into more than one mortgage loan. As a result,  a default by
or the  financial  failure  of a tenant or  borrower  could  cause more than one
property to become vacant or more than one loan to become non-performing in some
circumstances.  Vacancies  would reduce our cash receipts and could decrease the
properties' resale value until we are able to re-lease the affected properties.

         It may be difficult to re-lease our  properties.  If a tenant vacates a
property,  we may be unable  either to re-lease  the  property  for the rent due
under the prior lease or to re-lease the property without  incurring  additional
expenditures  relating to the property.  In addition, we could experience delays
in enforcing our rights against,  and collecting rents (and, in some cases, real
estate taxes and insurance  costs) due from, a defaulting  tenant.  Any delay we
experience  in  re-leasing a property or  difficulty in re-leasing at acceptable
rates could affect our ability to pay distributions.

         We cannot control the sale of some  properties.  We expect to give some
tenants the right, but not the obligation,  to purchase their properties from us
beginning  a specified  number of years after the date of the lease.  The leases
also  generally  will  provide the tenant  with a right of first  refusal on any
proposed sale  provisions.  These policies may lessen the ability of the advisor
and the Board of  Directors  to freely  control  the sale of the  property.  See
"Business -- Description of Property Leases -- Right of Tenant to Purchase."

         The  liquidation  of our assets may be  delayed.  If our shares are not
listed on a national securities exchange or over-the-counter  market by December
31,  2008,  we will  undertake to sell our assets and  distribute  the net sales
proceeds to stockholders,  and we will engage only in activities  related to our
orderly  liquidation,  unless our  stockholders  elect  otherwise.  Neither  the
advisor nor the Board of Directors may be able to control the timing of the sale
of our assets due to market conditions, and we cannot assure you that we will be
able to sell our assets so as to return  our  stockholders'  aggregate  invested
capital,  to generate a profit for the stockholders or to fully satisfy our debt
obligations. We will only return all of our stockholders' invested capital if we
sell the properties for more than their original purchase price, although return
of capital,  for federal  income tax  purposes,  is not  necessarily  limited to
stockholder  distributions following sales of properties.  If we take a purchase
money  obligation in partial  payment of the sales price of a property,  we will
realize the proceeds of the sale over a period of years.  Further,  any intended
liquidation  of our Company may be delayed beyond the time of the sale of all of
the properties  until all mortgage loans and secured  equipment leases expire or
are sold,  because we plan to enter into  mortgage  loans with terms of 10 to 20
years  and  secured  equipment  leases  with  terms of seven  years,  and  those
obligations may not expire before all of the properties are sold.

         Risks of Mortgage Lending.

                  Our mortgage loans may be impacted by unfavorable  real estate
market conditions.  If we make mortgage loans, we will be at risk of defaults on
those loans caused by many  conditions  beyond our control,  including local and
other economic conditions affecting real estate values and interest rate levels.
We do not know whether the values of the properties  securing the mortgage loans
will remain at the levels  existing on the dates of  origination of the mortgage
loans. If the values of the underlying  properties  drop, our risk will increase
and the values of our interests may decrease.

                  Our   mortgage   loans  will  be  subject  to  interest   rate
fluctuations. If we invest in fixed-rate,  long-term mortgage loans and interest
rates  rise,  the  mortgage  loans will yield a return  lower than  then-current
market rates. If interest rates decrease,  we will be adversely  affected to the
extent that mortgage loans are prepaid,  because we will not be able to make new
loans at the previously higher interest rate.

                  Delays in  liquidating  defaulted  mortgage loans could reduce
our investment  returns.  If there are defaults under our mortgage loans, we may
not be able to  repossess  and  sell  the  underlying  properties  quickly.  The
resulting  time delay could reduce the value of our  investment in the defaulted
loans.  An  action to  foreclose  on a  mortgaged  property  securing  a loan is
regulated  by state  statutes and rules and is subject to many of the delays and
expenses of other lawsuits if the defendant raises defenses or counterclaims. In
the event of default by a mortgagor, these restrictions, among other things, may
impede our ability to foreclose on or sell the  mortgaged  property or to obtain
proceeds sufficient to repay all amounts due to us on the loan.

                  Returns on our mortgage  loans may be limited by  regulations.
The mortgage loans may also be subject to regulation by federal, state and local
authorities  and  subject  to  various  laws  and  judicial  and  administrative
decisions.  We may determine not to make mortgage loans in any  jurisdiction  in
which we believe we have not complied in all material  respects with  applicable
requirements.  If we decide not to make mortgage loans in several jurisdictions,
it could reduce the amount of income we would receive.

         Risks of Secured Equipment Leasing.

                  Our  collateral  may be  inadequate to secure  leases.  In the
event that a lessee defaults on a secured equipment lease, we may not be able to
sell the subject  equipment at a price that would enable us to recover our costs
associated  with the equipment.  If we cannot recover our costs, it could affect
our results of operations.

                  Returns  on our  secured  equipment  leases  may be limited by
regulations.  The  secured  equipment  lease  program  may  also be  subject  to
regulation by federal,  state and local  authorities and subject to various laws
and judicial and administrative  decisions.  We may determine not to operate the
secured  equipment lease program in any jurisdiction in which we believe we have
not complied in all material respects with applicable requirements. If we decide
not to operate the secured equipment lease program in several jurisdictions,  it
could reduce the amount of income we would receive.

                  The  section  of this  Prospectus  captioned  " -- Tax  Risks"
discusses certain federal income tax risks associated with the secured equipment
lease program.

         Our  properties  may be subject  to  environmental  liabilities.  Under
various federal and state  environmental  laws and  regulations,  as an owner or
operator of real estate,  we may be required to investigate and clean up certain
hazardous  or toxic  substances,  asbestos-containing  materials,  or  petroleum
product releases at our properties. We may also be held liable to a governmental
entity or to third parties for property damage and for investigation and cleanup
costs  incurred  by those  parties  in  connection  with the  contamination.  In
addition,  some  environmental  laws create a lien on the  contaminated  site in
favor of the government  for damages and costs it incurs in connection  with the
contamination.  The  presence  of  contamination  or the  failure  to  remediate
contaminations at any of our properties may adversely affect our ability to sell
or lease the  properties  or to borrow using the  properties as  collateral.  At
certain properties, such as skilled nursing facilities, medical office buildings
and walk-in clinics,  some  environmental  and bio-medical  hazardous wastes and
products  will be used and  generated in the course of normal  operations of the
facility.  While the leases will provide  that the tenant is solely  responsible
for any  environmental  hazards  created during the term of the lease,  we or an
operator of a site may be liable under  common law to third  parties for damages
and injuries resulting from environmental contamination coming from the site.

         All of our properties will be acquired subject to satisfactory  Phase I
environmental  assessments,  which  generally  involve  the  inspection  of site
conditions  without  invasive  testing  such as  sampling  or  analysis of soil,
groundwater or other media or conditions; or satisfactory Phase II environmental
assessments,  which generally involve the testing of soil,  groundwater or other
media and conditions.  The Board of Directors and the advisor may determine that
we will  acquire  a  property  in  which a Phase  I or  Phase  II  environmental
assessment indicates that a problem exists and has not been resolved at the time
the property is acquired,  provided that the seller has (i) agreed in writing to
indemnify  us  and/or  (ii)   established  in  escrow  cash  funds  equal  to  a
predetermined  amount greater than the estimated costs to remediate the problem.
We  cannot  be sure,  however,  that  any  seller  will be able to pay  under an
indemnity we obtain or that the amount in escrow will be  sufficient  to pay all
remediation costs. Further, we cannot be sure that all environmental liabilities
have been  identified or that no prior owner,  operator or current  occupant has
created an environmental  condition not known to us. Moreover, we cannot be sure
(i)  future  laws,  ordinances  or  regulations  will not  impose  any  material
environmental  liability  or (ii) the  current  environmental  condition  of our
properties will not be affected by tenants and occupants of the  properties,  by
the condition of land or operations in the vicinity of the  properties  (such as
the presence of underground storage tanks), or by third parties unrelated to us.
Environmental  liabilities that we may incur could have an adverse effect on our
financial condition or results of operations.

FINANCING RISKS

         We have no  commitment  for  long-term  financing.  We intend to obtain
long-term  financing;  however,  we have not yet obtained a  commitment  for any
long-term  financing,  and we cannot be sure that we will be able to obtain  any
long-term  financing  on  satisfactory  terms.  If we do  not  obtain  long-term
financing,  we may not be able to  acquire  as many  properties  or make as many
loans and leases as we anticipated, which could limit the diversification of our
investments and our ability to achieve our investment objectives.

         Anticipated  borrowing  creates  risks.  We may borrow money to acquire
assets, to preserve our status as a REIT or for other corporate purposes. We may
mortgage  or put a lien on one or more of our  assets  in  connection  with  any
borrowing.  The Board of Directors  anticipates  that we will obtain one or more
revolving  lines of  credit  up to  $45,000,000  to  provide  financing  for the
acquisition of assets. On April 20, 2000, we entered into an initial $25,000,000
revolving  line of  credit  to be used  to  acquire  or  construct  health  care
properties.  We may also  obtain  long-term,  permanent  financing.  The line of
credit may be  increased at the  discretion  of the Board of  Directors.  We may
repay the line of credit using equity offering proceeds, including proceeds from
this offering,  proceeds from the sale of assets,  working  capital or permanent
financing.  Initially, we expect to repay any amounts borrowed under the line of
credit as we receive additional  offering proceeds.  If we do not receive enough
offering  proceeds to repay the  amounts  due under the line of credit,  we will
have to seek additional  equity or debt  financing.  We may not borrow more than
300% of our net  assets.  Borrowing  may be risky if the cash flow from our real
estate and other  investments is insufficient to meet our debt  obligations.  In
addition,  our lenders  may seek to impose  restrictions  on future  borrowings,
distributions  and  operating  policies.  If we  mortgage  or  pledge  assets as
collateral  and we cannot meet our debt  obligations,  the lender could take the
collateral,  and we would  lose both the asset and the  income we were  deriving
from it. We are not limited on the amount of assets we may use as  security  for
the repayment of indebtedness.

         We can  borrow  money to make  distributions.  We may  borrow  money as
necessary or advisable  to assure that we maintain our  qualification  as a REIT
for federal income tax purposes.  In such an event, it is possible that we could
make distributions in excess of our earnings and profits and, accordingly,  that
the  distributions  could  constitute a return of capital for federal income tax
purposes,  although such distributions would not reduce stockholders'  aggregate
invested capital.

MISCELLANEOUS RISKS

         Our health care  facilities may be unable to compete  successfully.  We
anticipate  that we will  compete with other  REITs,  real estate  partnerships,
health care providers and other investors,  including, but not limited to, banks
and insurance companies, many of which will have greater financial resources, in
the acquisition,  leasing and financing of health care  facilities.  We may also
compete with  affiliates for mortgage loans and borrowers.  Further,  non-profit
entities are  particularly  attracted to investments  in health care  facilities
because  of their  ability to  finance  acquisitions  through  the  issuance  of
tax-exempt bonds,  providing non-profit entities with a relatively lower cost of
capital as compared to  for-profit  purchasers.  In  addition,  in some  states,
health care  facilities  owned by  non-profit  entities are exempt from taxes on
real  property.  We  cannot  be  sure we  will  be  able  to  identify  suitable
investments or that we will be able to consummate  investments  on  commercially
reasonable terms.

         In addition,  the health care  industry is highly  competitive,  and we
anticipate  that any  property we acquire  will  compete  with other health care
facilities in the  vicinity.  We cannot assure you that our tenants will be able
to compete  effectively in any market that they enter. Our tenants' inability to
compete successfully would have a negative impact on our financial condition and
results of operations.  In addition, due to the highly competitive  environment,
it is possible that the markets in which we acquire  properties  will be subject
to over-building.



<PAGE>


         Inflation could adversely affect our investment returns.  Inflation may
decrease the value of some of our investments.  For example,  a substantial rise
in  inflation  over the term of an  investment  in  mortgage  loans and  secured
equipment leases may reduce the actual return on those  investments,  if they do
not otherwise provide for adjustments based upon inflation. Inflation could also
reduce the value of our  investments in properties if the inflation rate is high
enough that percentage rent and automatic  increases in base rent do not keep up
with inflation.

         We may not have  adequate  insurance.  If we,  as  landlord,  incur any
liability  which is not fully covered by  insurance,  we would be liable for the
uninsured amounts,  and returns to the stockholders could be reduced.  "Business
-- Description of Property Leases -- Insurance,  Taxes, Maintenance and Repairs"
describes the types of insurance that the leases of the properties  will require
the tenant to obtain.

         Possible  effect of  ERISA.  We  believe  that our  assets  will not be
deemed,  under the Employee  Retirement Income Security Act of 1974, as amended,
to be "plan assets" of any plan that invests in the shares, although we have not
requested an opinion of counsel to that effect.  If our assets were deemed to be
"plan  assets"  under  ERISA (i) it is not clear  that the  exemptions  from the
"prohibited   transaction"   rules  under  ERISA  would  be  available  for  our
transactions  and (ii)  the  prudence  standards  of  ERISA  would  apply to our
investments  (and might not be met).  ERISA  makes plan  fiduciaries  personally
responsible  for any losses  resulting  to the plan from any breach of fiduciary
duty  and the  Internal  Revenue  Code  imposes  nondeductible  excise  taxes on
prohibited transactions.  If such excise taxes were imposed on us, the amount of
funds available for us to make distributions to stockholders would be reduced.

         Our governing  documents may discourage  takeovers.  Some provisions of
our Articles of  Incorporation,  including the ownership  limitations,  transfer
restrictions  and ability to issue  preferential  preferred  stock, may have the
effect of preventing, delaying or discouraging takeovers of our Company by third
parties.  Some other provisions of the Articles of Incorporation which exempt us
from the  application of Maryland's  Business  Combinations  Statute and Control
Share  Acquisition  Statute,  may have the effect of  facilitating  (i) business
combinations between us and beneficial owners of 10% or more of the voting power
of our outstanding voting stock and (ii) the acquisition by any person of shares
entitled to exercise or direct the  exercise of 20% or more of our total  voting
power.  Because  we  will  not be  subject  to the  provisions  of the  Business
Combinations  Statute and the Control Share Acquisition  Statute, it may be more
difficult for our  stockholders to prevent or delay business  combinations  with
large stockholders or acquisitions of substantial blocks of voting power by such
stockholders  or other  persons,  should the ownership  restrictions  be waived,
modified or completely  removed.  Such business  combinations or acquisitions of
voting  power  could  cause us to fail to  qualify  as a REIT.  You can read the
sections  of this  Prospectus  under  the  captions  "-- Tax Risks -- We will be
subject to increased taxation if we fail to qualify as a REIT for federal income
tax  purposes,"  " -- Tax Risks -- Ownership  limits may  discourage a change in
control,"  "Summary of the  Articles of  Incorporation  and Bylaws --  General,"
"Summary of the Articles of  Incorporation  and Bylaws -- Mergers,  Combinations
and Sale of Assets,"  "Summary of the  Articles of  Incorporation  and Bylaws --
Control Share  Acquisitions"  and "Summary of the Articles of Incorporation  and
Bylaws -- Restriction of Ownership" if you want more information about ownership
limitations and transfer  restrictions  and the effect of business  combinations
and acquisitions of large amounts of our stock on our REIT status.

         Our  stockholders  are subject to  ownership  limits.  The  Articles of
Incorporation  generally restrict ownership of more than 9.8% of the outstanding
common stock or 9.8% of any series of outstanding preferred stock by one person.
If the ownership,  transfer,  acquisition  or change in our corporate  structure
would  jeopardize  our REIT status,  that  ownership,  transfer,  acquisition or
change in our corporate structure would be void as to the intended transferee or
owner and the intended  transferee or owner would not have or acquire any rights
to the common stock.

         Majority   stockholder   vote  may   discourage   changes  of  control.
Stockholders  may take  some  actions,  including  approving  amendments  to the
Articles  of  Incorporation  and  Bylaws,  by a vote of a majority of the shares
outstanding  and entitled to vote. If approved by the holders of the appropriate
number of shares, all actions taken would be binding on all of our stockholders.
Some of these  provisions  may  discourage or make it more difficult for another
party to acquire control of us or to effect a change in our operations.

         Investors in our Company may experience dilution.  Stockholders have no
preemptive  rights. If we (i) commence a subsequent public offering of shares or
securities  convertible into shares or (ii) otherwise issue  additional  shares,
investors  purchasing  shares in this offering who do not  participate in future
stock  issuances  will  experience  dilution in the  percentage  of their equity
investment in our Company. Although the Board of Directors


<PAGE>


has not yet  determined  whether  it will  engage in future  offerings  or other
issuances  of  shares,  it  may  do so if it is  determined  to be in  our  best
interests.  See  "Summary  of  the  Articles  of  Incorporation  and  Bylaws  --
Description of Capital Stock" and "The Offering -- Plan of Distribution."

         The  Board of  Directors  can take  many  actions  without  stockholder
approval.   The  Board  of  Directors  has  overall  authority  to  conduct  our
operations.  This authority includes significant  flexibility.  For example, the
Board of Directors can (i) list our stock on a national  securities  exchange or
over-the-counter market without obtaining stockholder approval; (ii) prevent the
ownership, transfer and/or accumulation of shares in order to protect our status
as a REIT or for any  other  reason  deemed to be in the best  interests  of the
stockholders;  (iii)  issue  additional  shares  without  obtaining  stockholder
approval,  which  could  dilute  your  ownership;   (iv)  change  the  advisor's
compensation,  and employ and compensate affiliates;  (v) direct our investments
toward  investments  that will not appreciate  over time,  such as building only
properties,  with the land owned by a third party,  and mortgage loans; and (vi)
establish and change minimum creditworthiness standards with respect to tenants.
Any of these actions could reduce the value of our assets without giving you, as
a stockholder, the right to vote.

         We will rely on the  advisor  and  Board of  Directors  to  manage  the
Company.  If you  invest in the  Company,  you will be relying  entirely  on the
management  ability  of the  advisor  and  on the  oversight  of  our  Board  of
Directors. You will have no right or power to take part in the management of our
Company, except through the exercise of your voting rights. Thus, you should not
purchase any of the shares offered by this Prospectus  unless you are willing to
entrust all aspects of our management to the advisor and the Board of Directors.

         Our officers and  directors  have  limited  liability.  The Articles of
Incorporation  and Bylaws  provide that an officer or  director's  liability for
monetary  damages to us,  our  stockholders  or third  parties  may be  limited.
Generally,  we are obligated under the Articles of Incorporation  and the Bylaws
to indemnify our officers and directors against certain liabilities  incurred in
connection with their services. We have executed indemnification agreements with
each officer and  director  and agreed to indemnify  the officer or director for
any such liabilities  that he or she incurs.  These  indemnification  agreements
could limit our ability and the ability of our  stockholders to effectively take
action against our directors and officers  arising from their service to us. You
can read the  section  of this  Prospectus  under the  caption  "Summary  of the
Articles  of   Incorporation   and  Bylaws  --   Limitation   of  Liability  and
Indemnification"  for more information about the indemnification of our officers
and directors.

TAX RISKS

         We will be subject  to  increased  taxation  if we fail to qualify as a
REIT for federal income tax purposes. Our management believes that we operate in
a manner  that  enables us to meet the  requirements  for  qualification  and to
remain qualified as a REIT for federal income tax purposes.  A REIT generally is
not  taxed at the  federal  corporate  level on  income  it  distributes  to its
stockholders,  as long as it  distributes  annually  at least 95% of its taxable
income to its stockholders (90% in 2001 and thereafter).  We have not requested,
and do not plan to request,  a ruling from the Internal  Revenue Service that we
qualify as a REIT. We have,  however,  received an opinion from our tax counsel,
Shaw Pittman,  that we meet the requirements for qualification as a REIT for the
taxable  year ended  December 31, 1999 and that we are in a position to continue
such qualification.

         You should be aware that  opinions  of counsel  are not  binding on the
Internal Revenue Service or on any court. Furthermore, the conclusions stated in
the opinion are conditioned on, and our continued  qualification  as a REIT will
depend on, our management meeting various  requirements,  which are discussed in
more detail under the heading "Federal Income Tax  Considerations -- Taxation of
the Company -- Requirements for Qualification as a REIT."

         If we fail to qualify as a REIT, we would be subject to federal  income
tax at regular corporate rates. In addition to these taxes, we may be subject to
the federal  alternative  minimum  tax.  Unless we are  entitled to relief under
specific statutory provisions, we could not elect to be taxed as a REIT for four
taxable years following the year during which we were  disqualified.  Therefore,
if we lose our REIT status,  the funds  available for  distribution to you, as a
stockholder, would be reduced substantially for each of the years involved.

         Our leases may be  recharacterized  as financings which would eliminate
depreciation  deductions  on  health  care  properties.  Our tax  counsel,  Shaw
Pittman, is of the opinion,  based upon certain assumptions,  that the leases of
health care and seniors'  housing  facilities  where we would own the underlying
land would  constitute  leases for federal  income tax purposes.  However,  with
respect to the health care and seniors'  housing  facilities  where we would not
own the underlying  land, Shaw Pittman is unable to render this opinion.  If the
lease of a health care and seniors' housing facility does not constitute a lease
for federal income tax purposes, it will be treated as a financing  arrangement.
In the  opinion  of Shaw  Pittman,  the  income  derived  from such a  financing
arrangement  would  satisfy  the 75% and the 95%  gross  income  tests  for REIT
qualification because it would be considered to be interest on a loan secured by
real property.  Nevertheless,  the recharacterization of a lease in this fashion
may have adverse tax  consequences  for us, in  particular  that we would not be
entitled  to claim  depreciation  deductions  with  respect to the  health  care
facility  (although  we would be entitled to treat part of the payments we would
receive under the arrangement as the repayment of principal).  In such event, in
some taxable  years our taxable  income,  and the  corresponding  obligation  to
distribute 95% of such income (90% in 2001 and thereafter),  would be increased.
Any increase in our distribution requirements may limit our ability to invest in
additional  health care and seniors'  housing  facilities and to make additional
mortgage loans.

         Excessive  non-real estate asset values may jeopardize our REIT status.
In order to  qualify  as a REIT,  at least 75% of the value of our  assets  must
consist of investments in real estate, investments in other REITs, cash and cash
equivalents,  and government securities.  Our secured equipment leases would not
be considered real estate assets for federal income tax purposes. Therefore, the
value of the secured equipment leases,  together with any other property that is
not  considered  a real  estate  asset for  federal  income tax  purposes,  must
represent in the aggregate less than 25% of our total assets.

         In addition,  we may not own securities  in, or make secured  equipment
loans to, any one company  (other than a REIT) which have, in the  aggregate,  a
value in excess of 5% of our total assets. For federal income tax purposes,  the
secured  equipment  leases would be considered  loans.  The value of the secured
equipment  leases  entered  into  with any  particular  tenant  under a lease or
entered into with any  particular  borrower  under a loan must not  represent in
excess of 5% of our total assets.

         The 25%  and 5%  tests  are  determined  at the  end of  each  calendar
quarter.  If we fail to meet either test at the end of any calendar quarter,  we
will cease to qualify as a REIT.

         We may have to borrow  funds or sell  assets  to meet our  distribution
requirements.  Subject  to some  adjustments  that are  unique to REITs,  a REIT
generally  must   distribute  95%  of  its  taxable  income  (90%  in  2001  and
thereafter).  For the purpose of determining  taxable income, we may be required
to accrue interest,  rent and other items treated as earned for tax purposes but
that we have not yet received.  In addition, we may be required not to accrue as
expenses for tax purposes  some items which  actually  have been paid or some of
our deductions might be disallowed by the Internal Revenue Service. As a result,
we could have taxable  income in excess of cash available for  distribution.  If
this  occurs,  we may have to borrow  funds or  liquidate  some of our assets in
order to meet the distribution requirement applicable to a REIT.

         Ownership limits may discourage a change in control. For the purpose of
protecting our REIT status,  our Articles of  Incorporation  generally limit the
ownership by any single stockholder of any class of our capital stock, including
common stock, to 9.8% of the outstanding shares of that class. The Articles also
prohibit  anyone from buying  shares if the purchase  would result in our losing
our REIT status. For example, we would lose our REIT status if we had fewer than
100 different  stockholders or if five or fewer  stockholders,  applying certain
broad  attribution  rules of the Internal Revenue Code, owned 50% or more of our
common stock. These  restrictions may discourage a change in control,  deter any
attractive  tender offers for our common stock or limit the  opportunity for you
or other  stockholders to receive a premium for your common stock in the event a
stockholder is making  purchases of shares of common stock in order to acquire a
block of shares.

         We may be  subject  to other tax  liabilities.  Even if we qualify as a
REIT, we may be subject to some federal, state and local taxes on our income and
property that could reduce operating cash flow.

         Changes in tax laws may  prevent us from  qualifying  as a REIT.  As we
have  previously  described,  we are  treated as a REIT for  federal  income tax
purposes. However, this treatment is based on the tax laws that are currently in
effect.  We are unable to predict any future  changes in the tax laws that would
adversely affect our status as a REIT. If there is a change in the tax laws that
prevents us from  qualifying as a REIT or that requires  REITs  generally to pay
corporate  level  income  taxes,  we may not be able to make the  same  level of
distributions to our stockholders.




<PAGE>


                   SUITABILITY STANDARDS AND HOW TO SUBSCRIBE

SUITABILITY STANDARDS

         The  shares  of common  stock  offered  through  this  Prospectus  (the
"Shares")  are suitable only as a long-term  investment  for persons of adequate
financial  means who have no need for liquidity in this  investment.  Initially,
there is not expected to be any public  market for the Shares,  which means that
it may be  difficult  to  sell  Shares.  See the  "Summary  of the  Articles  of
Incorporation  and Bylaws --  Restriction of Ownership" for a description of the
transfer  requirements.  As a result,  the Company has  established  suitability
standards which require  investors to have either (i) a net worth (not including
home,  furnishings,  and personal automobiles) of at least $45,000 and an annual
gross  income of at least  $45,000,  or (ii) a net worth  (not  including  home,
furnishings,  and personal  automobiles)  of at least  $150,000.  The  Company's
suitability  standards also require that a potential investor (i) can reasonably
benefit  from an  investment  in the Company  based on such  investor's  overall
investment  objectives  and  portfolio  structuring,  (ii) is  able to bear  the
economic risk of the investment based on the prospective  stockholder's  overall
financial situation, and (iii) has apparent understanding of (a) the fundamental
risks of the  investment,  (b) the risk that such  investor  may lose the entire
investment,  (c) the lack of liquidity  of the Shares,  (d) the  background  and
qualifications of the advisor, and (e) the tax consequences of the investment.

         Iowa,  Maine,  Ohio,  and  Pennsylvania  have  established  suitability
standards  different from those  established by the Company,  and Shares will be
sold  only to  investors  in  those  states  who meet  the  special  suitability
standards set forth below.

         IOWA  --  The  investor  has  (i)  a net  worth  (not  including  home,
furnishings,  and  personal  automobiles)  of at least ten times the  investor's
investment in the Company;  and (ii) either (a) a net worth (not including home,
furnishings,  and personal  automobiles) of at least $50,000 and an annual gross
income of at least $50,000, or (b) a net worth (not including home, furnishings,
and personal automobiles) of at least $200,000.

         Maine -- The investor has either (i) a net worth (not  including  home,
furnishings,  and personal  automobiles) of at least $50,000 and an annual gross
income  of  at  least  $50,000,  or  (ii)  a  net  worth  (not  including  home,
furnishings, and personal automobiles) of at least $200,000.

         Ohio  and  Pennsylvania  --  The  investor  has  (i) a net  worth  (not
including home, furnishings, and personal automobiles) of at least ten times the
investor's  investment  in the  Company;  and (ii)  either  (a) a net worth (not
including home,  furnishings,  and personal automobiles) of at least $45,000 and
an annual gross income of at least  $45,000,  or (b) a net worth (not  including
home, furnishings, and personal automobiles) of at least $150,000.

         The  foregoing  suitability  standards  must be met by the investor who
purchases the Shares.  If the  investment is being made for a fiduciary  account
(such as an IRA, Keogh Plan, or corporate pension or  profit-sharing  plan), the
beneficiary,  the  fiduciary  account,  or any  donor  or  grantor  that  is the
fiduciary of the account who  directly or  indirectly  supplies  the  investment
funds must meet such suitability standards.

         Investors  should read carefully the  requirements  in connection  with
resales  of  Shares  as  set  forth  in the  Articles  of  Incorporation  and as
summarized  under  "Summary  of the  Articles  of  Incorporation  and  Bylaws --
Restriction of Ownership."

         In  purchasing  Shares,  custodians  or trustees  of  employee  pension
benefit  plans or IRAs may be subject  to the  fiduciary  duties  imposed by the
Employee  Retirement  Income Security Act of 1974 ("ERISA") or other  applicable
laws and to the  prohibited  transaction  rules  prescribed by ERISA and related
provisions of the Internal  Revenue Code of 1986,  as amended (the "Code").  See
"The Offering -- ERISA Considerations." In addition, prior to purchasing Shares,
the trustee or  custodian of an employee  pension  benefit plan or an IRA should
determine  that such an  investment  would be  permissible  under the  governing
instruments  of  such  plan or  account  and  applicable  law.  For  information
regarding   "unrelated   business  taxable  income,"  see  "Federal  Income  Tax
Considerations -- Taxation of Stockholders -- Tax-Exempt Stockholders."

         In order to ensure  adherence to the  suitability  standards  described
above,  requisite  suitability  standards  must  be  met,  as set  forth  in the
Subscription  Agreement in the form attached  hereto as Appendix D. In addition,
soliciting dealers,  broker-dealers that are members of the National Association
of  Securities  Dealers,  Inc.  or  other  entities  exempt  from  broker-dealer
registration  (collectively,  the "Soliciting Dealers"),  who are engaged by CNL
Securities Corp. (the "Managing Dealer") to sell Shares, have the responsibility
to make every  reasonable  effort to determine  that the purchase of Shares is a
suitable  and   appropriate   investment   for  an  investor.   In  making  this
determination, the Soliciting Dealers will rely on relevant information provided
by the investor,  including  information  as to the investor's  age,  investment
objectives, investment experience, income, net worth, financial situation, other
investments,   and  any  other  pertinent  information.  See  "The  Offering  --
Subscription Procedures." Executed Subscription Agreements will be maintained in
the Company's records for six years.

HOW TO SUBSCRIBE

         An investor who meets the  suitability  standards  described  above may
subscribe for Shares by completing and executing the Subscription  Agreement and
delivering  it to a  Soliciting  Dealer,  together  with a check  for  the  full
purchase price of the Shares  subscribed for, payable to "SouthTrust Bank, N.A.,
Escrow Agent." See "The Offering -- Subscription Procedures." Certain Soliciting
Dealers who have "net capital," as defined in the applicable  federal securities
regulations,  of $250,000 or more may  instruct  their  customers  to make their
checks for Shares subscribed for payable directly to the Soliciting Dealer. Care
should  be taken to  ensure  that  the  Subscription  Agreement  is  filled  out
correctly and completely. Partnerships, individual fiduciaries signing on behalf
of trusts,  estates,  and in other capacities,  and persons signing on behalf of
corporations  and  corporate  trustees  may be  required  to  obtain  additional
documents  from  Soliciting  Dealers.  Any  subscription  may be rejected by the
Company in whole or in part,  regardless  of whether  the  subscriber  meets the
minimum suitability standards.

         Certain   Soliciting   Dealers  may  permit   investors  who  meet  the
suitability  standards  described  above to subscribe  for Shares by  telephonic
order to the Soliciting  Dealer.  This procedure may not be available in certain
states.  See  "The  Offering  -- Plan of  Distribution"  and  "The  Offering  --
Subscription Procedures."

         A minimum  investment of 250 Shares ($2,500) is required.  IRAs,  Keogh
plans,  and pension plans must make a minimum  investment of at least 100 Shares
($1,000). For Minnesota investors,  IRAs and qualified plans must make a minimum
investment of 200 Shares  ($2,000) and, for Iowa  investors,  IRAs and qualified
plans  must make a minimum  investment  of 250  Shares  ($2,500).  Following  an
initial subscription for at least the required minimum investment,  any investor
may make additional  purchases in increments of one Share.  See "The Offering --
General," "The Offering -- Subscription Procedures" and "Summary of Reinvestment
Plan."


<PAGE>


                            ESTIMATED USE OF PROCEEDS

         The table set forth below summarizes  certain  information  relating to
the  anticipated  use  of  offering  proceeds  by  the  Company,  assuming  that
15,000,000  Shares are sold.  The Company  estimates  that 84% of gross offering
proceeds computed at $10 per share sold ("Gross Proceeds") will be available for
the purchase of properties (the  "Properties")  and the making of mortgage loans
("Mortgage Loans"),  and approximately 9% of Gross Proceeds will be paid in fees
and expenses to affiliates of the Company  ("Affiliates") for their services and
as reimbursement  for offering  expenses  ("Offering  Expenses") and acquisition
expenses ("Acquisition Expenses") incurred on behalf of the Company; the balance
will be used to pay other  expenses of the offering.  While the estimated use of
proceeds set forth in the table below is believed to be  reasonable,  this table
should  be  viewed  only as an  estimate  of the  use of  proceeds  that  may be
achieved.

<TABLE>
<CAPTION>
<S> <C>
                                                                                   Maximum Offering (1)
                                                                                ---------------------------

                                                                                   Amount         Percent
                                                                                -------------     ---------

GROSS PROCEEDS TO THE COMPANY (2).....................................           $150,000,000        100.0%
Less:
    Selling Commissions to CNL
       Securities Corp.  (2)..........................................             11,250,000          7.5%
    Marketing Support and Due Diligence
       Expense Reimbursement Fee to CNL
       Securities Corp.  (2)..........................................                750,000          0.5%
    Offering Expenses    (3)..........................................              4,500,000          3.0%
                                                                                -------------     ---------
NET PROCEEDS TO THE COMPANY ..........................................            133,500,000         89.0%
Less:
    Acquisition Fees to the Advisor  (4)..............................              6,750,000          4.5%
    Acquisition Expenses  (5).........................................                750,000          0.5%
    Initial Working Capital Reserve...................................                     (6)
                                                                                -------------     ---------
CASH PAYMENT FOR PURCHASE OF PROPERTIES
    AND THE MAKING OF MORTGAGE LOANS BY
    THE COMPANY  (7)..................................................           $126,000,000         84.0%
                                                                                -------------     ---------
</TABLE>

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

FOOTNOTES:

(1)    Excludes  500,000  Shares that may be sold  pursuant to the  Reinvestment
       Plan.
(2)    Gross  Proceeds of the offering are  calculated as if all Shares are sold
       at $10.00 per Share and do not take into account any reduction in selling
       commissions  ("Selling  Commissions").  See  "The  Offering  --  Plan  of
       Distribution" for a description of the circumstances  under which Selling
       Commissions may be reduced,  including commission discounts available for
       purchases by  registered  representatives  or  principals of the Managing
       Dealer or Soliciting Dealers,  certain directors and officers and certain
       investment  advisers.  Selling  Commissions are calculated  assuming that
       reduced  commissions  are not paid in connection with the purchase of any
       Shares. The Shares are being offered to the public through CNL Securities
       Corp.,  which will receive  Selling  Commissions  of 7.5% on all sales of
       Shares  and  will act as  Managing  Dealer.  The  Managing  Dealer  is an
       Affiliate  of  the  Advisor.  Other  broker-dealers  may  be  engaged  as
       Soliciting Dealers to sell Shares and be reallowed Selling Commissions of
       up to 7%, with respect to Shares which they sell.  In addition,  all or a
       portion of the marketing support and due diligence expense  reimbursement
       fee may be reallowed to certain  Soliciting Dealers for expenses incurred
       by them in selling  the  Shares,  including  reimbursement  for bona fide
       expenses incurred in connection with due diligence activities, with prior
       written  approval  from,  and in the sole  discretion  of,  the  Managing
       Dealer.  See "The Offering -- Plan of  Distribution"  for a more complete
       description of this fee.
(3)    Offering Expenses include legal,  accounting,  printing,  escrow, filing,
       registration,  qualification,  and other  expenses of the offering of the
       Shares, but exclude Selling Commissions and the marketing support and due
       diligence  expense  reimbursement  fee. The Advisor will pay all Offering
       Expenses which exceed 3% of Gross Proceeds. The Offering Expenses paid by
       the  Company  together  with  the  7.5%  Selling  Commissions,  the  0.5%
       marketing  support and due diligence expense  reimbursement  fee, and the
       Soliciting  Dealer  Servicing Fee incurred by the Company will not exceed
       13% of the proceeds raised in connection with this offering.
(4)    Acquisition  fees  ("Acquisition  Fees") include all fees and commissions
       paid by the  Company  to any  person  or entity  in  connection  with the
       selection  or  acquisition  of any Property or the making of any Mortgage
       Loan,  including to Affiliates or nonaffiliates.  Acquisition Fees do not
       include Acquisition Expenses.
(5)    Represents  Acquisition  Expenses  that  are  neither  reimbursed  to the
       Company nor  included in the  purchase  price of the  Properties,  and on
       which  rent is not  received,  but  does  not  include  certain  expenses
       associated with Property acquisitions that are part of the purchase price
       of the Properties,  that are included in the basis of the Properties, and
       on which  rent is  received.  Acquisition  Expenses  include  any and all
       expenses  incurred by the Company,  the Advisor,  or any Affiliate of the
       Advisor in connection with the selection or acquisition of any


<PAGE>


       Property or the making of any Mortgage  Loan,  whether or not acquired or
       made, including,  without limitation, legal fees and expenses, travel and
       communication  expenses,   costs  of  appraisals,   nonrefundable  option
       payments on property not acquired,  accounting fees and expenses,  taxes,
       and title insurance,  but exclude Acquisition Fees. The expenses that are
       attributable  to the seller of the  Properties  and part of the  purchase
       price of the  Properties  are  anticipated  to range between 1% and 2% of
       Gross Proceeds.
(6)    Because  leases  generally  will be on a  "triple-net"  basis,  it is not
       anticipated that a permanent  reserve for maintenance and repairs will be
       established.  However,  to the extent that the  Company has  insufficient
       funds  for such  purposes,  the  Advisor  may,  but is not  required  to,
       contribute  to the  Company  an  aggregate  amount of up to 1% of the net
       offering proceeds ("Net Offering Proceeds")  available to the Company for
       maintenance  and  repairs.  The Advisor also may, but is not required to,
       establish  reserves  from offering  proceeds,  operating  funds,  and the
       available proceeds of any sales of Company assets ("Sale").
(7)    Offering  proceeds  designated for investment in Properties or the making
       of Mortgage  Loans  temporarily  may be invested  in  short-term,  highly
       liquid investments with appropriate safety of principal. The Company may,
       at its  discretion,  use up to $100,000 per calendar  quarter of offering
       proceeds for redemptions of Shares. See "Redemption of Shares."


                             MANAGEMENT COMPENSATION

         The  table  below   summarizes  the  types,   recipients,   methods  of
computation, and estimated amounts of all compensation, fees, reimbursements and
distributions  to be paid  directly or  indirectly by the Company to the Advisor
and its Affiliates,  exclusive of any  distributions to which the Advisor or its
Affiliates  may be entitled by reason of their  purchase and ownership of Shares
in  connection  with this  offering.  The table  excludes  estimated  amounts of
compensation  relating to any Shares  issued  under the  Company's  Reinvestment
Plan. See "The Advisor and the Advisory  Agreement." For information  concerning
compensation  and fees paid to the Advisor and its Affiliates  since the date of
inception of the Company, see "Certain  Relationships and Related Transactions."
For information concerning compensation to the Directors, see "Management."

         A  maximum  of  15,000,000  Shares   ($150,000,000)  may  be  sold.  An
additional 500,000 Shares ($5,000,000) may be sold to stockholders who receive a
copy of this Prospectus and who purchase Shares through the  Reinvestment  Plan.
Prior to the  conclusion of this  offering,  if any of the 500,000 Shares remain
after meeting  anticipated  obligations under the Reinvestment Plan, the Company
may decide to sell a portion of these Shares in this offering.

         The following arrangements for compensation and fees to the Advisor and
its Affiliates were not determined by arm's-length negotiations.  See "Conflicts
of Interest."  There is no item of  compensation  and no fee that can be paid to
the Advisor or its Affiliates under more than one category.





<PAGE>

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

----------------------------  -------------------------------------------------------------------  -----------------------------
          Type of                                   Method of Computation                                   Estimated
       Compensation                                                                                       Maximum Amount
       and Recipient

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

                                                        Offering Stage

----------------------------  -------------------------------------------------------------------  -----------------------------
Selling Commissions to        Selling Commissions of 7.5% per Share on all Shares sold, subject    $11,250,000 if 15,000,000
Managing Dealer and           to reduction under certain circumstances as described in "The        Shares are sold.
Soliciting Dealers            Offering -- Plan of Distribution."  Soliciting Dealers may be
                              reallowed Selling Commissions of up to 7% with respect to Shares
                              they sell.

----------------------------  -------------------------------------------------------------------  -----------------------------
Marketing support and due     Expense allowance of 0.5% of Gross Proceeds to the Managing          $750,000 if 15,000,000
diligence expense             Dealer, all or a portion of which may be reallowed to Soliciting     Shares are sold.
reimbursement fee to          Dealers with prior written approval from, and in the sole
Managing Dealer and           discretion of, the Managing Dealer.  The Managing Dealer will pay
Soliciting Dealers            all sums attributable to bona fide due diligence expenses from
                              this fee, in the Managing Dealer's sole discretion.

----------------------------  -------------------------------------------------------------------  -----------------------------
Reimbursement to the          Actual expenses incurred, except that the Advisor will pay all       Amount is not determinable
Advisor and its               such expenses in excess of 3% of Gross Proceeds.  The Offering       at this time, but will not
Affiliates for Offering       Expenses paid by the Company, together with the 7.5% Selling         exceed 3% of Gross
Expenses                      Commissions and 0.5% marketing support and due diligence expense     Proceeds: $4,500,000 if
                              reimbursement fee, and the Soliciting Dealer Servicing Fee           15,000,000 Shares are sold.
                              incurred by the Company will not exceed 13% of the proceeds
                              raised in connection with this offering.

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

                                                        Acquisition Stage

----------------------------  -------------------------------------------------------------------  -----------------------------
Acquisition Fee to the        4.5% of Gross Proceeds, loan proceeds from permanent financing       $6,750,000 if 15,000,000
Advisor                       ("Permanent Financing") and amounts outstanding on the line of       Shares are sold plus
                              credit,  if  any,  at the  time of  listing  the Company's Common    $2,025,000 if Permanent
                              Stock  on a national securities exchange or over-the-counter         Financing equals $45,000,000.
                              market ("Listing"), but excluding loan proceeds used to finance
                              secured equipment  leases (collectively, "Total Proceeds") payable
                              to the Advisor as Acquisition Fees.

----------------------------  -------------------------------------------------------------------  -----------------------------
Other  Acquisition  Fees  to  Any fees  paid to Affiliates of the Advisor in connection with       Amount is not determinable
Affiliates  of the  Advisor   the financing, development, construction or renovation of a          at this time.
                              Property.  Such fees are in addition to 4.5% of Total Proceeds
                              payable to the Advisor as Acquisition  Fees, and payment of such
                              fees will be subject to approval by the Board of Directors,
                              including a majority of the directors who are independent of the
                              Advisor (the "Independent Directors"), not otherwise interested
                              in the transaction.

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


<PAGE>



----------------------------  -------------------------------------------------------------------  -----------------------------
          Type of                                   Method of Computation                                   Estimated
       Compensation                                                                                       Maximum Amount
       and Recipient

----------------------------  -------------------------------------------------------------------  -----------------------------
Reimbursement of              Reimbursement to the Advisor and its Affiliates for expenses         Acquisition Expenses, which
Acquisition Expenses to       actually incurred.                                                   are based on a number of
the Advisor and its                                                                                factors, including the
Affiliates                    The total of all Acquisition Fees and any Acquisition Expenses       purchase price of the
                              payable to the Advisor and its Affiliates shall be reasonable and    Properties, are not
                              shall not exceed an amount equal to 6% of the Real Estate Asset      determinable at this time.
                              Value of a Property, or in the case of a Mortgage Loan, 6% of the
                              funds advanced, unless a majority of the Board of Directors,
                              including a majority of the Independent Directors not otherwise
                              interested in the transaction, approves fees in excess of this
                              limit subject to a determination that the transaction is
                              commercially competitive, fair and reasonable to the Company.
                              Acquisition Fees shall be reduced to the extent that, and if
                              necessary to limit, the total compensation paid to all persons
                              involved in the acquisition of any Property to the amount
                              customarily charged in arm's-length transactions by other persons
                              or entities rendering similar services as an ongoing public
                              activity in the same geographical location and for comparable
                              types of Properties, and to the extent that other acquisition
                              fees, finder's fees, real estate commissions, or other similar
                              fees or commissions are paid by any person in connection with the
                              transaction.  "Real Estate Asset Value" means the amount actually
                              paid or allocated to the purchase, development, construction or
                              improvement of a Property, exclusive of Acquisition Fees and
                              Acquisition Expenses.

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

                                                        Operational Stage

----------------------------  -------------------------------------------------------------------  -----------------------------
Asset Management Fee to       A monthly Asset Management Fee in an amount equal to one-twelfth     Amount is not determinable
the Advisor                   of 0.60% of the Company's Real Estate Asset Value and the            at this time.  The amount of
                              outstanding  principal  amount  of any  Mortgage Loans, as of the    the Asset Management Fee
                              end of the preceding  month.  Specifically, Real Estate Asset        will depend upon, among
                              Value equals the  amount  invested in the  Properties wholly         other things, the cost of the
                              owned by the Company, determined on the basis of cost, plus,         Properties and the amount
                              in the case of the Properties owned by any joint venture or          invested in Mortgage Loans.
                              partnership in which the Company is a co-venturer or partner
                              ("Joint Venture"),the portion of the cost of such  Properties
                              paid bythe Company,  exclusive of Acquisition Fees and
                              Acquisition Expenses.  The Asset Management Fee,
                              which will not exceed fees which are competitive
                              for  similar  services  in the  same  geographic
                              area,  may or may not be  taken,  in whole or in
                              part as to any year,  in the sole  discretion of
                              the  Advisor.  All or any  portion  of the Asset
                              Management  Fee not taken as to any fiscal  year
                              shall be deferred  without  interest  and may be
                              taken in such other  fiscal  year as the Advisor
                              shall determine.

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


<PAGE>



----------------------------  ------------------------------------------------------------------- --- -----------------------------
          Type of                                   Method of Computation                                      Estimated
       Compensation                                                                                          Maximum Amount
       and Recipient
----------------------------  -------------------------------------------------------------------  -----------------------------
Reimbursement to the          Operating Expenses (which, in general, are those expenses            Amount is not determinable
Advisor and Affiliates for    relating to administration of the Company on an ongoing basis)       at this time.
operating expenses            will be reimbursed by the Company.  To the extent that Operating
                              Expenses payable or reimbursable by the Company,
                              in any four  consecutive  fiscal  quarters  (the
                              "Expense  Year"),  exceed  the  greater of 2% of
                              Average  Invested  Assets  or 25% of Net  Income
                              (the  "2%/25%  Guidelines"),  the Advisor  shall
                              reimburse  the Company  within 60 days after the
                              end of the Expense  Year the amount by which the
                              total Operating Expenses paid or incurred by the
                              Company exceed the 2%/25%  Guidelines.  "Average
                              Invested Assets" means, for a specified  period,
                              the average of the  aggregate  book value of the
                              assets  of the  Company  invested,  directly  or
                              indirectly,  in  equity  interests  in and loans
                              secured  by  real  estate  before  reserves  for
                              depreciation  or  bad  debts  or  other  similar
                              non-cash   reserves,   computed  by  taking  the
                              average of such  values at the end of each month
                              during such period.  "Net Income"  means for any
                              period,  the total  revenues  applicable to such
                              period,  less the total  expenses  applicable to
                              such period excluding  additions to reserves for
                              depreciation,   bad  debts,   or  other  similar
                              non-cash reserves; provided, however, Net Income
                              for  purposes  of  calculating  total  allowable
                              Operating  Expenses  shall exclude the gain from
                              the sale of the Company's assets.

----------------------------  -------------------------------------------------------------------  -----------------------------
Soliciting  Dealer            An annual fee of 0.20% of the aggregate  investment of               Amount is not determinable at
Servicing Fee to              stockholders who purchase Shares in this offering, generally         this time.  Until such time
Managing Dealer               payable to the Managing Dealer, on December 31 of each year,         as assets are sold,
                              commencing on December 31 of the year following the year in which    the estimated amounts
                              the offering terminates.  The Managing Dealer, in its sole           payable to the Managing
                              discretion, in turn may reallow all or a portion of such fee to      Dealer for each of the
                              Soliciting Dealers whose clients hold Shares from this offering      years following the year of
                              on such date.  In general, the aggregate investment of               termination of the offering
                              stockholders who purchase Shares in this offering is the amount      are expected to be $300,000
                              of cash paid by such stockholders to the Company for their           if 15,000,000 Shares are
                              Shares, reduced by certain prior Distributions to such               sold.  The estimated
                              stockholders from the Sale of assets.  The Soliciting Dealer         maximum total amount
                              Servicing Fee will terminate as of the beginning of any year in      payable to the Managing
                              which the Company is liquidated or in which Listing occurs,          Dealer through December 31,
                              provided, however, that any previously accrued but unpaid portion    2008 is $1,800,000 if
                              of the Soliciting Dealer Servicing Fee may be paid in such year      15,000,000 Shares are sold.
                              or any subsequent year.

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


<PAGE>



----------------------------  -------------------------------------------------------------------  -----------------------------
          Type of                                   Method of Computation                                   Estimated
       Compensation                                                                                       Maximum Amount
       and Recipient
----------------------------  -------------------------------------------------------------------  -----------------------------
Deferred,  subordinated       A deferred,  subordinated  real estate  disposition fee, payable     Amount is not determinable
real estate disposition       upon Sale of one or more Properties,  in an amount equal to the      at this time.  The amount of
fee payable to the            lesser of (i) one-half of a Competitive  Real Estate                 this fee, if it becomes
Advisor from a Sale or        Commission, or (ii) 3% of the sales price of such Property or        payable, will depend upon
Sales of a Property not       Properties. Payment  of such fee shall be made the price at
in liquidation of the         which Properties only if the  Advisor  provides a substantial
Company                       amount of services are sold.in connection with the Sale of a
                              Property or Properties and shall be subordinated
                              to receipt by the  stockholders of Distributions
                              equal  to  the  sum  of  (i)   their   aggregate
                              Stockholders'  8% Return (as defined  below) and
                              (ii) their  aggregate  investment in the Company
                              ("Invested  Capital").   In  general,   Invested
                              Capital  is  the  amount  of  cash  paid  by the
                              stockholders  to the Company  for their  Shares,
                              reduced by certain  prior  Distributions  to the
                              stockholders from the Sale of assets. If, at the
                              time of a Sale,  payment of the  disposition fee
                              is deferred because the subordination conditions
                              have not been  satisfied,  then the  disposition
                              fee  shall  be paid at  such  later  time as the
                              subordination  conditions  are  satisfied.  Upon
                              Listing, if the Advisor has accrued but not been
                              paid such real estate  disposition fee, then for
                              purposes    of    determining     whether    the
                              subordination  conditions  have been  satisfied,
                              stockholders  will be deemed to have  received a
                              Distribution  in the amount equal to the product
                              of the total  number  of Shares of Common  Stock
                              outstanding and the average closing price of the
                              Shares over a period,  beginning  180 days after
                              Listing,  of 30 days during which the Shares are
                              traded.  "Stockholders'  8%  Return," as of each
                              date,  means an aggregate  amount equal to an 8%
                              cumulative,   noncompounded,  annual  return  on
                              Invested Capital.

----------------------------  -------------------------------------------------------------------  -----------------------------
Subordinated incentive fee    At such time, if any, as Listing occurs, the Advisor shall  be       Amount is not determinable at
payable to the                paid  the subordinated incentive fee ("Subordinated Incentive Fee")  this time.
Advisor at such time, if      in an amount equal to 10% of the amount by which (i) the market
any, as Listing occurs        value of the Company (as defined below) plus the total
                              Distributions  made  to  stockholders  from  the
                              Company's  inception  until the date of  Listing
                              exceeds  (ii)  the sum of (A)  100% of  Invested
                              Capital and (B) the total Distributions required
                              to be made to the  stockholders  in order to pay
                              the   Stockholders'  8%  Return  from  inception
                              through the date the market value is determined.
                              For  purposes of  calculating  the  Subordinated
                              Incentive  Fee,  the market value of the Company
                              shall be the average closing price or average of
                              bid and asked price,  as the case may be, over a
                              period of 30 days  during  which the  Shares are
                              traded with such period beginning 180 days after
                              Listing. The Subordinated  Incentive Fee will be
                              reduced  by the  amount of any prior  payment to
                              the Advisor of a deferred, subordinated share of
                              Net Sales  Proceeds  from Sales of assets of the
                              Company.

----------------------------  -------------------------------------------------------------------  -----------------------------
Deferred, subordinated        A deferred, subordinated share equal to 10% of Net Sales Proceeds    Amount is not determinable
share of Net Sales            from Sales of assets of the Company payable after receipt by the     at this time.
Proceeds from Sales of        stockholders of Distributions equal to the sum of (i) the
assets of the Company not     Stockholders' 8% Return and (ii) 100% of Invested Capital.
in liquidation of the         Following Listing, no share of Net Sales Proceeds will be paid to
Company payable to the        the Advisor.
Advisor

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


<PAGE>



----------------------------  -------------------------------------------------------------------  -----------------------------
          Type of                                   Method of Computation                                   Estimated
       Compensation                                                                                       Maximum Amount
       and Recipient
----------------------------  -------------------------------------------------------------------  -----------------------------
Performance Fee               Upon termination of the Advisory  Agreement,  if Listing has not     Amount is not determinable
payable to the Advisor        occurred and the Advisor has met applicable performance              at this time.
                              standards,   the  Advisor   shall  be  paid  the
                              Performance  Fee in the  amount  equal to 10% of
                              the amount by which (i) the  appraised  value of
                              the Company's  assets on the date of termination
                              of  the  Advisory  Agreement  (the  "Termination
                              Date"),  less any  indebtedness  secured by such
                              assets,   plus  total   Distributions   paid  to
                              stockholders   from  the   Company's   inception
                              through the Termination  Date,  exceeds (ii) the
                              sum of 100% of Invested  Capital  plus an amount
                              equal  to  the   Stockholders'  8%  Return  from
                              inception  through  the  Termination  Date.  The
                              Performance  Fee,  to the extent  payable at the
                              time of  Listing,  will  not be  payable  in the
                              event the Subordinated Incentive Fee is paid.

----------------------------  -------------------------------------------------------------------  -----------------------------
Secured Equipment Lease       A fee paid to the Advisor out of the proceeds of the revolving       Amount is not determinable
Servicing Fee to the          line of credit (the "Line of Credit") or Permanent Financing for     at this time.
Advisor                       negotiating furniture, fixtures and equipment ("Equipment") loans
                              or  direct   financing   leases  (the   "Secured
                              Equipment  Leases") and  supervising the Secured
                              Equipment  Lease  program  equal  to 2%  of  the
                              purchase price of the Equipment  subject to each
                              Secured  Equipment  Lease and paid upon entering
                              into such  lease.  No other fees will be payable
                              in connection  with the Secured  Equipment Lease
                              program.

----------------------------  -------------------------------------------------------------------  -----------------------------
Reimbursement to the          Repayment by the Company of actual expenses incurred.                Amount is not determinable
Advisor and Affiliates for                                                                         at this time.
Secured Equipment Lease
servicing  expenses

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

                                                        Liquidation Stage

----------------------------  -------------------------------------------------------------------  -----------------------------
Deferred,  subordinated       A deferred,  subordinated  real estate  disposition fee, payable     Amount is not determinable
real estate disposition       upon Sale of one or more Properties, in an amount equal to the       at this time. The amount
fee payable to the Advisor    lesser of (i) one-half of a Competitive Real Estate Commission,      of this fee, if it becomes
from a Sale or Sales in       or (ii) 3% of the sales price of such Property or  Properties.       payable, will depend upon
liquidation of the Company    Payment  of such fee shall be made only if the  Advisor  provides    the price at which Properties
                              substantial amount of services in connection with the Sale of a      are sold.
                              Property or Properties and shall be subordinated to receipt by
                              the stockholders of Distributions equal to the sum of (i) their
                              aggregate Stockholders' 8% Return and (ii) their aggregate
                              Invested Capital.  If, at the time of a Sale, payment of the
                              disposition fee is deferred because the subordination conditions
                              have not been satisfied, then the disposition fee shall be paid
                              at such later time as the subordination conditions are satisfied.

----------------------------  -------------------------------------------------------------------  -----------------------------
Deferred,  subordinated       A deferred, subordinated share equal to 10% of Net Sales             Amount is not determinable
share of Net Sales            Proceeds from Sales of assets of the Company payable after          at this time.
Proceeds from Sales of        receipt by the stockholders of  Distributions equal to the sum
assets of the Company in      of (i) the Stockholders' 8% Return and (ii) 100% of Invested
liquidation of the Company    Capital. Following Listing, no share of Net Sales Proceeds will
payable to the Advisor        be paid to the Advisor.

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

</TABLE>

<PAGE>


                              CONFLICTS OF INTEREST

         The Company will be subject to various  conflicts  of interest  arising
out of its relationship to the Advisor and its Affiliates, as described below.

         The following chart indicates the relationship between the Company, the
Advisor and CNL  Holdings,  Inc.,  including  its  Affiliates  that will provide
services to the Company.

                             CNL Holdings, Inc. (1)
              Subsidiaries, Affiliates and Strategic Business Units
              -----------------------------------------------------

Capital Markets:                         Retail:
   CNL Capital Markets, Inc. (2)           Commercial Net Lease Realty, Inc.(8)
     CNL Investment Company
       CNL Securities Corp. (3)          Restaurant:
     CNL Asset Management, Inc.            CNL American Properties Fund, Inc.(9)
     CNL Institutional Advisors, Inc.
                                         Hospitality:
Administrative Services:                   CNL Hospitality Properties, Inc. (6)
   CNL Shared Services, Inc. (4)
                                         Health Care:
Real Estate Services:                      CNL  Retirement Properties, Inc.
   CNL Real Estate Services, Inc. (5)
     CNL Hospitality Corp. (6)           Financial Services:
       CNL Hotel Development Company       CNL Finance, Inc.
     CNL Retirement Corp. (7)                CNL Capital Corp.
       CNL  Retirement Development Corp.
     CNL Realty & Development Corp.


-----------------------
(1)      CNL Holdings,  Inc. is the parent company of CNL Financial Group,  Inc.
         (formerly CNL Group,  Inc.) and its affiliates.  James M. Seneff,  Jr.,
         Chairman  of the Board  and Chief  Executive  Officer  of the  Company,
         shares ownership and voting control of CNL Holdings, Inc. with Dayle L.
         Seneff, his wife.

(2)      CNL Capital Markets, Inc. is a wholly owned subsidiary of CNL Financial
         Group, Inc. and is the parent company of CNL Investment Company.

(3)      CNL  Securities  Corp. is a wholly owned  subsidiary of CNL  Investment
         Company and has served as managing  dealer in the offerings for various
         CNL public and private real estate programs, including the Company.

(4)      CNL Shared Services, Inc. is a wholly owned subsidiary of CNL Holdings,
         Inc.,  and  together  with  other  Affiliates  provides  administrative
         services for various CNL entities, including the Company.

(5)      CNL Real  Estate  Services,  Inc.,  a wholly  owned  subsidiary  of CNL
         Financial Group,  Inc., is the parent company of CNL Hospitality Corp.,
         CNL Retirement Corp. and CNL Realty & Development Corp.

(6)      CNL Hospitality  Properties,  Inc. is a public, unlisted REIT. James M.
         Seneff, Jr. holds the positions of Chief Executive Officer and Chairman
         of the Board, and Robert A. Bourne holds the positions of President and
         Vice  Chairman of the Board of CNL  Hospitality  Properties,  Inc.  CNL
         Hospitality  Corp.,  a majority  owned  subsidiary  of CNL Real  Estate
         Services,  Inc.,  provides  management  and  advisory  services  to CNL
         Hospitality Properties, Inc. pursuant to an advisory agreement.

(7)      CNL  Retirement  Corp.,  a wholly owned  subsidiary  of CNL Real Estate
         Services,  Inc.,  provides  management  and  advisory  services  to the
         Company pursuant to the Advisory Agreement.



<PAGE>



(8)      Commercial  Net Lease  Realty,  Inc.  is a REIT  listed on the New York
         Stock Exchange.  Effective  January 1, 1998, CNL Realty Advisors,  Inc.
         and Commercial Net Lease Realty,  Inc. merged, at which time Commercial
         Net Lease  Realty,  Inc.  became self  advised.  James M.  Seneff,  Jr.
         continues to hold the positions of Chief Executive Officer and Chairman
         of the Board,  and Robert A. Bourne  continues  to hold the position of
         Vice Chairman of the Board of Commercial Net Lease Realty, Inc.

(9)      CNL  American  Properties  Fund,  Inc.  is  a  public,  unlisted  REIT.
         Effective  September 1, 1999,  CNL Fund  Advisors,  Inc., CNL Financial
         Services,  Inc., CNL Financial Corp. and CNL American  Properties Fund,
         Inc.  merged,  at which time CNL American  Properties Fund, Inc. became
         self advised.  James M. Seneff,  Jr.  continues to hold the position of
         Chairman  of the  Board  and  Robert A.  Bourne  continues  to hold the
         position of Vice Chairman of the Board of CNL American Properties Fund,
         Inc.

PRIOR AND FUTURE PROGRAMS

         In the past,  Affiliates of the Advisor have  organized  over 100 other
real estate investments,  currently have other real estate holdings,  and in the
future expect to form, offer interests in, and manage other real estate programs
in  addition  to the  Company,  and make  additional  real  estate  investments.
Although no Affiliate of the Advisor currently owns, operates, leases or manages
properties  that would be suitable for the Company,  future real estate programs
may involve  Affiliates of the Advisor in the ownership,  financing,  operation,
leasing, and management of properties that may be suitable for the Company.

         Certain of these affiliated  public or private real estate programs may
in the  future  invest  in  health  care  properties,  may  purchase  properties
concurrently  with the Company and may lease  properties  to operators  who also
lease or operate  certain of the Company's  Properties.  Such other programs may
offer mortgage or equipment  financing to the same or similar  entities as those
targeted  by  the  Company,   thereby  affecting  the  Company's  Mortgage  Loan
activities  or Secured  Equipment  Lease  program.  Such  conflicts  between the
Company  and  affiliated   programs  may  affect  the  value  of  the  Company's
investments as well as its Net Income. The Company believes that the Advisor has
established  guidelines to minimize  such  conflicts.  See "-- Certain  Conflict
Resolution Procedures" below.

COMPETITION TO ACQUIRE PROPERTIES AND INVEST IN MORTGAGE LOANS

         Affiliates  of the  Advisor  may  compete  with the  Company to acquire
health care  properties  or to invest in mortgage  loans of a type  suitable for
acquisition  or investment  by the Company and may be better  positioned to make
such  acquisitions or investments as a result of relationships  that may develop
with  various  operators  of health care and seniors'  housing  facilities  (the
"Health Care  Facilities").  See "Business -- Site Selection and  Acquisition of
Properties  -- Interim  Acquisitions."  A purchaser who wishes to acquire one or
more of these  properties or invest in one or more mortgage loans may have to do
so within a  relatively  short period of time,  occasionally  at a time when the
Company  (due to  insufficient  funds,  for  example)  may be unable to make the
acquisition or investment.

         In an effort to address these  situations and preserve the  acquisition
and investment  opportunities for the Company (and other entities with which the
Advisor  or its  Affiliates  are  affiliated),  Affiliates  of the  Advisor  may
maintain  lines of  credit  which  enable  them to  acquire  properties  or make
mortgage  loans on an  interim  basis.  In the  event  Affiliates  acquire  such
properties,  these properties  and/or mortgage loans generally will be purchased
from Affiliates of the Advisor,  at their cost or carrying value, by one or more
existing  or future  public or  private  programs  formed by  Affiliates  of the
Advisor.

         The  Advisor  could  experience  potential  conflicts  of  interest  in
connection  with the  negotiation  of the purchase  price and other terms of the
acquisition of a Property or investment in a Mortgage Loan, as well as the terms
of the  lease  of a  Property  or  the  terms  of a  Mortgage  Loan,  due to its
relationship with its Affiliates and any business relationship of its Affiliates
that may develop with  operators of Health Care  Facilities.  Consequently,  the
Advisor may negotiate terms of  acquisitions,  investments or leases that may be
more beneficial to other entities than to the Company.

         The  Advisor  or its  Affiliates  also  may  be  subject  to  potential
conflicts of interest at such time as the Company  wishes to acquire a property,
make a mortgage loan or enter into a secured  equipment lease that also would be
a suitable  investment for an Affiliate of CNL.  Affiliates of the Advisor serve
as Directors of the Company and, in this capacity,  have a fiduciary  obligation
to act in the best interest of the  stockholders  of the Company and, as general
partners or directors  of CNL  Affiliates,  to act in the best  interests of the
investors in other programs with investments that may be similar to those of the
Company  and will use their best  efforts  to assure  that the  Company  will be
treated as favorably as any such other  program.  See  "Management  -- Fiduciary
Responsibility  of the  Board of  Directors."  The  Company  has also  developed
procedures  to resolve  potential  conflicts  of interest in the  allocation  of
properties and mortgage loans between the Company and certain of its Affiliates.
See "-- Certain Conflict Resolution Procedures" below.

         The Company will supplement this Prospectus  during the offering period
to disclose the  acquisition of a Property at such time as the Advisor  believes
that a reasonable probability exists that the Company will acquire the Property,
including  an  acquisition  from the Advisor or its  Affiliates.  Based upon the
experience  of  management  of the  Company  and the  Advisor  and the  proposed
acquisition  methods,  a reasonable  probability that the Company will acquire a
Property  normally will occur as of the date on which (i) a commitment letter is
executed by a proposed lessee,  (ii) a satisfactory  credit underwriting for the
proposed  lessee has been  completed,  (iii) a satisfactory  site inspection has
been completed and (iv) a nonrefundable deposit has been paid on the Property.

SALES OF PROPERTIES

         A  conflict  also  could  arise  in   connection   with  the  Advisor's
determination  as to whether or not to sell a Property,  since the  interests of
the  Advisor  and the  stockholders  may  differ as a result  of their  distinct
financial  and tax positions  and the  compensation  to which the Advisor or its
Affiliates may be entitled upon the Sale of a Property.  See "-- Compensation of
the Advisor"  below for a description  of these  compensation  arrangements.  In
order to  resolve  this  potential  conflict,  the  Board of  Directors  will be
required to approve each Sale of a Property.

JOINT INVESTMENT WITH AN AFFILIATED PROGRAM

         The Company may invest in Joint Ventures with another program sponsored
by the Advisor or its  Affiliates  if a majority of the  Directors,  including a
majority  of  the  Independent  Directors,   not  otherwise  interested  in  the
transaction,  determine  that the  investment  in the Joint  Venture is fair and
reasonable to the Company and on substantially  the same terms and conditions as
those to be received by the co-venturer or  co-venturers.  Potential  situations
may arise in which the interests of the co-venturer or co-venturers may conflict
with those of the  Company.  In  addition,  the Company and the  co-venturer  or
co-venturers may reach an impasse with regard to business decisions, such as the
purchase  or sale of  Property,  in which the  approval  of the Company and each
co-venturer is required.  In this event,  none of the parties may have the funds
necessary to purchase the interests of the other  co-venturers.  The Company may
experience  difficulty in locating a third party purchaser for its Joint Venture
interest  and in  obtaining  a  favorable  sales  price for such  Joint  Venture
interest.  See "Risk Factors -- Real Estate and Other Investment Risks -- We may
not control the joint ventures in which we enter."

COMPETITION FOR MANAGEMENT TIME

         The  directors  and  certain of the  officers  of the  Advisor  and the
Directors and certain of the officers of the Company currently are engaged,  and
in the future will engage,  in the  management  of other  business  entities and
properties and in other business activities,  including entities, properties and
activities  associated with  Affiliates.  They will devote only as much of their
time to the  business of the Company as they,  in their  judgment,  determine is
reasonably  required,  which  will be  substantially  less than their full time.
These  officers and  directors of the Advisor and officers and  Directors of the
Company may  experience  conflicts of interest in  allocating  management  time,
services,  and functions  among the Company and the various  entities,  investor
programs  (public or private),  and any other business  ventures in which any of
them are or may become involved. Independent Directors may serve as directors of
three REITs  advised by the Advisor;  however,  the Company does not  anticipate
that it will  share  Independent  Directors  with  other  REITs  advised  by the
Advisor.

COMPENSATION OF THE ADVISOR

         The  Advisor  has been  engaged to  perform  various  services  for the
Company and will receive fees and  compensation  for such services.  None of the
agreements for such services were the result of arm's-length  negotiations.  All
such  agreements,  including  the  Advisory  Agreement,  require  approval  by a
majority of the Board of  Directors,  including  a majority  of the  Independent
Directors,  not  otherwise  interested in such  transactions,  as being fair and
reasonable  to the Company and on terms and  conditions no less  favorable  than
those which could be obtained from unaffiliated  entities. The timing and nature
of fees and  compensation  to the Advisor  could  create a conflict  between the
interests of the Advisor and those of the stockholders.  A transaction involving
the purchase,  lease, or Sale of any Property, or the entering into or Sale of a
Mortgage  Loan or a Secured  Equipment  Lease by the  Company  may result in the
immediate   realization  by  the  Advisor  and  its  Affiliates  of  substantial
commissions,  fees,  compensation,  and  other  income.  Although  the  Advisory
Agreement  authorizes  the  Advisor  to  take  primary  responsibility  for  all
decisions relating to any such transaction,  the Board of Directors must approve
all of the Company's  acquisitions and Sales of Properties and the entering into
and Sales of Mortgage Loans or Secured Equipment Leases. Potential conflicts may
arise in  connection  with the  determination  by the  Advisor  on behalf of the
Company  of  whether  to hold or sell a  Property,  Mortgage  Loan,  or  Secured
Equipment Lease as such determination could impact the timing and amount of fees
payable to the Advisor. See "The Advisor and the Advisory Agreement."

RELATIONSHIP WITH MANAGING DEALER

         The  Managing  Dealer is CNL  Securities  Corp.,  an  Affiliate  of the
Advisor. Certain of the officers and Directors of the Company are also officers,
directors,  and registered  principals of the Managing Dealer. This relationship
may create  conflicts in connection  with the fulfillment by the Managing Dealer
of its due diligence obligations under the federal securities laws. Although the
Managing  Dealer will examine the information in the Prospectus for accuracy and
completeness,  the  Managing  Dealer is an Affiliate of the Company and will not
make an  independent  review of the Company or the  offering.  Accordingly,  the
investors  do not have the benefit of such  independent  review.  Certain of the
Soliciting Dealers have made, or are expected to make, their own independent due
diligence  investigations.  The Managing Dealer is not prohibited from acting in
any  capacity in  connection  with the offer and sale of  securities  offered by
entities that may have some or all investment objectives similar to those of the
Company and is expected to  participate in other  offerings  sponsored by one or
more of the officers or Directors of the Company.

LEGAL REPRESENTATION

         Shaw Pittman, which serves as securities and tax counsel to the Company
in this  offering,  also serves as securities and tax counsel for certain of its
Affiliates,  including  other real estate  programs,  in  connection  with other
matters. In addition,  certain members of the firm of Shaw Pittman have invested
as limited partners or stockholders in prior programs sponsored by Affiliates of
the Advisor in aggregate  amounts which do not exceed one percent of the amounts
sold by any of these  programs,  and  members of the firm also may invest in the
Company. Neither the Company nor the stockholders will have separate counsel. In
the event any controversy  arises  following the termination of this offering in
which the  interests of the Company  appear to be in conflict  with those of the
Advisor  or its  Affiliates,  other  counsel  may be  retained  for  one or both
parties.

CERTAIN CONFLICT RESOLUTION PROCEDURES

         In  order  to  reduce  or  eliminate  certain  potential  conflicts  of
interest,  the  Articles  of  Incorporation  contain  a number  of  restrictions
relating  to (i)  transactions  between  the  Company  and  the  Advisor  or its
Affiliates,  (ii) certain future offerings,  and (iii) allocation of properties,
mortgage loans and secured equipment leases among certain  affiliated  entities.
These restrictions include the following:

         1.  No  goods  or  services  will be  provided  by the  Advisor  or its
Affiliates to the Company  except for  transactions  in which the Advisor or its
Affiliates  provide  goods or  services to the  Company in  accordance  with the
Articles of  Incorporation,  or, if a majority  of the  Directors  (including  a
majority  of  the  Independent  Directors)  not  otherwise  interested  in  such
transactions approve such transactions as fair and reasonable to the Company and
on terms and conditions  not less favorable to the Company than those  available
from unaffiliated third parties.

         2. The  Company  will not  purchase  or lease  Properties  in which the
Advisor or its  Affiliates  has an  interest  without  the  determination,  by a
majority of the Directors  (including a majority of the  Independent  Directors)
not  otherwise  interested  in  such  transaction,   that  such  transaction  is
competitive  and  commercially  reasonable  to the Company and at a price to the
Company no greater  than the cost of the asset to the  Advisor or its  Affiliate
unless there is substantial  justification for any amount that exceeds such cost
and such excess  amount is determined  to be  reasonable.  In no event shall the
Company  acquire any such asset at an amount in excess of its  appraised  value.
The Company will not sell or lease  Properties to the Advisor or its  Affiliates
unless a majority of the  Directors  (including  a majority  of the  Independent
Directors) not interested in the  transaction  determine the transaction is fair
and reasonable to the Company.

         3. The Company will not make loans to the Sponsor,  Advisor,  Directors
or any Affiliates thereof, except (A) mortgage loans subject to the restrictions
governing  mortgage  loans  in the  Articles  of  Incorporation  (including  the
requirement to obtain an appraisal from an independent  expert) or (B) to wholly
owned  subsidiaries  of the Company.  Any loans to the Company by the Advisor or
its  Affiliates  must be approved by a majority of the  Directors  (including  a
majority  of  the  Independent  Directors)  not  otherwise  interested  in  such
transaction  as fair,  competitive,  and  commercially  reasonable,  and no less
favorable to the Company than comparable loans between unaffiliated  parties. It
is  anticipated  that  the  Advisor  or its  Affiliates  shall  be  entitled  to
reimbursement,  at cost,  for actual  expenses  incurred  by the  Advisor or its
Affiliates on behalf of the Company or Joint  Ventures in which the Company is a
co-venturer,  subject to the 2%/25% Guidelines (2% of Average Invested Assets or
25% of Net Income)  described  under "The Advisor and the Advisory  Agreement --
The Advisory Agreement."

         4. Until  completion of this  offering,  the Advisor and its Affiliates
will not offer or sell interests in any subsequently  formed public program that
has investment objectives and structure similar to those of the Company and that
intends to (i)  invest,  on a cash  and/or  leveraged  basis,  in a  diversified
portfolio  of health care  properties  to be leased on a  "triple-net"  basis to
operators of Health Care  Facilities,  (ii) offer mortgage loans and (iii) offer
secured equipment leases.  The Advisor and its Affiliates also will not purchase
a property or offer or invest in a mortgage loan or secured  equipment lease for
any such subsequently  formed public program that has investment  objectives and
structure  similar to the  Company  and that  intends to invest on a cash and/or
leveraged basis  primarily in a diversified  portfolio of health care properties
to be leased on a  "triple-net"  basis to  operators  of Health Care  Facilities
until  substantially all (generally,  80%) of the funds available for investment
(Net  Offering  Proceeds)  by the Company  have been  invested or  committed  to
investment.  (For purposes of the preceding  sentence only,  funds are deemed to
have been committed to investment to the extent written  agreements in principle
or letters of understanding  are executed and in effect at any time,  whether or
not any such  investment is  consummated,  and also to the extent any funds have
been  reserved to make  contingent  payments in  connection  with any  Property,
whether or not any such payments are made.) The Advisor or its Affiliates in the
future may offer interests in one or more public or private  programs  organized
to  purchase  properties  of the type to be acquired  by the  Company,  to offer
Mortgage Loans and/or to offer Secured Equipment Leases.

         5. The Board of  Directors  and the Advisor  have agreed  that,  in the
event that an investment  opportunity  becomes  available  which is suitable for
both the  Company  and a public or private  entity with which the Advisor or its
Affiliates are affiliated,  for which both entities have  sufficient  uninvested
funds,  then the entity which has had the longest period of time elapse since it
was  offered an  investment  opportunity  will first be offered  the  investment
opportunity.  An investment  opportunity  will not be considered  suitable for a
program  if the  requirements  of Item 4 above  could  not be  satisfied  if the
program were to make the investment. In determining whether or not an investment
opportunity  is  suitable  for  more  than  one  program,  the  Advisor  and its
Affiliates will examine such factors,  among others, as the cash requirements of
each program,  the effect of the  acquisition  both on  diversification  of each
program's  investments by types of health care  facilities and geographic  area,
and on  diversification  of the tenants of its properties (which also may affect
the need  for one of the  programs  to  prepare  or  produce  audited  financial
statements  for a  property  or a  tenant),  the  anticipated  cash flow of each
program,  the size of the  investment,  the  amount of funds  available  to each
program,  and the length of time such funds have been available for  investment.
If a subsequent  development,  such as a delay in the closing of a property or a
delay in the  construction  of a property,  causes any such  investment,  in the
opinion of the Advisor and its Affiliates,  to be more appropriate for an entity
other than the entity  which  committed  to make the  investment,  however,  the
Advisor has the right to agree that the other entity affiliated with the Advisor
or its Affiliates may make the investment.

         6. With respect to Shares owned by the Advisor,  the Directors,  or any
Affiliate,  neither the Advisor, nor the Directors,  nor any of their Affiliates
may vote or consent on  matters  submitted  to the  stockholders  regarding  the
removal of the Advisor,  Directors,  or any Affiliate or any transaction between
the Company and any of them. In determining the requisite percentage in interest
of Shares necessary to approve a matter on which the Advisor, Directors, and any
Affiliate may not vote or consent,  any Shares owned by any of them shall not be
included.

         Additional  conflict  resolution  procedures are identified  under " --
Sales of Properties," " -- Joint Investment With An Affiliated Program" and " --
Legal Representation."




<PAGE>


                          SUMMARY OF REINVESTMENT PLAN

         The Company has adopted the  Reinvestment  Plan  pursuant to which some
stockholders may elect to have the full amount of their cash  Distributions from
the Company  reinvested in additional  Shares of the Company.  Each  prospective
investor who wishes to participate in the Reinvestment  Plan should consult with
such  investor's  Soliciting  Dealer  as to  the  Soliciting  Dealer's  position
regarding  participation  in the  Reinvestment  Plan.  The following  discussion
summarizes the principal terms of the Reinvestment  Plan. The Reinvestment  Plan
is attached hereto as Appendix A.

GENERAL

         An independent agent (the "Reinvestment Agent"), which currently is MMS
Securities,  Inc., will act on behalf of the  participants  in the  Reinvestment
Plan  (the  "Participants").  The  Reinvestment  Agent  at  all  times  will  be
registered as a broker-dealer  with the Securities and Exchange  Commission (the
"Commission") and each state securities commission. At any time that the Company
is  engaged  in an  offering,  including  the  offering  described  herein,  the
Reinvestment Agent will invest all Distributions attributable to Shares owned by
Participants  in Shares of the Company at the public  offering  price per Share,
which currently is $10.00 per Share. At any time that the Company is not engaged
in an offering, and until Listing, the price per Share will be determined by (i)
quarterly  appraisal  updates  performed by the Company based on a review of the
existing  appraisal and lease of each Property,  focusing on a re-examination of
the  capitalization  rate  applied to the rental  stream to be derived from that
Property;  and (ii) a review  of the  outstanding  Mortgage  Loans  and  Secured
Equipment   Leases   focusing  on  a   determination   of  present  value  by  a
re-examination of the capitalization  rate applied to the stream of payments due
under  the  terms  of each  Mortgage  Loan  and  Secured  Equipment  Lease.  The
capitalization  rate used by the Company  and, as a result,  the price per Share
paid by the  Participants  in the  Reinvestment  Plan prior to  Listing  will be
determined by the Advisor in its sole  discretion.  The factors that the Advisor
will use to determine  the  capitalization  rate include (i) its  experience  in
selecting,  acquiring and managing properties similar to the Properties; (ii) an
examination of the conditions in the market; and (iii)  capitalization  rates in
use by private  appraisers,  to the extent that the Advisor  deems such  factors
appropriate,  as well as any other  factors that the Advisor  deems  relevant or
appropriate in making its determination. The Company's internal accountants will
then  convert  the most recent  quarterly  balance  sheet of the Company  from a
"GAAP" balance sheet to a "fair market value" balance sheet.  Based on the "fair
market value" balance sheet, the internal accountants will then assume a Sale of
the Company's  assets and the  liquidation of the Company in accordance with its
constitutive  documents and applicable law and compute the appropriate method of
distributing  the  cash  available  after  payment  of  reasonable   liquidation
expenses,  including closing costs typically  associated with the sale of assets
and shared by the buyer and seller,  and the creation of reasonable  reserves to
provide for the payment of any contingent liabilities.  All Shares available for
purchase  under the  Reinvestment  Plan either are  registered  pursuant to this
Prospectus  or will be  registered  under the  Securities  Act of 1933 through a
separate  prospectus  relating  solely  to the  Reinvestment  Plan.  Until  this
offering  has  terminated,  Shares will be  available  for  purchase  out of the
additional 500,000 Shares registered with the Commission in connection with this
offering.  See "The  Offering -- Plan of  Distribution."  After the offering has
terminated,  Shares  will be  available  from any  additional  Shares  which the
Company elects to register with the Commission  for the  Reinvestment  Plan. The
Reinvestment  Plan may be amended or  supplemented  by an agreement  between the
Reinvestment Agent and the Company at any time,  including,  but not limited to,
an  amendment  to the  Reinvestment  Plan to add a voluntary  cash  contribution
feature  or to  substitute  a new  Reinvestment  Agent to act as  agent  for the
Participants   or  to  increase  the   administrative   charge  payable  to  the
Reinvestment  Agent, by mailing an appropriate  notice at least 30 days prior to
the  effective  date thereof to each  Participant  at his or her last address of
record;  provided, that any such amendment must be approved by a majority of the
Independent  Directors of the Company.  Such  amendment or  supplement  shall be
deemed conclusively  accepted by each Participant except those Participants from
whom the Company receives  written notice of termination  prior to the effective
date thereof.

         Stockholders   who  have  received  a  copy  of  this   Prospectus  and
participate  in this offering can elect to  participate  in and purchase  Shares
through  the  Reinvestment  Plan at any time and  would  not need to  receive  a
separate  prospectus  relating  solely to the  Reinvestment  Plan.  A person who
becomes a stockholder  otherwise than by participating in this offering,  or the
initial public  offering (the "Initial  Offering"),  may purchase Shares through
the  Reinvestment  Plan only after  receipt of a  separate  prospectus  relating
solely to the Reinvestment Plan.

         At any time that the Company is not engaged in an  offering,  the price
per Share purchased  pursuant to the Reinvestment  Plan shall be the fair market
value of the Shares based on quarterly appraisal updates of the Company's assets
until such time,  if any,  as Listing  occurs.  Upon  Listing,  the Shares to be
acquired for the Reinvestment Plan may be acquired either through such market or
directly from the Company pursuant to a registration  statement  relating to the
Reinvestment  Plan,  in  either  case at a  per-Share  price  equal  to the then
prevailing market price on the national  securities exchange or over-the-counter
market on which the  Shares  are  listed at the date of  purchase.  In the event
that,  after  Listing  occurs,  the  Reinvestment  Agent  purchases  Shares on a
national  securities  exchange or  over-the-counter  market through a registered
broker-dealer,  the amount to be  reinvested  shall be reduced by any  brokerage
commissions  charged by such  registered  broker-dealer.  In the event that such
registered broker-dealer charges reduced brokerage commissions, additional funds
in the amount of any such reduction  shall be left available for the purchase of
Shares.  The  Company  is unable to  predict  the  effect  which such a proposed
Listing would have on the price of the Shares acquired  through the Reinvestment
Plan.

INVESTMENT OF DISTRIBUTIONS

         Distributions  will  be  used  by  the  Reinvestment  Agent,   promptly
following  the  payment  date with  respect to such  Distributions,  to purchase
Shares on behalf of the Participants  from the Company.  All such  Distributions
shall be  invested  in Shares  within  30 days  after  such  payment  date.  Any
Distributions not so invested will be returned to Participants.

         At this time,  Participants  will not have the option to make voluntary
contributions  to the  Reinvestment  Plan to  purchase  Shares  in excess of the
amount of Shares that can be purchased  with their  Distributions.  The Board of
Directors  reserves the right,  however,  to amend the Reinvestment  Plan in the
future  to  permit  voluntary   contributions   to  the  Reinvestment   Plan  by
Participants,   to  the  extent  consistent  with  the  Company's  objective  of
qualifying as a REIT.

PARTICIPANT ACCOUNTS, FEES AND ALLOCATION OF SHARES

         For each  Participant,  the  Reinvestment  Agent will maintain a record
which shall reflect for each fiscal  quarter the  Distributions  received by the
Reinvestment  Agent  on  behalf  of  such  Participant.  The  Company  shall  be
responsible  for  all  administrative   charges  and  expenses  charged  by  the
Reinvestment  Agent. Any interest earned on such  Distributions  will be paid to
the Company to defray  certain  costs  relating to the  Reinvestment  Plan.  The
administrative  charge for each fiscal  quarter  will be the lesser of 5% of the
amount  reinvested for the Participant or $2.50, with a minimum charge of $0.50.
The maximum annual charge is $10.00.

         The  Reinvestment  Agent will use the aggregate amount of Distributions
to all  Participants  for  each  fiscal  quarter  to  purchase  Shares  for  the
Participants.  If the aggregate amount of Distributions to Participants  exceeds
the amount  required to purchase all Shares then  available  for  purchase,  the
Reinvestment  Agent will  purchase  all  available  Shares  and will  return all
remaining  Distributions to the Participants  within 30 days after the date such
Distributions  are  made.  The  purchased  Shares  will be  allocated  among the
Participants based on the portion of the aggregate Distributions received by the
Reinvestment  Agent on behalf of each  Participant,  as reflected in the records
maintained by the  Reinvestment  Agent.  The  ownership of the Shares  purchased
pursuant  to the  Reinvestment  Plan  shall  be  reflected  on the  books of the
Company.

         Subject to the provisions of the Articles of Incorporation  relating to
certain  restrictions  on and the effective  dates of transfer,  Shares acquired
pursuant  to the  Reinvestment  Plan will  entitle the  Participant  to the same
rights  and  to be  treated  in  the  same  manner  as  those  purchased  by the
Participants  in the  offering.  Accordingly,  the Company will pay the Managing
Dealer Selling Commissions of 7.5% (subject to reduction under the circumstances
provided under "The Offering -- Plan of  Distribution")  and a marketing support
and due diligence fee of 0.5%. The Company will also pay the Advisor Acquisition
Fees  of  4.5%  of  the  purchase  price  of the  Shares  sold  pursuant  to the
Reinvestment Plan until the termination of the offering. Thereafter, Acquisition
Fees will be paid by the Company only in the event that  proceeds of the sale of
Shares are used to  acquire  Properties  or to invest in  Mortgage  Loans.  As a
result,  aggregate  fees payable to Affiliates of the Company will total between
8.0% and 12.5% of the proceeds of reinvested Distributions,  up to 7.5% of which
may be reallowed to Soliciting Dealers.

         The allocation of Shares among Participants may result in the ownership
of fractional Shares, computed to four decimal places.



<PAGE>


REPORTS TO PARTICIPANTS

         Within 60 days after the end of each fiscal quarter,  the  Reinvestment
Agent will mail to each  Participant  a statement of account  describing,  as to
such Participant, the Distributions reinvested during the quarter, the number of
Shares  purchased  during the  quarter,  the per Share  purchase  price for such
Shares,  the total  administrative  charge paid by the Company on behalf of each
Participant  (see "--  Participant  Accounts,  Fees and  Allocation  of  Shares"
above),  and the total number of Shares  purchased on behalf of the  Participant
pursuant to the  Reinvestment  Plan. Until such time, if any, as Listing occurs,
the  statement  of account also will report the most recent fair market value of
the Shares, determined as described above. See "-- General" above.

         Tax information for income earned on Shares under the Reinvestment Plan
will be sent to each  participant  by the Company or the  Reinvestment  Agent at
least annually.

ELECTION TO PARTICIPATE OR TERMINATE PARTICIPATION

         Stockholders  of the Company who purchase  Shares in this  offering may
become  Participants in the  Reinvestment  Plan by making a written  election to
participate  on their  Subscription  Agreements  at the time they  subscribe for
Shares.  Any other  stockholder  who  receives  a copy of this  Prospectus  or a
separate  prospectus  relating solely to the  Reinvestment  Plan and who has not
previously  elected to participate in the Reinvestment  Plan may so elect at any
time by written notice to the Board of Directors of such stockholder's desire to
participate in the Reinvestment  Plan.  Participation  in the Reinvestment  Plan
will commence with the next Distribution made after receipt of the Participant's
notice,  provided  it is received at least ten days prior to the record date for
such  Distribution.   Subject  to  the  preceding  sentence,   the  election  to
participate  in  the   Reinvestment   Plan  will  apply  to  all   Distributions
attributable  to the fiscal quarter in which the  stockholder  made such written
election to  participate  in the  Reinvestment  Plan and to all fiscal  quarters
thereafter,  whether made (i) upon subscription or subsequently for stockholders
who participate in this offering,  or (ii) upon receipt of a separate prospectus
relating solely to the Reinvestment Plan for stockholders who do not participate
in this offering.  Participants will be able to terminate their participation in
the Reinvestment  Plan at any time without penalty by delivering  written notice
to the Board of Directors ten business days before the end of a fiscal quarter.

         A   Participant   who  chooses  to  terminate   participation   in  the
Reinvestment  Plan  must  terminate  his  or  her  entire  participation  in the
Reinvestment Plan and will not be allowed to terminate in part. If a Participant
terminates his or her participation the Reinvestment  Agent will send him or her
a check in payment for any fractional  Shares in his or her account based on the
then market price of the Shares and the  Company's  record books will be revised
to reflect the ownership  records of his or her whole Shares.  There are no fees
associated  with  a  Participant's  terminating  his  or  her  interest  in  the
Reinvestment  Plan. A Participant in the Reinvestment Plan who terminates his or
her  interest in the  Reinvestment  Plan will be allowed to  participate  in the
Reinvestment  Plan  again  upon  receipt  of the then  current  version  of this
Prospectus or a separate current prospectus  relating solely to the Reinvestment
Plan by notifying the Reinvestment Agent and completing any required forms.

         The Board of Directors  reserves the right to prohibit  Qualified Plans
from  participating in the Reinvestment Plan if such  participation  would cause
the  underlying  assets of the Company to constitute  "plan assets" of Qualified
Plans. See "The Offering -- ERISA Considerations."

FEDERAL INCOME TAX CONSIDERATIONS

         Stockholders  subject to federal  taxation who elect to  participate in
the Reinvestment Plan will incur a tax liability for Distributions  allocated to
them even though they have elected not to receive  their  Distributions  in cash
but rather to have their  Distributions  held pursuant to the Reinvestment Plan.
Specifically,  stockholders  will  be  treated  as if  they  have  received  the
Distribution  from the Company and then  applied such  Distribution  to purchase
Shares in the  Reinvestment  Plan. A stockholder  designating a Distribution for
reinvestment will be taxed on the amount of such Distribution as ordinary income
to the extent such  Distribution  is from  current or  accumulated  earnings and
profits,  unless the Company has designated all or a portion of the Distribution
as a capital  gain  dividend.  In such  case,  such  designated  portion  of the
Distribution will be taxed as long-term capital gain.



<PAGE>


AMENDMENTS AND TERMINATION

         The Company reserves the right to renew, extend, or amend any aspect of
the Reinvestment Plan without the consent of stockholders,  provided that notice
of the amendment is sent to Participants at least 30 days prior to the effective
date thereof.  The Company also reserves the right to terminate the Reinvestment
Plan  for  any  reason,  at any  time,  by ten  days  prior  written  notice  of
termination to all Participants.


                              REDEMPTION OF SHARES

         Prior to such time, if any, as Listing occurs,  any stockholder who has
held Shares for not less than one year (other than the  Advisor) may present all
or any  portion  equal  to at  least  25% of  such  Shares  to the  Company  for
redemption at any time, in accordance with the procedures  outlined  herein.  At
such time, the Company may, at its sole option, redeem such Shares presented for
redemption for cash to the extent it has sufficient funds available. There is no
assurance  that there will be sufficient  funds  available for  redemption  and,
accordingly,  a stockholder's Shares may not be redeemed.  If the Company elects
to redeem Shares, the following conditions and limitations would apply. The full
amount of the proceeds from the sale of Shares under the Reinvestment  Plan (the
"Reinvestment  Proceeds")  attributable to any calendar  quarter will be used to
redeem Shares  presented for redemption  during such quarter.  In addition,  the
Company may, at its discretion,  use up to $100,000 per calendar  quarter of the
proceeds of any public offering of its common stock for redemptions.  Any amount
of offering  proceeds which is available for  redemptions,  but which is unused,
may be carried over to the next succeeding  calendar quarter for use in addition
to the  amount  of  offering  proceeds  and  Reinvestment  Proceeds  that  would
otherwise be available  for  redemptions.  At no time during a 12-month  period,
however,  may the  number of shares  redeemed  by the  Company  exceed 5% of the
number of shares of the Company's  outstanding  common stock at the beginning of
such 12-month period.

         In the event there are  insufficient  funds to redeem all of the Shares
for which redemption  requests have been submitted,  the Company plans to redeem
the Shares in the order in which such redemption requests have been received.  A
stockholder whose Shares are not redeemed due to insufficient funds can ask that
the  request to redeem the Shares be honored at such time,  if any, as there are
sufficient funds available for redemption.  In such case, the redemption request
will be  retained  and such  Shares  will be  redeemed  before any  subsequently
received  redemption  requests are honored.  Alternatively,  a stockholder whose
Shares are not redeemed may withdraw his or her redemption request. Stockholders
will not  relinquish  their  Shares,  until such time as the Company  commits to
redeeming such Shares.

         If the full amount of funds available for any given quarter exceeds the
amount  necessary for such  redemptions,  the remaining amount shall be held for
subsequent redemptions unless such amount is sufficient to acquire an additional
Property  (directly  or  through a Joint  Venture)  or to  invest in  additional
Mortgage Loans, or is used to repay outstanding indebtedness. In that event, the
Company  may  use  all or a  portion  of  such  amount  to  acquire  one or more
additional Properties,  to invest in one or more additional Mortgage Loans or to
repay  such  outstanding  indebtedness,   provided  that  the  Company  (or,  if
applicable,  the Joint Venture) enters into a binding  contract to purchase such
Property or Properties or invests in such  Mortgage Loan or Mortgage  Loans,  or
uses such amount to repay outstanding indebtedness, prior to payment of the next
Distribution and the Company's receipt of requests for redemption of Shares.

         A stockholder  who wishes to have his or her Shares  redeemed must mail
or deliver a written  request on a form  provided by the Company and executed by
the stockholder,  its trustee or authorized  agent, to the redemption agent (the
"Redemption  Agent"),  which is currently MMS  Securities,  Inc. The  Redemption
Agent at all times will be registered as a broker-dealer with the Commission and
each  state  securities  commission.  Within 30 days  following  the  Redemption
Agent's receipt of the stockholder's  request, the Redemption Agent will forward
to such stockholder the documents necessary to effect the redemption,  including
any signature  guarantee the Company or the  Redemption  Agent may require.  The
Redemption  Agent will effect such redemption for the calendar  quarter provided
that it receives the properly  completed  redemption  documents  relating to the
Shares to be redeemed from the  stockholder at least one calendar month prior to
the last day of the current  calendar quarter and has sufficient funds available
to redeem such Shares.  The effective  date of any  redemption  will be the last
date during a quarter  during which the  Redemption  Agent receives the properly
completed  redemption  documents.  As a result,  the Company  anticipates  that,
assuming sufficient funds for redemption, the effective date of redemptions will
be  no  later  than  thirty  days  after  the  quarterly  determination  of  the
availability of funds for redemption.

         Upon the Redemption Agent's receipt of notice for redemption of Shares,
the redemption price will be on such terms as the Company shall  determine.  The
redemption  price for Shares  redeemed  during an offering  would equal the then
current offering price, which the Company anticipates will continue to be $10.00
per Share, until such time, if any, as Listing occurs,  less a discount of 8.0%,
for a net  redemption  price  of  $9.20  per  Share.  The net  redemption  price
approximates the per Share net proceeds received by the Company in the offering,
after deducting Selling Commissions of 7.5% and a 0.5% marketing support and due
diligence fee payable to the Managing Dealer and certain  Soliciting  Dealers in
such offering.

         It is not anticipated that there will be a market for the Shares before
Listing occurs (although liquidity is not assured thereby).  Accordingly, during
periods when the Company is not engaged in an offering,  it is expected that the
purchase  price for Shares  purchased  from  stockholders  will be determined by
reference to the following  factors,  as well as any others  deemed  relevant or
appropriate by the Company: (i) the price at which Shares have been purchased by
stockholders,  either  pursuant  to the  Reinvestment  Plan  or  outside  of the
Reinvestment  Plan (to the extent the  Company  has  information  regarding  the
prices paid for Shares purchased outside the Reinvestment Plan), (ii) the annual
statement of Share valuation  provided to certain  stockholders (see "Reports to
Stockholders"),  and (iii) the price at which  stockholders  are willing to sell
their Shares.  Shares purchased  during any particular  period of time therefore
may be purchased at varying  prices.  The Board of Directors  will  announce any
price adjustment and the time period of its effectiveness as part of its regular
communications  with stockholders.  Any Shares acquired pursuant to a redemption
will be retired and no longer available for issuance by the Company.

         A  stockholder  may present  fewer than all of his or her Shares to the
Company for redemption, provided, however, that (i) the minimum number of Shares
which  must be  presented  for  redemption  shall be at least  25% of his or her
Shares,  and (ii) if such stockholder  retains any Shares, he or she must retain
at least 250 Shares (100 Shares for an IRA, Keogh Plan or pension plan).

         The  Directors,  in their sole  discretion,  may amend or  suspend  the
redemption  plan at any time they determine that such amendment or suspension is
in the best interest of the Company. The Directors may suspend the redemption of
Shares if (i) they  determine,  in their sole  discretion,  that such redemption
impairs the capital or the operations of the Company;  (ii) they  determine,  in
their sole  discretion,  that an emergency  makes such redemption not reasonably
practical;  (iii) any governmental or regulatory  agency with  jurisdiction over
the  Company  so  demands  for the  protection  of the  stockholders;  (iv) they
determine, in their sole discretion, that such redemption would be unlawful; (v)
they determine, in their sole discretion,  that such redemption, when considered
with all other  redemptions,  sales,  assignments,  transfers  and  exchanges of
Shares in the Company, could cause direct or indirect ownership of Shares of the
Company to become concentrated to an extent which would prevent the Company from
qualifying  as a REIT  under  the Code;  or (vi) the  Directors,  in their  sole
discretion,  deem such suspension to be in the best interest of the Company. For
a discussion of the tax treatment of such  redemptions,  see "Federal Income Tax
Considerations -- Taxation of Stockholders." The redemption plan will terminate,
and the  Company  no longer  shall  accept  Shares for  redemption,  if and when
Listing  occurs.  See "Risk  Factors  --  Offering-Related  Risks -- The sale of
shares by stockholders could be difficult."


                                    BUSINESS

GENERAL

         The Company is a Maryland  corporation  that was  organized on December
22, 1997. On December 2, 1999, the Company formed CNL Retirement Partners, LP, a
Delaware limited partnership  ("Retirement  Partners").  CNL Retirement GP Corp.
and CNL Retirement LP Corp. are wholly owned subsidiaries of the Company and are
the  general  and  limited  partner,   respectively,   of  Retirement  Partners.
Properties  acquired are expected to be held by  Retirement  Partners  and, as a
result,  owned by the Company through  Retirement  Partners.  The term "Company"
includes CNL Retirement Properties, Inc. and its subsidiaries, CNL Retirement GP
Corp., CNL Retirement LP Corp. and CNL Retirement Partners, LP.

         The Company has been formed primarily to acquire  Properties related to
Health  Care  Facilities  located  across the  United  States.  The Health  Care
Facilities may include  congregate  living,  assisted living and skilled nursing
facilities,  continuing care retirement  communities and life care  communities,
and medical office buildings and walk-in clinics.  The Properties will be leased
on a  long-term  (generally,  10  to 20  years,  plus  renewal  options  for  an
additional  10 to 20 years),  "triple-net"  basis to  operators  of Health  Care
Facilities. "Triple-net" means that the tenant generally will be responsible for
repairs,  maintenance,  property taxes, utilities, and insurance. The Properties
may consist of land and  building,  the land  underlying  the building  with the
building  owned by the tenant or a third party,  or the  building  only with the
land owned by a third party. The Company may provide Mortgage Loans to operators
of Health Care  Facilities  secured by real estate owned by the operators.  To a
lesser extent,  the Company may also offer Secured Equipment Leases to operators
of Health Care  Facilities  pursuant to which the Company will finance,  through
loans or direct financing leases, the Equipment.

         The  Properties,  which  typically  will be  freestanding  and  will be
located  across the United  States,  will be leased to  operators of Health Care
Facilities to be selected by the Advisor and approved by the Board of Directors.
Each  Property  acquisition  and Mortgage Loan will be submitted to the Board of
Directors  for approval.  The Company has not  specified  any  percentage of Net
Offering Proceeds to be invested in any particular type of Health Care Facility.
It is  anticipated  that the Health Care  Facilities  will be leased to selected
national  and  regional  operators.  Properties  purchased  by the  Company  are
expected to be leased under  arrangements  generally  requiring base annual rent
equal to a specified percentage of the Company's cost of purchasing a particular
Property with (i) automatic  fixed  increases in base rent or (ii)  increases in
the base rent based on increases in consumer price indices, over the term of the
lease. See "-- Description of Property Leases -- Computation of Lease Payments,"
below.

         The Company  believes  that  demographic  trends are  significant  when
looking at the  potential  for future  growth in the health care  industry.  For
1999, the  Administration  on Aging found there were over 34.4 million Americans
over the age of 65,  representing  approximately  13% of the U.S  population  or
about one in eight Americans.  According to statistics cited from Age Power: How
the 21st Century Will Be Ruled by the New Old, by Ken Dychtwald,  Ph.D., today's
baby boomers  (those born  between 1946 and 1964) will begin  reaching age 65 as
early as 2011.  Baby boomers will grow in number to 60 million  "elder  boomers"
and will be a large  percentage of the  approximately  75 million seniors by the
year 2035.  According to data released from the U.S. Bureau of Census in January
2000,  the elderly  population is projected to more than double  between now and
the year 2050,  to 80  million.  As  illustrated  below,  most of this growth is
expected to occur  between 2010 and 2030 when the number of elderly is projected
to grow by an average of 2.8% annually.
<TABLE>
<CAPTION>
<S> <C>
                                           Elderly Population Estimates

      Date                    Over 85 Population (000)                Over 65 Population (000)
-----------------            ---------------------------             ---------------------------

  July 1, 1998                         4,054                                   34,401

  July 1, 2000                         4,312                                   34,835

  July 1, 2005                         4,968                                   36,370

  July 1, 2010                         5,786                                   39,715

  July 1, 2015                         6,396                                   45,959

  July 1, 2020                         6,763                                   53,733

  July 1, 2025                         7,441                                   62,641

  July 1, 2030                         8,931                                   70,319

  July 1, 2035                         11,486                                  74,774

  July 1, 2040                         14,284                                  77,177

  July 1, 2045                         17,220                                  79,142

  July 1, 2050                         19,352                                  81,999

         Source:  U.S. Bureau of Census
</TABLE>

         Those 85 and  over are the most  rapidly  growing  elderly  age  group.
Between  1960 and 1994,  this group grew 274%.  During this same period of time,
the entire  population  of the United States grew 45%. In addition to the growth
in the number of elderly people, life expectancies are increasing.  According to
the  Administration  on  Aging  1999  Profile  of Older  Americans,  individuals
reaching age 65 in 1997 had an average life  expectancy  of an  additional  17.6
years.

<PAGE>


                             Life Expectancy Trends
                              at Age 65 (in years)

                Year                Male                Female
            ------------           -------            ----------

                1965                12.9                 16.3
                1980                14.0                 18.4
                1985                14.4                 18.6
                1990                15.0                 19.0
                1991                15.1                 19.1
                1992                15.2                 19.2
                1993                15.1                 19.0
                1994                15.3                 19.0
                1995                15.3                 19.0
                1996*               15.8                 19.1
                1997*               15.6                 19.2
                1998**              15.7                 19.2
                1999**              15.7                 19.3

         *    preliminary data
         **   estimated
         Source: Social Security  Administration  Office of Programs:  Data from
         the Office of the Actuary

         Based on information from the Economic and Statistic  Administration of
the U.S.  Department of Commerce,  management  believes that all of these trends
suggest that as more people live to the oldest ages,  there may also be more who
face chronic,  limiting  illnesses or  conditions.  These  conditions  result in
people  becoming  dependent on others for help in performing  the  activities of
daily living. According to the Health Care Financing Administration,  nearly one
quarter of all seniors over age 65 have health  problems  severe enough to limit
their  ability to  perform  one or more  activities  of daily  living.  The U.S.
General  Accounting  Office  anticipates that the number of older people needing
assistance  with activities of daily living will increase to 14 million by 2020,
from 7 million in 1994.

                   Percent of Persons Needing Assistance with
                        Activities of Daily Living (ADLs)

                     Years of Age               Percentage
                  ------------------          --------------
                       65-69                        9%

                       70-74                       11%

                       75-79                       20%

                       80-84                       31%

                        85+                        50%

         Source:  U.S. Bureau of Census, 1991 data

         In addition  to an aging  population,  according  to 1997 data from the
U.S. Department of Commerce, a significant segment of the elderly population has
the financial resources to afford seniors' housing  facilities,  with people age
55 to 64 making a mean household  income of $58,000 per year. The mean household
income for those age 65 and over is more than  $33,000  per year.  In  addition,
according  to June 30,  1999 data from the U.S.  Bureau of Census,  the  average
household  wealth for those age 65 and over exceeds the national average for all
age groups by 54%, and 27% of those  households  have an annual income in excess
of $50,000.  According to statistics  cited from Age Power: How the 21st Century
Will Be Ruled by the New Old,  men and women now in their 50s and older  control
80% of all the money in U.S. savings-and-loan  institutions and represent $66 of
every $100 invested in the stock market.  Individuals  age 50 and over currently
earn  approximately $2 trillion in annual income,  control more than $7 trillion
in wealth and own 77% of the financial assets in America.


<PAGE>


         America's  seniors  are also  preparing  for their  future  health care
needs.  They  currently  purchase  more than 90% of  long-term  care  insurance,
representing $800 million in premiums,  a figure growing 23% each year. American
families are also exploring  current and future health care needs.  An estimated
22 million households are involved in elder care, a number that has tripled over
the past decade and is expected to double in the next two decades.  According to
an April 2000  Newsweek  article,  more than 62% of  today's  baby  boomers  are
concerned about care for an aging parent or relative.

         More than 70% of working-age Americans believe a comfortable retirement
is a fundamental  part of the American  dream,  according to Age Power:  How the
21st  Century  Will Be Ruled by the New Old.  To  adequately  prepare for future
retirement  needs,  it is estimated that the baby boom  generation  will need to
have saved at least $1 million  per  household  to  maintain  their  standard of
living.

         Management  believes  that other  changes and trends in the health care
industry will create  opportunities  for growth of seniors' housing  facilities,
including (i) the growth of operators serving specific health care niches,  (ii)
the  consolidation of providers and facilities  through mergers,  integration of
physician  practices,   and  elimination  of  duplicative  services,  (iii)  the
pressures  to  reduce  the cost of  providing  quality  health  care,  (iv) more
dual-income and single-parent  households leaving fewer family members available
for in-home care of aging parents and necessitating more senior care facilities,
and (v) an anticipated  increase in the number of insurance companies and health
care networks offering privately funded long-term care insurance.

         According to the Health Care Financing  Administration and the National
Health Statistics  Group, the health care industry  represents over 13.5% of the
United States' gross domestic  product  ("GDP") with at least $1.092 trillion in
annual  expenditures.  The U.S.  Department of Health and Human Services expects
this  figure to rise to over 23.6% of the GDP by 2008,  with $2.18  trillion  in
annual  expenditures.  According to the U.S. Bureau of Census,  U.S. health care
construction  expenditures  are  estimated  to be  $17.4  billion  per  year and
growing. With regard to housing for seniors,  there are three major contributors
to growth and the  attraction of capital,  according to the National  Investment
Conference for the Senior Living and Long Term Care Industries in 1996. They are
(i)  demographics,  (ii) the  limited  supply  of new  product,  and  (iii)  the
investment  community's  increased  understanding  of the industry.  The Company
believes the growth in demand and facilities will continue at least 50 years due
to the favorable demographics, the increase in public awareness of the industry,
the preference of seniors for obtaining care in  non-institutional  settings and
the cost savings realized in a non-institutional environment.

          Estimate of Effective Demand for Seniors' Housing Categories
                   Elderly Population with Income Over $25,000

                                Thousands of Beds

   Base         Independent Living      Assisted Living     Skilled Nursing
------------   ---------------------   ------------------  ------------------

   1996                826                    427                 524

   2000                849                    457                 567

   2005                887                    492                 619

   2010                963                    537                 681

   2015               1,108                   597                 752

   2020               1,292                   671                 834

   2025               1,507                   778                 957

   2030               1,694                   903                1,120

Source:  Price Waterhouse,  LLP for the National  Investment  Conference for the
         Senior Living and Long Term Care Industries, October 1996




<PAGE>


INVESTMENT OF OFFERINGS PROCEEDS

         The Company  intends to  capitalize on the growing real estate needs in
the  seniors'  housing  and  health  care  industries   primarily  by  acquiring
Properties and leasing them to health care operators on a long-term  (generally,
10 to 20  years,  plus  renewal  options  for  an  additional  10 to 20  years),
"triple-net"  basis.  The Properties that the Company will acquire and lease are
expected to include one or more of the following types:

o        Seniors' Housing,  Which Includes Congregate Living and Assisted Living
         Facilities.  Congregate  living  communities  offer a lifestyle choice,
         including residential  accommodations with access to services,  such as
         housekeeping,  transportation,  dining and social activities, for those
         who  wish to  maintain  their  lifestyles  independently.  The  fastest
         growing segment of the seniors'  housing  industry is assisted  living.
         While skilled nursing facilities focus on more intensive care, assisted
         living facilities provide housing for seniors that need assistance with
         activities of daily living, such as grooming,  dressing,  bathing,  and
         eating.  Assisted living facilities provide accommodations with limited
         health  care  available  when  needed but do not have an  institutional
         feel.  Certain assisted living  facilities are also now specializing in
         meeting the needs of  Alzheimer's  and dementia  patients  prior to the
         time that their  condition  warrants a nursing home setting or, in some
         instances,  in competition  with what would  otherwise be provided in a
         nursing home  setting.  According to the U.S.  Department of Health and
         Human  Services,  at least 15%,  and  possibly  as much as 70%,  of the
         patients in nursing  homes could more  appropriately  be cared for in a
         less  institutional  and more  cost  effective  setting.  In  addition,
         seniors'  housing   facilities   include   continuing  care  retirement
         communities  and life care  communities  which  provide a full range of
         long-term  care  services in one location,  such as congregate  living,
         assisted living and skilled nursing facilities and home health care.

o        Medical Office Buildings. Medical office buildings,  including doctors'
         offices,  special  purpose  facilities,  such  as  diagnostic,   cancer
         treatment  and  outpatient  centers,  and walk-in  clinics also provide
         investment  opportunities as more small physician practices consolidate
         to save on the increasing  costs of private practice and single purpose
         medical facilities become more common.

o        Skilled  Nursing   Facilities.   Skilled  nursing   facilities  provide
         extensive skilled nursing and other long-term care services to patients
         that may require full time medical observation,  medication monitoring,
         ventilation   and   intravenous   therapies,    sub-acute   care,   and
         Alzheimer's/dementia  care.  Throughout much of the United States,  the
         supply  of  new  skilled  nursing  facilities  is  limited  by  complex
         Certificate of Need Laws or similar state licensing  regulations,  as a
         result of the National Health Planning and Resources Development Act of
         1974,  which require  nursing home  providers to obtain prior  approval
         from  regulators  before  undertaking  any  major new  construction  or
         renovation  projects.  As a  result,  the  supply  of  skilled  nursing
         facilities  is  growing  very  slowly.   Demand  for  skilled   nursing
         facilities is coming from a rapidly growing population over 75 years of
         age and the shift of  sub-acute  patients  to lower  cost  formats  for
         treatment.  Some  states  have  eliminated  Certificate  of  Need  Laws
         allowing  the market to  address  the issue of supply  and  demand.  If
         trends such as this continue,  it is probable that new skilled  nursing
         facilities  will be constructed to meet the demand,  thereby  providing
         potential development and investment opportunities for the Company.
<TABLE>
<CAPTION>
<S> <C>
                                      Continuum of long-term care facilities*

  Retirement/Congregate
          Living                    Assisted Living            Skilled Nursing Facility         Acute Care Hospitals
---------------------------    ---------------------------     --------------------------    ---------------------------

Informal concierge,            24-hour supervision,            24-hour medical care and      Short-term acute medical
emergency call system,         personal assistance as          protective oversight,         care
housekeeping &                 needed, emergency               medication management,
main-tenance, some group       response system, social         emergency response
activities, food service       activities, housekeeping        system, 3 meals per day,
and transportation             and maintenance, 3 meals        assistance with ADLs
                               per day, transportation,
                               assistance with
                               medication and shopping
</TABLE>

*        Interspersed throughout the continuum are visits to physicians offices,
         physical therapy,  occupational therapy, and other short-term necessary
         health care services.

         Legg Mason Wood Walker, Inc. in its industry analysis,  Health Facility
REITs  Substantial  Growth Ahead  (December  15,  1997),  estimates the value of
health  care  facilities  in the United  States to be $584  billion.  Management
believes,  based on historical costs of property owned by publicly traded health
care REITs,  only a small portion of health care facilities in the United States
are owned by REITs.  Management believes that this fact, coupled with the health
care industry trends  previously  discussed,  provides a significant  investment
opportunity  for the  Company.  Demographic  trends  may vary  depending  on the
properties  and  regions  selected  for  investment.  The  success of the future
operations of the Company's  Properties  will depend largely on each  operator's
ability to adapt to  dominant  trends in the health  care and  seniors'  housing
industry in each specific region,  including,  among others, greater competitive
pressures,  increased  consolidation and changing demographics.  There can be no
assurance that the operators of the Company's  Properties  will be able to adapt
to such trends.

         Management  intends to structure  the  Company's  leases to require the
tenant to pay base annual rent with (i)  automatic  fixed  increases in the base
rent or (ii)  increases in the base rent based on  increases  in consumer  price
indices over the term of the lease. In an effort to provide regular cash flow to
the Company,  the Company intends generally to structure its leases to provide a
minimum level of rent,  with automatic  increases in the minimum rent,  which is
payable regardless of the amount of gross revenues at a particular Property. The
Company also will endeavor to maximize growth and minimize risks associated with
ownership  and  leasing of real estate that  operates in this  industry  segment
through  careful  selection  and  screening of its tenants (as  described in "--
Standards  for  Investment  in  Properties"  below) in order to reduce  risks of
default,  monitoring  statistics relating to operators of Health Care Facilities
and  continuing  to develop  relationships  in the  industry  in order to reduce
certain risks  associated with investment in real estate.  See "-- Standards for
Investment in  Properties"  below for a description  of the standards  which the
Board of Directors will employ in selecting operators and particular  Properties
for investment.

         Management  expects  to  acquire  Properties  in  part  with a view  to
diversification  among  facility  type  and in the  geographic  location  of the
Properties.  There are no restrictions on the types of Health Care Facilities in
which the Company may invest.  In  addition,  there are no  restrictions  on the
geographic area or areas within the United States in which  Properties  acquired
by the Company may be located. It is anticipated that the Properties acquired by
the  Company  will be located in various  states and  regions  within the United
States.

         The Company may also provide Mortgage Loans to operators of Health Care
Facilities,  or their  affiliates,  to enable them to acquire the land, land and
buildings or buildings.  The Mortgage Loans will be secured by property owned by
the borrower.  The Company expects that the interest rate and terms  (generally,
10 to 20 years) of the Mortgage Loans will be similar to those of its leases.

         To a lesser extent, the Company may also offer Secured Equipment Leases
to  operators  of Health  Care  Facilities.  The Secured  Equipment  Leases will
consist primarily of leases of, and loans for the purchase of, Equipment.  As of
the date of this Prospectus,  the Company has neither identified any prospective
operators that will  participate in such financing  arrangements  nor negotiated
any specific  terms of a Secured  Equipment  Lease.  The Company  cannot predict
terms and  conditions  of the Secured  Equipment  Leases,  although  the Company
expects  that the  Secured  Equipment  Leases  will (i) have terms that equal or
exceed the useful life of the subject  Equipment  (although  such terms will not
exceed 7 years),  (ii) in the case of the  leases,  include  an  option  for the
lessee to  acquire  the  subject  Equipment  at the end of the lease  term for a
nominal fee,  (iii) include a stated  interest rate, and (iv) in the case of the
leases,  provide  that the Company  and the lessees  will each treat the Secured
Equipment  Leases as loans secured by personal  property for federal  income tax
purposes.  See "Federal Income Tax Considerations -- Characterization of Secured
Equipment  Leases." In  addition,  the Company  expects that each of the Secured
Equipment Leases will be secured by the Equipment to which it relates.  Payments
received from lessees under Secured Equipment Leases will be treated as payments
of principal and interest.  All Secured  Equipment  Leases will be negotiated by
the Advisor and approved by the Board of  Directors  including a majority of the
Independent Directors.

         The Company will borrow money to acquire Properties, Mortgage Loans and
Secured Equipment Leases  (collectively,  the "Assets") and to pay certain fees.
The Company  intends to encumber  Assets in connection  with the borrowing.  The
Company  plans to obtain one or more  revolving  Lines of Credit in an aggregate
amount up to $45,000,000,  and may, in addition,  obtain Permanent Financing. On
April 20, 2000, we entered into an initial $25,000,000  revolving line of credit
to be used to acquire or construct health care  Properties.  See " -- Borrowing"
for a description of the $25,000,000  line of credit.  The Line of Credit may be
increased at the  discretion of the Board of  Directors.  The Board of Directors
anticipates that the aggregate amount of any Permanent  Financing,  if obtained,
shall not exceed 30% of the Company's total assets.  In any event, the Company's
total borrowings will be limited to 300% of Net Assets. The Permanent  Financing
would  be  used to  acquire  Assets,  and  pay a fee of  4.5%  of any  Permanent
Financing,  excluding  amounts to fund Secured  Equipment Leases, as Acquisition
Fees, to the Advisor for identifying  the  Properties,  structuring the terms of
the  acquisition  and leases of the Properties and  structuring the terms of the
Mortgage  Loans.  The Line of  Credit  may be  repaid  with  offering  proceeds,
proceeds from the sale of assets,  working capital or Permanent  Financing.  The
Line of Credit and  Permanent  Financing are the only source of funds for making
Secured  Equipment  Leases and for paying the Secured  Equipment Lease Servicing
Fee to the  Advisor.  The  Company  has not yet  received a  commitment  for any
Permanent  Financing and there is no assurance  that the Company will obtain any
Permanent Financing on satisfactory terms.

         As of August 3, 2000,  the Company had  acquired  one  assisted  living
Property.  However,  as of August 3, 2000,  the Company had not entered into any
arrangements  that create a reasonable  probability  that the Company will enter
into any Mortgage Loan or Secured Equipment Lease.

         The Company has  undertaken to supplement  this  Prospectus  during the
offering  period to disclose the  acquisition  of Properties at such time as the
Company  believes  that a reasonable  probability  exists that any such Property
will be acquired  by the  Company.  Based upon the  experience  and  acquisition
methods of the  Affiliates  of the Company and the Advisor,  this  normally will
occur,  with regard to acquisition of Properties,  as of the date on which (i) a
commitment letter is executed by a proposed lessee,  (ii) a satisfactory  credit
underwriting  for the proposed lessee has been  completed,  (iii) a satisfactory
site  inspection  has been completed and (iv) a  nonrefundable  deposit has been
paid  on  the  Property.   However,  the  initial  disclosure  of  any  proposed
acquisition  cannot be relied upon as an assurance  that the Company  ultimately
will  consummate  such proposed  acquisition  or that the  information  provided
concerning  the proposed  acquisition  will not change  between the date of such
supplement and the actual  purchase or extension of financing.  The terms of any
borrowing by the Company will also be disclosed by supplement  following receipt
by the Company of an acceptable commitment letter from a potential lender.

         Acquisition of a Property for a Health Care Facility generally involves
an  investment  in land and building  ranging from  approximately  $1,000,000 to
$30,000,000,  although  higher or lower amounts for  individual  Properties  are
possible. In light of current market conditions, if the maximum number of Shares
is sold in this offering,  the Company could invest in approximately four to 126
Properties  depending  on the  types of  Properties,  and  assuming  an  average
purchase price of $10,000,000 per Property, the Company would acquire or finance
a total of  approximately  12 Properties with the proceeds of this offering.  In
certain cases, the Company may become a co-venturer in a Joint Venture that will
own the Property.  In each such case, the Company's cost to purchase an interest
in such  Property  will be less than the total  purchase  price and the  Company
therefore  will be able to acquire  interests in a greater number of Properties.
In addition,  the Board of Directors may determine to engage in future offerings
of common  stock,  the  proceeds  of which  could be used to acquire  additional
Properties  or make  Mortgage  Loans.  The  Company  may also  borrow to acquire
Properties.  See " --  Borrowing."  Management  estimates that 15% to 25% of the
Company's investment will be for the cost of land and 75% to 85% for the cost of
buildings.  See "-- Joint Venture  Arrangements" below and "Risk Factors -- Real
Estate and Other Investment Risks -- Possible lack of diversification  increases
the risk of investment." Management cannot estimate the number of Mortgage Loans
that may be entered  into.  The Company may also borrow  money to make  Mortgage
Loans.

         Although  management  cannot  estimate the number of Secured  Equipment
Leases that may be entered into, it expects to fund the Secured  Equipment Lease
program  from the  proceeds of the Line of Credit or  Permanent  Financing in an
amount  not  to  exceed  10%  of  Gross  Proceeds.  Management  has  undertaken,
consistent  with its objective of  qualifying  as a REIT for federal  income tax
purposes,  to ensure that the total value of all Secured  Equipment  Leases will
not exceed 25% of the Company's total assets,  and that Secured Equipment Leases
to a single lessee, in the aggregate, will not exceed 5% of total assets.

PROPERTY ACQUISITIONS

         Brighton Gardens(R) by Marriott(R) located in Orland Park, Illinois. On
April 20, 2000, the Company acquired a Brighton Gardens assisted living Property
located in Orland Park,  Illinois (the "Orland Park  Property") for  $13,848,900
from Marriott Senior Living Services,  Inc. The Company,  as lessor, has entered
into a long-term lease agreement relating to this Property. The general terms of
the lease  agreement are described in " -- Description of Property  Leases." The
principal features of the lease are as follows:

o        The initial term of the lease expires  on April 24, 2015.

o        At the end of the  initial  lease  term,  the  tenant  will  have  four
         consecutive renewal options of five years each.

o        The lease requires minimum rent payments of $1,350,268 per year for the
         first  and  second  lease  years and  $1,384,890  for each  lease  year
         thereafter.

o        In addition to minimum rent, the lease requires  percentage  rent equal
         to seven  percent of gross  revenues in excess of the  "Baseline  Gross
         Revenues." The Baseline  Gross  Revenues will be  established  when the
         facility  achieves  average  occupancy  of  93%  for  four  consecutive
         quarters.

o        A security  deposit  equal to $553,956 has been retained by the Company
         as security for the tenant's obligations under the lease.

o        The tenant has  established  a reserve  fund which will be used for the
         replacement and renewal of furniture,  fixtures and equipment  relating
         to the assisted living Property (the "FF&E  Reserve").  Deposits to the
         FF&E Reserve are made every four weeks as follows: 1% of gross receipts
         for the first through  fourth lease year; 2% of gross  receipts for the
         fifth through  eighth lease year;  and 3% of gross receipts every lease
         year thereafter.

 o       Marriott International, Inc. has, with certain limitations,  guaranteed
         the  tenant's  obligation  to pay  minimum  rent under the  lease.  The
         guarantee  terminates on the earlier of the end of the fifth lease year
         or at such time as the net operating  income from the Property  exceeds
         minimum  rent due  under  the  lease by 25% for any  trailing  12-month
         period. The maximum amount of the guarantee is $2,769,780.

         The estimated  federal income tax basis of the  depreciable  portion of
the Orland Park Property is approximately $12.5 million.

         The Orland Park  Property,  which  opened in October  1999,  is a newly
constructed Brighton Gardens by Marriott located in Orland Park,  Illinois.  The
Orland Park Property includes 82 assisted living units and 24 special care units
for  residents  with  Alzheimer's  and related  memory  disorders.  The facility
provides  assistance with daily living activities such as bathing,  dressing and
medication  reminders.  Special  amenities  include a common activities room and
common  dining room, a private  dining  area,  library and garden.  The assisted
living community,  which is located  southwest of Chicago,  is approximately six
miles from two  medical  facilities,  Palos  Community  Hospital  and Oak Forest
Community  Hospital,  and less than two miles  from the Orland  Square  Shopping
Center. According to a report published by Project Market Decision and Claritas,
a research  and data  collection  firm,  the greater  Chicago  area is the third
largest  seniors market in the country with more than 263,800 seniors age 75 and
older.  The number of seniors in the ten-mile area  surrounding  the Property is
expected to grow by 11% between 1999 and 2004.  Other senior  living  facilities
located in  proximity to the Orland Park  Property  include  Victorian  Village,
Sunrise of Palos Park,  Peace Memorial  Village and Arden Courts of Manor Drive.
The average occupancy rate and the revenue per available unit for the period the
assisted living facility has been operational are as follows:

                              Orland Park Property
                      -----------------------------------
                                   Average        Revenue
                                  Occupancy    per Available
                        Year        Rate           Unit
                        ----        ----           ----

                       *1999       23.30%         $118.11
                      **2000       41.40%         $114.30

* Data for the Orland  Park  Property  represents  the period  October  11, 1999
through  December 31, 1999.
** Data for 2000 represents the period January 1, 2000 through June 16, 2000.

         The Company believes that the results achieved by the Property for 1999
and year-to-date 2000 are not indicative of its long-term  operating  potential,
as the Property had been open for less than twelve  months  during the reporting
period.

         Marriott  Brands.  Brighton  Gardens  by  Marriott  is  a  quality-tier
assisted living concept which  generally has 90 assisted  living suites,  and in
certain  locations,  30 to 45 nursing beds in a community.  In some communities,
separate  on-site  centers  also provide  specialized  care for  residents  with
Alzheimer's   or  other   memory-related   disorders.   According   to  Marriott
International,  Inc.'s 1999 Form 10-K,  Marriott Senior Living  Services,  Inc.,
which is a wholly owned subsidiary of Marriott International,  Inc., operates 99
assisted senior living communities principally under the names "Brighton Gardens
by Marriott,"  "Village  Oaks," and "Marriott  MapleRidge,"  and 45  independent
living communities.  Marriott Senior Living Services, Inc. is one of the largest
participants  in the seniors'  housing  industry  with $559 million in sales for
1999.  The  communities  are designed in a  comfortable,  home-like  setting and
provide  residents  with a sense of community  through a variety of  activities,
restaurant-style  dining,  on-site security,  weekly  housekeeping and scheduled
transportation.  The communities  are  distinguished  by an innovative  wellness
program that enables  residents to remain as independent as possible for as long
as possible, while providing a personally tailored program of services and care.
Marriott  Senior  Living  Services,  Inc.  has provided  seniors with  excellent
service and quality  care since 1984.  In 1999,  the  American  Seniors  Housing
Association, a seniors housing trade association, ranked Marriott Seniors Living
Services, Inc. as the nation's second largest manager of senior housing.

SITE SELECTION AND ACQUISITION OF PROPERTIES

         General. It is anticipated that the operators of Health Care Facilities
selected by the Advisor,  and as approved by the Board of  Directors,  will have
personnel  engaged in site selection and evaluation.  In addition,  due to rapid
expansion,  some  operators  may  outsource  their  site  selection  process  to
consultants  or developers for review or may rely on third party  analyses.  The
operators of Health Care Facilities and other parties  generally conduct studies
which  typically  include such factors as population  trends,  hospital or other
medical facilities development, residential development, per capita or household
median  income,  per capita or  household  median age,  and other  factors.  The
operators  of the  Health  Care  Facilities  are  expected  to make  their  site
evaluations and analyses available to the Company.

         The  Board of  Directors,  on  behalf  of the  Company,  will  elect to
purchase and lease Properties based principally on an examination and evaluation
by the Advisor of the potential  value of the site, the financial  condition and
business history of the proposed  tenant,  the demographics of the area in which
the  property  is located or to be  located,  the  proposed  purchase  price and
proposed  lease terms,  geographic  and market  diversification,  and  potential
revenues  expected to be generated by the business located on the property.  The
Advisor also will perform an  independent  break-even  analysis of the potential
profitability  of a property using  historical  data and other data developed by
the Company and provided by the operator.

         The Board of Directors  will  exercise its own judgment as to, and will
be  solely   responsible  for,  the  ultimate  selection  of  both  tenants  and
Properties.  Therefore,  some of the  properties  proposed  and  approved  by an
operator may not be purchased by the Company.

         In each Property  acquisition,  it is anticipated that the Advisor will
negotiate the lease agreement with the tenant. In certain instances, the Advisor
may negotiate an assignment of an existing lease, in which case the terms of the
lease may vary  substantially  from the Company's  standard lease terms,  if the
Board of Directors, based on the recommendation of the Advisor,  determines that
the terms of an  acquisition  and  lease of a  Property,  taken as a whole,  are
favorable to the Company.  It is expected that the  structure of the  long-term,
"triple-net"  lease  agreements,  which  generally  provide for  monthly  rental
payments with automatic  fixed  increases in base rent at specified times during
the lease terms or  increases  in the base rent based on  increases  in consumer
price  indices  over the term of the  leases,  will  increase  the  value of the
Properties  and provide an inflation  hedge.  See " --  Description  of Property
Leases" below for a discussion of the anticipated terms of the Company's leases.
Generally,  in connection with a Property  acquisition,  in the event the tenant
does not enter into a Secured Equipment Lease with the Company,  the tenant will
provide at its own  expense all  Equipment  necessary  to operate the  Company's
Property  as a Health Care  Facility.  Generally,  a tenant  either pays cash or
obtains a loan from a third party to purchase such items.  If the tenant obtains
such a loan, the tenant will own this personal  property subject to the tenant's
obligations  under its loan. In the  experience of the Affiliates of the Company
and the  Advisor,  there may be rare  circumstances  in which a tenant  defaults
under such a loan,  in which event the lender may attempt to remove the personal
property from the building,  resulting in the Property becoming inoperable until
new Equipment can be purchased and installed.  In order to prevent  repossession
of this personal  property by the lender,  and only on an interim basis in order
to  preserve  the value of a  Property,  the  Company may elect (but only to the
extent  consistent with the Company's  objective of qualifying as a REIT) to use
Company reserves to purchase this personal  property from the lender,  generally
at a discount for the  remaining  unpaid  balance under the tenant's  loan.  The
Company then would expect, consistent with the Company's objective of qualifying
as a REIT, to resell the personal  property to a new tenant in  connection  with
the transfer of the lease to that tenant.


<PAGE>


         Some lease agreements will be negotiated to provide the tenant with the
opportunity to purchase the Property under certain conditions,  generally either
at a price  not  less  than  fair  market  value  (determined  by  appraisal  or
otherwise)  or through a right of first  refusal to purchase  the  Property.  In
either  case,  the lease  agreements  will  provide that the tenant may exercise
these  rights only to the extent  consistent  with the  Company's  objective  of
qualifying as a REIT.  See "-- Sale of  Properties,  Mortgage  Loans and Secured
Equipment   Leases"   below  and   "Federal   Income   Tax   Considerations   --
Characterization of Property Leases."

         The purchase of each  Property will be supported by an appraisal of the
real estate prepared by an independent  appraiser.  The Advisor,  however,  will
rely on its own  independent  analysis and not on such appraisals in determining
whether or not to recommend that the Company acquire a particular property.  The
purchase  price of each such  Property,  plus any  Acquisition  Fees paid by the
Company  in  connection  with such  purchase,  will not  exceed  the  Property's
appraised  value.  (In  connection  with the  acquisition of a Property that has
recently  been or is to be  constructed  or  renovated,  the  comparison  of the
purchase price and the appraised value of such Property ordinarily will be based
on the "stabilized  value" of such Property.) The stabilized  value is the value
at the point which the  Property  has reached  its level of  competitiveness  at
which it is  expected  to operate  over the long  term.  It should be noted that
appraisals  are  estimates of value and should not be relied upon as measures of
true  worth or  realizable  value.  Each  appraisal  will be  maintained  in the
Company's  records for at least five years and will be available for  inspection
and duplication by any stockholder.

         The titles to  Properties  purchased  by the Company will be insured by
appropriate title insurance  policies and/or abstract  opinions  consistent with
normal practices in the jurisdictions in which the Properties are located.

         Construction and Renovation.  In some cases, construction or renovation
will be required  after the purchase  contract has been entered into, but before
the total  purchase price has been paid. In connection  with the  acquisition of
Properties  that are to be  constructed or renovated and as to which the Company
will own both the land and the building or building only, the Company  generally
will advance funds for  construction or renovation  costs, as they are incurred,
pursuant to a development agreement with the developer. The developer may be the
tenant or an Affiliate of the Company. An Affiliate may serve as a developer and
enter into the  development  agreement  with the Company if the  transaction  is
approved by a majority of the Directors, including a majority of the Independent
Directors. The Company believes that the ability to have an Affiliate capable of
serving as the  developer  provides the Company an  advantage  by enhancing  its
relationship with key tenants and by giving it access to tenant opportunities at
an earlier stage of the development  cycle. As a result, the Company believes it
will have a greater number of opportunities for investment  presented to it than
it  might  otherwise  have  and it  will  be  able to  obtain  better  terms  by
negotiating  the terms of its investment at an earlier stage in the  development
cycle when there are fewer competitive alternatives available to the tenant.

         The  developer  will enter  into all  construction  contracts  and will
arrange for and coordinate all aspects of the  construction or renovation of the
property improvements. The developer will be responsible for the construction or
renovation of the building improvements, although it may employ co-developers or
sub-agents in fulfilling its responsibilities  under the development  agreement.
All  general  contractors  performing  work in  connection  with  such  building
improvements  must provide a payment and performance bond or other  satisfactory
form of  guarantee of  performance.  All  construction  and  renovation  will be
performed or  supervised by persons or entities  acceptable to the Advisor.  The
Company will be obligated,  as construction or renovation costs are incurred, to
make  the  remaining  payments  due  as  part  of the  purchase  price  for  the
Properties,  provided that the construction or renovation conforms to definitive
plans,  specifications,  and  costs  approved  by the  Advisor  and the Board of
Directors and embodied in the construction contract.

         Under the terms of the  development  agreement,  the Company  generally
will advance its funds on a monthly basis to meet the construction draw requests
of the developer.  The Company, in general,  only will advance its funds to meet
the  developer's  draw  requests  upon  receipt  of an  inspection  report and a
certification of draw requests from an inspecting architect or engineer suitable
to the  Company,  and the  Company  may  retain a portion of any  advance  until
satisfactory  completion of the project.  The  certification  generally  must be
supported by color photographs showing the construction work completed as of the
date of  inspection.  The total  amount of the funds  advanced to the  developer
(including  the purchase  price of the land plus closing costs and certain other
costs) generally will not exceed the maximum amount specified in the development
agreement.  Such maximum  amount will be based on the Company's  estimate of the
costs of such construction or renovation.



<PAGE>


         In some cases,  construction  or renovation will be required before the
Company has acquired the Property. In this situation,  the Company may have made
a  deposit  on the  Property  in cash or by  means of a letter  of  credit.  The
renovation  or  construction  may be made by an Affiliate or a third party.  The
Company  may  permit the  proposed  developer  to arrange  for a bank or another
lender,  including  an  Affiliate,  to  provide  construction  financing  to the
developer. In such cases, the lender may seek assurance from the Company that it
has  sufficient  funds to pay to the developer  the full  purchase  price of the
Property upon completion of the  construction  or renovation.  In the event that
the  Company  segregates  funds as  assurance  to the  lender of its  ability to
purchase the  Property,  the funds will remain the property of the Company,  and
the lender  will have no rights  with  respect to such funds upon any default by
the developer under the  development  agreement or under the loan agreement with
such  lender,  or if the closing of the  purchase of the Property by the Company
does not occur for any reason,  unless the  transaction is supported by a letter
of credit in favor of the lender.

         Under  the  development  agreement,  the  developer  generally  will be
obligated  to  complete  the   construction   or   renovation  of  the  building
improvements  within a specified period of time from the date of the development
agreement,  which  generally  will  be  between  eight  to  12  months.  If  the
construction  or renovation is not completed  within that time and the developer
fails to remedy this default  within 10 days after notice from the Company,  the
Company will have the option to grant the developer  additional time to complete
the  construction,  to take over  construction  or  renovation  of the  building
improvements,  or  to  terminate  the  development  agreement  and  require  the
developer  to  purchase  the  Property  at a price  equal  to the sum of (i) the
Company's  purchase  price of the land,  including all fees,  costs and expenses
paid by the Company in connection  with its purchase of the land, (ii) all fees,
costs  and  expenses  disbursed  by the  Company  pursuant  to  the  development
agreement for construction of the building improvements, and (iii) the Company's
"construction  financing  costs."  The  "construction  financing  costs"  of the
Company is an amount equal to a return,  at the annual  percentage  rate used in
calculating the minimum annual rent under the lease, on all Company payments and
disbursements described in clauses (i) and (ii) above.

         The Company also generally will enter into an  indemnification  and put
agreement  (the  "Indemnity  Agreement")  with  the  developer.   The  Indemnity
Agreement  will  provide for  certain  additional  rights to the Company  unless
certain conditions are met. In general, these conditions are (i) the developer's
acquisition  of  all  permits,   approvals  and  consents  necessary  to  permit
commencement of construction or renovation of the building improvements within a
specified period of time after the date of the Indemnity Agreement (normally, 60
days),  or (ii) the completion of  construction or renovation of the building as
evidenced  by the issuance of a  certificate  of  occupancy,  within a specified
period of time after the date of the Indemnity Agreement. If such conditions are
not met, the Company will have the right to grant the developer  additional time
to satisfy the  conditions  or to require the developer to purchase the Property
from the Company at a purchase price equal to the total amount  disbursed by the
Company in connection with the acquisition and construction or renovation of the
Property (including closing costs), plus an amount equal to the return described
in item (iii) of the preceding  paragraph.  Failure of the developer to purchase
the Property from the Company upon demand by the Company under the circumstances
specified  above will  entitle the Company to declare the  developer  in default
under the lease and to declare each  guarantor in default under any guarantee of
the developer's obligations to the Company.

         In certain  situations where construction or renovation is required for
a Property,  the Company will pay a negotiated maximum amount upon completion of
construction  or renovation  rather than  providing  financing to the developer,
with  such  amount  to  be  based  on  the  developer's  actual  costs  of  such
construction or renovation.

         Affiliates  of the Company also may provide  construction  financing to
the  developer  of a Property.  In addition,  the Company may  purchase  from an
Affiliate of the Company a Property  that has been  constructed  or renovated by
the Affiliate. Any fees paid to Affiliates of the Company in connection with the
financing, construction or renovation of a Property acquired by the Company will
be considered  Acquisition Fees and will be subject to approval by a majority of
the Board of Directors,  including a majority of the Independent Directors,  not
otherwise  interested in the  transaction.  See  "Management  Compensation"  and
"Conflicts of Interest -- Certain Conflict Resolution Procedures." Any such fees
will be included in the cost of the Property and, therefore, will be included in
the calculation of base rent.

         In all  situations  where  construction  or renovation of a Property is
required,  the Company also will have the right to review the developer's books,
records,  and  agreements  during and following  completion of  construction  to
verify actual costs.



<PAGE>


         Interim Acquisitions. The Advisor and its Affiliates regularly may have
opportunities  to acquire  properties  suitable  for the  Company as a result of
their  relationships  with various  operators.  See " --  Investment of Offering
Proceeds" above. These acquisitions often must be made within a relatively short
period of time,  occasionally  at a time when the  Company may be unable to make
the  acquisition.  In an effort to address  these  situations  and  preserve the
acquisition  opportunities of the Company (and other Affiliates of the Advisor),
the Advisor and its  Affiliates  maintain  lines of credit  which enable them to
acquire these  properties on an interim basis and  temporarily  own them for the
purpose of facilitating their acquisition by the Company (or other entities with
which the  Company is  affiliated).  At such time as a Property  acquired  on an
interim basis is determined to be suitable for  acquisition by the Company,  the
interim  owner of the  Property  will sell its  interest in the  Property to the
Company at a price  equal to the  lesser of its cost  (which  includes  carrying
costs and, in instances  in which an Affiliate of the Company has provided  real
estate  brokerage  services  in  connection  with the  initial  purchase  of the
Property,  indirectly  includes  fees paid to an  Affiliate  of the  Company) to
purchase  such  interest in the  Property  or the  Property's  appraised  value,
provided that a majority of Directors,  including a majority of the  Independent
Directors, determine that the acquisition is fair and reasonable to the Company.
See  "Conflicts  of  Interest  --  Certain  Conflict   Resolution   Procedures."
Appraisals of Properties  acquired from such interim  owners will be obtained in
all cases.

         Acquisition Services. Acquisition services performed by the Advisor may
include,  but are not limited to, site  selection  and/or  approval;  review and
selection of tenants and negotiation of lease agreements and related  documents;
monitoring  Property  acquisitions;  and the  processing of all final  documents
and/or procedures to complete the acquisition of Properties and the commencement
of tenant occupancy and lease payments.

         The Company will pay the Advisor a fee of 4.5% of the Total Proceeds as
Acquisition  Fees. See "Management  Compensation."  The total of all Acquisition
Fees and Acquisition Expenses shall be reasonable and shall not exceed an amount
equal to 6% of the Real Estate  Asset  Value of a Property,  or in the case of a
Mortgage  Loan,  6% of the funds  advanced,  unless a  majority  of the Board of
Directors,  including a majority of the  Independent  Directors,  not  otherwise
interested in the transaction approves fees in excess of these limits subject to
a  determination  that the  transaction is  commercially  competitive,  fair and
reasonable  to the  Company.  The total of all  Acquisition  Fees payable to all
persons or  entities  will not exceed the  compensation  customarily  charged in
arm's-length  transactions by others  rendering  similar  services as an ongoing
activity  in  the  same  geographical  location  and  for  comparable  types  of
properties.

         The Advisor engages counsel to perform legal services, and such counsel
also  may  provide  legal  services  to  the  Company  in  connection  with  the
acquisition of Properties. The legal fees payable to such counsel by the Company
will not exceed those generally charged for similar services.

STANDARDS FOR INVESTMENT IN PROPERTIES

         Selection  of  Operators of Health Care  Facilities.  The  selection of
operators of Health Care Facilities by the Advisor,  as approved by the Board of
Directors, will be based on a number of factors which may include: an evaluation
of the  operations  of their health care  facilities,  the number of health care
facilities operated,  the relationship of average revenue per available unit (or
bed) to the average capital cost per unit (or bed) for each health care facility
operated,  the relative competitive position among the same types of health care
facilities offering similar services, market penetration, the relative financial
success of the operator in the geographic area in which the Property is located,
overall  historical  financial  performance of the operator,  and the management
capability of the operator.  The operators of the Health Care Facilities are not
expected to be affiliated with the Advisor, the Company or any Affiliate.

         Selection of  Properties.  In making  investments  in  Properties,  the
Advisor will consider  relevant real property and financial  factors,  including
the condition, use, and location of the Property, income-producing capacity, and
the prospects for long-term appreciation. The Company will obtain an independent
appraisal  for each  Property  it  purchases.  The proper  location,  design and
amenities are important to the success of a Property.

         In selecting specific Properties, the Advisor, as approved by the Board
of Directors, will apply the following minimum standards.

         1.  Each  Property  will be in what  the  Advisor  believes  is a prime
location for that type of Property.



<PAGE>


         2. Base (or  minimum)  annual  rent will  provide a  specified  minimum
return on the Company's  cost of purchasing,  and if applicable,  developing the
Property,  and the  lease  also  will  generally  provide  for  automatic  fixed
increases in base rent at specified  times during the lease term or increases in
the base rent based on increases in consumer  price indices over the term of the
lease.

         3. The initial lease term typically will be at least 10 to 20 years.

         4. In general,  the Company will not acquire a Property if the Board of
Directors,  including a majority of the Independent  Directors,  determines that
the  acquisition  would  adversely  affect the  Company in terms of  geographic,
property type or chain diversification.

DESCRIPTION OF PROPERTIES

         The one assisted  living  Property owned by the Company as of August 3,
2000,  conforms  to, and the  Advisor  expects  that any  additional  Properties
purchased by the Company will conform generally to, the following specifications
of size, cost, and type of land and buildings. The Company anticipates acquiring
Properties related to Health Care Facilities which may include,  but will not be
limited to, the following types:

         Congregate   Living   Facilities.   Congregate  living  facilities  are
primarily apartment buildings which contain a significant amount of common space
to accommodate  dining,  recreation,  activities and other support  services for
senior citizens.  These properties range in size from 100 to 500 units,  with an
average size of approximately  225 units.  Units include studios and one and two
bedrooms  ranging  in size  from 450  square  feet to over  1,500  square  feet.
Residents  generally pay a base rent for their  housing,  which  includes a meal
program.  In  addition,  a menu of other  services is provided at an  additional
charge.  The  cost  of  congregate  living  facilities   generally  ranges  from
$10,000,000 to $30,000,000.

         Assisted  Living  Facilities.  Assisted  living  facilities  provide  a
special combination of housing, supportive services, personalized assistance and
health  care to their  residents  in a manner  which is  designed  to respond to
individual  needs.  These facilities  offer a lower-cost  alternative to skilled
nursing facilities for those who do not require intensive nursing care. Industry
standards suggest that a person is suitable for an assisted living facility when
he or she  needs  assistance  with  three or fewer  activities  of daily  living
("ADLs")  on a daily  basis.  ADLs  are  activities  such as  eating,  dressing,
walking,  bathing,  and bathroom use.  Assisted  living  facilities also provide
assistance  with  instrumental  activities  of daily living  ("IADLs"),  such as
shopping,  telephone  use and money  management.  The level of care  provided by
assisted  living  facilities has increased in recent years.  With an increase in
demand for the lower-cost services they provide, assisted living facilities have
begun to provide care for an increasing number of physical disabilities, certain
non-ambulatory  conditions  and  early  stages  of  specific  diseases,  such as
Alzheimer's disease, where intensive medical treatment is not required.

         Current industry practice generally is to build  freestanding  assisted
living facilities with an average of between 40 and 100 units, depending on such
factors as market forces,  site  constraints  and program  orientation.  Current
economics  place the size of the private  living space of a unit in the range of
300 gross square feet for an efficiency  unit to 750 square feet for a large one
bedroom unit. Units are typically  private,  allowing residents the same general
level of control  over their  units as  residents  of a rental  apartment  would
typically  have.  Common areas on the most recently  developed  assisted  living
facilities  may total as much as 30 to 40 percent of the gross square footage of
a  facility.  The cost of  assisted  living  facilities  generally  ranges  from
$8,000,000 to $15,000,000.

         Skilled   Nursing   Facilities.   In  addition   to   housing,   meals,
transportation,  housekeeping,  ADL and IADL care,  skilled  nursing  facilities
provide  comprehensive  nursing and long term care to their  residents.  Skilled
nursing facilities  accommodate persons who require varying levels of care. Many
skilled  nursing  facilities  are capable of serving  residents  with  intensive
needs.  Some skilled nursing  facilities  specialize in certain types of disease
care,  such as  Alzheimer's  or Dementia  care. The cost of the care provided in
skilled  nursing  facilities  is among the most  expensive  in the  senior  care
segment of the health care industry, providing potential for substantial revenue
generation.  Based on discussions  with  executives  with senior  living/housing
firms  and  studies  performed  by  health  care  industry  associations,  Price
Waterhouse, in a 1996 study it developed for institutional investors,  estimated
that the total  monthly  cost per  resident  of a skilled  nursing  facility  is
between  $2,880  and  $4,000.  According  to a 1997 study  developed  by NatWest
Securities  for  certain of its  investors,  the high demand for beds in skilled
nursing facilities,  along with a restricted supply of new beds, has resulted in
high occupancy  rates and minimal  skilled  nursing  facility lease and mortgage
default rates.

         Skilled  nursing  facilities are also generally  freestanding,  but are
typically  more  institutional  in nature,  allowing for efficient  cleaning and
sterilization. The rooms in skilled nursing facilities are equipped with patient
monitoring  devices  and  emergency  call  systems.  Oxygen  systems may also be
present.  Both multiple  floor and single floor  designs are common.  Individual
rooms in skilled  nursing  facilities  may be as small as 100 square feet,  with
common areas varying greatly in size.  Skilled nursing  facilities  historically
have been located in close proximity to hospitals to facilitate doctors' visits.
Today,  the location of these  facilities  is less  important  where  rotational
visiting  systems are in place and where more highly skilled  nursing staffs are
responsible  for  functions  that used to be  handled  by  doctors.  The cost of
skilled nursing facilities generally ranges from $5,000,000 to $10,000,000.

         Continuing Care Retirement  Communities.  Congregate  living facilities
sometimes have assisted  living and/or skilled  nursing  facilities  attached or
adjacent to their locations.  When this occurs,  the projects are often referred
to as continuing  care  retirement  communities  or life care  communities.  The
intent of continuing care retirement  communities or life care communities is to
provide a continuum of care to the residents.  In other words,  as residents age
and their  health  care  needs  increase,  they can  receive  the care they need
without  having to move away from the  "community"  which has become their home.
Continuing care retirement  communities  typically  operate on a fee-for-service
basis and the units are rented on a monthly basis to residents,  while life care
centers generally charge an entrance fee that is partially refundable and covers
the cost of all of the residents' health care- related services,  plus a monthly
maintenance   fee.   Continuing  care  retirement   communities  and  life  care
communities are the most expensive  seniors' housing  accommodations  today with
prices  for  each  facility   generally   ranging  from   $40,000,000   to  over
$100,000,000.

         Medical Office Buildings.  Medical office buildings,  including walk-in
clinics, are conventional office buildings with additional plumbing,  mechanical
and  electrical  service  amenities,  which  facilitate  physicians  and medical
delivery  companies  in the  practice  of medicine  and  delivery of health care
services.  These  facilities  can range in size from 3,000 square feet  (walk-in
clinic)  up to  100,000  square  feet  (medical  office  building),  with  costs
generally  ranging  from  $1,000,000  to  $10,000,000.  It is common for medical
office  buildings to be located in close proximity to hospitals where physicians
have   practice   privileges.   Walk-in   clinics   are   normally   placed   in
retail/commercial locations to make accessibility convenient for patients and to
provide medical services in areas which are not close or convenient to hospitals
and larger physician practices.

         Either before or after construction or renovation, the Properties to be
acquired  by the  Company  will  be one of a  Health  Care  Facility  operator's
approved  designs.  Prior  to  purchase  of all  Properties,  other  than  those
purchased prior to completion of  construction,  the Company will receive a copy
of the certificate of occupancy issued by the local building  inspector or other
governmental authority and all other governmental  certificates or permits which
permit the use of the Property as a Health Care  Facility,  and shall  receive a
certificate from the operator of the Health Care Facility to the effect that (i)
the Property is  operational  and in compliance  with all required  governmental
permits and  certificates and (ii) the Property is in compliance with all of the
Health Care Facility  operator's  requirements,  including,  but not limited to,
building  plans and  specifications  approved by the operator.  The Company also
will receive a  certificate  of occupancy  and all other  required  governmental
permits or certificates  for each Property for which  construction  has not been
completed at the time of purchase,  prior to the Company's  payment of the final
installment of the purchase price for the Property.

         Generally,  Properties  to be acquired by the Company  will  consist of
both land and  building,  although  in a number of cases the Company may acquire
only the land underlying the building with the building owned by the tenant or a
third  party,  and also may acquire the  building  only with the land owned by a
third party. In general,  the Properties will be freestanding  and surrounded by
paved parking  areas and  landscaping.  Although,  buildings may be suitable for
conversion to various uses through  modifications,  some  Properties  may not be
economically convertible to other uses.

         A tenant generally will be required by the lease agreement to make such
capital  expenditures  as may be  reasonably  necessary to refurbish  buildings,
premises,  signs,  and  equipment  and maintain  the  leasehold in a manner that
allows operation for its intended purpose.  These capital expenditures generally
will be paid by the tenant during the term of the lease.



<PAGE>


DESCRIPTION OF PROPERTY LEASES

         The terms and  conditions of any lease entered into by the Company with
regard to a Property  may vary from those  described  below.  The Advisor in all
cases will use its best  efforts to obtain  terms at least as favorable as those
described   below.  If  the  Board  of  Directors   determines,   based  on  the
recommendation  of the Advisor,  that the terms of an acquisition and lease of a
Property, taken as a whole, are favorable to the Company, the Board of Directors
may, in its sole  discretion,  cause the Company to enter into leases with terms
which are  substantially  different than the terms described  below, but only to
the extent  consistent with the Company's  objective of qualifying as a REIT. In
making such  determination,  the Advisor will  consider such factors as the type
and location of the Property,  the  creditworthiness of the tenant, the purchase
price of the  Property,  the  prior  performance  of the  tenant,  and the prior
business  experience of  management of the Company and the Company's  Affiliates
with the operator.

         General. In general, the leases are expected to be "triple-net" leases,
which  means  that  the  tenants  will  be  required  to pay  for  all  repairs,
maintenance,  property taxes, utilities, and insurance. The tenants also will be
required to pay for special  assessments,  sales and use taxes,  and the cost of
any renovations permitted under the leases. The Company will be the lessor under
each lease except in certain circumstances in which it may be a party to a Joint
Venture which will own the Property.  In those cases, the Joint Venture,  rather
than the  Company,  will be lessor,  and all  references  in this section to the
Company as lessor  therefore should be read  accordingly.  See "-- Joint Venture
Arrangements" below.

         Term of Leases.  It presently is anticipated  that  Properties  will be
leased for an initial term of 10 to 20 years with up to four,  five-year renewal
options.  The minimum  rental  payment  under the renewal  option  generally  is
expected  to be greater  than that due for the final  lease year of the  initial
term of the lease.  Upon  termination  of the lease,  the tenant will  surrender
possession of the Property to the Company,  together with any improvements  made
to the  Property  during the term of the lease,  except that for  Properties  in
which the Company owns only the building and not the underlying  land, the owner
of the land may assume ownership of the building.

         Computation  of Lease  Payments.  During the initial term of the lease,
the tenant  will pay the  Company,  as lessor,  minimum  annual  rent equal to a
specified   percentage  of  the  Company's  cost  of  purchasing  the  Property.
Typically,  the leases will provide for automatic fixed increases in the minimum
annual rent or increases  in the base rent based on increases in consumer  price
indices at predetermined  intervals during the term of the lease. In the case of
Properties  that are to be  constructed  or renovated  pursuant to a development
agreement,  the  Company's  costs of  purchasing  the Property  will include the
purchase price of the land,  including all fees, costs, and expenses paid by the
Company in connection  with its purchase of the land, and all fees,  costs,  and
expenses disbursed by the Company for construction of building improvements. See
"-- Site Selection and Acquisition of Properties -- Construction and Renovation"
above.

         In the case of  Properties in which the Company owns only the building,
the Company will  structure its leases to recover its investment in the building
by the expiration of the lease.

         Assignment and Sublease.  In general,  it is expected that no lease may
be assigned or subleased  without the Company's prior written consent (which may
not be unreasonably withheld). A tenant may, however, assign or sublease a lease
to its  corporate  affiliate  or  subsidiary  or to its  successor  by merger or
acquisition,  if such  assignee or subtenant  agrees to operate the same type of
Health Care Facility on the premises, but only to the extent consistent with the
Company's  objective of qualifying as a REIT.  The leases will set forth certain
factors  (such as the financial  condition of the proposed  tenant or subtenant)
that are deemed to be a reasonable basis for the Company's refusal to consent to
an  assignment  or sublease.  In addition,  the Company may refuse to permit any
assignment  or  sublease   that  would   jeopardize   the  Company's   continued
qualification as a REIT. The original tenant generally will remain fully liable,
however, for the performance of all tenant obligations under the lease following
any such  assignment or sublease unless the Company agrees in writing to release
the original tenant from its lease obligations.

         Alterations  to  Premises.  A tenant  generally  will  have the  right,
without  the prior  written  consent  of the  Company  and at the  tenant's  own
expense,  to make certain  improvements,  alterations  or  modifications  to the
Property. Under certain leases, the tenant, at its own expense, may make certain
immaterial  structural  improvements  (with a cost of up to $10,000) without the
prior  consent of the Company.  Certain  leases may require the tenant to post a
payment  and  performance  bond for any  structural  alterations  with a cost in
excess of a specified amount.

         Right of Tenant to  Purchase.  It is  anticipated  that if the  Company
wishes at any time to sell a Property pursuant to a bona fide offer from a third
party,  the tenant of that Property will have the right to purchase the Property
for the same price,  and on the same terms and  conditions,  as contained in the
offer.  In certain  cases,  the  tenant  also may have a right to  purchase  the
Property seven to 20 years after  commencement  of the lease at a purchase price
equal to the greater of (i) the  Property's  appraised  value at the time of the
tenant's purchase, or (ii) a specified amount,  generally equal to the Company's
purchase price of the Property, plus a predetermined percentage (generally,  15%
to 20%) of such  purchase  price.  See  "Federal  Income Tax  Considerations  --
Characterization of Property Leases."

         Substitution  of  Properties.  Under  certain  leases,  the tenant of a
Property,  at its own expense and with the Company's prior written consent,  may
be entitled to operate  another  form of  approved  Health Care  Facility on the
Property as long as such approved Health Care Facility has an operating  history
which  reflects an ability to generate  gross  revenues  and  potential  revenue
growth equal to or greater than that  experienced by the tenant in operating the
original Health Care Facility.

         In  addition,  it is  anticipated  that  certain  Property  leases will
provide the tenant with the right,  to the extent  consistent with the Company's
objective of qualifying as a REIT, to offer the substitution of another property
selected by the tenant in the event that the tenant  determines  that the Health
Care  Facility  has  become  uneconomic  (other  than as a result of an  insured
casualty loss or condemnation)  for the tenant's  continued use and occupancy in
its business  operation and the tenant's  board of directors  has  determined to
close  and   discontinue   use  of  the  Health  Care  Facility.   The  tenant's
determination that a Health Care Facility has become uneconomic is to be made in
good faith based on the tenant's  reasonable  business  judgment after comparing
the  results  of  operations  of the  Health  Care  Facility  to the  results of
operations at the majority of other health care  facilities then operated by the
tenant.  If either of these  events  occurs,  the tenant  will have the right to
offer the Company the opportunity to exchange the Property for another  property
(the "Substituted Property") with a total cost for land and improvements thereon
(including overhead,  construction interest, and other related charges) equal to
or greater than the cost of the Property to the Company.

         Generally,  the  Company  will have 30 days  following  receipt  of the
tenant's  offer for exchange of the Property to accept or reject such offer.  In
the event that the Company requests an appraisal of the Substituted Property, it
will have at least ten days  following  receipt  of the  appraisal  to accept or
reject the  offer.  If the  Company  accepts  such  offer,  (i) the  Substituted
Property  will be  exchanged  for the  Property in a  transaction  designed  and
intended to qualify as a "like-kind exchange" within the meaning of section 1031
of the Code with respect to the Company and (ii) the lease of the Property  will
be  amended  to (a)  provide  for  minimum  rent in an  amount  equal to the sum
determined by multiplying the cost of the  Substituted  Property by the Property
lease rate and (b) provide for lease  renewal  options  sufficient to permit the
tenant, at its option, to continue its occupancy of the Substituted Property for
a specified  number of years from the date on which the  exchange  is made.  The
Company will pay the tenant the excess,  if any, of the cost of the  Substituted
Property over the cost of the Property.  If the substitution does not take place
within a specified  period of time after the tenant  makes the offer to exchange
the Property for the Substituted Property, either party thereafter will have the
right  not to  proceed  with  the  substitution.  If  the  Company  rejects  the
Substituted  Property offered by the tenant, the tenant is generally required to
offer  at  least  three  additional  alternative  properties  for the  Company's
acceptance  or  rejection.  If the Company  rejects all  Substituted  Properties
offered to it pursuant to the lease, or otherwise fails or refuses to consummate
a  substitution  for any reason other than the  tenant's  failure to fulfill the
conditions  precedent  to the  exchange,  then the tenant  will be  entitled  to
terminate the lease on the date  scheduled  for such exchange by purchasing  the
Property from the Company for a price equal to the then-fair market value of the
Property.

         Neither  the  tenant  nor  any  of  its  subsidiaries,   licensees,  or
sublicensees  or any  other  affiliate  will be  permitted  to use the  original
Property  as a health care  facility  or other  business of the same type for at
least one year after the closing of the original Property.  In addition,  in the
event the  tenant or any of its  affiliates  sells the  Property  within  twelve
months after the Company  acquires the  Substituted  Property,  the Company will
receive,  to the extent  consistent  with its objective of qualifying as a REIT,
from the proceeds of the sale the amount by which the selling  price exceeds the
cost of the Property to the Company.

         Insurance,  Taxes,  Maintenance and Repairs. Tenants of Properties will
be required,  under the terms of the leases, to maintain, for the benefit of the
Company and the tenant,  insurance  that is  commercially  reasonable  given the
size, location and nature of the Property. All tenants, other than those tenants
with a substantial net worth,  generally also will be required to obtain "rental
value"  or  "business  interruption"  insurance  to  cover  losses  due  to  the
occurrence of an insured event for a specified  period,  generally six to twelve
months.  Additionally,  all  tenants  will be  required  to  maintain  liability
coverage,  including,  where applicable,  professional  liability insurance.  In
general, no lease will be entered into unless, in the opinion of the Advisor, as
approved  by the  Board  of  Directors,  the  insurance  required  by the  lease
adequately insures the Property.

         The leases are  expected  to require  that the tenant pay all taxes and
assessments, maintenance, repair, utility, and insurance costs applicable to the
real estate and  permanent  improvements.  Tenants  will be required to maintain
such  Properties  in good  order and  repair.  Such  tenants  generally  will be
required to maintain the Property and repair any damage to the Property,  except
damage  occurring  during  the last 24 to 48 months  of the lease  term (as such
lease term may be  extended),  which in the  opinion of the tenant  renders  the
Property unsuitable for occupancy,  in which case the tenant will have the right
instead to pay the insurance proceeds to the Company and terminate the lease.

         The tenant  generally  will be required  to repair the  Property in the
event that less than a material portion of the Property (for example,  more than
20% of the  building  or more  than  40% of the  land) is taken  for  public  or
quasi-public use. The Company's leases generally will provide that, in the event
of any  condemnation  of the  Property  that  does not give rise to an option to
terminate the lease or in the event of any condemnation  which does give rise to
an option to terminate  the lease and the tenant  elects not to  terminate,  the
Company will remit to the tenant the award from such condemnation and the tenant
will be  required to repair and  restore  the  Property.  To the extent that the
award  exceeds the estimated  costs of restoring or repairing the Property,  the
tenant is required  to deposit  such excess  amount  with the  Company.  Until a
specified time (generally,  ten days) after the tenant has restored the premises
and all improvements  thereon to the same condition as existed immediately prior
to  such  condemnation   insofar  as  is  reasonably   possible,   a  "just  and
proportionate" amount of the minimum annual rent will be abated from the date of
such  condemnation.  In  addition,  the  minimum  annual rent will be reduced in
proportion to the reduction in the then rental value of the premises or the fair
market value of the  premises  after the  condemnation  in  comparison  with the
rental value or fair market value prior to such condemnation.

         Events of Default.  The leases  generally  are expected to provide that
the following events,  among others,  will constitute a default under the lease:
(i) the  insolvency or  bankruptcy  of the tenant,  provided that the tenant may
have the right,  under certain  circumstances,  to cure such  default,  (ii) the
failure of the tenant to make  timely  payment of rent or other  charges due and
payable under the lease,  if such failure  continues  for a specified  period of
time (generally, five to 30 days) after notice from the Company of such failure,
(iii) the  failure  of the  tenant to comply  with any of its other  obligations
under the lease (for  example,  the  discontinuance  of operations of the leased
Property) if such failure  continues for a specified  period of time (generally,
ten to 45 days),  (iv) in cases  where the  Company  enters  into a  development
agreement  relating to the  construction or renovation of a building,  a default
under the  development  agreement or the  Indemnity  Agreement or the failure to
establish the minimum annual rent at the end of the development  period,  (v) in
cases where the Company has entered into other  leases with the same  tenant,  a
default  under such  lease,  (vi) loss of  licensure,  (vii) loss of Medicare or
Medicaid  Certification  and (viii) the forced  removal of more than a specified
number of  patients  as a result of  deficiencies  in the care  provided  at, or
physical condition of, the facility.

         Upon default by the tenant,  the Company  generally will have the right
under the lease and under  most  state laws to evict the  tenant,  re-lease  the
Property to others,  and hold the tenant  responsible  for any deficiency in the
minimum lease payments. Similarly, if the Company determined not to re-lease the
Property, it could sell the Property.  (Unless required to do so by the lease or
its  investment  objectives,  however,  the Company  does not intend to sell any
Property prior to five to ten years after the  commencement of the lease on such
Property. See "-- Right of Tenant to Purchase" above.) In the event that a lease
requires the tenant to make a security deposit,  the Company will have the right
under the lease to apply the  security  deposit,  upon  default  by the  tenant,
towards any payments due from the defaulting tenant. In general, the tenant will
remain  liable for all amounts due under the lease to the extent not paid from a
security deposit or by a new tenant.

         In the event that a tenant defaults under a lease with the Company, the
Company either will attempt to locate a replacement operator or will discontinue
operation  of the Health Care  Facility,  the latter of which would  require the
Company or the  defaulting  operator to arrange  for an orderly  transfer of the
residents to another  qualified  health care facility.  The Company will have no
obligation  to operate  the Health Care  Facilities  and no operator of a Health
Care Facility will be obligated to permit the Company or a replacement  operator
to operate the Health Care Facility.



<PAGE>


JOINT VENTURE ARRANGEMENTS

         The  Company  may  enter  into a Joint  Venture  to own and  operate  a
Property with various  unaffiliated  persons or entities or with another program
formed by the principals of the Company or the Advisor or their Affiliates, if a
majority of the Directors,  including a majority of the  Independent  Directors,
not otherwise interested in the transaction determine that the investment in the
Joint  Venture is fair and  reasonable to the Company and on  substantially  the
same  terms  and  conditions  as  those to be  received  by the  co-venturer  or
co-venturers. The Company may take more or less than a 50% interest in any Joint
Venture, subject to obtaining the requisite approval of the Directors. See "Risk
Factors -- Real  Estate and Other  Investment  Risks -- We may not  control  the
joint  ventures in which we enter" and " -- It may be difficult for us to exit a
joint venture after an impasse."

         Under the terms of each Joint Venture agreement, it is anticipated that
the Company and each joint venture partner would be jointly and severally liable
for all debts, obligations,  and other liabilities of the Joint Venture, and the
Company and each joint  venture  partner would have the power to bind each other
with any actions they take within the scope of the Joint Venture's business.  In
addition,  it is expected that the Advisor or its Affiliates will be entitled to
reimbursement,  at cost,  for actual  expenses  incurred  by the  Advisor or its
Affiliates  on behalf of the  Joint  Venture.  Joint  Ventures  entered  into to
purchase and hold a Property for investment  generally will have an initial term
of 10 to 20 years  (generally the same term as the initial term of the lease for
the Property in which the Joint Venture  invests),  and, after the expiration of
the initial term, will continue in existence from year to year unless terminated
at the  option of either  joint  venturer  or unless  terminated  by an event of
dissolution.  Events of dissolution will include the bankruptcy,  insolvency, or
termination of any co-venturer, sale of the Property owned by the Joint Venture,
mutual  agreement of the Company and its joint  venture  partner to dissolve the
Joint Venture,  and the  expiration of the term of the Joint Venture.  The Joint
Venture  agreement  typically  will  restrict each  venturer's  ability to sell,
transfer,  or assign its joint venture  interest  without first  offering it for
sale to its co-venturer.  In addition, in any Joint Venture with another program
sponsored by the Advisor or its Affiliates,  where such arrangements are entered
into for the purpose of purchasing and holding Properties for investment, in the
event that one party  desires to sell the  Property and the other party does not
desire to sell,  either party will have the right to trigger  dissolution of the
Joint Venture by sending a notice to the other party.  The notice will establish
the price and terms for the sale or  purchase of the other  party's  interest in
the Joint Venture to the other party. The Joint Venture agreement will grant the
receiving party the right to elect either to purchase the other party's interest
on the terms set forth in the notice or to sell its own interest on such terms.

         The following  paragraphs  describe the allocations  and  distributions
under the expected terms of the joint venture agreement for any Joint Venture in
which the Company and its co-venturer each have a 50% ownership interest. In any
other case,  the  allocations  and  distributions  are expected to be similar to
those  described  below,  except that  allocations and  distributions  which are
described  below as being made 50% to each  co-venturer  will instead be made in
proportion to each co-venturer's respective ownership interest.

         Under the terms of each joint venture agreement,  operating profits and
losses  generally  will be allocated 50% to each  co-venturer.  Profits from the
sale or other  disposition of Joint Venture  property first will be allocated to
any  co-venturers  with negative  capital account balances in proportion to such
balances  until such capital  accounts  equal zero,  and  thereafter 50% to each
co-venturer.  Similarly,  losses  from the sale or  other  disposition  of Joint
Venture property first will be allocated to joint venture partners with positive
capital  account  balances in  proportion  to such  balances  until such capital
accounts equal zero, and thereafter 50% to each co-venturer. Notwithstanding any
other  provisions  in the Joint  Venture  agreement,  income,  gain,  loss,  and
deductions with respect to any  contributed  property will be shared in a manner
which takes into account the  variation  between the basis of such  property and
its fair market value at the time of  contribution  in  accordance  with section
704(c) of the Code.

         Net cash flow from  operations of the Joint Venture  generally  will be
distributed 50% to each joint venture partner. Any liquidation  proceeds,  after
paying joint venture debts and liabilities  and funding  reserves for contingent
liabilities,  will be  distributed  first to the  joint  venture  partners  with
positive  capital  account  balances in proportion  to such balances  until such
balances equal zero, and thereafter 50% to each joint venture partner.

         In order that the allocations of Joint Venture income,  gain, loss, and
deduction  provided in Joint  Venture  agreements  may be respected  for federal
income tax purposes,  it is expected  that any Joint Venture  agreement (i) will
contain a "qualified income offset" provision, (ii) will prohibit allocations of
loss or  deductions  to the extent  such  allocation  would cause or increase an
"Adjusted  Capital  Account  Deficit,"  and (iii) will  require (a) that capital
accounts be maintained for each joint venture partner in a manner which complies
with Treasury Regulation


<PAGE>


ss.1.704-1(b)(2)(iv) and (b) that distributions of proceeds from the liquidation
of a partner's  interest in the Joint Venture (whether or not in connection with
the  liquidation of the Joint Venture) be made in accordance  with the partner's
positive  capital account  balance.  See "Federal Income Tax  Considerations  --
Investment in Joint Ventures."

         Prior  to  entering  into  any  Joint  Venture   arrangement  with  any
unaffiliated  co-venturer (or the principals of any  unaffiliated  co-venturer),
the Company  will  confirm  that such person or entity has  demonstrated  to the
satisfaction of the Company that requisite financial qualifications are met.

         The Company may acquire Properties from time to time by issuing limited
partnership units in CNL Retirement  Partners,  LP to sellers of such Properties
pursuant to which the seller,  as owner,  would  receive  partnership  interests
convertible at a later date into Common Stock of the Company.  CNL Retirement GP
Corp. is a wholly owned  subsidiary of the Company and is the general partner of
CNL Retirement Partners, LP. This structure enables a property owner to transfer
property without incurring immediate tax liability,  and therefore may allow the
Company to acquire Properties on more favorable terms than otherwise.

MORTGAGE LOANS

         The Company may provide  Mortgage Loans to operators of the Health Care
Facilities to enable them to acquire the land, buildings and land, or buildings.
The Mortgage Loans will be secured by such property.

         Generally,  management  believes the  interest  rate and terms of these
transactions will be substantially  the same as those of the Company's  Property
leases.  The borrower will be responsible  for all of the expenses of owning the
property, as with the "triple-net" leases,  including expenses for insurance and
repairs and  maintenance.  Management  expects the Mortgage  Loans will be fully
amortizing  loans over a period of 10 to 20 years  (generally,  the same term as
the  initial  term of the  Property  leases),  with  payments of  principal  and
interest due monthly. In addition,  management expects the interest rate charged
under the terms of the Mortgage Loan will be fixed over the term of the loan and
generally will be comparable to, or slightly lower than,  lease rates charged to
tenants for the Properties.

         The Company may combine  leasing and  financing  in  connection  with a
Property.  For example, it may make a Mortgage Loan with respect to the building
and lease the  underlying  land to the  borrower.  Management  believes that the
combined  leasing and financing  structure  provides the benefit of allowing the
Company  to  receive,  on a  fixed  income  basis,  the  return  of its  initial
investment in each financed building,  which is generally a depreciating  asset,
plus interest. At the same time, the Company retains ownership of the underlying
land, which may appreciate in value, thus providing an opportunity for a capital
gain on the sale of the land.  In such cases,  in which the borrower is also the
tenant under a Property lease for the underlying  land, if the borrower does not
elect to exercise its purchase option to acquire the Property under the terms of
the lease,  the building  and  improvements  on the Property  will revert to the
Company at the end of the term of the lease,  including any renewal periods.  If
the borrower  does elect to exercise  its  purchase  option as the tenant of the
underlying  land,  the  Company  will  generally  have the option of selling the
Property  at the  greater  of  fair  market  value  or  cost  plus  a  specified
percentage.

         The  Company  will not make or  invest  in  Mortgage  Loans  unless  an
appraisal is obtained concerning the property that secures the Mortgage Loan. In
cases in which the majority of the  Independent  Directors so determine,  and in
all cases in which  the  Mortgage  Loan  involves  the  Advisor,  Directors,  or
Affiliates,   such  appraisal  must  be  obtained  from  an  independent  expert
concerning the underlying  property.  Such appraisal  shall be maintained in the
Company's records for at least five years, and shall be available for inspection
and duplication by any stockholder.  In addition to the appraisal, a mortgagee's
or owner's  title  insurance  policy or  commitment  as to the  priority  of the
mortgage or condition of the title must be obtained.

         Management  believes  that the criteria for  investing in such Mortgage
Loans are substantially the same as those involved in the Company's  investments
in Properties; therefore, the Company will use the same underwriting criteria as
described  above in " -- Standards for Investment in  Properties."  In addition,
the Company will not make or invest in Mortgage Loans on any one property if the
aggregate  amount of all mortgage loans  outstanding on the property,  including
the loans of the Company,  would exceed an amount equal to 85% of the  appraised
value  of  the  property  as   determined   by  appraisal   unless   substantial
justification exists because of the presence of other underwriting  criteria. In
no event shall  mortgage  indebtedness  on any property  exceed such  property's
appraised value.  For purposes of this  limitation,  the aggregate amount of all
mortgage loans outstanding on the property,  including the loans of the Company,
shall include all interest (excluding contingent participation in income and/or

<PAGE>

appreciation in value of the mortgaged  property),  the current payment of which
may be deferred pursuant to the terms of such loans, to the extent that deferred
interest on each loan exceeds 5% per annum of the principal balance of the loan.

         Further, the Company will not make or invest in any Mortgage Loans that
are  subordinate to any mortgage,  other  indebtedness or equity interest of the
Advisor,  the  Directors,  or Affiliates of the Company.  The Company  currently
expects  to  provide  Mortgage  Loans  in  the  aggregate  principal  amount  of
approximately 5% to 10% of the Company's total assets.

MANAGEMENT SERVICES

         The Advisor will provide  management  services relating to the Company,
the  Properties,  the Mortgage  Loans,  and the Secured  Equipment Lease program
pursuant  to an  Advisory  Agreement  between  it and the  Company.  Under  this
agreement,  the  Advisor  will be  responsible  for  assisting  the  Company  in
negotiating  leases,  Mortgage Loans and Secured  Equipment  Leases,  collecting
rental,  Mortgage Loan and Secured  Equipment  Lease  payments,  inspecting  the
Properties  and the  tenants'  books  and  records,  and  responding  to  tenant
inquiries and notices.  The Advisor also will provide information to the Company
about the status of the leases, the Properties,  the Mortgage Loans, the Line of
Credit,  the Permanent  Financing and the Secured  Equipment Leases. In exchange
for these  services,  the Advisor will be entitled to receive  certain fees from
the Company.  For supervision of the Properties and Mortgage Loans,  the Advisor
will receive the Asset Management Fee, which,  generally,  is payable monthly in
an amount  equal to  one-twelfth  of 0.60% of Real  Estate  Asset  Value and the
outstanding  principal  amount  of the  Mortgage  Loans,  as of  the  end of the
preceding  month. For negotiating  Secured  Equipment Leases and supervising the
Secured  Equipment Lease program,  the Advisor will receive,  upon entering into
each lease, a Secured  Equipment Lease Servicing Fee payable out of the proceeds
of the borrowings equal to 2% of the purchase price of the Equipment  subject to
each Secured Equipment Lease. See "Management Compensation."

BORROWING

         The  Company  will  borrow  money to acquire  Assets and to pay certain
related fees.  The Company  intends to encumber  Assets in  connection  with the
borrowing.  The Company plans to obtain one or more revolving Lines of Credit in
an aggregate amount up to $45,000,000,  and may also obtain Permanent Financing.
The Line of Credit may be increased at the  discretion of the Board of Directors
and may be repaid  with  offering  proceeds,  proceeds  from the sale of assets,
working  capital  or  Permanent  Financing.  The Line of  Credit  and  Permanent
Financing are the only source of funds for making Secured  Equipment  Leases and
for paying the Secured Equipment Lease Servicing Fee.

         On April 20, 2000, the Company  entered into an initial  revolving line
of  credit  and  security  agreement  with a bank to be used by the  Company  to
acquire and construct health care  Properties.  The line of credit provides that
the Company will be able to receive  advances of up to  $25,000,000  until April
19, 2005,  with an annual  review to be  performed by the bank to indicate  that
there  has  been  no  substantial   deterioration,   in  the  bank's  reasonable
discretion,  of the credit  quality.  Interest  expense on each advance shall be
payable  monthly,  with all unpaid interest and principal due no later than five
years from the date of the advance. Generally, advances under the line of credit
will bear  interest  at  either  (i) a rate per  annum  equal to LIBOR  plus the
difference  between LIBOR and the bank's base rate at the time of the advance or
(ii) a rate per annum  equal to the bank's  base  rate,  whichever  the  Company
selects at the time advances are made.  The interest rate will be adjusted daily
in  accordance  with  fluctuations  with the bank's rate or the LIBOR  rate,  as
applicable. Notwithstanding the above, the interest rate on the first $9,700,000
drawn will be 8.75% through April 1, 2002, and thereafter  will hear interest at
either (i) or (ii)  above as of April 1, 2002.  Each loan made under the line of
credit will be secured by the assignment of rents and leases.  In addition,  the
line of credit  provides  that the Company will not be able to further  encumber
the  applicable  health care  Property  during the term of the loan  without the
bank's consent. The Company will be required, at each closing, to pay all costs,
fees and expenses  arising in  connection  with the line of credit.  The Company
must also pay the bank's attorneys fees,  subject to a maximum cap,  incurred in
connection  with the line of credit and each  advance.  On April 20,  2000,  the
Company  obtained  one  advance  totalling  $8,100,000  relating  to the line of
credit.  In  connection  with  the  line of  credit,  the  Company  incurred  an
origination fee, legal fees and closing costs of $55,917. The proceeds were used
in  connection  with the purchase of one health care  Property  described in "--
Property Acquisitions."

         Management  believes  that any financing  obtained  during the offering
period  will allow the  Company to make  investments  in Assets that the Company
otherwise  would be  forced  to delay  until it  raised a  sufficient  amount of
proceeds  from the sale of Shares.  By  eliminating  this delay the Company will
also eliminate the risk that these  investments will no longer be available,  or
the terms of the investment will be less favorable,  when the Company has raised
sufficient  offering  proceeds.  Alternatively,  Affiliates of the Advisor could
make such  investments,  pending  receipt by the Company of sufficient  offering
proceeds,  in order to preserve the  investment  opportunities  for the Company.
However,  Assets  acquired  by the  Company in this  manner  would be subject to
closing  costs  both  on  the  original  purchase  by the  Affiliate  and on the
subsequent purchase by the Company,  which would increase the amount of expenses
associated  with the  acquisition  of Assets and  reduce the amount of  offering
proceeds  available  for  investment  in  income-producing  assets.   Management
believes  that the use of  borrowings  will  enable  the  Company  to  reduce or
eliminate  the  instances in which the Company will be required to pay duplicate
closing costs, which may be substantial in certain states.

         Similarly,  management  believes that the  borrowings  will benefit the
Company by allowing it to take  advantage  of its ability to borrow at favorable
interest rates. Specifically,  the Company intends to structure the terms of any
financing so that the lease rates for Properties acquired and the interest rates
for Mortgage Loans and Secured Equipment Leases made with the loan proceeds will
exceed the  interest  rate  payable  on the  financing.  To the extent  that the
Company is able to structure  the  financing  on these  terms,  the Company will
increase its net revenues.  In addition,  the use of financing will increase the
diversification of the Company's portfolio by allowing it to acquire more Assets
than would be possible using only the Gross Proceeds from the offering.

         As a result of existing relationships between Affiliates of the Advisor
and certain  financing  sources,  the Company may have the opportunity to obtain
financing at more  favorable  interest  rates than the Company  could  otherwise
obtain. In connection with any financing  obtained by the Company as a result of
any  such  relationship,  the  Company  will pay a loan  origination  fee to the
Affiliate. In addition, certain lenders may require, as a condition of providing
financing  to the  Company,  that the  Affiliate  with  which the  lender has an
existing relationship act as a loan servicing agent. In connection with any such
arrangement,  the Company will pay a loan  servicing fee to the  Affiliate.  Any
loan  origination  fee or loan servicing fee paid to an Affiliate of the Company
is subject to the approval by a majority of the Board of Directors  (including a
majority  of  the  Independent   Directors)  not  otherwise  interested  in  the
transaction  as fair  and  reasonable  to the  Company  and on  terms  not  less
favorable to the Company than those  available from  unaffiliated  third parties
and not less favorable  than those  available from the Advisor or its Affiliates
in transactions with unaffiliated  third parties.  See "Conflicts of Interest --
Certain Conflict Resolution Procedures."

         The  Company may also borrow  funds for the purpose of  preserving  its
status as a REIT. For example, the Company may borrow to the extent necessary to
permit the Company to make Distributions required in order to enable the Company
to qualify as a REIT for federal income tax purposes;  however, the Company will
not borrow for the purpose of  returning  Invested  Capital to the  stockholders
unless necessary to eliminate  corporate-level tax to the Company. The aggregate
borrowing of the Company, secured and unsecured, shall be reasonable in relation
to Net Assets of the Company and shall be reviewed by the Board of  Directors at
least quarterly.  The Board of Directors  anticipates that the Company will have
one or more Lines of Credit initially in amounts up to $45,000,000; however, the
Line of Credit may be increased at the discretion of the Board of Directors. The
aggregate amount of the Permanent Financing will not exceed 30% of the Company's
total  assets.   However,   in  accordance   with  the  Company's   Articles  of
Incorporation,  the maximum amount of borrowing in relation to Net Assets, shall
not exceed 300% of Net Assets.

SALE OF PROPERTIES, MORTGAGE LOANS AND SECURED EQUIPMENT LEASES

         For the  first  three to eight  years  after  the  commencement  of the
offering,  the Company  intends,  to the extent  consistent  with the  Company's
objective of  qualifying  as a REIT,  to reinvest in  additional  Properties  or
Mortgage  Loans any  proceeds of the Sale of a Property or a Mortgage  Loan that
are not  required to be  distributed  to  stockholders  in order to preserve the
Company's REIT status for federal income tax purposes.  The Company may also use
such  proceeds to reduce its  outstanding  indebtedness.  Similarly,  and to the
extent consistent with REIT qualification, the Company plans to use the proceeds
of the Sale of a Secured  Equipment Lease to fund additional  Secured  Equipment
Leases, or to reduce its outstanding indebtedness on the borrowings. At or prior
to the end of such eight-year period (December 31, 2008), the Company intends to
provide  stockholders of the Company with liquidity of their investment,  either
in whole or in part,  through  Listing  (although  liquidity  cannot be  assured
thereby) or by commencing the orderly Sale of the Company's  Assets.  If Listing
occurs,  the Company  intends to use any Net Sales  Proceeds  not required to be
distributed to stockholders in order to preserve the Company's  status as a REIT
to reinvest  in  additional  Properties,  Mortgage  Loans and Secured  Equipment
Leases or to repay  outstanding  indebtedness.  If Listing does not occur within
eight years after the commencement of the offering, the Company


<PAGE>


thereafter will undertake the orderly liquidation of the Company and the Sale of
the Company's Assets and will distribute any Net Sales Proceeds to stockholders.
In  addition,  the  Company  will not sell any  Assets if such Sale would not be
consistent with the Company's objective of qualifying as a REIT.

         In deciding the precise timing and terms of Property Sales, the Advisor
will consider  factors such as national and local market  conditions,  potential
capital  appreciation,  cash flows, and federal income tax  considerations.  The
terms of certain leases,  however, may require the Company to sell a Property at
an earlier time if the tenant  exercises its option to purchase a Property after
a  specified  portion  of the lease term has  elapsed.  See "--  Description  of
Property  Leases -- Right of  Tenant  to  Purchase."  The  Company  will have no
obligation  to sell all or any  portion of a Property  at any  particular  time,
except as may be required  under  property  or joint  venture  purchase  options
granted to certain  tenants.  In  connection  with  Sales of  Properties  by the
Company,  purchase money obligations may be taken by the Company as part payment
of the sales price.  The terms of payment will be affected by custom in the area
in which the Property is located and by prevailing economic  conditions.  When a
purchase  money  obligation  is  accepted  in lieu of cash  upon  the  Sale of a
Property,  the Company will  continue to have a mortgage on the Property and the
proceeds  of the Sale will be  realized  over a period of years  rather  than at
closing of the Sale.

         The Company does not anticipate  selling the Secured  Equipment  Leases
prior to  expiration  of the lease  term,  except in the event that the  Company
undertakes orderly liquidation of its assets. In addition,  the Company does not
anticipate  selling any Mortgage Loans prior to the expiration of the loan term,
except in the event (i) the Company owns the Property (land only) underlying the
building  improvements  which  secure  the  Mortgage  Loan  and the  Sale of the
Property occurs, or (ii) the Company undertakes an orderly Sale of its Assets.

COMPETITION

         The Company  anticipates  that it will compete  with other REITs,  real
estate partnerships,  health care providers and other investors,  including, but
not limited to, banks and insurance  companies,  many of which will have greater
financial resources than the Company, in the acquisition,  leasing and financing
of  Health  Care  Facilities.  Further,  non-profit  entities  are  particularly
attracted to investments in senior care  facilities  because of their ability to
finance  acquisitions  through  the  issuance  of  tax-exempt  bonds,  providing
non-profit  entities  with a  relatively  lower cost of capital as  compared  to
for-profit  purchasers.  In addition,  in certain states, health care facilities
owned  by  non-profit  entities  are  exempt  from  taxes on real  property.  As
profitability  increases  for investors in health care  Properties,  competition
among investors likely will become increasingly intense.

REGULATION OF MORTGAGE LOANS AND SECURED EQUIPMENT LEASES

         The Mortgage Loan and Secured  Equipment  Lease programs may be subject
to regulation  by federal,  state and local  authorities  and subject to various
laws and judicial and administrative decisions imposing various requirements and
restrictions,   including  among  other  things,   regulating   credit  granting
activities,  establishing maximum interest rates and finance charges,  requiring
disclosures  to  customers,   governing   secured   transactions,   and  setting
collection,   repossession  and  claims  handling  procedures  and  other  trade
practices.  In addition,  certain states have enacted legislation  requiring the
licensing of mortgage bankers or other lenders and these requirements may affect
the  Company's  ability to effectuate  its Mortgage  Loan and Secured  Equipment
Lease programs.  Commencement of operations in these or other  jurisdictions may
be dependent upon a finding of financial  responsibility,  character and fitness
of the Company.  The Company may determine  not to make Mortgage  Loans or enter
into  Secured  Equipment  Leases in any  jurisdiction  in which it believes  the
Company has not complied in all material respects with applicable requirements.




<PAGE>


                             SELECTED FINANCIAL DATA

         The following  table sets forth certain  financial  information for the
Company,  and should be read in conjunction  with  "Management's  Discussion and
Analysis of Financial  Condition  and Results of  Operations"  and the Financial
Statements included in Appendix B.


<TABLE>
<CAPTION>
<S> <C>
                                                 Six Months Ended

                                           June 30,        June 30, 1999
                                             2000               (1)                   Year Ended December 31,
                                          (Unaudited)       (Unaudited)       1999 (1)     1998 (1)     1997 (1)(2)
                                        --------------   ----------------    ----------   ----------    -----------

     Revenues                             $   368,584                  --    $   86,231        $  --          $  --
     Organizational costs                          --                  --        35,000           --             --
     Other operating expenses                 211,299                  --        79,621           --             --
     Net earnings (loss)                      157,285                  --       (28,390 )         --             --
     Cash distributions declared (3)          152,525                  --        50,404           --             --
     Cash from operations                     657,668                  --        12,851           --             --
     Funds from operations (4)                214,136                  --       (28,390 )         --             --
     Earnings (loss) per Share                    .24                  --          (.07 )         --             --
     Cash distributions declared
       per Share                                  .23                  --           .13           --             --
     Weighted average number of Shares
        outstanding (5)                       665,899                  --       412,713           --             --


                                           June 30,       June 30, 1999
                                             2000               (1)                       December 31,
                                          (Unaudited)       (Unaudited)         1999         1998           1997
                                        --------------   ----------------    ----------   ----------    -----------
     Total assets                         $15,366,232          $1,592,442    $5,088,560     $976,579       $280,330
     Total  stockholders' equity            6,149,193             200,000     3,292,137      200,000        200,000

</TABLE>

(1)      No operations  commenced until the Company  received  minimum  offering
         proceeds of $2,500,000  and funds were released from escrow on July 14,
         1999.  The Company did not acquire its first  Property  until April 20,
         2000;  therefore,  revenues  for  the  year  ended  December  31,  1999
         consisted  only of interest  income on funds held in  interest  bearing
         accounts pending investment in a Property.

(2)      Selected  financial data for 1997  represents  the period  December 22,
         1997 (date of inception) through December 31, 1997.

(3)      Cash distributions are declared by the Board of Directors and generally
         are based on various factors, including cash available from operations.
         For the six months ended June 30, 2000 and the year ended  December 31,
         1999,  0% and 100%,  respectively,  of cash  distributions  represent a
         return of capital in  accordance  with  generally  accepted  accounting
         principles ("GAAP").  Cash distributions treated as a return of capital
         on a GAAP basis represent the amount of cash distributions in excess of
         net earnings on a GAAP basis,  including  organization  costs that were
         expensed for GAAP  purposes for the year ended  December 31, 1999.  The
         Company has not treated such amount as a return of capital for purposes
         of calculating Invested Capital and the Stockholders' 8% Return.

(4)      Funds from operations ("FFO"),  based on the revised definition adopted
         by the Board of Governors of the  National  Association  of Real Estate
         Investment  Trusts  ("NAREIT")  and as used herein,  means net earnings
         determined in accordance with GAAP, excluding gains or losses from debt
         restructuring and sales of property, plus depreciation and amortization
         of  real  estate  assets  and  after  adjustments  for   unconsolidated
         partnerships  and  joint  ventures.  FFO was  developed  by NAREIT as a
         relative  measure of  performance  and  liquidity  of an equity REIT in
         order to recognize that  income-producing  real estate historically has
         not depreciated on the basis  determined under GAAP.  However,  FFO (i)
         does not represent cash generated from operating activities  determined
         in accordance with GAAP (which, unlike FFO, generally reflects all cash
         effects  of   transactions   and  other  events  that  enter  into  the
         determination of net earnings),  (ii) is not necessarily  indicative of
         cash  flow  available  to fund  cash  needs  and  (iii)  should  not be
         considered as an alternative  to net earnings  determined in accordance
         with GAAP as an indication of the Company's operating  performance,  or
         to cash flow from operating  activities  determined in accordance  with
         GAAP as a measure of either liquidity or the Company's  ability to make
         distributions.  Accordingly,  the  Company  believes  that in  order to
         facilitate  a  clear  understanding  of  the  consolidated   historical
         operating  results  of  the  Company,   FFO  should  be  considered  in
         conjunction  with the Company's net earnings and cash flows as reported
         in  the  accompanying  financial  statements  and  notes  thereto.  See
         Appendix B-- Financial Information.

(5)      The weighted  average  number of Shares  outstanding  is based upon the
         period the Company was operational.


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         The following  information contains  forward-looking  statements within
the meaning of Section 27A of the  Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934. These statements generally are characterized by
the use of terms such as  "believe,"  "expect"  and "may."  Although the Company
believes that the expectations reflected in such forward-looking  statements are
based upon  reasonable  assumptions,  the Company's  actual results could differ
materially  from  those set  forth in the  forward-looking  statements.  Certain
factors that might cause such a  difference  include the  following:  changes in
general  economic  conditions,   changes  in  local  and  national  real  estate
conditions, the availability of capital from borrowings under the Company's Line
of Credit,  availability of proceeds from the Company's offering, the ability of
the Company to obtain Permanent  Financing on satisfactory terms, the ability of
the Company to continue to  identify  suitable  investments,  the ability of the
Company to continue to locate suitable  tenants for its Properties and borrowers
for its Mortgage Loans and Secured Equipment Leases,  and the ability of tenants
and borrowers to make payments under their respective leases,  Mortgage Loans or
Secured Equipment Leases. Given these  uncertainties,  readers are cautioned not
to place undue reliance on such statements.

 THE COMPANY

         CNL Retirement  Properties,  Inc. (formerly CNL Health Care Properties,
Inc.) is a Maryland  corporation  that was  organized on December 22, 1997.  CNL
Retirement GP Corp. and CNL Retirement LP Corp. are wholly owned subsidiaries of
CNL  Retirement  Properties,  Inc.,  organized in Delaware in December 1999. CNL
Retirement  Partners,  LP is a Delaware limited  partnership  formed in December
1999.  CNL  Retirement GP Corp.  and CNL Retirement LP Corp. are the general and
limited partner,  respectively,  of CNL Retirement Partners, LP. Assets acquired
are expected to be held by CNL Retirement  Partners,  LP and, as a result, owned
by CNL Retirement Properties,  Inc. through the Partnership.  The term "Company"
includes , unless the context  otherwise  requires,  CNL Retirement  Properties,
Inc., CNL Retirement Partners, LP, CNL Retirement GP Corp. and CNL Retirement LP
Corp.

         The  Company  was formed to acquire  Properties  related to Health Care
Facilities  located  across the United  States.  The Health Care  Facilities may
include  congregate  living  facilities,  assisted  living  facilities,  skilled
nursing   facilities,   continuing  care  retirement   communities,   life  care
communities,  medical office buildings and walk-in clinics.  The Properties will
be leased on a long term,  "triple-net"  basis.  The  Company  may also  provide
Mortgage Loans to operators of Health Care Facilities in the aggregate principal
amount of approximately 5% to 10% of the Company's total assets. The Company may
also offer Secured Equipment Leases to operators of Health Care Facilities.  The
aggregate principal amount of Secured Equipment Leases is not expected to exceed
10% of Gross Proceeds.

LIQUIDITY AND CAPITAL RESOURCES

Common Stock Offerings

         During  the  period  December  22,  1997  (date of  inception)  through
December 31, 1998, a capital  contribution  of $200,000 from the Advisor was the
Company's sole source of capital.  On September 18, 1998, the Company  commenced
its  Initial  Offering  of Shares of Common  Stock.  As of August 3 , 2000,  the
Company had  received  subscription  proceeds of  $9,013,762  (901,376  Shares),
including  $50,463 (5,046 Shares) through its Reinvestment Plan from its Initial
Offering.  As of August 3, 2000,  net  proceeds to the Company  from its Initial
Offering of Shares and capital  contributions from the Advisor,  after deduction
of  selling   commissions,   marketing   support  and  due   diligence   expense
reimbursement  fees and  organizational  and offering  expenses of three percent
totalled approximately $8,200,000. In April 2000, the Company used approximately
$5,800,000 of net offering  proceeds from its Initial Offering and $8,100,000 in
advances  relating to its line of credit,  described in "Business -- Borrowing,"
to invest  approximately  $13,900,000  in one assisted  living  Property.  As of
August 3, 2000, the Company repaid  advances of $1,785,000  relating to its line
of  credit  and  had  paid  approximately   $880,000  in  Acquisition  Fees  and
Acquisition Expenses,  leaving  approximately  $265,000 of net offering proceeds
available to invest in Properties and Mortgage Loans.  See "Business -- Property
Acquisitions"  for a description  of the Property owned as of August 3, 2000. As
of August 3, 2000, the Company had not entered into any Mortgage Loans.

         The Company  expects to use any additional  net offering  proceeds from
the sale of Shares  in the  Initial  Offering,  plus any Net  Offering  Proceeds
(Gross  Proceeds less fees and expenses of the offering) from this offering,  to
purchase additional Properties and, to a lesser extent, make Mortgage Loans. See
"Investment Objectives and Policies." In addition, the Company intends to borrow
money to acquire Assets and to pay certain  related fees. The Company intends to
encumber Assets in connection with such borrowings.  The Company currently has a
$25,000,000 revolving line of credit available,  as described below. The line of
credit may be increased at the  discretion  of the Board of Directors and may be
repaid with offering proceeds, proceeds from the sale of Assets, working capital
or  Permanent  Financing.  The  Company  may also  obtain  Permanent  Financing;
although, it has not yet received a commitment for any Permanent Financing,  and
there is no assurance  that the Company will obtain any  Permanent  Financing on
satisfactory  terms. The aggregate  amount of any Permanent  Financing shall not
exceed 30% of the Company's  total Assets and the maximum amount the Company may
borrow is 300% of the  Company's  Net  Assets.  The number of  Properties  to be
acquired and Mortgage Loans to be invested in will depend upon the amount of Net
Offering  Proceeds  and loan  proceeds  available  to the  Company.  The  amount
invested  in Secured  Equipment  Leases is not  expected  to exceed 10% of Gross
Proceeds.

         Indebtedness

         On April 20, 2000,  the Company  entered into a  $25,000,000  revolving
line of credit and security  agreement  with a bank to be used by the Company to
acquire health care Properties. The line of credit provides that the Company may
receive  advances  of up to  $25,000,000  until April 19,  2005,  with an annual
review  to be  performed  by the  bank  to  indicate  that  there  has  been  no
substantial deterioration, in the bank's reasonable discretion, of the Company's
credit quality.  Interest expense on each advance shall be payable monthly, with
all unpaid  interest and principal due no later than five years from the date of
the advance. Generally,  advances under the line of credit will bear interest at
either (i) a rate per annum equal to London Interbank  Offered Rate (LIBOR) plus
the difference between LIBOR and the bank's base rate at the time of the advance
or (ii) a rate equal to the bank's base rate,  whichever the Company  selects at
the time  advances  are  made.  The  interest  rate  will be  adjusted  daily in
accordance  with  fluctuations  with  the  bank's  rate or the  LIBOR  rate,  as
applicable. Notwithstanding the above, the interest rate on the first $9,700,000
drawn will be 8.75% through April 1, 2002, and thereafter  will bear interest at
either  (i) or (ii) above as of April 1, 2002.  In  addition,  a fee of 0.5% per
advance will be due and payable to the bank on funds as  advanced.  Each advance
made under the line of credit will be  collateralized by the assignment of rents
and leases.  In addition,  the line of credit provides that the Company will not
be able to  further  encumber  the  applicable  Property  during the term of the
advance  without the bank's  consent.  The  Company  will be  required,  at each
closing, to pay all costs, fees and expenses arising in connection with the line
of credit.  The Company must also pay the bank's  attorneys  fees,  subject to a
maximum cap,  incurred in  connection  with the line of credit and each advance.
During the six months ended June 30, 2000,  the Company  obtained an advance for
$8,100,000 and repaid  $1,300,000  relating to the line of credit. In connection
with the line of credit, the Company incurred an origination fee, legal fees and
closing costs of $55,917. The proceeds were used in connection with the purchase
of a Property.

         The  Company  may  be  subject  to  interest   rate  risk  through  any
outstanding  balances  on its  variable  rate line of credit.  The  Company  may
mitigate this risk by paying down any outstanding balances on the line of credit
from offering proceeds should interest rates rise substantially.

         Property Acquisition and Investments

         On  April  20,  2000,  the  Company  acquired  its  first  Property,  a
private-pay  assisted living community in Orland Park,  Illinois.  In connection
with the  purchase of the  Property,  the  Company,  as lessor,  entered  into a
long-term, triple-net lease agreement.

         As  of  August  3  ,  2000,  the  Company  had  not  entered  into  any
arrangements creating a reasonable probability that an additional Property would
be acquired or a particular  Mortgage Loan or Secured  Equipment  Lease would be
funded. The Company is presently  negotiating to acquire additional  Properties,
but as of August 3, 2000,  the Company had not acquired any such  Properties  or
entered into any Mortgage Loans.




<PAGE>


         Cash and Cash Equivalents

         Until Properties are acquired,  or Mortgage Loans are entered into, Net
Offering  Proceeds are held in short-term  (defined as  investments  maturing in
less than 30 days), highly liquid  investments,  such as demand deposit accounts
at commercial  banks,  certificates of deposit and money market accounts,  which
management  believes to have  appropriate  safety of principal.  This investment
strategy  provides high  liquidity in order to  facilitate  the Company's use of
these  funds to  acquire  Properties  at such time as  Properties  suitable  for
acquisition are located or to fund Mortgage Loans. At June 30, 2000, the Company
had $659,311  invested in such short-term  investments as compared to $4,744,222
at  December  31,  1999.  The  decrease  in the amount  invested  in  short-term
investments  was  primarily  attributable  to the  purchase of one  Property and
repayments  on the line of credit,  partially  offset by  subscription  proceeds
received from the sale of Shares from the Initial Offering during the six months
ended June 30, 2000. The funds remaining at June 30, 2000, along with additional
funds expected to be received from the sale of Shares, will be used primarily to
purchase  Properties,  to make  Mortgage  Loans,  to pay  offering  expenses and
Acquisition  Expenses,  to pay  Distributions  to stockholders and other Company
expenses and, in management's discretion, to create cash reserves.

         Liquidity Requirements

         The  Company  expects to meet its  short-term  liquidity  requirements,
other than for offering expenses,  the acquisition and development of Properties
and the investment in Mortgage Loans and Secured Equipment Leases,  through cash
flow  provided by  operating  activities.  The Company  believes  that cash flow
provided by operating  activities  will be sufficient  to fund normal  recurring
operating  expenses,  regular debt service  requirements  and  Distributions  to
stockholders.  To the extent that the Company's  cash flow provided by operating
activities is not sufficient to meet such short-term liquidity requirements as a
result, for example,  of unforeseen  expenses due to the tenant defaulting under
the terms of its lease agreement, the Company will use borrowings under its Line
of Credit.

         Due to the fact that the Company  leases its  Property,  and expects to
lease  Properties  acquired in the future , on a  long-term,  triple-net  basis,
meaning that tenants are generally  required to pay all repairs and maintenance,
property  taxes,  insurance  and  utilities,  management  does not believe  that
working capital  reserves are necessary at this time.  Management  believes that
the Property is adequately  covered by insurance.  In addition,  the Advisor has
obtained  contingent  liability  and property  coverage  for the  Company.  This
insurance  policy is intended to reduce the  Company's  exposure in the unlikely
event a tenant's  insurance  policy lapses or is  insufficient  to cover a claim
relating  to the  Property.  The  Company  expects to meet its other  short-term
liquidity requirements,  including payment of offering expenses, the acquisition
and  development  of Properties and the investment in Mortgage Loans and Secured
Equipment Leases, with additional advances under its Line of Credit and proceeds
from  its  offerings.  The  Company  expects  to meet  its  long-term  liquidity
requirements through short- or long-term, unsecured or secured debt financing or
equity  financing.  Rental  payments under the leases are expected to exceed the
Company's  operating  expenses.  For these  reasons,  no short-term or long-term
liquidity  problems  associated  with  operating  the  Properties  are currently
anticipated by management.

          Distributions

         During the six months  ended June 30, 2000 and the year ended  December
31, 1999,  the Company  generated  cash from  operations  (which  includes  cash
received  from  tenant  and  interest  received,  less cash  paid for  operating
expenses)  of  $657,668  and  $10,409,   respectively.   Based  on  current  and
anticipated future cash from operations,  the Company declared  Distributions to
its  stockholders  of $152,525 and $50,404  during the six months ended June 30,
2000 and the  period  July  14,1999  (the  date  operations  commenced)  through
December 31, 1999, respectively.  No Distributions were paid or declared for the
period  December  22, 1997 (date of  inception)  through  July 13, 1999  because
operations had not commenced. On July 1 and August 1, 2000, the Company declared
Distributions of $0.058 per Share to stockholders of record on July 1 and August
1, 2000, respectively,  payable in September 2000. For the six months ended June
30,  2000  and the year  ended  December  31,  1999,  100% of the  Distributions
received by  stockholders  were  considered  to be  ordinary  income for federal
income  tax  purposes.  No  amounts  distributed  or to be  distributed  to  the
stockholders  as of August 3, 2000,  were required to be or have been treated by
the Company as a return of capital for purposes of calculating the Stockholders'
8%  Return  on  Invested  Capital.  The  Company  intends  to  continue  to make
Distributions  of cash  available  for such  purpose  to the  stockholders  on a
monthly basis, payable quarterly.




<PAGE>


         Due to Related Parties

         During the six months ended June 30, 2000, the years ended December 31,
1999 and 1998,  and the period  December  22, 1997 (date of  inception)  through
December  31,  1997,  Affiliates  incurred  on behalf of the  Company  $178,708,
$421,878,  $562,739 and $43,398,  respectively,  for certain  organizational and
offering expenses relating to its Initial Offering. In addition,  during the six
months ended June 30, 2000 and the year ended  December 31, 1999,  Affiliates of
the Company incurred $56,129 and $98,206,  respectively, for certain Acquisition
Expenses and $93,920 and $41,307,  respectively,  for certain operating expenses
on behalf of the Company. As of June 30, 2000 and December 31, 1999, the Company
owed the Affiliates  $1,795,033 and $1,775,256,  respectively,  for such amounts
and unpaid fees and administrative  expenses.  The Advisor has agreed to pay all
organizational  and  offering  expenses   (excluding  selling   commissions  and
marketing  support and due diligence  expense  reimbursement  fees) in excess of
three percent of Gross  Proceeds of the offering.  In addition,  pursuant to the
Advisory Agreement,  the Advisor is required to reimburse the Company the amount
by which the total operating  expenses paid or incurred by the Company exceed in
any four  consecutive  fiscal  quarters (the "Expense  Year") the greater of two
percent of average  invested  assets or 25 percent of net income  (the  "Expense
Cap").  During the four quarters  ended June 30, 2000,  the Company's  operating
expenses exceeded the Expense Cap by $213,886; therefore, the Advisor reimbursed
the Company such amount in accordance with the Advisory Agreement. The amount to
be received  from the  Advisor  was treated as a reduction  of the amount due to
related parties as of June 30, 2000.

         Other

         As of June 30, 2000,  the tenant of the  Property  owned by the Company
had  established  an FF&E  Reserve.  Funds in the FF&E  Reserve  have been paid,
granted and  assigned to the  Company.  For the six months  ended June 30, 2000,
revenue relating to the FF&E Reserve  totalled $3,616.  Due to the fact that the
Property  is leased  on a  long-term,  triple-net  basis ,  management  does not
believe  that  other  working  capital  reserves  are  necessary  at this  time.
Management  has the right to cause the Company to maintain  additional  reserves
if, in their  discretion,  they determine such reserves are required to meet the
Company's working capital needs.

         Management  is  not  aware  of  any  material   trends,   favorable  or
unfavorable,  in either  capital  resources  or the outlook for  long-term  cash
generation,  nor does management expect any material changes in the availability
and relative cost of such capital  resources,  other than as referred to in this
Prospectus.

         Management  expects that the cash  generated  from  operations  will be
adequate to pay operating expenses and to make Distributions to stockholders.

RESULTS OF OPERATIONS

         No operations commenced until the Company received the minimum offering
proceeds of $2,500,000 on July 14, 1999.

         As of June 30, 2000,  the Company had acquired one Property  consisting
of land,  building and equipment,  and had entered into a long-term,  triple-net
lease  agreement  relating to the Property.  The lease provides for minimum base
rental  payments of $103,867  that are generally  payable every four weeks.  The
lease also provides  that,  after 24 months,  the base rent  required  under the
terms of the lease will increase. In addition to annual base rent, the tenant is
required to pay contingent rent computed as a percentage of tenant's gross sales
at the Property.  The lease also requires the  establishment of an FF&E Reserve.
The FF&E Reserve is owned by the Company and has been  recognized  as additional
rent. For the quarter ended June 30, 2000, the Company earned $272,119 in rental
income from the Property.  The Company also earned $3,616 in FF&E Reserve income
during the quarter ended June 30, 2000. Because the Company has not yet acquired
all of its  Properties,  revenues  for the  six  months  ended  June  30,  2000,
represent  only a portion of  revenues  which the Company is expected to earn in
future periods.

         During  the six months  ended  June 30,  2000,  the  Company  owned one
Property.  The lessee,  Brighton  Gardens(R)  Orland Park, LLC,  contributed 100
percent of the  Company's  total rental  income.  In  addition,  the Property is
operated as a Marriott(R)  brand chain.  Although the Company intends to acquire
additional  Properties  located in various  states and regions and to  carefully
screen its tenants in order to reduce  risks of default,  failure of this lessee
or the  Marriott(R)  brand  chain  could  significantly  impact  the  results of
operations of the Company. However,  management believes that the risk of such a
default is reduced due to the essential or important nature of



<PAGE>


this Property for the ongoing  operations of the lessee. It is expected that the
percentage  of total rental income  contributed  by this lessee will decrease as
additional Properties are acquired and leased during 2000 and subsequent years.

         During the six months  ended June 30, 2000 and the year ended  December
31, 1999,  the Company  earned  $92,849 and $86,231,  respectively,  in interest
income from investments in money market accounts. Interest income is expected to
increase as the Company invests subscription  proceeds received in the future in
highly liquid  investments  pending investment in Properties and Mortgage Loans.
However,  as Net Offering  Proceeds are invested in Properties  and used to make
Mortgage  Loans,  the  percentage of the Company's  total  revenues  earned from
interest income from  investments in money market accounts or other  short-term,
highly liquid investments is expected to decrease.

         Operating  expenses , including  interest  expense and depreciation and
amortization  expense,  were $211,299 and $114,621 for the six months ended June
30, 2000 and the year ended December 31, 1999, respectively.  Operating expenses
represent only a portion of operating  expenses which the Company is expected to
incur during a full six-month and twelve-month  period in which the Company owns
Properties.  The dollar amount of operating  expenses is expected to increase as
the Company  acquires  additional  Properties  and  invests in  Mortgage  Loans.
However,  general and administrative  expenses as a percentage of total revenues
are  expected  to decrease as the Company  acquires  additional  Properties  and
invests in Mortgage Loans. Operating expenses included $35,000 in organizational
expenses for the year ended December 31, 1999. Organizational expenses represent
the cost  related to forming a new entity and are not expected to be incurred on
an ongoing basis.

         Pursuant  to  the  Advisory  Agreement,  the  Advisor  is  required  to
reimburse the Company the amount by which the total  operating  expenses paid or
incurred by the Company  exceed the Expense Cap in an Expense  Year.  During the
Expense Year ended June 30, 2000, the Company's  operating expenses exceeded the
Expense Cap by  $213,886;  therefore,  the Advisor  reimbursed  the Company such
amount in accordance with the Advisory Agreement.

         Other

         The Company has  elected,  pursuant to Internal  Revenue  Code  Section
856(c)(1),  to be taxed as a REIT under Sections 856 through 860 of the Internal
Revenue  Code of 1986,  as amended,  and  related  regulations.  As a REIT,  for
federal  income  tax  purposes,  the  Company  generally  will not be subject to
federal  income tax on income that it distributes  to its  stockholders.  If the
Company  fails to qualify as a REIT in any taxable  year,  it will be subject to
federal income tax on its taxable income at regular corporate rates and will not
be permitted to qualify for treatment as a REIT for federal  income tax purposes
for four years  following the year during which  qualification  is lost. Such an
event could materially affect the Company's net earnings.  However,  the Company
believes  that it is  organized  and operates in such a manner as to qualify for
treatment  as a REIT for the year ended  December 31,  1999.  In  addition,  the
Company intends to continue to operate the Company so as to remain  qualified as
a REIT for federal income tax purposes.

         The Company  anticipates that its leases will be triple-net  leases and
will contain  provisions  that  management  believes will mitigate the effect of
inflation.  Such  provisions  will  include  clauses  requiring  the  payment of
percentage  rent based on certain  gross sales above a  specified  level  and/or
automatic  increases in the base rent at specified  times during the term of the
lease. Management expects that increases in gross sales volumes due to inflation
and real sales growth  should  result in an increase in rental income over time.
Continued  inflation  also  may  cause  capital  appreciation  of the  Company's
Properties.  Inflation and changing  prices,  however,  also may have an adverse
impact on the sales of the Properties and on potential  capital  appreciation of
the Properties.

         In  April  of  1998,  the  American   Institute  of  Certified   Public
Accountants  issued Statement of Position ("SOP") 98-5,  "Reporting on the Costs
of Start-Up Activities," which became effective for the Company January 1, 1999.
This SOP requires start-up and organization costs to be expensed as incurred and
also  requires  previously  deferred  start-up  costs  to  be  recognized  as  a
cumulative effect adjustment in the statement of earnings. During the year ended
December  31,  1999,   operating  expenses  include  a  charge  of  $35,000  for
organizational costs.

         Management  is not aware of any known  trends or  uncertainties,  other
than national  economic  conditions,  which may reasonably be expected to have a
material  impact,  favorable  or  unfavorable,  on  revenues  or income from the
acquisition  and  operations  of real  properties,  other than those  Properties
referred to in this Prospectus.

         There  currently  are  no  material  changes  being  considered  in the
objectives and policies of the Company as set forth in this Prospectus.


                                   MANAGEMENT

GENERAL

         The Company will operate under the direction of the Board of Directors,
the members of which are accountable to the Company as fiduciaries.  As required
by  applicable  regulations,  a  majority  of the  Independent  Directors  and a
majority  of  the   Directors   have  reviewed  and  ratified  the  Articles  of
Incorporation and have adopted the Bylaws.

         The Company  currently  has five  Directors;  it may have no fewer than
three  Directors and no more than 15.  Directors will be elected  annually,  and
each Director will hold office until the next annual meeting of  stockholders or
until his  successor has been duly elected and  qualified.  There is no limit on
the  number of times that a Director  may be  elected  to office.  Although  the
number of Directors may be increased or decreased as discussed above, a decrease
shall not have the effect of shortening the term of any incumbent Director.

         Any  Director may resign at any time and may be removed with or without
cause by the  stockholders  upon the affirmative  vote of at least a majority of
all the Shares  outstanding  and  entitled to vote at a meeting  called for this
purpose.  The notice of such meeting shall indicate that the purpose,  or one of
the purposes, of such meeting is to determine if a Director shall be removed.

FIDUCIARY RESPONSIBILITY OF THE BOARD OF DIRECTORS

         The Board of  Directors  will be  responsible  for the  management  and
control of the affairs of the  Company;  however,  the Board of  Directors  will
retain  the  Advisor  to  manage  the  Company's   day-to-day  affairs  and  the
acquisition and  disposition of  investments,  subject to the supervision of the
Board of Directors.

         The  Directors  are not  required  to devote  all of their  time to the
Company and are only required to devote such of their time to the affairs of the
Company as their duties  require.  The Board of Directors will meet quarterly in
person or by telephone, or more frequently if necessary. It is not expected that
the Directors will be required to devote a substantial  portion of their time to
discharge  their  duties as  directors.  Consequently,  in the exercise of their
fiduciary  responsibilities,  the Directors will rely heavily on the Advisor. In
this regard,  the Advisor,  in addition to the Directors,  will have a fiduciary
duty to the Company.

         The  Directors  will  establish  written  policies on  investments  and
borrowings   and  will  monitor  the   administrative   procedures,   investment
operations,  and  performance of the Company and the Advisor to assure that such
policies are in the best interest of the stockholders  and are fulfilled.  Until
modified by the  Directors,  the Company will follow the policies on investments
set forth in this Prospectus. See "Investment Objectives and Policies."

         The  Independent  Directors are  responsible for reviewing the fees and
expenses  of the  Company at least  annually  or with  sufficient  frequency  to
determine  that the total fees and  expenses of the Company  are  reasonable  in
light of the Company's investment  performance,  Net Assets, Net Income, and the
fees and  expenses  of other  comparable  unaffiliated  real  estate  investment
trusts. For purposes of this  determination,  Net Assets are the Company's total
assets  (other  than   intangibles),   calculated   at  cost  before   deducting
depreciation or other non-cash reserves, less total liabilities, and computed at
least quarterly on a basis  consistently  applied.  Such  determination  will be
reflected in the minutes of the meetings of the Board of Directors. In addition,
a  majority  of the  Independent  Directors  and a  majority  of  Directors  not
otherwise  interested in the transaction  must approve each transaction with the
Advisor or its  Affiliates.  The Board of Directors also will be responsible for
reviewing and evaluating the  performance of the Advisor before entering into or
renewing an advisory agreement.  The Independent  Directors shall determine from
time to time and at least annually that  compensation  to be paid to the Advisor
is  reasonable in relation to the nature and quality of services to be performed
and shall supervise the performance of the Advisor and the compensation  paid to
it by the Company to determine that the provisions of the Advisory Agreement are
being carried out. Specifically, the Independent Directors will consider factors
such as the  amount  of the fee paid to the  Advisor  in  relation  to the size,
composition  and  performance of the Company's  investments,  the success of the
Advisor in generating  appropriate  investment  opportunities,  rates charged to
other  comparable  REITs and other  investors  by  advisors  performing  similar
services, additional revenues realized by the Advisor and its Affiliates through
their  relationship  with the Company,  whether paid by the Company or by others
with whom the  Company  does  business,  the  quality  and extent of service and
advice furnished by the Advisor,  the performance of the investment portfolio of
the  Company  and the quality of the  portfolio  of the Company  relative to the
investments  generated  by the  Advisor  for its own  account.  Such  review and
evaluation  will be  reflected  in the  minutes of the  meetings of the Board of
Directors.  The Board of Directors  shall  determine that any successor  Advisor
possesses sufficient qualifications to (i) perform the advisory function for the
Company and (ii) justify the compensation  provided for in its contract with the
Company.

         The  liability  of the  officers and  Directors  while  serving in such
capacity  is  limited in  accordance  with the  Articles  of  Incorporation  and
applicable  law.  See "Summary of the  Articles of  Incorporation  and Bylaws --
Limitation of Liability and Indemnification."

DIRECTORS AND EXECUTIVE OFFICERS

         The Directors and executive officers of the Company are listed below:
<TABLE>
<CAPTION>
<S> <C>
           Name                 Age     Position with the Company
----------------------------  -------  ---------------------------------------------------------------

James M. Seneff, Jr.            54      Director, Chairman of the Board, and Chief Executive Officer
Robert A. Bourne                53      Director and President
David W. Dunbar                 48      Independent Director
Timothy S. Smick                48      Independent Director
Edward A. Moses                 58      Independent Director
Phillip M. Anderson, Jr.        40      Chief Operating Officer and Executive Vice President
Thomas J. Hutchison III         58      Executive Vice President
Lynn E. Rose                    51      Secretary and Treasurer
</TABLE>

         James  M.  Seneff,  Jr.  Director,  Chairman  of the  Board  and  Chief
Executive  Officer.  Mr.  Seneff also is a  director,  Chairman of the Board and
Chief Executive Officer of CNL Retirement Corp., the Advisor to the Company. Mr.
Seneff is a principal  stockholder of CNL Holdings,  Inc., the parent company of
CNL Financial Group, Inc. (formerly CNL Group,  Inc.), a diversified real estate
company, and has served as a director, Chairman of the Board and Chief Executive
Officer of CNL Financial Group, Inc. and its subsidiaries  since CNL's formation
in 1973. CNL Financial  Group,  Inc. is the parent  company,  either directly or
indirectly  through  subsidiaries,  of  CNL  Real  Estate  Services,  Inc.,  CNL
Retirement  Corp.,  CNL Capital  Markets,  Inc., CNL Investment  Company and CNL
Securities Corp., the Managing Dealer in this offering.  CNL and the entities it
has established have more than $4 billion in assets,  representing  interests in
more than 2,000 properties and 900 mortgage loans in 48 states.  Mr. Seneff also
serves as a director,  Chairman of the Board and Chief Executive  Officer of CNL
Hospitality  Properties,  Inc., a public, unlisted real estate investment trust,
as well as CNL Hospitality Corp., its advisor. Since 1992, Mr. Seneff has served
as a director,  Chairman of the Board and Chief Executive  Officer of Commercial
Net Lease Realty,  Inc., a public real estate investment trust that is listed on
the New York Stock  Exchange.  In  addition,  he has  served as a  director  and
Chairman of the Board since  inception  in 1994,  and served as Chief  Executive
Officer from 1994 through August 1999, of CNL American  Properties Fund, Inc., a
public,  unlisted real estate  investment  trust.  He also served as a director,
Chairman of the Board and Chief  Executive  Officer of CNL Fund Advisors,  Inc.,
the advisor to CNL American  Properties  Fund,  Inc.,  until it merged with such
company in September 1999. Mr. Seneff has also served as a director, Chairman of
the Board and Chief Executive  Officer of CNL Securities  Corp.  since 1979; CNL
Investment  Company since 1990;  and CNL  Institutional  Advisors,  a registered
investment  advisor for pension plans, since 1990. Mr. Seneff formerly served as
a director of First Union National Bank of Florida,  N.A., and currently  serves
as the Chairman of the Board of CNLBank.  Mr. Seneff served on the Florida State
Commission  on Ethics and is a former  member and past  chairman of the State of
Florida  Investment  Advisory Council,  which recommends to the Florida Board of
Administration  investments for various Florida employee  retirement  funds. The
Florida Board of Administration is Florida's  principal  investment advisory and
money management  agency and oversees the investment of more than $60 billion of
retirement funds. Mr. Seneff received his degree in Business Administration from
Florida State University in 1968.

         Robert A. Bourne.  Director and President.  Mr. Bourne also serves as a
director and President of CNL Retirement Corp., the Advisor to the Company.  Mr.
Bourne is also the  President  and  Treasurer of CNL  Financial  Group,  Inc.; a
director,   Vice  Chairman  of  the  Board  and  President  of  CNL  Hospitality
Properties, Inc., a public, unlisted real estate investment trust; as well as, a
director, Vice Chairman of the Board and President of CNL Hospitality Corp., its
advisor.  Mr.  Bourne also  serves as a director of CNLBank.  He has served as a
director since 1992,  Vice Chairman of the Board since February 1996,  Secretary
and Treasurer  from February  1996 through  1997,  and President  from July 1992
through  February  1996, of Commercial  Net Lease Realty,  Inc., a public,  real
estate  investment  trust listed on the New York Stock Exchange.  Mr. Bourne has
served as a  director  since  inception  in 1994,  President  from 1994  through
February  1999,  Treasurer  from  February  1999 through  August 1999,  and Vice
Chairman of the Board since  February  1999,  of CNL American  Properties  Fund,
Inc.,  a public,  unlisted  real estate  investment  trust.  He also served as a
director and held various executive  positions for CNL Fund Advisors,  Inc., the
advisor to CNL  American  Properties  Fund,  Inc.  prior to its merger with such
company,  from 1994 through  August 1999.  Mr. Bourne also serves as a director,
President  and Treasurer for various  affiliates of CNL Financial  Group,  Inc.,
including CNL Investment Company,  CNL Securities Corp., the Managing Dealer for
this offering,  and CNL Institutional  Advisors,  Inc., a registered  investment
advisor for pension  plans.  Since joining CNL  Securities  Corp.  in 1979,  Mr.
Bourne has overseen CNL's real estate and capital markets  activities  including
the  investment of nearly $2 billion in equity and the  financing,  acquisition,
construction and leasing of restaurants,  office buildings, apartment complexes,
hotels and other real estate.  Mr. Bourne began his career as a certified public
accountant  employed by Coopers & Lybrand,  Certified Public  Accountants,  from
1971 through  1978,  where he attained the position of tax manager in 1975.  Mr.
Bourne  graduated from Florida State University in 1970 where he received a B.A.
in Accounting, with honors.

         David W. Dunbar.  Independent  Director.  Mr. Dunbar serves as chairman
and chief executive  officer of Peoples Bank,  which he organized and founded in
1996.  Mr.  Dunbar is also a member of the board of  trustees of Bay Care Health
System,  an alliance of ten non-profit  hospitals in the Tampa Bay area, as well
as vice  chairman of the board of  directors  of Morton Plant Mease Health Care,
Inc., an 841-bed, not-for-profit hospital and a member of the board of directors
of North Bay Hospital, a 122-bed facility. He is a former member of the board of
directors of Morton Plant Mease  Hospital  Foundation.  In addition,  Mr. Dunbar
serves as a member of the Florida Elections Commission, the body responsible for
investigating  and holding hearings  regarding  alleged  violations of Florida's
campaign  finance  laws.  During 1994 and 1995,  Mr.  Dunbar was a member of the
board of directors and an executive  officer of Peoples  State Bank.  Mr. Dunbar
was the chief executive officer of Republic Bank from 1981 through 1988 and from
1991 through 1993. From 1988 through 1991, Mr. Dunbar  developed  commercial and
medical office buildings and, through a financial consulting company he founded,
provided  specialized  lending  services  for real estate  development  clients,
specialized construction litigation support for national insurance companies and
strategic planning services for institutional  clients.  In 1990, Mr. Dunbar was
the chief executive officer, developer and owner of a 60,000 square foot medical
office building located on the campus of Memorial Hospital in Tampa, Florida. In
addition, in 1990, Mr. Dunbar served as the Governor's appointee to the State of
Florida  Taxation  and  Budget  Reform  Commission,  a 25  member,  blue  ribbon
commission established to review, study and make appropriate recommendations for
changes  to  state  tax laws  and  currently  serves  on the  Florida  Elections
Commission.  Mr. Dunbar began his  professional  career with  Southeast  Banking
Corporation  in Miami,  from 1975  through  1981,  serving  as a  regional  vice
president of commercial  mortgage lending.  Mr. Dunbar received a B.S. degree in
finance from Florida State University in 1975. He is also a 1977 graduate of the
American  Bankers   Association   National  Commercial  Lending  School  at  the
University of Oklahoma and a 1982 graduate of the School of Banking of the South
at Louisiana State University.

         Timothy S. Smick.  Independent  Director.  Mr.  Smick is  currently  an
independent investor. From 1996 through February 1998, Mr. Smick served as chief
operating  officer,  executive  vice  president  and a  member  of the  board of
directors  of  Sunrise  Assisted  Living,  Inc.,  one  of the  nation's  leading
providers of assisted living care for seniors with 68 communities  located in 13
states. In addition, Mr. Smick served as president of Sunrise Management Inc., a
wholly owned subsidiary of Sunrise Assisted Living,  Inc. During 1995, Mr. Smick
served as a senior housing consultant to LaSalle Advisory,  Ltd., a pension fund
advisory  company.  From 1985  through  1994,  Mr.  Smick was chairman and chief
executive  officer of  PersonaCare,  Inc., a company he co-founded that provided
sub-acute,  skilled  nursing and assisted  living care with 12 facilities in six
states. Mr. Smick's health care industry experience also includes serving as the
regional  operations  director  for  Manor  Healthcare,   Inc.,  a  division  of
ManorCare, Inc., and as operations director for Allied Health & Management, Inc.
Prior to  co-founding  PersonaCare,  Inc.,  Mr.  Smick was a partner in Duncan &
Smick, a commercial real estate  development  firm. Mr. Smick received a B.A. in
English from Wheaton College and pursued graduate studies at Loyola College.

         Edward A. Moses.  Independent Director. Dr. Moses served as dean of the
Roy E. Crummer Graduate School of Business at Rollins College from 1994 to 2000,
and has served as a professor  and Bank of America  professor  of finance  since
1989.  As dean,  Dr.  Moses  established  a  comprehensive  program of executive
education for health care  management at the Roy E. Crummer  Graduate  School of
Business.  From 1985 to 1989 he served as dean and  professor  of finance at the
University of North Florida.  He has also served in academic and  administrative
positions  at  the  University  of  Tulsa,  Georgia  State  University  and  the
University of Central Florida. Dr. Moses has written six textbooks in the fields
of  investments  and corporate  finance as well as numerous  articles in leading
business   journals.   He  has  held   offices  in  a  number  of   professional
organizations,  including  president of the Southern Finance and Eastern Finance
Associations,  served  on the  Board  of the  Southern  Business  Administration
Association,  and served as a consultant  for major banks as well as a number of
Fortune 500 companies.  He currently  serves as a faculty member in the Graduate
School of Banking at Louisiana State University, and is a member of the board of
directors of HTE, Inc. Dr. Moses received a B.S. in Accounting  from the Wharton
School at the  University  of  Pennsylvania  in 1965 and a Masters  of  Business
Administration  (1967) and Ph.D.  in finance from the  University  of Georgia in
1971.

         Phillip M.  Anderson,  Jr. Chief  Operating  Officer and Executive Vice
President.  Mr.  Anderson  joined CNL  Retirement  Corp.  in January 1999 and is
responsible for the planning and implementation of CNL's interest in health care
industry investments, including acquisitions,  development, project analysis and
due diligence.  He also currently serves as the Chief Operating  Officer of both
CNL Retirement Corp., the Company's Advisor,  and of CNL Retirement  Development
Corp. From 1987 through 1998, Mr. Anderson was employed by Classic  Residence by
Hyatt.  Classic  Residence by Hyatt  ("Classic") is affiliated with Hyatt Hotels
and Chicago's  Pritzker family.  Classic acquires,  develops,  owns and operates
seniors' housing,  assisted living,  skilled nursing and Alzheimer's  facilities
throughout  the  United  States.  Mr.  Anderson's   responsibilities  grew  from
overseeing   construction  of  Classic's  first   properties  to  acquiring  and
developing new properties.  After assuming responsibility for acquisitions,  Mr.
Anderson  doubled the number of senior living  apartments/beds  ("units") in the
portfolio  by adding  over 1,200  units.  In  addition,  the  development  of an
additional  1,000  units of  seniors'  housing  commenced  under Mr.  Anderson's
direction.  Mr. Anderson also served on Classic's  Executive  Committee  charged
with the  responsibility  of monitoring  performance of existing  properties and
development  projects.  Mr.  Anderson has been a member of the  American  Senior
Housing  Association  since 1994 and currently serves on the executive board. He
graduated from the Georgia  Institute of Technology in 1982, where he received a
B.S. in Civil Engineering, with honors.

         Thomas J. Hutchison III.  Executive Vice President.  Mr. Hutchison also
serves as an Executive Vice President of CNL  Retirement  Corp.,  the Advisor of
the Company, as well as President and Chief Operating Officer of CNL Real Estate
Services,  Inc.,  which is the parent  company of CNL  Retirement  Corp. and CNL
Hospitality Corp. He also serves as the President and Chief Operating Officer of
CNL Realty & Development Corp. In addition, Mr. Hutchison serves as an Executive
Vice President of CNL  Hospitality  Properties,  Inc. Mr.  Hutchison  joined CNL
Financial  Group,  Inc.  in  January  2000  with  more  than 30 years of  senior
management and consulting experience in the real estate development and services
industries.  He currently serves on the board of directors of Restore Orlando, a
nonprofit community volunteer organization.  Prior to joining CNL, Mr. Hutchison
was  president  and owner of  numerous  real  estate  services  and  development
companies.  From 1995 to 2000,  he was chairman and chief  executive  officer of
Atlantic Realty Services, Inc. and TJH Development  Corporation.  Since 1990, he
has  fulfilled  a  number  of  long-term   consulting   assignments   for  large
corporations, including managing a number of large international joint ventures.
From 1990 to 1991,  Mr.  Hutchison was the  court-appointed  president and chief
executive officer of General  Development  Corporation,  a real estate community
development  company,  where he assumed the  day-to-day  management  of the $2.6
billion NYSE-listed company entering re-organization.  From 1986 to 1990, he was
the  chairman  and chief  executive  officer of a number of real  estate-related
companies  engaged  in  the  master  planning  and  land  acquisition  of  forty
residential,  industrial and office development projects. From 1978 to 1986, Mr.
Hutchison was the president and chief executive  officer of Murdock  Development
Corporation  and  Murdock  Investment  Corporation,  as well as  Murdock's  nine
service  divisions.  In this capacity,  he managed an average of $350 million of
new  development  per year for over nine years.  Additionally,  he expanded  the
commercial real estate  activities to a national basis,  and established  both a
new extended care division and a hotel division that grew to 14 properties.  Mr.
Hutchison  was  educated at Purdue  University  and the  University  of Maryland
Business School.

         Lynn E.  Rose.  Secretary  and  Treasurer.  Ms.  Rose  also  serves  as
Secretary,  Treasurer and a director of CNL Retirement Corp., the Advisor to the
Company,  and as  Secretary  of the  subsidiaries  of the  Company.  Ms. Rose is
Secretary and Treasurer of CNL Hospitality Properties,  Inc., a public, unlisted
real estate investment  trust, and serves as Secretary of its  subsidiaries.  In
addition,  she serves as Secretary,  Treasurer and a director of CNL Hospitality
Corp.,  its advisor.  Ms. Rose served as  Secretary  of CNL American  Properties
Fund, Inc., a public,  unlisted real estate  investment trust, from 1994 through
August 1999, and served as Treasurer  from 1994 through  February 1999. She also
served as Treasurer of CNL Fund Advisors, Inc., from 1994 through July 1998, and
served as Secretary and a director from 1994 through  August 1999, at which time
it merged with CNL American  Properties  Fund, Inc. Ms. Rose served as Secretary
and  Treasurer  of  Commercial  Net Lease  Realty,  Inc.,  a public  real estate
investment  trust listed on the New York Stock  Exchange,  from 1992 to February
1996, and as Secretary and a director of CNL Realty Advisors, Inc., its advisor,
from its  inception  in 1991 through  1997.  She also served as Treasurer of CNL
Realty  Advisors,  Inc. from 1991 through  February  1996. Ms. Rose, a certified
public  accountant,  has served as Secretary of CNL Financial Group,  Inc. since
1987,  served as Controller  from 1987 to 1993 and has served as Chief Financial
Officer  since 1993.  She also serves as  Secretary of the  subsidiaries  of CNL
Financial Group,  Inc. and holds various other offices in the  subsidiaries.  In
addition,  she serves as Secretary for approximately 75 additional  corporations
affiliated with CNL Financial  Group,  Inc. and its  subsidiaries.  Ms. Rose has
served as Chief Financial  Officer and Secretary of CNL Securities  Corp.  since
July  1994.  Ms.  Rose  oversees  the tax and  legal  compliance  for  over  375
corporations,  partnerships and joint ventures, and the accounting and financial
reporting  for over 200  entities.  Prior to joining CNL, Ms. Rose was a partner
with Robert A. Bourne in the accounting firm of Bourne & Rose,  P.A.,  Certified
Public  Accountants.  Ms. Rose holds a B.A. in Sociology  from the University of
Central Florida. She was licensed as a certified public accountant in 1979.

INDEPENDENT DIRECTORS

         Under  the  Articles  of  Incorporation,  a  majority  of the  Board of
Directors must consist of Independent Directors,  except for a period of 90 days
after  the  death,  removal  or  resignation  of an  Independent  Director.  The
Independent   Directors  shall  nominate   replacements  for  vacancies  in  the
Independent  Director  positions.  An Independent  Director may not, directly or
indirectly  (including  through  a  member  of his  immediate  family),  own any
interest  in,  be  employed  by,  have  any  present  business  or  professional
relationship  with,  serve as an  officer  or  director  of the  Advisor  or its
Affiliates,  or serve as a director  of more than three REITs  organized  by the
Advisor  or its  Affiliates.  Except  to  carry  out the  responsibilities  of a
Director,  an  Independent  Director may not perform  material  services for the
Company.

COMMITTEES OF THE BOARD OF DIRECTORS

         The Company has a standing  Audit  Committee,  the members of which are
selected by the full Board of Directors  each year.  The Audit  Committee  makes
recommendations  to the  Board of  Directors  in  accordance  with  those of the
independent accountants of the Company. The Board of Directors shall review with
such  accounting  firm the scope of the audit and the  results of the audit upon
its completion.

         At such  time,  as  necessary,  the  Company  will form a  Compensation
Committee,  the members of which will be selected by the full Board of Directors
each year.

         At least a majority of the members of each  committee of the  Company's
Board of Directors must be Independent Directors.

COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS

         Each Director is entitled to receive $6,000 annually for serving on the
Board of Directors,  as well as fees of $750 per meeting attended ($375 for each
telephonic  meeting in which the  Director  participates),  including  committee
meetings.  In  addition  to the above  compensation,  the  Director  serving  as
Chairman of the Audit  Committee is entitled to receive fees of $750 per meeting
attended with the Company's  independent  accountants  ($375 for each telephonic
meeting in which the Chairman  participates)  as a  representative  of the Audit
Committee.  No executive officer or Director of the Company has received a bonus
from the Company.  The Company will not pay any compensation to the officers and
Directors  of the  Company  who also  serve as  officers  and  directors  of the
Advisor.

MANAGEMENT COMPENSATION

         For a description of the types, recipients, methods of computation, and
estimated  amounts  of all  compensation,  fees,  and  distributions  to be paid
directly or indirectly by the Company to the Advisor, Managing Dealer, and their
Affiliates, see "Management Compensation."




<PAGE>


                     THE ADVISOR AND THE ADVISORY AGREEMENT

THE ADVISOR

         CNL  Retirement  Corp.  (formerly  CNL Health  Care Corp.) is a Florida
corporation  organized  in  July  1997  to  provide  management,   advisory  and
administrative  services.  The  Company  originally  entered  into the  Advisory
Agreement with the Advisor  effective  September 15, 1998. CNL Retirement Corp.,
as Advisor, has a fiduciary responsibility to the Company and the stockholders.

The directors and officers of the Advisor are as follows:

    James M. Seneff, Jr.        Chairman of the Board, Chief Executive Officer,
                                   and Director
    Robert A. Bourne            President and Director
    Phillip M. Anderson, Jr.    Chief Operating Officer
    Thomas J. Hutchison III     Executive Vice President
    Lynn E. Rose                Secretary, Treasurer and Director


         The  backgrounds  of  these   individuals  are  described  above  under
"Management -- Directors and Executive Officers."

         Management  anticipates that any transaction by which the Company would
become self-advised would be submitted to the stockholders for approval.

         The Advisor  currently owns 20,000 Shares of Common Stock.  The Advisor
may not sell these Shares while the  Advisory  Agreement is in effect,  although
the Advisor may  transfer  such shares to  Affiliates.  Neither the  Advisor,  a
Director,  or any  Affiliate  may vote or consent on  matters  submitted  to the
stockholders  regarding  removal  of the  Advisor,  Directors  or  any of  their
Affiliates,  or  any  transaction  between  the  Company  and  any of  them.  In
determining  the  requisite  percentage  in interest  of shares of Common  Stock
necessary to approve a matter on which the Advisor, Directors, and any Affiliate
may not vote or  consent,  any shares of Common  Stock owned by any of them will
not be included.

THE ADVISORY AGREEMENT

         Under  the  terms  of  the   Advisory   Agreement,   the   Advisor  has
responsibility  for the day-to-day  operations of the Company,  administers  the
Company's  bookkeeping  and  accounting  functions,   serves  as  the  Company's
consultant  in  connection  with  policy  decisions  to be made by the  Board of
Directors,  manages the Company's Properties and Mortgage Loans, administers the
Company's  Secured  Equipment  Lease program and renders  other  services as the
Board of Directors deems appropriate.  The Advisor is subject to the supervision
of the Company's Board of Directors and has only such functions as are delegated
to it.

         The Company will  reimburse  the Advisor for all of the costs it incurs
in connection with the services it provides to the Company,  including,  but not
limited  to: (i)  Offering  Expenses,  which are  defined  to  include  expenses
attributable to preparing the documents relating to this offering, qualification
of the Shares  for sale in the  states,  escrow  arrangements,  filing  fees and
expenses   attributable  to  selling  the  Shares;  (ii)  selling   commissions,
advertising  expenses,  expense  reimbursements,  and legal and accounting fees;
(iii) the actual cost of goods and  materials  used by the Company and  obtained
from entities not affiliated with the Advisor,  including brokerage fees paid in
connection  with  the  purchase  and  sale of  securities;  (iv)  administrative
services (including personnel costs;  provided,  however,  that no reimbursement
shall be made for costs of personnel to the extent that such  personnel  perform
services in transactions  for which the Advisor  receives a separate fee, at the
lesser of actual cost or 90% of the  competitive  rate  charged by  unaffiliated
persons providing  similar goods and services in the same geographic  location);
(v) Acquisition  Expenses,  which are defined to include expenses related to the
selection and acquisition of Properties,  for goods and services provided by the
Advisor at the lesser of actual cost or 90% of the  competitive  rate charged by
unaffiliated persons providing similar goods and services in the same geographic
location;  and (vi) expenses  related to negotiating  and servicing the Mortgage
Loans and Secured Equipment Leases.

         The Company  shall not  reimburse  the Advisor at the end of any fiscal
quarter for Operating  Expenses that, in the four  consecutive  fiscal  quarters
then ended (the "Expense  Year"),  exceed the greater of 2% of Average  Invested
Assets or 25% of Net Income (the "2%/25%  Guidelines") for such year.  Within 60
days after the end of


<PAGE>


any fiscal  quarter of the Company for which total  Operating  Expenses  for the
Expense  Year exceed the 2%/25%  Guidelines,  the Advisor  shall  reimburse  the
Company the amount by which the total Operating Expenses paid or incurred by the
Company exceed the 2%/25% Guidelines.

         The  Company  will not  reimburse  the  Advisor or its  Affiliates  for
services for which the Advisor or its Affiliates are entitled to compensation in
the form of a separate fee.

         Pursuant to the Advisory Agreement,  the Advisor is entitled to receive
fees  and   reimbursements,   as  listed  in  "Management   Compensation."   The
Subordinated Incentive Fee payable to the Advisor under certain circumstances if
Listing occurs may be paid, at the option of the Company, in cash, in Shares, by
delivery of a  promissory  note payable to the  Advisor,  or by any  combination
thereof. The Subordinated  Incentive Fee is an amount equal to 10% of the amount
by which (i) the market  value of the  Company,  measured  by taking the average
closing  price or average of bid and asked  prices,  as the case may be,  over a
period of 30 days during which the Shares are traded, with such period beginning
180 days after Listing (the "Market Value"),  plus the total  Distributions paid
to stockholders from the Company's inception until the date of Listing,  exceeds
(ii) the sum of (A) 100% of  Invested  Capital  and (B) the total  Distributions
required to be paid to the  stockholders  in order to pay the  Stockholders'  8%
Return from  inception  through  the date the Market  Value is  determined.  The
Subordinated Incentive Fee will be reduced by the amount of any prior payment to
the Advisor of a deferred subordinated share of Net Sales Proceeds from Sales of
assets of the Company.  In the event the  Subordinated  Incentive Fee is paid to
the Advisor  following  Listing,  no Performance Fee (defined as the fee payable
under  certain  circumstances  if certain  performance  standards  are met, such
circumstances  and standards being described  below) will be paid to the Advisor
under the Advisory Agreement nor will any additional share of Net Sales Proceeds
be paid to the Advisor.

         The total of all Acquisition Fees and any Acquisition  Expenses payable
to the Advisor and its  Affiliates  shall be reasonable  and shall not exceed an
amount equal to 6% of the Real Estate Asset Value of a Property,  or in the case
of a Mortgage Loan, 6% of the funds advanced,  unless a majority of the Board of
Directors,  including  a majority of the  Independent  Directors  not  otherwise
interested in the transaction,  approves fees in excess of this limit subject to
a  determination  that the  transaction is  commercially  competitive,  fair and
reasonable to the Company.  The Acquisition  Fees payable in connection with the
selection or  acquisition  of any Property  shall be reduced to the extent that,
and if necessary to limit, the total  compensation  paid to all persons involved
in the  acquisition  of such  Property  to the  amount  customarily  charged  in
arm's-length  transactions  by  other  persons  or  entities  rendering  similar
services as an ongoing public activity in the same geographical location and for
comparable types of Properties,  and to the extent that other  acquisition fees,
finder's fees, real estate commissions, or other similar fees or commissions are
paid by any person in connection with the transaction.

         If the Advisor or a CNL Affiliate performs services that are outside of
the scope of the Advisory  Agreement,  compensation is at such rates and in such
amounts as are agreed to by the Advisor  and the  Independent  Directors  of the
Company.

         Further,  if Listing occurs,  the Company  automatically  will become a
perpetual life entity.  At such time, the Company and the Advisor will negotiate
in good faith a fee structure  appropriate  for an entity with a perpetual life,
subject to approval by a majority of the Independent Directors. In negotiating a
new fee structure,  the Independent  Directors shall consider all of the factors
they deem relevant.  These are expected to include,  but will not necessarily be
limited to: (i) the amount of the  advisory  fee in relation to the asset value,
composition,  and profitability of the Company's portfolio;  (ii) the success of
the Advisor in generating  opportunities that meet the investment  objectives of
the Company;  (iii) the rates charged to other REITs and to investors other than
REITs by advisors  that perform the same or similar  services;  (iv)  additional
revenues realized by the Advisor and its Affiliates  through their  relationship
with  the  Company,  including  loan  administration,   underwriting  or  broker
commissions,  servicing, engineering, inspection and other fees, whether paid by
the Company or by others with whom the Company  does  business;  (v) the quality
and extent of service and advice furnished by the Advisor;  (vi) the performance
of the investment  portfolio of the Company,  including income,  conservation or
appreciation of capital,  and number and frequency of problem  investments;  and
(vii) the quality of the  Property,  Mortgage Loan and Secured  Equipment  Lease
portfolio of the Company in  relationship  to the  investments  generated by the
Advisor for its own account. The Board of Directors, including a majority of the
Independent  Directors,  may  not  approve  a new  fee  structure  that,  in its
judgment, is more favorable to the Advisor than the current fee structure.

         The Advisory Agreement,  which was entered into by the Company with the
unanimous  approval  of  the  Board  of  Directors,  including  the  Independent
Directors,  expires one year after the date of execution,  subject to successive
one-year  renewals  upon mutual  consent of the  parties.  The current  Advisory
Agreement  expires on  September  16,  2000.  In the event that a new Advisor is
retained, the previous Advisor will cooperate with the Company and the Directors
in  effecting an orderly  transition  of the  advisory  functions.  The Board of
Directors  (including a majority of the Independent  Directors)  shall approve a
successor  Advisor  only  upon  a  determination   that  the  Advisor  possesses
sufficient  qualifications to perform the advisory functions for the Company and
that the  compensation  to be received  by the new  Advisor  pursuant to the new
Advisory Agreement is justified.

         The Advisory  Agreement may be  terminated  without cause or penalty by
either  party,  or by the mutual  consent of the  parties  (by a majority of the
Independent  Directors  of the  Company or a majority  of the  directors  of the
Advisor,  as the case may be), upon 60 days' prior written notice. At that time,
the Advisor  shall be entitled to receive  the  Performance  Fee if  performance
standards  satisfactory  to a majority  of the Board of  Directors,  including a
majority of the Independent  Directors,  when compared to (a) the performance of
the Advisor in comparison with its  performance for other entities,  and (b) the
performance  of other advisors for similar  entities,  have been met. If Listing
has not occurred, the Performance Fee, if any, shall equal 10% of the amount, if
any,  by which  (i) the  appraised  value of the  assets of the  Company  on the
Termination  Date, less the amount of all indebtedness  secured by the assets of
the  Company,  plus  the  total  Distributions  made to  stockholders  from  the
Company's  inception through the Termination Date, exceeds (ii) Invested Capital
plus an amount equal to the  Stockholders' 8% Return from inception  through the
Termination  Date.  The  Advisor  shall be  entitled  to receive all accrued but
unpaid  compensation  and expense  reimbursements  in cash within 30 days of the
Termination  Date.  All other  amounts  payable to the Advisor in the event of a
termination  shall be evidenced  by a promissory  note and shall be payable from
time  to  time.  The  Performance  Fee  shall  be  paid  in 12  equal  quarterly
installments without interest on the unpaid balance, provided,  however, that no
payment will be made in any quarter in which such payment would  jeopardize  the
Company's  REIT  status,  in which  case any such  payment or  payments  will be
delayed  until the next  quarter  in which  payment  would not  jeopardize  REIT
status.  Notwithstanding the preceding sentence, any amounts which may be deemed
payable at the date the obligation to pay the  Performance Fee is incurred which
relate to the  appreciation  of the  Company's  Assets  shall be an amount which
provides  compensation  to the  terminated  Advisor only for that portion of the
holding period for the respective  Assets during which such  terminated  Advisor
provided  services to the Company.  If Listing occurs,  the Performance  Fee, if
any,  payable  thereafter  will be as  negotiated  between  the  Company and the
Advisor.  The Advisor shall not be entitled to payment of the Performance Fee in
the event the Advisory Agreement is terminated because of failure of the Company
and the Advisor to establish a fee structure  appropriate  for a  perpetual-life
entity  at  such  time,  if any,  as the  Shares  become  listed  on a  national
securities  exchange or  over-the-counter  market.  The Performance  Fee, to the
extent  payable at the time of  Listing,  will not be paid in the event that the
Subordinated Incentive Fee is paid.

         The  Advisor  has the  right to assign  the  Advisory  Agreement  to an
Affiliate subject to approval by the Independent  Directors of the Company.  The
Company has the right to assign the Advisory  Agreement to any  successor to all
of its assets, rights, and obligations.

         The Advisor  will not be liable to the Company or its  stockholders  or
others, except by reason of acts constituting bad faith, fraud,  misconduct,  or
negligence, and will not be responsible for any action of the Board of Directors
in following or  declining to follow any advice or  recommendation  given by it.
The  Company  has  agreed to  indemnify  the  Advisor  with  respect  to acts or
omissions  of the Advisor  undertaken  in good  faith,  in  accordance  with the
foregoing  standards  and  pursuant to the  authority  set forth in the Advisory
Agreement.  Any indemnification  made to the Advisor may be made only out of the
net assets of the Company and not from stockholders.


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The  Managing  Dealer  is  entitled  to  receive  Selling   Commissions
amounting to 7.5% of the total  amount  raised from the sale of Shares of Common
Stock for  services in  connection  with the offering of Shares,  a  substantial
portion of which may be paid as  commissions  to other  broker-dealers.  For the
years ended  December 31, 1999 and 1998,  the Company had incurred  $388,109 and
$1,912,  respectively , of such fees in connection with the Initial Offering, of
which $370,690 and $1,785,  respectively,  has been paid by CNL Securities Corp.
as commissions to other broker-dealers.  In addition,  during the period January
1, 2000 through  August 3, 2000, the Company  incurred  $286,011 of such fees in
connection with the Initial Offering,  the majority of which has been or will be
paid by CNL Securities Corp. as commissions to other broker-dealers.

         In  addition,  the  Managing  Dealer is entitled to receive a marketing
support and due diligence  expense  reimbursement fee equal to 0.5% of the total
amount  raised  from the  sale of  Shares,  all or a  portion  of  which  may be
reallowed  to other  broker-dealers.  For the years ended  December 31, 1999 and
1998,  the  Company  incurred  $25,874 and $128,  respectively,  of such fees in
connection with the Initial Offering,  the majority of which has been or will be
reallowed  to other  broker-dealers  and from which all bona fide due  diligence
expenses  will be paid. In addition,  during the period  January 1, 2000 through
August 3, 2000, the Company incurred $19,067 of such fees in connection with the
Initial  Offering,  the majority of which has been or will be reallowed to other
broker-dealers and from which all bona fide due diligence expenses will be paid.

         In  addition,  in  connection  with the Initial  Offering,  the Company
agreed to issue and sell soliciting dealer warrants to the Managing Dealer . The
price for each  warrant will be $0.0008 and one warrant will be issued for every
25 Shares sold by the Managing Dealer in connection  with the Initial  Offering.
All  or a  portion  of the  soliciting  dealer  warrants  may  be  reallowed  to
Soliciting  Dealers with prior written approval from, and in the sole discretion
of the Managing  Dealer,  except  where  prohibited  by either  federal or state
securities  laws. The holder of a soliciting  dealer warrant will be entitled to
purchase one Share of Common Stock from the Company at a price of $12.00  during
the five-year  period  commencing  with the date the Initial  Offering began. No
soliciting dealer warrants, however, will be exercisable until one year from the
date of issuance.  During the six months ended June 30, 2000, the Company issued
approximately  24,000  soliciting  dealer  warrants.  As of June 30,  2000,  CNL
Securities  Corp.  was  entitled  to  receive   approximately  6,100  additional
soliciting  dealer  warrants for Shares sold during the quarter  then ended.  No
soliciting dealer warrants will be issued in connection with this offering.

         The  Advisor is entitled to receive  Acquisition  Fees for  services in
identifying  the Properties and  structuring  the terms of the  acquisition  and
leases of the Properties and  structuring  the terms of the Mortgage Loans equal
to 4.5% of Total  Proceeds.  For the years ended December 31, 1999 and 1998, the
Company incurred $232,865 and $1,148,  respectively,  of such fees in connection
with the  Initial  Offering.  In  addition,  during the  period  January 1, 2000
through August 3, 2000, the Company incurred $171,606 of such fees in connection
with the Initial Offering.

         The Company and the Advisor  have  entered  into an Advisory  Agreement
pursuant to which the Advisor will  receive a monthly  Asset  Management  Fee of
one-twelfth  of  0.60%  of  the  Company's  Real  Estate  Asset  Value  and  the
outstanding  principal  balance  of any  Mortgage  Loans  as of  the  end of the
preceding  month. The Asset Management Fee, which will not exceed fees which are
competitive for similar  services in the same geographic area, may or may not be
taken,  in  whole  or in part as to any  year,  in the  sole  discretion  of the
Advisor.  All or any  portion  of the Asset  Management  Fee not taken as to any
fiscal year shall be deferred  without  interest  and may be taken in such other
fiscal year as the Advisor shall determine. During the six months ended June 30,
2000,  the Company  incurred  $13,849 of such fees.  No such fees were  incurred
during the years ended December 31, 1999 and 1998.

         The Company incurs  Operating  Expenses  which,  in general,  are those
expenses relating to administration of the Company on an ongoing basis. Pursuant
to the Advisory Agreement  described above, the Advisor is required to reimburse
the Company the amount by which the total Operating Expenses paid or incurred by
the Company  exceed,  in any four  consecutive  fiscal  quarters  (the  "Expense
Year"),  the greater of 2% of Average  Invested Assets or 25% of Net Income (the
"Expense  Cap").  During  the four  fiscal  quarters  ended June 30,  2000,  the
Company's  Operating  Expenses exceeded the Expense Cap by $213,886;  therefore,
the Advisor  reimbursed the Company such amount in accordance  with the Advisory
Agreement.

         The Advisor and its Affiliates provide various administrative  services
to the Company,  including  services related to accounting;  financial,  tax and
regulatory compliance reporting;  stockholder  distributions and reporting;  due
diligence  and  marketing;  and  investor  relations  (including  administrative
services in connection with the offering of Shares) on a day-to-day  basis.  For
the six months ended June 30, 2000,  the years ended December 31, 1999 and 1998,
and the period December 22, 1997 (date of inception)  through December 31, 1997,
the Company incurred $176,284, $373,480, $196,184 and $15,202, respectively, for
these  services.  For the six  months  ended  June 30,  2000 and the year  ended
December 31, 1999, $25,687 and $328,229, respectively, of such costs represented
stock issuance costs, $30,491 and $6,455, respectively,  represented acquisition
related  costs and  $120,106  and  $38,796,  respectively,  represented  general
operating  and  administrative  expenses.  For 1998 and 1997,  such  amounts are
included in deferred offering costs.

         The Company believes that all amounts paid or payable by the Company to
Affiliates  are fair and  comparable  to amounts  that would be paid for similar
services provided by unaffiliated third parties.




<PAGE>


                          PRIOR PERFORMANCE INFORMATION

         The  information  presented in this section  represents  the historical
experience  of certain real estate  programs  organized by certain  officers and
directors of the Advisor. Prior public programs have invested only in restaurant
properties and hotel properties and have not invested in Health Care Facilities.
Investors in the Company should not assume that they will experience returns, if
any,  comparable  to those  experienced  by  investors in such prior public real
estate  programs.  Investors  who purchase  Shares will not thereby  acquire any
ownership  interest in any  partnerships  or corporations to which the following
information relates.

         Two  Directors  of the  Company,  Robert A. Bourne and James M. Seneff,
Jr.,  individually  or with others have served as general  partners of 88 and 89
real estate limited  partnerships,  respectively,  including 18 publicly offered
CNL Income Fund  partnerships,  and as directors and/or officers of two unlisted
public REITs.  None of these  limited  partnerships  or unlisted  REITs has been
audited by the IRS. Of course,  there is no guarantee  that the Company will not
be audited. Based on an analysis of the operating results of the prior programs,
Messrs.  Bourne  and Seneff  believe  that each of such  programs  has met or is
meeting its principal investment objectives in a timely manner.

         CNL Realty Corporation, which was organized as a Florida corporation in
November  1985 and whose  sole  stockholders  are  Messrs.  Bourne  and  Seneff,
currently serves as the corporate general partner with Messrs. Bourne and Seneff
as individual general partners of 18 CNL Income Fund limited  partnerships,  all
of which were organized to invest in fast-food,  family-style and in the case of
two of the  partnerships,  casual-dining  restaurant  properties.  In  addition,
Messrs.  Bourne  and  Seneff  currently  serve  as  directors  of  CNL  American
Properties Fund, Inc., an unlisted public REIT organized to invest in fast-food,
family-style and casual-dining restaurant properties, mortgage loans and secured
equipment  leases;  and as directors and officers of CNL Hospitality  Properties
Inc., an unlisted public REIT organized to invest in hotel properties,  mortgage
loans and secured  equipment  leases.  Both of the  unlisted  public  REITs have
investment  objectives similar to those of the Company. As of June 30, 2000, the
18 partnerships  and the two unlisted REITs had raised a total of  approximately
$1.9  billion  from  a  total  of  approximately  94,000  investors,  and  owned
approximately  1,500  fast-food,   family-style  and  casual-dining   restaurant
properties,  and 15  hotels.  None  of the 18  public  partnerships  or the  two
unlisted public REITs has invested in Health Care Facilities. Certain additional
information  relating to the offerings and  investment  history of the 18 public
partnerships and the two unlisted public REITs is set forth below.

<TABLE>
<CAPTION>
<S> <C>
                                                                                    Number of          Date 90% of Net
                                                                                     Limited            Proceeds Fully
                             Maximum                                               Partnership           Invested or
Name of                      Offering                                               Units or             Committed to
Entity                       Amount (1)                Date Closed                 Shares Sold          Investment (2)
------                       ----------                -----------                 -----------          --------------

CNL Income                   $15,000,000               December 31, 1986             30,000           December 1986
Fund, Ltd.                   (30,000 units)

CNL Income                   $25,000,000               August 21, 1987               50,000           November 1987
Fund II, Ltd.                (50,000 units)

CNL Income                   $25,000,000               April 29, 1988                50,000           June 1988
Fund III, Ltd.               (50,000 units)

CNL Income                   $30,000,000               December 6, 1988              60,000           February 1989
Fund IV, Ltd.                (60,000 units)

CNL Income                   $25,000,000               June 7, 1989                  50,000           December 1989
Fund V, Ltd.                 (50,000 units)

CNL Income                   $35,000,000               January 19, 1990              70,000           May 1990
Fund VI, Ltd.                (70,000 units)

CNL Income                   $30,000,000               August 1, 1990              30,000,000         January 1991
Fund VII, Ltd.               (30,000,000 units)

                                                                                    Number of          Date 90% of Net
                                                                                     Limited            Proceeds Fully
                             Maximum                                               Partnership           Invested or
Name of                      Offering                                               Units or             Committed to
Entity                       Amount (1)                Date Closed                 Shares Sold          Investment (2)
------                       ----------                -----------                 -----------          --------------

CNL Income                   $35,000,000               March 7, 1991               35,000,000         September 1991
Fund VIII, Ltd.              (35,000,000 units)

CNL Income                   $35,000,000               September 6, 1991            3,500,000         November 1991
Fund IX, Ltd.                (3,500,000 units)

CNL Income                   $40,000,000               April 22, 1992               4,000,000         June 1992
Fund X, Ltd.                 (4,000,000 units)

CNL Income                   $40,000,000               October 8, 1992              4,000,000         September 1992
Fund XI, Ltd.                (4,000,000 units)

CNL Income                   $45,000,000               April 15, 1993               4,500,000         July 1993
Fund XII, Ltd.               (4,500,000 units)

CNL Income                   $40,000,000               September 13, 1993           4,000,000         August 1993
Fund XIII, Ltd.              (4,000,000 units)

CNL Income                   $45,000,000               March 23, 1994               4,500,000         May 1994
Fund XIV, Ltd.               (4,500,000 units)

CNL Income                   $40,000,000               September 22, 1994           4,000,000         December 1994
Fund XV, Ltd.                (4,000,000 units)

CNL Income                   $45,000,000               July 18, 1995                4,500,000         August 1995
Fund XVI, Ltd.               (4,500,000 units)

CNL Income                   $30,000,000               October 10, 1996             3,000,000         December 1996
Fund XVII, Ltd.              (3,000,000 units)

CNL Income                   $35,000,000               February 6, 1998             3,500,000         December 1997
Fund XVIII, Ltd.             (3,500,000 units)

CNL American                 $747,464,413              January 20, 1999 (3)         37,373,221 (3)    February 1999 (3)
Properties Fund, Inc.        (37,373,221 shares)

CNL Hospitality              $425,072,637                      (4)                     (4)                   (4)
Properties, Inc.             (42,507,264 shares)

---------------------
</TABLE>

(1)    The amount stated  includes the exercise by the general  partners of each
       partnership of their option to increase by $5,000,000 the maximum size of
       the offering of CNL Income  Fund,  Ltd.,  CNL Income Fund II,  Ltd.,  CNL
       Income  Fund III,  Ltd.,  CNL Income Fund IV,  Ltd.,  CNL Income Fund VI,
       Ltd.,  CNL Income Fund VIII,  Ltd.,  CNL Income Fund X, Ltd.,  CNL Income
       Fund XII,  Ltd., CNL Income Fund XIV, Ltd., CNL Income Fund XVI, Ltd. and
       CNL Income Fund XVIII,  Ltd. The number of shares of common stock for CNL
       American  Properties Fund, Inc.  ("APF")  reflects a one-for-two  reverse
       stock split, which was effective on June 3, 1999.

(2)    For a description of the property acquisitions by these programs, see the
       table set forth on the following page.

(3)    In April 1995,  APF  commenced  an  offering  of a maximum of  16,500,000
       shares of common stock  ($165,000,000).  On February 6, 1997, the initial
       offering  closed upon  receipt of  subscriptions  totalling  $150,591,765
       (15,059,177  shares),  including  $591,765  (59,177  shares)  through the
       reinvestment  plan.  Following  completion  of the  initial  offering  on
       February  6,  1997,  APF  commenced  a  subsequent  offering  (the  "1997
       Offering") of up to 27,500,000 shares  ($275,000,000) of common stock. On
       March 2, 1998,  the 1997  Offering  closed upon receipt of  subscriptions
       totalling $251,872,648 (25,187,265 shares), including $1,872,648 (187,265
       shares) through the reinvestment plan.  Following  completion of the 1997
       Offering on March 2, 1998, APF commenced a subsequent offering (the "1998
       Offering") of up to 34,500,000 shares  ($345,000,000) of common stock. As
       of  December  31,  1998,   APF  had  received   subscriptions   totalling
       $345,000,000  (34,500,000 shares),  including $3,107,848 (310,785 shares)
       through the reinvestment plan, from the 1998 Offering.  The 1998 Offering
       closed in  January  1999,  upon  receipt  of the  proceeds  from the last
       subscriptions.  As of March 31, 1999,  net proceeds to APF from its three
       offerings totalled  $670,151,200 and all of such amount had been invested
       or committed for investment in properties and mortgage loans.

(4)    Effective  July  9,  1997,  CNL  Hospitality  Properties,   Inc.  ("CHP")
       commenced an offering of up to 16,500,000 shares ($165,000,000) of common
       stock.  On June 17,  1999,  the initial  offering  closed upon receipt of
       subscriptions  totalling  $150,072,637  (15,007,264  shares),   including
       $72,637  (7,264  shares)  through  the   reinvestment   plan.   Following
       completion  of the initial  offering on June 17,  1999,  CHP  commenced a
       subsequent  offering (the "1999  Offering")  of up to  27,500,000  shares
       ($275,000,000)  of common  stock.  As of June 30, 2000,  CHP had received
       subscriptions  totalling  $235,011,997  (23,501,200  shares),   including
       $965,145  (96,514  shares) through the  reinvestment  plan, from the 1999
       Offering. As of such date, CHP had purchased,  directly or indirectly, 15
       properties. Upon completion of the 1999 Offering, CHP intends to commence
       a subsequent  offering (the "2000  Offering") of up to 45,000,000  shares
       ($450,000,000) of common stock.

         As of June 30, 2000,  Mr.  Seneff and Mr.  Bourne,  directly or through
affiliated  entities,  also had served as joint general partners of 69 nonpublic
real estate  limited  partnerships.  The  offerings of all of these 69 nonpublic
limited  partnerships  had terminated as of June 30, 2000. These 69 partnerships
raised  a  total  of  $185,927,353  from  approximately  4,600  investors,   and
purchased,  directly  or  through  participation  in a joint  venture or limited
partnership, interests in a total of 216 projects as of June 30, 2000. These 216
projects  consist of 19 apartment  projects  (comprising 10% of the total amount
raised by all 69 partnerships),  11 office buildings (comprising 4% of the total
amount  raised  by  all  69  partnerships),  169  fast-food,   family-style,  or
casual-dining  restaurant properties and business investments (comprising 69% of
the total amount raised by all 69  partnerships),  one  condominium  development
(comprising  0.5% of the  total  amount  raised  by all 69  partnerships),  four
hotels/motels (comprising 5% of the total amount raised by all 69 partnerships),
ten commercial/retail  properties  (comprising 11% of the total amount raised by
all 69 partnerships), and two tracts of undeveloped land (comprising 0.5% of the
total amount raised by all 69 partnerships).

         Mr. Bourne also has served, without Mr. Seneff, as a general partner of
one additional  nonpublic real estate limited partnership program which raised a
total of $600,000 from 37 investors and purchased,  through  participation  in a
limited  partnership,  one apartment building located in Georgia with a purchase
price of $1,712,000.

         Mr. Seneff also has served, without Mr. Bourne, as a general partner of
two additional  nonpublic real estate limited  partnerships which raised a total
of  $240,000  from 12  investors  and  purchased  two office  buildings  with an
aggregate  purchase price of $928,390.  Both of the office buildings are located
in Florida.

         Of the 90 real estate limited  partnerships  whose offerings had closed
as of June 30, 2000 (including 18 CNL Income Fund limited partnerships) in which
Mr.  Seneff  and/or Mr.  Bourne serve or have served as general  partners in the
past,  39 invested in  restaurant  properties  leased on a  "triple-net"  basis,
including  eight  which  also  invested  in  franchised   restaurant  businesses
(accounting  for  approximately  93% of the total  amount  raised by all 90 real
estate limited partnerships).

         The  following  table sets forth  summary  information,  as of June 30,
2000, regarding property acquisitions by the 18 limited partnerships and the two
unlisted REITs .

<TABLE>
<CAPTION>
<S> <C>
      Name of                    Type of                                            Method of            Type of
       Entity                   Property                    Location                Financing            Program
       ------                   --------                    --------                ---------            -------

CNL Income Fund,           22 fast-food or           AL, AZ, CA, FL, GA,             All cash            Public
Ltd.                       family-style              LA, MD, OK, PA, TX,
                           restaurants               VA, WA

CNL Income Fund II,        50 fast-food or           AL, AZ, CO, FL, GA,             All cash            Public
Ltd.                       family-style              IL, IN, KS, LA, MI,
                           restaurants               MN, MO, NC, NM, OH,
                                                     TN, TX, WA, WY



<PAGE>





      Name of                    Type of                                            Method of            Type of
       Entity                   Property                    Location                Financing            Program
       ------                   --------                    --------                ---------            -------

CNL Income Fund            40 fast-food or           AL, AZ, CA, CO, FL,             All cash            Public
III, Ltd.                  family-style              GA, IA, IL, IN, KS,
                           restaurants               KY, MD, MI, MN, MO,
                                                     NC, NE, OK, TX

CNL Income Fund IV,        47 fast-food or           AL, DC, FL, GA, IL,             All cash            Public
Ltd.                       family-style              IN, KS, MA, MD, MI,
                           restaurants               MS, NC, OH, PA, TN,
                                                     TX, VA

CNL Income Fund V,         36 fast-food or           AZ, FL, GA, IL, IN,             All cash            Public
Ltd.                       family-style              MI, NH, NY, OH, SC,
                           restaurants               TN, TX, UT, WA

CNL Income Fund VI,        60 fast-food or           AR, AZ, CA, FL, GA,             All cash            Public
Ltd.                       family-style              IL, IN, KS, MA, MI,
                           restaurants               MN, NC, NE, NM, NY,
                                                     OH, OK, PA, TN, TX,
                                                     VA, WA, WY

CNL Income Fund            52 fast-food or           AL, AZ, CO, FL, GA,             All cash            Public
VII, Ltd.                  family-style              IN, LA, MI, MN, NC,
                           restaurants               OH, PA, SC, TN, TX,
                                                     UT, WA

CNL Income Fund            43 fast-food or           AZ, FL, IN, LA, MI,             All cash            Public
VIII, Ltd.                 family-style              MN, NC, NY, OH, TN,
                           restaurants               TX, VA

CNL Income Fund IX,        46 fast-food or           AL, CA, CO, FL, GA,             All cash            Public
Ltd.                       family-style              IL, IN, LA, MI, MN,
                           restaurants               MS, NC, NH, NY, OH,
                                                     SC, TN, TX

CNL Income Fund X,         55 fast-food or           AL, AZ, CA, CO, FL,             All cash            Public
Ltd.                       family-style              ID, IL, LA, MI, MO,
                           restaurants               MT, NC, NE, NH, NM,
                                                     NY, OH, PA, SC, TN,
                                                     TX, WA

CNL Income Fund XI,        44 fast-food or           AL, AZ, CA, CO, CT,             All cash            Public
Ltd.                       family-style              FL, KS, LA, MA, MI,
                           restaurants               MS, NC, NH, NM, OH,
                                                     OK, PA, SC, TX, VA, WA


<PAGE>



      Name of                    Type of                                            Method of            Type of
       Entity                   Property                    Location                Financing            Program
       ------                   --------                    --------                ---------            -------

CNL Income Fund            52 fast-food or           AL, AZ, CA, FL, GA,             All cash            Public
XII, Ltd.                  family-style              LA, MO, MS, NC, NM,
                           restaurants               OH, SC, TN, TX, WA

CNL Income Fund            50 fast-food or           AL, AR, AZ, CA, CO,             All cash            Public
XIII, Ltd.                 family-style              FL, GA, IN, KS, LA,
                           restaurants               MD, NC, OH, PA, SC,
                                                     TN, TX, VA

CNL Income Fund            68 fast-food or           AL, AZ, CO, FL, GA,             All cash            Public
XIV, Ltd.                  family-style              IL, KS, LA, MN, MO,
                           restaurants               MS, NC, NJ, NV, OH,
                                                     SC, TN, TX, VA

CNL Income Fund XV,        57 fast-food or           AL, CA, FL, GA, KS,             All cash            Public
Ltd.                       family-style              KY, MN, MO, MS, NC,
                           restaurants               NJ, NM, OH, OK, PA,
                                                     SC, TN, TX, VA

CNL Income Fund            49 fast-food or           AZ, CA, CO, DC, FL,             All cash            Public
XVI, Ltd.                  family-style              GA, ID, IN, KS, MN,
                           restaurants               MO, NC, NM, NV, OH,
                                                     PA, TN, TX, UT, WI

CNL Income Fund            32 fast-food,             CA, FL, GA, IL, IN,             All cash            Public
XVII, Ltd.                 family-style or           MI, NC, NV, OH, SC,
                           casual-dining             TN, TX, WA
                           restaurants

CNL Income Fund            26 fast-food,             AZ, CA, FL, GA, IL,             All cash            Public
XVIII, Ltd.                family-style or           KY, MD, MN, NC, NV,
                           casual-dining             NY, OH, PA, TN, TX, VA
                           restaurants

CNL American               703 fast-food,            AL, AZ, CA, CO, CT,               (1)             Public REIT
Properties Fund,           family-style or           DE, FL, GA, IA, ID,
Inc.                       casual-dining             IL, IN, KS, KY, LA,
                           restaurants               MD, MI, MN, MO, MS,
                                                     NC, NE, NH, NJ, NM,
                                                     NV, NY, OH, OK, OR,
                                                     PA, RI, SC, TN, TX,
                                                     UT, VA, WA, WI, WV

CNL Hospitality            15 limited                AZ, CA, CO, GA, MA,               (2)             Public REIT
Properties, Inc.           service, extended         NV, PA, TX, WA
                           stay or full
                           service hotels

</TABLE>


<PAGE>


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

(1)    As of  March  31,  1999,  all of APF's  net  offering  proceeds  had been
       invested or committed for  investment in properties  and mortgage  loans.
       Since April 1, 1999,  APF has used  proceeds from its lines of credit and
       other  borrowing to acquire and develop  properties  and to fund mortgage
       loans and secured equipment leases.

(2)    In 1998,  CHP used  proceeds  from its line of  credit  and net  offering
       proceeds to fund the acquisition of two of its properties. As of June 30,
       2000,  CHP had  repaid  amounts  borrowed  on its  line of  credit  using
       additional  net offering  proceeds.  In 1999, CHP acquired an interest in
       seven additional properties through CNL Hotel Investors,  Inc. ("CHI"), a
       real estate  investment trust jointly owned by CHP and Five Arrows Realty
       Securities II L.L.C. ("Five Arrows").  In connection with the acquisition
       of these seven properties, CHI used proceeds from permanent financing, in
       addition to net offering  proceeds from CHP and cash  contributions  from
       Five Arrows.  In addition,  CHP acquired a majority interest in a limited
       liability company (the "LLC") that owns one property.  In connection with
       the acquisition of the property, the LLC used permanent financing to fund
       part of the acquisition.

         A more detailed  description of the acquisitions by real estate limited
partnerships  and the two unlisted REITs sponsored by Messrs.  Bourne and Seneff
is set  forth  in  prior  performance  Table  VI,  included  in  Part  II of the
registration  statement  filed with the Securities  and Exchange  Commission for
this offering.  A copy of Table VI is available to stockholders from the Company
upon  request,  free of charge.  In addition,  upon request to the Company,  the
Company will provide, without charge, a copy of the most recent Annual Report on
Form 10-K filed with the Securities and Exchange Commission for CNL Income Fund,
Ltd.,  CNL Income Fund II, Ltd.,  CNL Income Fund III, Ltd., CNL Income Fund IV,
Ltd.,  CNL Income Fund V, Ltd.,  CNL Income Fund VI, Ltd.,  CNL Income Fund VII,
Ltd.,  CNL Income Fund VIII,  Ltd., CNL Income Fund IX, Ltd., CNL Income Fund X,
Ltd., CNL Income Fund XI, Ltd., CNL Income Fund XII, Ltd., CNL Income Fund XIII,
Ltd.,  CNL Income Fund XIV, Ltd., CNL Income Fund XV, Ltd., CNL Income Fund XVI,
Ltd.,  CNL Income Fund XVII,  Ltd.,  CNL Income Fund XVIII,  Ltd.,  CNL American
Properties  Fund, Inc. and CNL Hospitality  Properties,  Inc. as well as a copy,
for a reasonable fee, of the exhibits filed with such reports.

         In order to provide potential  purchasers of Shares in the Company with
information  to enable  them to  evaluate  the prior  experience  of the Messrs.
Seneff and Bourne as general partners of real estate limited partnerships and as
directors and officers of the two unlisted  REITs,  including those set forth in
the foregoing table,  certain financial and other  information  concerning those
limited  partnerships  and the two  unlisted  REITs with  investment  objectives
similar to one or more of the Company's  investment  objectives,  is provided in
the Prior  Performance  Tables  included as Appendix  C.  Information  about the
previous  public  partnerships,  the offerings of which became fully  subscribed
between July 1995 and June 2000, is included therein. Potential stockholders are
encouraged to examine the Prior  Performance  Tables  attached as Appendix C (in
Table III), which include information as to the operating results of these prior
programs,  for more detailed  information  concerning  the experience of Messrs.
Seneff and Bourne.


                       INVESTMENT OBJECTIVES AND POLICIES

GENERAL

         The Company's primary investment  objectives are to preserve,  protect,
and enhance the Company's assets while (i) making quarterly Distributions;  (ii)
obtaining  fixed income  through the receipt of base rent,  and  increasing  the
Company's income (and Distributions) and providing  protection against inflation
through  automatic  fixed increases in base rent or increases in base rent based
on  increases  in  consumer  price  indices  over the terms of the  leases,  and
obtaining  fixed  income  through the receipt of payments on Mortgage  Loans and
Secured  Equipment  Leases;  (iii)  continuing  to qualify as a REIT for federal
income  tax  purposes;  and (iv)  providing  stockholders  of the  Company  with
liquidity of their investment, either in whole or in part, within three to eight
years after  commencement  of this  offering,  through (a)  Listing,  or, (b) if
Listing does not occur within eight years after  commencement  of this  offering
(December 31, 2008), the commencement of orderly Sales of the Company's  assets,
outside the ordinary  course of business and  consistent  with its  objective of
qualifying as a REIT, and distribution of the proceeds  thereof.  The sheltering
from tax of income from other sources is not an objective of the Company. If the
Company is successful in achieving its investment and operating objectives,  the
stockholders  (other than tax-exempt  entities) are likely to recognize  taxable
income in each year. While there is no order of priority intended in the listing
of the Company's objectives, stockholders should realize that the ability of the
Company to meet these  objectives  may be  severely  handicapped  by any lack of
diversification of the Company's investments and the terms of the leases.

         The  Company  intends to meet its  objectives  through  its  investment
policies of (i)  purchasing  carefully  selected,  well-located  Properties  and
leasing  them on a  "triple-net"  basis  (which  means that the  tenant  will be
responsible for paying the cost of all repairs, maintenance, property taxes, and
insurance)  to  operators  of Health  Care  Facilities  under  leases  generally
requiring the tenant to pay base annual rental with automatic fixed increases in
base rent or increases in base rent based on increases in consumer price indices
over the term of the  lease,  and  (ii)  offering  Mortgage  Loans  and  Secured
Equipment Leases to operators of Health Care Facilities.

         In accordance  with its  investment  policies,  the Company  intends to
invest in Properties whose tenants are operators of Health Care Facilities to be
selected by the Company,  based upon  recommendations  by the Advisor.  Although
there is no limit on the number of properties of a particular operator of Health
Care Facilities  which the Company may acquire,  the Company  currently does not
expect to acquire a Property if the Board of Directors,  including a majority of
the  Independent  Directors,  determines  that the  acquisition  would adversely
affect  the   Company   in  terms  of   geographic,   property   type  or  chain
diversification.  Potential  Mortgage Loan borrowers and Secured Equipment Lease
lessees or borrowers  will  similarly  be  operators  of Health Care  Facilities
selected by the Company,  following the Advisor's  recommendations.  The Company
has  undertaken,  consistent  with its  objective  of  qualifying  as a REIT for
federal income tax purposes,  to ensure that the value of all Secured  Equipment
Leases,  in the  aggregate,  will not exceed 25% of the Company's  total assets,
while  Secured  Equipment  Leases  to any  single  lessee  or  borrower,  in the
aggregate, will not exceed 5% of the Company's total assets. It is intended that
investments  will be made in Properties,  Mortgage  Loans and Secured  Equipment
Leases in various locations in an attempt to achieve diversification and thereby
minimize the effect of changes in local  economic  conditions  and certain other
risks.  The extent of such  diversification,  however,  depends in part upon the
amount  raised in the  offering  and the purchase  price of each  Property.  See
"Estimated  Use of  Proceeds"  and  "Risk  Factors  --  Real  Estate  and  Other
Investment  Risks --  Possible  lack of  diversification  increases  the risk of
investment."  For a  more  complete  description  of the  manner  in  which  the
structure of the Company's  business,  including its investment  policies,  will
facilitate  the Company's  ability to meet its  investment  objectives,  see the
"Business" section.

         The investment objectives of the Company may not be changed without the
approval of stockholders  owning a majority of the shares of outstanding  Common
Stock. The Bylaws of the Company require the Independent Directors to review the
Company's  investment  policies at least annually to determine that the policies
are in the best interests of the stockholders.  The  determination  shall be set
forth in the  minutes  of the Board of  Directors  along with the basis for such
determination. The Directors (including a majority of the Independent Directors)
have the right,  without a stockholder  vote, to alter the Company's  investment
policies  but  only to the  extent  consistent  with  the  Company's  investment
objectives and investment limitations.  See "-- Certain Investment Limitations,"
below.

CERTAIN INVESTMENT LIMITATIONS

         In addition to other investment  restrictions  imposed by the Directors
from time to time,  consistent  with the Company's  objective of qualifying as a
REIT,  the Articles of  Incorporation  or the Bylaws  provide for the  following
limitations on the Company's investments.

         1. Not more than 10% of the Company's total assets shall be invested in
unimproved  real property or mortgage  loans on unimproved  real  property.  For
purposes of this  paragraph,  "unimproved  real  property"  does not include any
Property  under  construction,  under  contract for  development  or planned for
development within one year.

         2. The Company  shall not invest in  commodities  or  commodity  future
contracts.  This  limitation  is not intended to apply to interest rate futures,
when used solely for hedging purposes.

         3. The Company  shall not invest in or make  Mortgage  Loans  unless an
appraisal is obtained concerning the underlying property.  Mortgage indebtedness
on any property shall not exceed such  property's  appraised  value. In cases in
which a majority of  Independent  Directors  so  determine,  and in all cases in
which the Mortgage Loan involves the Advisor,  Directors,  or  Affiliates,  such
appraisal must be obtained from an independent  expert concerning the underlying
property.  Such  appraisal  shall be maintained in the Company's  records for at
least five years,  and shall be available for inspection and  duplication by any
stockholder.  In addition  to the  appraisal,  a  mortgagee's  or owner's  title
insurance  policy or  commitment as to the priority of the mortgage or condition
of the title  must be  obtained.  The  Company  may not  invest  in real  estate
contracts of sale otherwise known as land sale contracts.

         4. The  Company  may not make or invest in  Mortgage  Loans,  including
construction  loans, on any one Property if the aggregate amount of all mortgage
loans  outstanding  on the Property,  including the loans of the Company,  would
exceed  an  amount  equal  to 85% of the  appraised  value  of the  Property  as
determined by appraisal unless substantial  justification  exists because of the
presence of other underwriting  criteria.  For purposes of this subsection,  the
"aggregate amount of all mortgage loans  outstanding on the Property,  including
the loans of the  Company"  shall  include all  interest  (excluding  contingent
participation in income and/or appreciation in value of the mortgaged property),
the  current  payment  of which may be  deferred  pursuant  to the terms of such
loans, to the extent that deferred interest on each loan exceeds 5% per annum of
the principal balance of the loan.

         5. The Company may not invest in  indebtedness  ("Junior Debt") secured
by a  mortgage  on real  property  which  is  subordinate  to the  lien or other
indebtedness  ("Senior Debt"), except where the amount of such Junior Debt, plus
the outstanding  amount of the Senior Debt, does not exceed 90% of the appraised
value of such property,  if after giving effect  thereto,  the value of all such
investments  of the Company (as shown on the books of the Company in  accordance
with generally accepted accounting  principles after all reasonable reserves but
before  provision for  depreciation)  would not then exceed 25% of the Company's
Net Assets.  The value of all  investments  in Junior Debt of the Company  which
does not meet the aforementioned requirements is limited to 10% of the Company's
tangible assets (which is included within the 25% limitation).

         6. The  Company  may not engage in any short  sale,  or  borrow,  on an
unsecured basis, if such borrowing will result in an asset coverage of less than
300%, except that such borrowing  limitation shall not apply to a first mortgage
trust. "Asset coverage," for the purpose of this section,  means the ratio which
the  value  of  the  total  assets  of  an  issuer,  less  all  liabilities  and
indebtedness  except  indebtedness  for  unsecured  borrowings,   bears  to  the
aggregate amount of all unsecured borrowings of such issuer.

         7. The Company may not incur any indebtedness  which would result in an
aggregate amount of Leverage in excess of 300% of Net Assets.

         8. The  Company may not make or invest in any  mortgage  loans that are
subordinate  to any  mortgage,  other  indebtedness  or equity  interest  of the
Advisor, the Directors, or Affiliates of the Company.

         9. The Company will not invest in equity  securities  unless a majority
of the Directors  (including a majority of Independent  Directors) not otherwise
interested  in  such   transaction   approve  the  transaction  as  being  fair,
competitive, and commercially reasonable and determine that the transaction will
not jeopardize the Company's  ability to qualify and remain qualified as a REIT.
Investments in entities affiliated with the Advisor, a Director, the Company, or
Affiliates thereof are subject to the restrictions on joint venture investments.
In addition,  the Company shall not invest in any security of any entity holding
investments  or engaging in activities  prohibited by the Company's  Articles of
Incorporation.

         10. The Company will not issue (i) equity securities  redeemable solely
at the option of the holder (except that  stockholders may offer their Shares to
the Company as described  under  "Redemption of Shares,");  (ii) debt securities
unless the  historical  debt service  coverage (in the most  recently  completed
fiscal  year),  as adjusted for known  charges,  is  sufficient  to service that
higher level of debt properly; (iii) Shares on a deferred payment basis or under
similar arrangements;  (iv) non-voting or assessable securities; or (v) options,
warrants,  or similar evidences of a right to buy its securities  (collectively,
"Options") unless (1) issued to all of its stockholders  ratably, (2) as part of
a financing  arrangement,  or (3) as part of a stock  option plan  available  to
Directors, officers, or employees of the Company or the Advisor. Options may not
be issued to the Advisor,  Directors or any Affiliate thereof except on the same
terms as such Options are sold to the general  public.  Options may be issued to
persons other than the Advisor,  Directors or any  Affiliate  thereof but not at
exercise prices less than the fair market value of the underlying  securities on
the  date of  grant  and not for  consideration  that,  in the  judgment  of the
Independent Directors,  has a market value less than the value of such Option on
the date of grant.  Options issuable to the Advisor,  Directors or any Affiliate
thereof shall not exceed 10% of the outstanding Shares on the date of grant.

         11. A majority of the Directors shall authorize the consideration to be
paid for each  Property,  based on the fair market value of the  Property.  If a
majority of the Independent Directors determine,  or if the Property is acquired
from the Advisor,  a Director,  or  Affiliates  thereof,  such fair market value
shall  be  determined  by an  Independent  Expert  selected  by the  Independent
Directors.

         12.  The  Company  will  not  engage  in  underwriting  or  the  agency
distribution  of  securities  issued by others or in  trading,  as  compared  to
investment activities.

         13. The Company will not invest in real estate contracts of sale unless
such contracts of sale are in recordable form and appropriately  recorded in the
chain of title.

         14. The Company  will not invest in any foreign  currency or bullion or
engage in short sales.

         15. The Company will not issue senior  securities except notes to banks
and other lenders and preferred shares.

         16. The Company  will not make loans to the Advisor or its  Affiliates,
except (A) mortgage loans subject to the restrictions  governing  mortgage loans
in the  Articles  of  Incorporation  (including  the  requirement  to  obtain an
appraisal from an independent expert) or (B) to wholly owned subsidiaries of the
Company.

         17.  The  Company  will  not  operate  so  as to  be  classified  as an
"investment company" under the Investment Company Act of 1940, as amended.

         18. The Company will not make any investment that the Company  believes
will be inconsistent with its objective of qualifying as a REIT.

         The foregoing limitations may not be modified or eliminated without the
approval of a majority of the shares of outstanding Common Stock.

         Except as set forth above or elsewhere in this Prospectus,  the Company
does not intend to issue senior  securities;  borrow money;  make loans to other
persons; invest in the securities of other issuers for the purpose of exercising
control; underwrite securities of other issuers; engage in the purchase and sale
(or  turnover)  of  investments;  offer  securities  in exchange  for  property,
repurchase or otherwise reacquire its shares or other securities; or make annual
or other  reports to security  holders.  The Company  evaluates  investments  in
Mortgage  Loans on an  individual  basis and does not have a  standard  turnover
policy with respect to such investments.


                               DISTRIBUTION POLICY

GENERAL

         In order to qualify as a REIT for federal  income tax  purposes,  among
other  things,  the  Company  must make  distributions  each  taxable  year (not
including  any return of capital for federal  income tax  purposes)  equal to at
least 95% of its real estate  investment  trust taxable  income (90% in 2001 and
thereafter),  although the Board of Directors,  in its discretion,  may increase
that percentage as it deems appropriate.  See "Federal Income Tax Considerations
-- Taxation of the Company --  Distribution  Requirements."  The  declaration of
Distributions  is within the  discretion  of the Board of Directors  and depends
upon the Company's distributable funds, current and projected cash requirements,
tax considerations and other factors.

DISTRIBUTIONS

         The   following   table   reflects   total   Distributions   and  total
Distributions  per Share  declared  by the  Company  during each month since the
Company commenced operations.

                                    Total           Distributions
            Month               Distributions         per Share
     --------------------       --------------      ---------------

     August 1999                 $   7,422              $0.025
     September 1999                  9,038               0.025
     October 1999                   10,373               0.025
     November 1999                  11,289               0.025
     December 1999                  12,282               0.025
     January 2000                   13,501               0.025
     February 2000                  14,530               0.025
     March 2000                     15,562               0.025
     April 2000                     24,822               0.037
     May 2000                       40,804               0.058
     June 2000                      43,306               0.058
     July 2000                      50,847               0.058
     August 2000                    53,716               0.058

         The  Company  intends to  continue  to make  regular  Distributions  to
stockholders.   Distributions  will  be  made  to  those  stockholders  who  are
stockholders  as of  the  record  date  selected  by the  Directors.  Currently,
Distributions  are  declared  monthly  and paid  quarterly  during the  offering
period. In addition,  Distributions are expected to be declared monthly and paid
quarterly  during any  subsequent  offering,  and  declared  and paid  quarterly
thereafter.  However, in the future, the Board of Directors,  in its discretion,
may  determine  to declare  Distributions  on a daily basis  during the offering
period. The Company is required to distribute  annually at least 95% of its real
estate  investment trust taxable income (90% in 2001 and thereafter) to maintain
its objective of qualifying as a REIT. Generally, income distributed will not be
taxable to the Company  under  federal  income tax laws if the Company  complies
with the provisions  relating to  qualification as a REIT. If the cash available
to the Company is insufficient to pay such Distributions, the Company may obtain
the necessary  funds by  borrowing,  issuing new  securities or selling  Assets.
These methods of obtaining funds could affect future Distributions by increasing
operating  costs.  To the  extent  that  Distributions  to  stockholders  exceed
earnings and  profits,  such  amounts  constitute  a return  capital for federal
income tax purposes,  although such Distributions might not reduce stockholders'
aggregate Invested Capital. Distributions in kind shall not be permitted, except
for distributions of readily marketable securities;  distributions of beneficial
interests in a liquidating  trust established for the dissolution of the Company
and the  liquidation of its assets in accordance  with the terms of the Articles
of Incorporation;  or distributions of in-kind property as long as the Directors
(i) advise each stockholder of the risks associated with direct ownership of the
property; (ii) offer each stockholder the election of receiving in-kind property
distributions;  and (iii) distribute in-kind property only to those stockholders
who accept the Directors' offer.

         For the six months  ended June 30,  2000 and the period  July 13,  1999
(the date operations of the Company  commenced)  through December 31, 1999, 100%
of the Distributions declared and paid were considered to be ordinary income for
federal  income tax purposes.  No amounts  distributed to  stockholders  for the
periods  presented  are  required to be or have been treated by the Company as a
return of capital for purposes of  calculating  the  Stockholders'  8% Return on
Invested  Capital.  Due to the fact  that the  Company  had  only  acquired  one
Property  and  was  still  in the  offering  stage  as of  June  30,  2000,  the
characterization  of  Distributions  for  federal  income  tax  purposes  is not
necessarily   considered   by   management   to   be   representative   of   the
characterization   of  Distributions  in  future  periods.   In  addition,   the
characterization  for tax purposes of Distributions  declared for the six months
ended June 30, 2000 may not be  indicative  of the results  that may be expected
for the year ending December 31, 2000.

         Distributions  will  be  made  at  the  discretion  of  the  Directors,
depending  primarily on net cash from  operations  (which includes cash received
from  tenants  except  to the  extent  that  such  cash  represents  a return of
principal  in regard to the lease of a Property  consisting  of  building  only,
distributions from joint ventures, and interest income from lessees of Equipment
and  borrowers  under  Mortgage  Loans,  less  expenses  paid)  and the  general
financial  condition of the Company,  subject to the obligation of the Directors
to cause the  Company to  qualify  and remain  qualified  as a REIT for  federal
income tax purposes. The Company intends to increase Distributions in accordance
with increases in net cash from operations.


                                 SUMMARY OF THE
                      ARTICLES OF INCORPORATION AND BYLAWS

GENERAL

         The Company is organized as a  corporation  under the laws of the State
of Maryland. As a Maryland corporation,  the Company is governed by the Maryland
General  Corporation Law. Maryland corporate law deals with a variety of matters
regarding  Maryland   corporations,   including   liabilities  of  the  Company,
stockholders,  directors,  and  officers,  the  amendment  of  the  Articles  of
Incorporation,  and mergers of a Maryland corporation with other entities. Since
many matters are not addressed by Maryland  corporate law, it is customary for a
Maryland corporation to address these matters through provisions in its Articles
of Incorporation.

         The  Articles of  Incorporation  and the Bylaws of the Company  contain
certain  provisions  that could make it more difficult to acquire control of the
Company  by  means of a tender  offer,  a proxy  contest,  or  otherwise.  These
provisions  are  expected  to  discourage  certain  types of  coercive  takeover
practices  and  inadequate  takeover  bids and to encourage  persons  seeking to
acquire  control of the Company to negotiate  first with its Board of Directors.
The  Company  believes  that  these  provisions  increase  the  likelihood  that
proposals  initially will be on more attractive  terms than would be the case in
their absence and facilitate negotiations which may result in improvement of the
terms of an initial offer.

         The  Articles  of  Incorporation  also  permit  Listing by the Board of
Directors after completion or termination of this offering.

         The discussion below sets forth material  provisions of governing laws,
instruments  and  guidelines  applicable  to  the  Company.  For  more  complete
provisions,  reference  is made to the  Maryland  General  Corporation  Law, the
guidelines for REITs published by the North American  Securities  Administrators
Association and the Company's Articles of Incorporation and Bylaws.

DESCRIPTION OF CAPITAL STOCK

         General.  The Company has authorized a total of  206,000,000  shares of
capital stock, consisting of 100,000,000 shares of Common Stock, $0.01 par value
per  share,  3,000,000  shares  of  Preferred  Stock  ("Preferred  Stock"),  and
103,000,000 additional shares of excess stock ("Excess Shares"), $0.01 par value
per share.  Of the  103,000,000  Excess  Shares,  100,000,000  are  issuable  in
exchange for Common Stock and  3,000,000  are issuable in exchange for Preferred
Stock as described  below at  "Restriction  of Ownership." As of August 3, 2000,
the Company had 921,376  Shares of Common Stock  outstanding  (including  20,000
Shares issued to the Advisor prior to the  commencement of the Initial  Offering
and 5,046  Shares  issued  pursuant to the  Reinvestment  Plan) and no Preferred
Stock or Excess  Shares  outstanding.  The Board of Directors  may  determine to
engage  in future  offerings  of Common  Stock of up to the  number of  unissued
authorized shares of Common Stock available.

         The Company will not issue share  certificates  except to  stockholders
who make a written request to the Company. Each stockholder's investment will be
recorded  on  the  books  of  the  Company,   and  information   concerning  the
restrictions  and rights  attributable  to Shares (whether in connection with an
initial issuance or a transfer) will be sent to the stockholder receiving Shares
in connection  with an issuance or transfer.  A stockholder  wishing to transfer
his or her Shares will be required to send only an executed form to the Company,
and the Company will provide the required form upon a stockholder's request. The
executed  form and any other  required  documentation  must be  received  by the
Company on or before the 15th of the month for the transfer to be effective  the
following  month.  Subject to  restrictions  in the  Articles of  Incorporation,
transfers of Shares shall be effective, and the transferee of the Shares will be
recognized  as the  holder of such  Shares as of the first day of the  following
month  on  which  the  Company   receives   properly   executed   documentation.
Stockholders  who are  residents  of New York may not  transfer  fewer  than 250
shares at any time.

         Stockholders  have no  preemptive  rights to purchase or subscribe  for
securities  that the Company may issue  subsequently.  Each Share is entitled to
one vote per  Share,  and  Shares  do not have  cumulative  voting  rights.  The
stockholders are entitled to Distributions in such amounts as may be declared by
the Board of Directors from time to time out of funds legally available for such
payments and, in the event of liquidation, to share ratably in any assets of the
Company remaining after payment in full of all creditors.

         All of the Shares offered  hereby will be fully paid and  nonassessable
when issued.

         The  Articles of  Incorporation  authorize  the Board of  Directors  to
designate and issue from time to time one or more classes or series of Preferred
Shares without  stockholder  approval.  The Board of Directors may determine the
relative  rights,  preferences,  and  privileges  of each  class  or  series  of
Preferred Stock so issued. The issuance of Preferred Shares shall be approved by
a majority  of the  Independent  Directors  who do not have any  interest in the
transactions  and  who  have  access,  at the  expense  of the  Company,  to the
Company's or independent  legal counsel.  Because the Board of Directors has the
power to  establish  the  preferences  and  rights  of each  class or  series of
Preferred  Stock,  it may afford the holders of any series or class of Preferred
Stock preferences,  powers, and rights senior to the rights of holders of Common
Stock;  however,  the voting rights for each share of Preferred  Stock shall not
exceed  voting rights which bear the same  relationship  to the voting rights of
the Shares as the consideration  paid to the Company for each share of Preferred
Stock  bears to the book  value of the  Shares on the date  that such  Preferred
Stock is  issued.  The  issuance  of  Preferred  Stock  could have the effect of
delaying  or  preventing  a change  in  control  of the  Company.  The  Board of
Directors has no present plans to issue any Preferred Stock.

         Similarly,  the  voting  rights per share of equity  securities  of the
Company (other than the publicly held equity  securities of the Company) sold in
a private  offering  shall not  exceed  the  voting  rights  which bear the same
relationship to the voting rights of the publicly held equity  securities as the
consideration paid to the Company for each privately offered Company share bears
to the book value of each outstanding  publicly held equity security.  The Board
of Directors currently has no plans to offer equity securities of the Company in
a private offering.

         For a description of the  characteristics  of the Excess Shares,  which
differ from Common Stock and Preferred Stock in a number of respects,  including
voting and economic rights, see "--Restriction of Ownership," below.

BOARD OF DIRECTORS

         The Articles of  Incorporation  provide that the number of Directors of
the Company  cannot be less than three nor more than 15. A majority of the Board
of Directors  will be  Independent  Directors.  See  "Management  -- Independent
Directors."  Each Director,  other than a Director elected to fill the unexpired
term of  another  Director,  will be elected  at each  annual  meeting or at any
special meeting of the  stockholders  called for that purpose,  by a majority of
the shares of Common  Stock  present in person or by proxy and entitled to vote.
Independent  Directors  will  nominate  replacements  for  vacancies  among  the
Independent Directors.  Under the Articles of Incorporation,  the term of office
for  each  Director  will  be  one  year,   expiring  each  annual   meeting  of
stockholders;  however,  nothing in the  Articles of  Incorporation  prohibits a
director  from being  reelected by the  stockholders.  The Directors may not (a)
amend  the  Articles  of  Incorporation,  except  for  amendments  which  do not
adversely  affect the rights,  preferences and privileges of  stockholders;  (b)
sell all or substantially all of the Company's assets other than in the ordinary
course of business or in connection with liquidation and dissolution;  (c) cause
the merger or other  reorganization of the Company; or (d) dissolve or liquidate
the Company, other than before the initial investment in property. The Directors
may  establish  such  committees  as they deem  appropriate  (provided  that the
majority of the members of each committee are Independent Directors).

STOCKHOLDER MEETINGS

         An annual  meeting  will be held for the purpose of electing  Directors
and for the  transaction  of such other business as may come before the meeting,
and will be held not less than 30 days  after  delivery  of the  annual  report.
Under the Company's  Bylaws,  a special meeting of stockholders may be called by
the chief executive officer,  a majority of the Directors,  or a majority of the
Independent Directors. Special meetings of the stockholders also shall be called
by an officer of the Company upon the written request of stockholders holding in
the aggregate not less than 10% of the outstanding Common Stock entitled to vote
at such meeting. Upon receipt of such a written request,  either in person or by
mail, stating the purpose or purposes of the meeting,  the Company shall provide
all  stockholders,  within ten days of receipt of the written  request,  written
notice,  either in person or by mail, of a meeting and its purpose. Such meeting
will be held not less than  fifteen nor more than sixty days after  distribution
of the  notice,  at a time and place  specified  in the  request,  or if none is
specified, at a time and place convenient to stockholders.

         At any meeting of  stockholders,  each  stockholder  is entitled to one
vote per share of Common Stock owned of record on the applicable record date. In
general, the presence in person or by proxy of 50% of the shares of Common Stock
then outstanding shall constitute a quorum,  and the majority vote of the shares
of  Common  Stock  present  in  person or by proxy  will be  binding  on all the
stockholders of the Company.

ADVANCE NOTICE FOR STOCKHOLDER NOMINATIONS FOR
DIRECTORS AND PROPOSALS OF NEW BUSINESS

         The Bylaws of the Company  require notice at least 60 days and not more
than 90 days before the  anniversary of the prior annual meeting of stockholders
in order for a  stockholder  to (a)  nominate a  Director,  or (b)  propose  new
business  other than  pursuant  to the notice of the meeting or by, or on behalf
of, the Directors. The Bylaws contain a similar notice requirement in connection
with  nominations for Directors at a special meeting of stockholders  called for
the purpose of electing one or more  Directors.  Accordingly,  failure to comply
with the notice provisions will make stockholders  unable to nominate  Directors
or propose new business.

AMENDMENTS TO THE ARTICLES OF INCORPORATION

         Pursuant to the Company's Articles of Incorporation,  the Directors can
amend the Articles of Incorporation  by a two-thirds  majority from time to time
if necessary in order to qualify initially or in order to continue to qualify as
a REIT.  Except as set forth above, the Articles of Incorporation may be amended
only by the  affirmative  vote of a majority,  and,  in some cases a  two-thirds
majority,  of the shares of Common Stock  outstanding  and entitled to vote. The
stockholders  may vote to amend the  Articles  of  Incorporation,  terminate  or
dissolve  the  Company or remove one or more  Directors  without  necessity  for
concurrence by the Board of Directors.

MERGERS, COMBINATIONS AND SALE OF ASSETS

         A  merger,   combination,   sale,  or  other   disposition  of  all  or
substantially  all of the Company's  assets other than in the ordinary course of
business  must be  approved  by the  Directors  and a majority  of the shares of
Common Stock outstanding and entitled to vote. In addition, any such transaction
involving  an Affiliate of the Company or the Advisor also must be approved by a
majority of the Directors  (including a majority of the  Independent  Directors)
not  otherwise  interested  in such  transaction  as fair and  reasonable to the
Company and on terms and conditions not less favorable to the Company than those
available from unaffiliated third parties.

         The  Maryland  Business  Combinations  Statute  provides  that  certain
business combinations (including mergers, consolidations, share exchanges or, in
certain  circumstances,  asset  transfers or issuances or  reclassifications  of
equity   securities)   between  a  Maryland   corporation  and  any  person  who
beneficially owns 10% or more of the voting power of such  corporation's  shares
or an affiliate of such  corporation who, at any time within the two-year period
prior to the date in question,  was the  beneficial  owner of 10% or more of the
voting  power of the  then-outstanding  voting  shares of such  corporation  (an
"Interested Stockholder") or an affiliate thereof, are prohibited for five years
after  the most  recent  date on which  the  Interested  Stockholder  became  an
Interested  Stockholder.  Thereafter,  any  such  business  combination  must be
recommended  by the board of directors of such  corporation  and approved by the
affirmative vote of at least (i) 80% of the votes entitled to be cast by holders
of outstanding  shares of voting stock of the corporation and (ii) two-thirds of
the votes  entitled to be cast by holders of voting  shares of such  corporation
other than shares held by the  Interested  Stockholder  with whom (or with whose
affiliate)  the  business  combination  is to be effected,  unless,  among other
conditions,  the corporation's  common stockholders  receive a minimum price (as
determined  by statute)  for their shares and the  consideration  is received in
cash or in the same form as previously  paid by the Interested  Stockholder  for
its shares.

         Section  2.8  of  the  Articles  of  Incorporation  provides  that  the
prohibitions and restrictions  set forth in the Maryland  Business  Combinations
Statute are inapplicable to any business combination between the Company and any
person.  Consequently,  business combinations between the Company and Interested
Stockholders  can be  effected  upon the  affirmative  vote of a majority of the
outstanding Shares entitled to vote thereon and do not require the approval of a
supermajority of the outstanding Shares held by disinterested stockholders.

CONTROL SHARE ACQUISITIONS

         The Maryland  Control Share  Acquisition  Statute provides that control
shares of a Maryland corporation acquired in a control share acquisition have no
voting rights except to the extent approved by a vote of two-thirds of the votes
entitled  to be cast on the  matter,  excluding  shares  owned by the  acquiror,
officers or directors who are employees of the  corporation.  Control Shares are
shares which, if aggregated with all other shares of the corporation  previously
acquired  by the  acquiror,  or in  respect  of which  the  acquiror  is able to
exercise or direct the  exercise of voting power  (except  solely by virtue of a
revocable  proxy),  would  entitle  the  acquiror to  exercise  voting  power in
electing  directors of such  corporation  within one of the following  ranges of
voting power:  (i) one-fifth or more but less than one-third,  (ii) one-third or
more but less than a majority,  or (iii) a majority or more of all voting power.
Control Shares do not include shares the acquiring person is entitled to vote as
a result of having previously  obtained  stockholder  approval.  A control share
acquisition  means  the  acquisition  of  control  shares,  subject  to  certain
exceptions.



<PAGE>


         Section 2.9 of the Articles of Incorporation provides that the Maryland
Control  Share  Acquisition  Statute  is  inapplicable  to  any  acquisition  of
securities of the Company by any person.  Consequently,  in instances  where the
Board of Directors  otherwise  waives or modifies  restrictions  relating to the
ownership  and transfer of securities  of the Company or such  restrictions  are
otherwise  removed,  control  shares of the  Company  will have  voting  rights,
without  having to obtain the  approval of a  supermajority  of the  outstanding
Shares eligible to vote thereon.

TERMINATION OF THE COMPANY AND REIT STATUS

         The Articles of Incorporation provide for the voluntary termination and
dissolution of the Company by the  affirmative  vote of a majority of the shares
of Common Stock  outstanding  and entitled to vote at a meeting  called for that
purpose. In addition,  the Articles of Incorporation  permit the stockholders to
terminate  the  status  of the  Company  as a REIT  under  the Code  only by the
affirmative  vote of the  holders  of a majority  of the shares of Common  Stock
outstanding and entitled to vote.

         Under the Articles of  Incorporation,  the Company  automatically  will
terminate and dissolve on December 31, 2008,  unless  Listing  occurs,  in which
event the Company automatically will become a perpetual life entity.

RESTRICTION OF OWNERSHIP

         To  qualify as a REIT under the Code (i) not more than 50% of the value
of the REIT's outstanding stock may be owned,  directly or indirectly  (applying
certain attribution rules), by five or fewer individuals (as defined in the Code
to include  certain  entities)  during the last half of a taxable year, (ii) the
REIT's stock must be  beneficially  owned (without  reference to any attribution
rules) by 100 or more  persons  during at least 335 days of a taxable year of 12
months  or during a  proportionate  part of a shorter  taxable  year;  and (iii)
certain  other   requirements  must  be  satisfied.   See  "Federal  Income  Tax
Considerations -- Taxation of the Company."

         To ensure that the Company satisfies these  requirements,  the Articles
of Incorporation  restrict the direct or indirect  ownership  (applying  certain
attribution  rules) of shares of Common Stock and Preferred  Stock by any Person
(as  defined  in the  Articles  of  Incorporation)  to no more  than 9.8% of the
outstanding  shares of such  Common  Stock or 9.8% of any  series  of  Preferred
Shares (the "Ownership Limit").  However, the Articles of Incorporation  provide
that this Ownership  Limit may be modified,  either  entirely or with respect to
one or  more  Persons,  by a  vote  of a  majority  of the  Directors,  if  such
modification  does not jeopardize the Company's status as a REIT. As a condition
of such  modification,  the Board of Directors  may require  opinions of counsel
satisfactory  to it and/or an  undertaking  from the  applicant  with respect to
preserving the status of the Company as a REIT.

         It is the  responsibility of each Person (as defined in the Articles of
Incorporation)  owning (or deemed to own) more than 5% of the outstanding shares
of Common Stock or any series of outstanding Preferred Stock to give the Company
written notice of such ownership. In addition, to the extent deemed necessary by
the  Directors,  the Company can demand  that each  stockholder  disclose to the
Company in writing all  information  regarding the Beneficial  and  Constructive
Ownership  (as such terms are defined in the Articles of  Incorporation)  of the
Common Stock and Preferred Stock.

         If the  ownership,  transfer  or  acquisition  of  shares  of Common or
Preferred Stock, or change in capital structure of the Company or other event or
transaction would result in (i) any Person owning (applying certain  attribution
rules) Common Stock or Preferred  Stock in excess of the Ownership  Limit,  (ii)
fewer than 100 Persons  owning the Common Stock and Preferred  Stock,  (iii) the
Company being  "closely  held" within the meaning of section 856(h) of the Code,
or (iv) the Company  failing  any of the gross  income  requirements  of section
856(c)  of the  Code  or  otherwise  failing  to  qualify  as a REIT,  then  the
ownership,  transfer,  or acquisition,  or change in capital  structure or other
event  or  transaction  that  would  have  such  effect  will  be void as to the
purported  transferee or owner,  and the purported  transferee or owner will not
have or acquire any rights to the Common Stock and/or  Preferred  Stock,  as the
case may be, to the  extent  required  to avoid such a result.  Common  Stock or
Preferred  Stock owned,  transferred  or proposed to be transferred in excess of
the Ownership Limit or which would otherwise  jeopardize the Company's status as
a REIT will  automatically  be  converted to Excess  Shares.  A holder of Excess
Shares is not entitled to Distributions,  voting rights, and other benefits with
respect to such shares except for the right to payment of the purchase price for
the shares (or, in the case of a devise or gift or similar  event which  results
in the  issuance of Excess  Shares,  the fair  market  value at the time of such
devise  or  gift  or  event)  and  the  right  to  certain   distributions  upon
liquidation.  Any Distribution paid to a proposed transferee or holder of Excess
Shares  shall be repaid to the  Company  upon  demand.  Excess  Shares  shall be
subject to repurchase by the Company at its election.  The purchase price of any
Excess  Shares  shall be  equal  to the  lesser  of (a) the  price  paid in such
purported  transaction  (or,  in the case of a devise or gift or  similar  event
resulting in the issuance of Excess Shares, the fair market value at the time of
such devise or gift or event),  or (b) the fair  market  value of such Shares on
the date on which  the  Company  or its  designee  determines  to  exercise  its
repurchase  right. If the foregoing  transfer  restrictions are determined to be
void or invalid by virtue of any legal  decision,  statute,  rule or regulation,
then the purported  transferee of any Excess Shares may be deemed, at the option
of the Company,  to have acted as an agent on behalf of the Company in acquiring
such Excess Shares and to hold such Excess Shares on behalf of the Company.

         For purposes of the Articles of Incorporation,  the term "Person" shall
mean an individual,  corporation,  partnership, estate, trust (including a trust
qualified  under Section 401(a) or 501(c)(17) of the Code), a portion of a trust
permanently  set aside to be used  exclusively  for the  purposes  described  in
Section 642(c) of the Code,  association,  private foundation within the meaning
of Section 509(a) of the Code,  joint stock company or other entity,  or a group
as that term is used for purposes of Section 13(d)(3) of the Securities Exchange
Act of 1934, as amended;  but does not include (i) CNL Retirement Corp.,  during
the  period  ending  on  December  31,  1998,  or  (ii)  an  underwriter   which
participated  in a public  offering  of Shares  for a period of sixty  (60) days
following the purchase by such underwriter of Shares therein,  provided that the
foregoing  exclusions  shall apply only if the  ownership  of such Shares by CNL
Retirement  Corp.  or an  underwriter  would not cause  the  Company  to fail to
qualify  as a REIT by reason of being  "closely  held"  within  the  meaning  of
Section 856(a) of the Code or otherwise  cause the Company to fail to qualify as
a REIT.

RESPONSIBILITY OF DIRECTORS

         Directors serve in a fiduciary capacity and shall have a fiduciary duty
to the stockholders of the Company, which duty shall include a duty to supervise
the  relationship of the Company with the Advisor.  See "Management -- Fiduciary
Responsibilities of the Board of Directors."

LIMITATION OF LIABILITY AND INDEMNIFICATION

         Pursuant  to  Maryland  corporate  law and the  Company's  Articles  of
Incorporation,  the Company is required to indemnify and hold harmless a present
or former Director,  officer,  Advisor,  or Affiliate and may indemnify and hold
harmless a present or former employee or agent of the Company (the "Indemnitee")
against any or all losses or liabilities  reasonably  incurred by the Indemnitee
in connection  with or by reason of any act or omission  performed or omitted to
be  performed  on behalf of the  Company  while a  Director,  officer,  Advisor,
Affiliate,  employee,  or  agent  and  in  such  capacity,  provided,  that  the
Indemnitee has determined,  in good faith, that the act or omission which caused
the loss or liability was in the best interests of the Company. The Company will
not indemnify or hold harmless the  Indemnitee if: (i) the loss or liability was
the result of negligence or  misconduct,  or if the Indemnitee is an Independent
Director,  the loss or liability  was the result of gross  negligence or willful
misconduct,  (ii) the act or omission was material to the loss or liability  and
was committed in bad faith or was the result of active or deliberate dishonesty,
(iii) the Indemnitee  actually  received an improper  personal benefit in money,
property,  or  services,  (iv)  in the  case  of any  criminal  proceeding,  the
Indemnitee  had  reasonable  cause  to  believe  that  the act or  omission  was
unlawful,  or (v)  in a  proceeding  by or in the  right  of  the  Company,  the
Indemnitee  shall have been  adjudged to be liable to the Company.  In addition,
the Company will not provide  indemnification  for any loss or liability arising
from an alleged violation of federal or state securities laws unless one or more
of  the  following   conditions  are  met:  (i)  there  has  been  a  successful
adjudication  on the  merits of each  count  involving  alleged  securities  law
violations as to the particular Indemnitee; (ii) such claims have been dismissed
with  prejudice  on the merits by a court of  competent  jurisdiction  as to the
particular  Indemnitee;  or (iii) a court of competent  jurisdiction  approves a
settlement  of the  claims  against  a  particular  Indemnitee  and  finds  that
indemnification  of the settlement and the related costs should be made, and the
court  considering  the  request  for  indemnification  has been  advised of the
position of the Securities and Exchange Commission and of the published position
of any state securities  regulatory authority in which securities of the Company
were offered or sold as to  indemnification  for violations of securities  laws.
Pursuant  to its  Articles of  Incorporation,  the Company is required to pay or
reimburse reasonable expenses incurred by a present or former Director, officer,
Advisor or Affiliate and may pay or reimburse  reasonable  expenses  incurred by
any other  Indemnitee  in advance of final  disposition  of a proceeding  if the
following are  satisfied:  (i) the Indemnitee was made a party to the proceeding
by reasons of his or her service as a  Director,  officer,  Advisor,  Affiliate,
employee or agent of the Company,  (ii) the Indemnitee provides the Company with
written  affirmation  of his or her good faith belief that he or she has met the
standard of conduct necessary for  indemnification  by the Company as authorized
by the Articles of Incorporation, (iii) the Indemnitee provides the Company with
a written  agreement  to repay the amount  paid or  reimbursed  by the  Company,
together with the applicable legal rate of interest thereon, if it is ultimately
determined  that the  Indemnitee  did not comply with the requisite  standard of
conduct, and (iv) the legal proceeding was initiated by a third party who is not
a  stockholder  or,  if by a  stockholder  of the  Company  acting in his or her
capacity as such, a court of competent  jurisdiction  approves such advancement.
The   Company's   Articles   of   Incorporation   further   provide   that   any
indemnification,  payment,  or  reimbursement  of the expenses  permitted by the
Articles of Incorporation will be furnished in accordance with the procedures in
Section 2-418 of the Maryland General Corporation Law.

         Any  indemnification may be paid only out of Net Assets of the Company,
and no portion may be recoverable from the stockholders.

         There  are  certain  defenses  under  Maryland  law  available  to  the
Directors, officers and the Advisor in the event of a stockholder action against
them. One such defense is the "business  judgment rule." A Director,  officer or
the Advisor  can argue that he or she  performed  the action  giving rise to the
stockholder's action in good faith and in a manner he or she reasonably believed
to be in the best interests of the Company,  and with such care as an ordinarily
prudent person in a like position  would have used under similar  circumstances.
The  Directors,   officers  and  the  Advisor  are  also  entitled  to  rely  on
information,  opinions,  reports  or  records  prepared  by  experts  (including
accountants, consultants, counsel, etc.) who were selected with reasonable care.
However,  the  Directors,  officers  and the Advisor may not invoke the business
judgment rule to further limit the rights of the  stockholders to access records
as provided in the Articles of Incorporation.

         The Company has entered into  indemnification  agreements  with each of
the Company's officers and Directors.  The  indemnification  agreements require,
among other things, that the Company indemnify its officers and Directors to the
fullest  extent  permitted by law, and advance to the officers and Directors all
related expenses, subject to reimbursement if it is subsequently determined that
indemnification  is not  permitted.  In accordance  with these  agreements,  the
Company must indemnify and advance all expenses  reasonably incurred by officers
and  Directors  seeking  to  enforce  their  rights  under  the  indemnification
agreements.  The  Company  also must  cover  officers  and  Directors  under the
Company's   directors'  and  officers'  liability   insurance.   Although  these
indemnification  agreements  offer  substantially  the same  scope  of  coverage
afforded by the indemnification  provisions in the Articles of Incorporation and
the Bylaws,  it provides  greater  assurance  to  Directors  and  officers  that
indemnification  will be available  because these  contracts  cannot be modified
unilaterally by the Board of Directors or by the stockholders.

REMOVAL OF DIRECTORS

         Under the  Articles  of  Incorporation,  a  Director  may  resign or be
removed  with or without  cause by the  affirmative  vote of a  majority  of the
capital stock of the Company outstanding and entitled to vote.

INSPECTION OF BOOKS AND RECORDS

         The Advisor will keep,  or cause to be kept,  on behalf of the Company,
full and true books of account on an accrual basis of accounting,  in accordance
with generally  accepted  accounting  principles.  All of such books of account,
together with all other records of the Company, including a copy of the Articles
of Incorporation and any amendments thereto,  will at all times be maintained at
the  principal  office  of  the  Company,   and  will  be  open  to  inspection,
examination,  and, for a reasonable  charge,  duplication upon reasonable notice
and during normal  business  hours by a stockholder  or his agent.  Stockholders
will also have  access to the books of account  and  records  of CNL  Retirement
Partners,  LP to the same  extent  that they have access to the books of account
and records of the Company.

         As a part of its books and records,  the Company  will  maintain at its
principal office an alphabetical list of names of stockholders, along with their
addresses  and  telephone  numbers  and  the  number  of  Shares  held  by  each
stockholder.  Such  list  shall be  updated  at  least  quarterly  and  shall be
available for inspection at the Company's home office by a stockholder or his or
her designated agent upon such  stockholder's  request.  Such list also shall be
mailed to any stockholder  requesting the list within 10 days of a request.  The
copy of the stockholder  list shall be printed in  alphabetical  order, on white
paper, and in readily readable type size that is not smaller than 10-point type.
The Company may impose a reasonable  charge for expenses incurred in reproducing
such list. The list may not be sold or used for commercial purposes.

         If the Advisor or  Directors  neglect or refuse to exhibit,  produce or
mail a copy of the stockholder list as requested,  the Advisor and the Directors
shall be liable to any stockholder  requesting the list for the costs, including
attorneys'  fees,  incurred by that stockholder for compelling the production of
the  stockholder  list. It shall be a defense that the actual purpose and reason
for the  requests for  inspection  or for a copy of the  stockholder  list is to
secure such list of stockholders or other information for the purpose of selling
such list or copies thereof, or of using the same for a commercial purpose other
than in the interest of the applicant as a  stockholder  relative to the affairs
of  the  Company.  The  Company  may  require  the  stockholder  requesting  the
stockholder  list to represent  that the list is not  requested for a commercial
purpose  unrelated to the  stockholder's  interest in the Company.  The remedies
provided by the Articles of Incorporation to stockholders  requesting  copies of
the  stockholder  list are in  addition  to, and do not in any way limit,  other
remedies available to stockholders under federal law, or the law of any state.

RESTRICTIONS ON "ROLL-UP" TRANSACTIONS

         In connection with a proposed  Roll-Up  Transaction,  which, in general
terms, is any transaction  involving the  acquisition,  merger,  conversion,  or
consolidation,  directly  or  indirectly,  of the  Company  and the  issuance of
securities of a Roll-Up  Entity that would be created or would survive after the
successful completion of the Roll-Up Transaction, an appraisal of all Properties
shall  be  obtained  from an  Independent  Expert.  In order  to  qualify  as an
Independent  Expert  for this  purpose(s),  the  person or entity  shall have no
material current or prior business or personal  relationship with the Advisor or
Directors  and shall be  engaged  to a  substantial  extent in the  business  of
rendering  opinions  regarding  the  value of  assets  of the  type  held by the
Company.  The  Properties  shall be  appraised on a  consistent  basis,  and the
appraisal shall be based on the evaluation of all relevant information and shall
indicate  the  value of the  Properties  as of a date  immediately  prior to the
announcement of the proposed Roll-Up Transaction.  The appraisal shall assume an
orderly  liquidation  of  Properties  over a 12-month  period.  The terms of the
engagement of such Independent Expert shall clearly state that the engagement is
for  the  benefit  of  the  Company  and  the  stockholders.  A  summary  of the
independent  appraisal,  indicating  all  material  assumptions  underlying  the
appraisal,  shall be included in a report to  stockholders  in connection with a
proposed Roll-Up Transaction. In connection with a proposed Roll-Up Transaction,
the person  sponsoring the Roll-Up  Transaction  shall offer to stockholders who
vote against the proposal the choice of:

         (i)      accepting the  securities of the Roll-Up Entity offered in the
                  proposed Roll-Up Transaction; or

         (ii)     one of the following:

                  (A) remaining stockholders of the Company and preserving their
         interests   therein  on  the  same  terms  and  conditions  as  existed
         previously; or

                  (B) receiving cash in an amount equal to the stockholder's pro
         rata share of the appraised value of the net assets of the Company.

         The Company is prohibited from  participating  in any proposed  Roll-Up
Transaction:

         (i) which would result in the  stockholders  having democracy rights in
the Roll-Up Entity that are less than those  provided in the Company's  Articles
of  Incorporation,  Sections  8.1,  8.2,  8.4,  8.5,  8.6 and 9.1 and  described
elsewhere in this Prospectus,  including rights with respect to the election and
removal of Directors, annual reports, annual and special meetings,  amendment of
the Articles of Incorporation, and dissolution of the Company. (See
"-- Description of Capital Stock" and "-- Stockholder Meetings," above);

         (ii)  which  includes  provisions  that  would  operate  as a  material
impediment to, or frustration of, the accumulation of shares by any purchaser of
the securities of the Roll-Up Entity (except to the minimum extent  necessary to
preserve the tax status of the Roll-Up Entity), or which would limit the ability
of an investor to exercise the voting  rights of its  securities  of the Roll-Up
Entity on the basis of the number of shares held by that investor;

         (iii) in which  investor's  rights to access of records of the  Roll-Up
Entity will be less than those provided in Sections 8.5 and 8.6 of the Company's
Articles of Incorporation and described in "-- Inspection of Books and Records,"
above; or

         (iv) in which  any of the  costs of the  Roll-Up  Transaction  would be
borne  by the  Company  if  the  Roll-Up  Transaction  is  not  approved  by the
stockholders.




<PAGE>


                        FEDERAL INCOME TAX CONSIDERATIONS

INTRODUCTION

         The  following  is  a  summary  of  the  material  federal  income  tax
consequences  of the  ownership  of  Shares  of the  Company,  prepared  by Shaw
Pittman, as Counsel.  This discussion is based upon the laws,  regulations,  and
reported judicial and  administrative  rulings and decisions in effect as of the
date of this  Prospectus,  all of which are subject to change,  retroactively or
prospectively,  and to possibly differing interpretations.  This discussion does
not purport to deal with the federal income or other tax consequences applicable
to all investors in light of their particular investment or other circumstances,
or to all categories of investors,  some of whom may be subject to special rules
(including,   for  example,   insurance  companies,   tax-exempt  organizations,
financial institutions, broker-dealers, foreign corporations and persons who are
not citizens or residents of the United States). No ruling on the federal, state
or local tax considerations  relevant to the operation of the Company, or to the
purchase,  ownership or disposition  of the Shares,  has been requested from the
Internal  Revenue  Service (the "IRS" or the  "Service") or other tax authority.
Counsel has rendered certain opinions  discussed herein and believes that if the
Service were to challenge the conclusions of Counsel,  such  conclusions  should
prevail in court. However, opinions of counsel are not binding on the Service or
on the courts,  and no assurance  can be given that the  conclusions  reached by
Counsel would be sustained in court.  Prospective investors should consult their
own tax advisors in determining the federal, state, local, foreign and other tax
consequences to them of the purchase, ownership and disposition of the Shares of
the Company,  the tax treatment of a REIT and the effect of potential changes in
applicable tax laws.

TAXATION OF THE COMPANY

         General.  The  Company  has  elected to be taxed as a REIT for  federal
income tax  purposes,  as  defined  in  Sections  856  through  860 of the Code,
commencing with its taxable year ending December 31, 1999. The Company  believes
that it is organized  and will operate in such a manner as to qualify as a REIT,
and the  Company  intends  to  continue  to  operate  in such a  manner,  but no
assurance  can be given  that it will  operate  in a manner so as to  qualify or
remain  qualified as a REIT. The provisions of the Code  pertaining to REITs are
highly  technical  and  complex.  Accordingly,  this summary is qualified in its
entirety  by  the  applicable  Code  sections,   rules  and  regulations  issued
thereunder, and administrative and judicial interpretations thereof.

         If the Company  qualifies for taxation as a REIT, it generally will not
be subject to federal  corporate  income tax on its net income that is currently
distributed to holders of Shares.  This treatment  substantially  eliminates the
"double  taxation"  (at the  corporate and  stockholder  levels) that  generally
results  from an  investment  in a  corporation.  However,  the Company  will be
subject to federal income tax in the following circumstances. First, the Company
will be taxed  at  regular  corporate  rates on any  undistributed  real  estate
investment  trust taxable  income,  including  undistributed  net capital gains.
Second,  under  certain  circumstances,  the  Company  may  be  subject  to  the
alternative  minimum tax on its items of tax  preference.  Third, if the Company
has net  income  from  foreclosure  property,  it will be subject to tax on such
income at the highest corporate rate.  Foreclosure property generally means real
property (and any personal  property  incident to such real  property)  which is
acquired  as a result of a  default  either  on a lease of such  property  or on
indebtedness   which  such  property  secured  and  with  respect  to  which  an
appropriate election is made. Fourth, if the Company has net income derived from
prohibited transactions, such income will be subject to a 100% tax. A prohibited
transaction  generally  includes a sale or other  disposition of property (other
than  foreclosure  property) that is held primarily for sale to customers in the
ordinary  course of business.  Fifth,  if the Company should fail to satisfy the
75% gross income test or the 95% gross income test (as discussed below), but has
nonetheless  maintained  its  qualification  as a  REIT  because  certain  other
requirements  have been met,  it will be subject to a 100% tax on the net income
attributable  to the greater of the amount by which the Company fails the 75% or
95% test.  Sixth, if, during each calendar year, the Company fails to distribute
at least the sum of (i) 85% of its real estate  investment trust ordinary income
for such year;  (ii) 95% of its real estate  investment  trust  capital gain net
income for such year;  and (iii) any  undistributed  taxable  income  from prior
periods,  the  Company  will be subject to a 4% excise tax on the excess of such
required  distribution over the amounts actually  distributed.  Seventh,  if the
Company  acquires any asset from a C corporation  (i.e. a corporation  generally
subject to full corporate  level tax) in a transaction in which the basis of the
asset in the  Company's  hands is  determined  by  reference to the basis of the
asset (or any other property) in the hands of the C corporation, and the Company
recognizes  gain on the  disposition  of such asset  during the  10-year  period
beginning on the date on which such asset was acquired by the Company,  then, to
the extent of such  property's  "built-in  gain" (the  excess of the fair market
value  of such  property  at the time of  acquisition  by the  Company  over the
adjusted  basis in the property at such time),  such gain will be subject to tax
at the highest  regular  corporate  rate  applicable  (as  provided in temporary
regulations  issued by the United States  Department of Treasury  under the Code
("Temporary  Regulations")).  (The results  described  above with respect to the
recognition  of  "built-in  gain"  assume that the Company will make an election
pursuant to the Temporary Regulations or IRS Notice 88-19.)

         If the  Company  fails to  qualify as a REIT for any  taxable  year and
certain relief  provisions do not apply,  the Company will be subject to federal
income tax (including alternative minimum tax) as an ordinary corporation on its
taxable  income at regular  corporate  rates without any deduction or adjustment
for distributions to holders of Shares. To the extent that the Company would, as
a consequence, be subject to tax liability for any such taxable year, the amount
of cash available for  satisfaction of its  liabilities and for  distribution to
holders  of Shares  would be  reduced.  Distributions  made to holders of Shares
generally  would be taxable  as  ordinary  income to the  extent of current  and
accumulated earnings and profits and, subject to certain  limitations,  would be
eligible for the corporate  dividends  received  deduction,  but there can be no
assurance  that any such  Distributions  would be made. The Company would not be
eligible to elect REIT status for the four taxable  years after the taxable year
during  which it failed to qualify as a REIT,  unless its failure to qualify was
due to reasonable  cause and not willful neglect and certain other  requirements
were satisfied.

         Opinion of Counsel.  Based upon representations made by officers of the
Company  with  respect to  relevant  factual  matters,  upon the  existing  Code
provisions,  rules and regulations  promulgated  thereunder  (including proposed
regulations) and reported administrative and judicial  interpretations  thereof,
upon Counsel's  independent  review of such documents as Counsel deemed relevant
in the  circumstances  and upon the assumption  that the Company will operate in
the manner described in this  Prospectus,  Counsel has advised the Company that,
in its opinion,  the Company  qualified as a REIT under the Code for the taxable
year ending  December 31, 1999, the Company is organized in conformity  with the
requirements for  qualification as a REIT, and the Company's  proposed method of
operation will enable it to continue to meet the requirements for  qualification
as a REIT. It must be emphasized, however, that the Company's ability to qualify
and remain  qualified as a REIT is dependent upon actual  operating  results and
future actions by and events involving the Company and others,  and no assurance
can be given that the  actual  results of the  Company's  operations  and future
actions  and events  will  enable  the  Company to satisfy in any given year the
requirements for qualification and taxation as a REIT.

         Requirements  for  Qualification  as a REIT.  As  discussed  more fully
below, the Code defines a REIT as a corporation,  trust or association (i) which
is managed by one or more trustees or directors;  (ii) the beneficial  ownership
of which is evidenced by transferable shares, or by transferable certificates of
beneficial interest;  (iii) which, but for Sections 856 through 860 of the Code,
would be taxable as a domestic  corporation;  (iv) which is neither a  financial
institution nor an insurance company;  (v) the beneficial  ownership of which is
held  (without  reference to any rules of  attribution)  by 100 or more persons;
(vi) which is not  closely  held as defined in section  856(h) of the Code;  and
(vii) which meets  certain  other tests  regarding  the nature of its assets and
income and the amount of its distributions.

         In the case of a REIT which is a partner in a partnership,  regulations
promulgated  by  the  United  States  Department  of  Treasury  under  the  Code
("Treasury  Regulations")  provide  that  the  REIT  will be  deemed  to own its
proportionate  share of the assets of the  partnership  and will be deemed to be
entitled  to the  income  of the  partnership  attributable  to such  share.  In
addition,  the  assets  and  gross  income  (as  defined  in  the  Code)  of the
partnership  attributed  to the REIT shall  retain the same  character as in the
hands of the  partnership  for  purposes of Section  856 of the Code,  including
satisfying the gross income tests and the asset tests described below. Thus, the
Company's proportionate share of the assets,  liabilities and items of income of
Retirement Partners and of any Joint Venture, as described in "Business -- Joint
Venture  Arrangements,"  will be  treated as  assets,  liabilities  and items of
income of the Company for  purposes of applying the asset and gross income tests
described herein.

         Ownership Tests. The ownership requirements for qualification as a REIT
are that (i)  during  the last  half of each  taxable  year not more than 50% in
value of the REIT's  outstanding  shares may be owned,  directly  or  indirectly
(applying certain  attribution  rules), by five or fewer individuals (or certain
entities  as  defined  in  the  Code)  and  (ii)  there  must  be at  least  100
stockholders  (without  reference to any attribution rules) on at least 335 days
of such  12-month  taxable  year (or a  proportionate  number of days of a short
taxable year). These two requirements do not apply to the first taxable year for
which an  election  is made to be  treated  as a REIT.  In  order to meet  these
requirements for subsequent taxable years, or to otherwise obtain,  maintain, or
reestablish REIT status,  the Articles of Incorporation  generally  prohibit any
person or entity from  actually,  constructively  or  beneficially  acquiring or
owning (applying  certain  attribution  rules) more than 9.8% of the outstanding
Common Stock or 9.8% of any series of outstanding  Preferred Stock.  Among other
provisions,  the  Articles of  Incorporation  empower the Board of  Directors to
redeem,  at its option, a sufficient  number of Shares to bring the ownership of
Shares  of the  Company  in  conformity  with  these  requirements  or to assure
continued conformity with such requirements.

         Under the Articles of Incorporation, each holder of Shares is required,
upon demand,  to disclose to the Board of Directors in writing such  information
with respect to actual,  constructive  or beneficial  ownership of Shares of the
Company as the Board of Directors  deems  necessary to comply with provisions of
the  Code  applicable  to the  Company  or the  provisions  of the  Articles  of
Incorporation,  or the requirements of any other  appropriate  taxing authority.
Certain Treasury  regulations govern the method by which the Company is required
to  demonstrate  compliance  with these  stock  ownership  requirements  and the
failure to satisfy such  regulations  could cause the Company to fail to qualify
as a REIT.  The  Company  has  represented  that it expects to meet these  stock
ownership  requirements for each taxable year and it will be able to demonstrate
its compliance with these requirements.

         Asset Tests.  At the end of each quarter of a REIT's  taxable  year, at
least 75% of the value of its total assets must consist of "real estate assets,"
cash and cash items (including  receivables) and certain government  securities.
The balance of a REIT's assets  generally may be invested  without  restriction,
except that holdings of securities not within the 75% class of assets  generally
must not,  with  respect  to any  issuer,  exceed 5% of the value of the  REIT's
assets or 10% of the  issuer's  outstanding  voting  securities.  The term "real
estate assets" includes real property, interests in real property, leaseholds of
land or  improvements  thereon,  and mortgages on the foregoing and any property
attributable  to the  temporary  investment  of new  capital  (but  only if such
property  is  stock  or a debt  instrument  and  only  for the  one-year  period
beginning  on the date the REIT  receives  such  capital).  When a  mortgage  is
secured by both real property and other property, it is considered to constitute
a mortgage on real  property to the extent of the fair market  value of the real
property  when the REIT is  committed  to make  the loan  (or,  in the case of a
construction loan, the reasonably estimated cost of construction).

         Initially,  the bulk of the  Company's  assets  will be real  property.
However, the Company will also hold the Secured Equipment Leases.  Counsel is of
the opinion,  based on certain  assumptions,  that the Secured  Equipment Leases
will be treated as loans  secured by personal  property  for federal  income tax
purposes. See " -- Characterization of Secured Equipment Leases." Therefore, the
Secured Equipment Leases will not qualify as "real estate assets." However,  the
Company has represented that at the end of each quarter the value of the Secured
Equipment Leases, together with any personal property owned by the Company, will
in the aggregate  represent less than 25% of the Company's total assets and that
the value of the  Secured  Equipment  Leases  entered  into with any  particular
tenant will represent less than 5% of the Company's total assets. No independent
appraisals  will be acquired to support this  representation,  and  Counsel,  in
rendering  its  opinion as to the  qualification  of the  Company as a REIT,  is
relying on the  conclusions  of the Company and its senior  management as to the
relative values of its assets.  There can be no assurance however,  that the IRS
may not  contend  that  either  (i) the value of the  Secured  Equipment  Leases
entered into with any particular tenant represents more than 5% of the Company's
total assets, or (ii) the value of the Secured  Equipment Leases,  together with
any personal  property owned by the Company,  exceeds 25% of the Company's total
assets.

         As indicated in "Business -- Joint Venture  Arrangements,"  the Company
may  participate  in Joint  Ventures.  If a Joint Venture were  classified,  for
federal income tax purposes,  as an association  taxable as a corporation rather
than as a partnership,  the Company's  ownership of a 10% or greater interest in
the Joint Venture would cause the Company to fail to meet the  requirement  that
it not own 10% or more of an issuer's voting securities.  However, Counsel is of
the  opinion,  based on  certain  assumptions,  that  any  Joint  Ventures  will
constitute  partnerships for federal income tax purposes. See " -- Investment in
Joint Ventures."

         Income Tests.  A REIT also must meet two separate tests with respect to
its sources of gross income for each taxable year.

         (a) The 75 Percent and 95 Percent Tests. In general,  at least 75% of a
REIT's  gross  income  for each  taxable  year  must be from  "rents  from  real
property," interest on obligations secured by mortgages on real property,  gains
from the sale or other  disposition  of real property and certain other sources,
including   "qualified   temporary   investment  income."  For  these  purposes,
"qualified  temporary  investment income" means any income (i) attributable to a
stock or debt  instrument  purchased  with the proceeds  received by the REIT in
exchange for stock (or certificates of beneficial  interest) in such REIT (other
than amounts  received  pursuant to a  distribution  reinvestment  plan) or in a
public offering of debt  obligations  with a maturity of at least five years and
(ii) received or accrued  during the one-year  period  beginning on the date the
REIT receives such capital. In addition,  a REIT must derive at least 95% of its
gross income for each taxable year from any  combination  of the items of income
which qualify under the 75% test,  from  dividends and interest,  and from gains
from the sale, exchange or other disposition of certain stock and securities.

         Initially,  the bulk of the Company's income will be derived from rents
with respect to the Properties.  Rents from  Properties  received by the Company
qualify as "rents  from real  property"  in  satisfying  these two tests only if
several  conditions  are met.  First,  the rent must not be based in whole or in
part, directly or indirectly,  on the income or profits of any person.  However,
an amount  received  or accrued  generally  will not be  excluded  from the term
"rents from real property" solely by reason of being based on a fixed percentage
or  percentages  of  receipts or sales.  Second,  the Code  provides  that rents
received  from a tenant will not qualify as "rents  from real  property"  if the
REIT, or a direct or indirect owner of 10% or more of the REIT owns, directly or
constructively, 10% or more of such tenant (a "Related Party Tenant"). Third, if
rent attributable to personal property leased in connection with a lease of real
property is greater than 15% of the total rent  received  under the lease,  then
the portion of rent  attributable to such personal  property will not qualify as
"rents from real  property."  Finally,  for rents to qualify as "rents from real
property," a REIT  generally  must not operate or manage the property or furnish
or render  services  to the  tenants of such  property,  other  than  through an
independent contractor from whom the REIT derives no revenue, except that a REIT
may directly  perform  services which are "usually or  customarily  rendered" in
connection with the rental of space for occupancy, other than services which are
considered  to be rendered to the occupant of the property.  However,  a REIT is
currently  permitted to earn up to one percent of its gross income from tenants,
determined on a  property-by-property  basis,  by  furnishing  services that are
noncustomary  or provided  directly to the tenants,  without  causing the rental
income to fail to qualify as rents from real property.

         The  Company  has  represented  with  respect  to  its  leasing  of the
Properties  that it will not (i) charge rent for any  Property  that is based in
whole or in part on the income or  profits  of any  person  (except by reason of
being based on a percentage or  percentages  of receipts or sales,  as described
above);  (ii) charge rent that will be attributable  to personal  property in an
amount greater than 15% of the total rent received  under the applicable  lease;
(iii) directly perform  services  considered to be rendered to the occupant of a
Property  or which are not  usually or  customarily  furnished  or  rendered  in
connection with the rental of real property; or (iv) enter into any lease with a
Related Party Tenant.  Specifically,  the Company  expects that virtually all of
its income will be derived  from leases of the type  described  in  "Business --
Description of Property  Leases," and it does not expect such leases to generate
income that would not qualify as rents from real  property  for  purposes of the
75% and 95% income tests.

         In addition,  the Company will be paid interest on the Mortgage  Loans.
All interest  income  qualifies  under the 95% gross income test.  If a Mortgage
Loan is secured by both real property and other property, all the interest on it
will  nevertheless  qualify under the 75% gross income test if the amount of the
loan did not exceed the fair  market  value of the real  property at the time of
the loan  commitment.  The Company has represented  that this will always be the
case.  Therefore,  in the  opinion of  Counsel,  income  generated  through  the
Company's  investments  in Mortgage  Loans will be treated as qualifying  income
under the 75% gross income test.

         The Company will also receive  payments  under the terms of the Secured
Equipment  Leases.  Although the Secured  Equipment Leases will be structured as
leases or loans, Counsel is of the opinion that, subject to certain assumptions,
they will be treated as loans  secured by personal  property for federal  income
tax purposes.  See " --  Characterization  of Secured Equipment  Leases." If the
Secured  Equipment Leases are treated as loans secured by personal  property for
federal income tax purposes, then the portion of the payments under the terms of
the Secured  Equipment Leases that represent  interest,  rather than a return of
capital for federal  income tax purposes,  will not satisfy the 75% gross income
test (although it will satisfy the 95% gross income test). The Company believes,
however,  that the aggregate amount of such non-qualifying income will not cause
the Company to exceed the limits on  non-qualifying  income  under the 75% gross
income test.

         If, contrary to the opinion of Counsel,  the Secured  Equipment  Leases
are treated as true leases,  rather than as loans  secured by personal  property
for federal  income tax  purposes,  the payments  under the terms of the Secured
Equipment  Leases would be treated as rents from personal  property.  Rents from
personal  property will satisfy either the 75% or 95% gross income tests if they
are  received  in  connection  with a  lease  of  real  property  and  the  rent
attributable  to the  personal  property  does not  exceed 15% of the total rent
received  from the  tenant  in  connection  with the  lease.  However,  if rents
attributable  to personal  property exceed 15% of the total rent received from a
particular  tenant,  then the portion of the total rent attributable to personal
property will not satisfy either the 75% or 95% gross income tests.

         If, notwithstanding the above, the Company fails to satisfy one or both
of the 75% or 95% tests for any taxable  year, it may still qualify as a REIT if
(i) such failure is due to  reasonable  cause and not willful  neglect;  (ii) it
reports the nature and amount of each item of its income on a schedule  attached
to its tax  return  for such  year;  and (iii) the  reporting  of any  incorrect
information is not due to fraud with intent to evade tax. However, even if these
three  requirements  are met and the Company is not  disqualified  as a REIT,  a
penalty  tax would be imposed by  reference  to the amount by which the  Company
failed the 75% or 95% test (whichever amount is greater).

         (b) The  Impact of  Default  Under the  Secured  Equipment  Leases.  In
applying the gross income tests to the Company,  it is necessary to consider the
impact that a default  under one or more of the Secured  Equipment  Leases would
have on the Company's ability to satisfy such tests. A default under one or more
of the Secured Equipment Leases would result in the Company directly holding the
Equipment securing such leases for federal income tax purposes.  In the event of
a default, the Company may choose either to lease or sell such Equipment.

         However,  any income  resulting  from a rental or sale of Equipment not
incidental  to the rental or sale of real  property  would not qualify under the
75% and 95% gross income tests. In addition,  in certain  circumstances,  income
derived from a sale or other  disposition of Equipment  could be considered "net
income from  prohibited  transactions,"  subject to a 100% tax. The Company does
not,  however,  anticipate  that its income from the rental or sale of Equipment
would be material in any taxable year.

         Distribution  Requirements.  A REIT must distribute to its stockholders
for each taxable year ordinary  income  dividends in an amount equal to at least
(a) 95%  (90% in  2001  and  thereafter)  of the  sum of (i)  its  "real  estate
investment  trust  taxable  income"  (before  deduction  of  dividends  paid and
excluding  any net  capital  gains)  and  (ii) the  excess  of net  income  from
foreclosure  property  over the tax on such  income,  minus (b)  certain  excess
non-cash  income.  Real estate  investment trust taxable income generally is the
taxable  income of a REIT computed as if it were an ordinary  corporation,  with
certain  adjustments.  Distributions  must be made in the taxable  year to which
they  relate or, if declared  before the timely  filing of the REIT's tax return
for such year and paid not later than the first regular  dividend  payment after
such declaration, in the following taxable year.

         The Company has represented  that it intends to make  Distributions  to
stockholders  that will be sufficient to meet the 95%  distribution  requirement
(90% in 2001 and thereafter). Under some circumstances,  however, it is possible
that the Company may not have sufficient  funds from its operations to make cash
Distributions to satisfy the 95% distribution  requirement.  For example, in the
event of the default or financial failure of one or more tenants or lessees, the
Company  might be  required  to  continue to accrue rent for some period of time
under federal income tax principles  even though the Company would not currently
be receiving the corresponding amounts of cash. Similarly,  under federal income
tax principles,  the Company might not be entitled to deduct certain expenses at
the time those  expenses  are  incurred.  In either  case,  the  Company's  cash
available  for making  Distributions  might not be sufficient to satisfy the 95%
distribution requirement.  If the cash available to the Company is insufficient,
the Company  might raise cash in order to make the  Distributions  by  borrowing
funds,  issuing new securities or selling assets. If the Company ultimately were
unable to satisfy the 95% distribution requirement,  it would fail to qualify as
a REIT and, as a result,  would be subject to federal  income tax as an ordinary
corporation without any deduction or adjustment for dividends paid to holders of
the Shares. If the Company fails to satisfy the 95% distribution requirement, as
a result of an  adjustment  to its tax  returns by the  Service,  under  certain
circumstances,  it may be able to rectify  its  failure by paying a  "deficiency
dividend"  (plus a penalty and interest)  within 90 days after such  adjustment.
This  deficiency  dividend  will be included  in the  Company's  deductions  for
Distributions  paid for the taxable year affected by such  adjustment.  However,
the  deduction  for a  deficiency  dividend  will be  denied  if any part of the
adjustment  resulting in the deficiency is  attributable to fraud with intent to
evade tax or to willful failure to timely file an income tax return.

         New Tax Legislation. On December 17, 1999, President Clinton signed the
Work Incentives  Improvement Act of 1999. This law includes  several  provisions
that  pertain  to REITs,  two of which  will  affect  the  Company.  First,  the
distribution  requirement,  discussed in "-- Distribution  Requirements"  above,
will be reduced so that the Company  will be required  to  distribute  dividends
equal to 90%  (rather  than  95%) of its net  taxable  income.  Second,  another
provision  will change the method for  measuring  whether a lease  violates  the
restriction  that rent  attributable  to personal  property leased in connection
with a lease of real  property  is no more than 15  percent  of the  total  rent
received  under the lease.  Under  current law, the  percentage is determined by
reference  to the  adjusted  tax  bases of the real  property  and the  personal
property;  under the recently  passed law, the percentage  will be determined by
reference to their  respective  fair market  values.  These  provisions  will be
effective beginning in 2001.



<PAGE>


TAXATION OF STOCKHOLDERS

         Taxable  Domestic  Stockholders.  For any  taxable  year in  which  the
Company qualifies as a REIT for federal income tax purposes,  Distributions made
by the Company to its  stockholders  that are United States persons  (generally,
any person other than a nonresident alien individual,  a foreign trust or estate
or a foreign  partnership  or  corporation)  generally will be taxed as ordinary
income.  Amounts  received  by such  United  States  persons  that are  properly
designated as capital gain  dividends by the Company  generally will be taxed as
long-term  capital gain,  without regard to the period for which such person has
held its Shares,  to the extent that they do not exceed the Company's actual net
capital gain for the taxable  year.  Corporate  stockholders  may be required to
treat up to 20% of certain  capital  gains  dividends as ordinary  income.  Such
ordinary  income and capital gain are not eligible  for the  dividends  received
deduction allowed to corporations.  In addition, the Company may elect to retain
and pay income tax on its  long-term  capital  gains.  If the Company so elects,
each stockholder will take into income the  stockholder's  share of the retained
capital gain as  long-term  capital gain and will receive a credit or refund for
that  stockholder's  share of the tax paid by the Company.  The stockholder will
increase the basis of such stockholder's  share by an amount equal to the excess
of the retained capital gain included in the  stockholder's  income over the tax
deemed paid by such stockholder.  Distributions to such United States persons in
excess of the  Company's  current or  accumulated  earnings  and profits will be
considered  first a tax-free  return of capital for federal income tax purposes,
reducing the tax basis of each stockholder's Shares, and then, to the extent the
Distribution  exceeds each stockholder's basis, a gain realized from the sale of
Shares.  The Company  will notify each  stockholder  as to the  portions of each
Distribution which, in its judgment, constitute ordinary income, capital gain or
return of capital for federal income tax purposes.  Any Distribution that is (i)
declared by the Company in October,  November or December of any  calendar  year
and payable to  stockholders  of record on a  specified  date in such months and
(ii)  actually paid by the Company in January of the  following  year,  shall be
deemed to have been received by each stockholder on December 31 of such calendar
year and, as a result, will be includable in gross income of the stockholder for
the taxable year which  includes  such  December 31.  Stockholders  who elect to
participate in the Reinvestment  Plan will be treated as if they received a cash
Distribution  from the Company and then  applied such  Distribution  to purchase
Shares in the Reinvestment Plan. Stockholders may not deduct on their income tax
returns any net operating or net capital losses of the Company.

         Upon  the  sale  or  other  disposition  of  the  Company's  Shares,  a
stockholder  generally  will  recognize  capital  gain  or  loss  equal  to  the
difference  between the amount realized on the sale or other disposition and the
adjusted basis of the Shares involved in the transaction. Such gain or loss will
be a  long-term  capital  gain  or  loss  if,  at the  time  of  sale  or  other
disposition,  the  Shares  involved  have been  held for more than one year.  In
addition,  if a  stockholder  receives a capital gain  dividend  with respect to
Shares  which he has held  for six  months  or less at the time of sale or other
disposition, any loss recognized by the stockholder will be treated as long-term
capital loss to the extent of the amount of the capital gain  dividend  that was
treated as long-term capital gain.

         Generally,  the  redemption  of Shares by the  Company  will  result in
recognition  of  ordinary  income  by the  stockholder  unless  the  stockholder
completely  terminates  or  substantially  reduces  his or her  interest  in the
Company.  A redemption of Shares for cash will be treated as a distribution that
is taxable as a dividend to the extent of the Company's  current or  accumulated
earnings and profits at the time of the redemption under Section 302 of the Code
unless  the  redemption  (a)  results  in  a  "complete   termination"   of  the
stockholder's  interest in the Company under Section  302(b)(3) of the Code, (b)
is  "substantially  disproportionate"  with  respect  to the  stockholder  under
Section  302(b)(2)  of the  Code,  or (c) is "not  essentially  equivalent  to a
dividend" with respect to the stockholder  under Section  302(b)(1) of the Code.
Under  Code  Section   302(b)(2)  a  redemption  is  considered   "substantially
disproportionate" if the percentage of the voting stock of the corporation owned
by a stockholder immediately after the redemption is less than eighty percent of
the percentage of the voting stock of the corporation  owned by such stockholder
immediately before the redemption.  In determining whether the redemption is not
treated as a dividend,  Shares considered to be owned by a stockholder by reason
of certain constructive ownership rules set forth in Section 318 of the Code, as
well as  Shares  actually  owned,  must  generally  be  taken  into  account.  A
distribution to a stockholder will be "not essentially equivalent to a dividend"
if it results in a "meaningful  reduction" in the stockholder's  interest in the
Company.  The Service has published a ruling  indicating that a redemption which
results in a reduction in the  proportionate  interest in a corporation  (taking
into account Section 318 constructive  ownership  rules) of a stockholder  whose
relative  stock  interest is minimal (an interest of less than 1% should satisfy
this  requirement) and who exercises no control over the  corporation's  affairs
should be treated as being "not essentially equivalent to a dividend."



<PAGE>


         If the  redemption is not treated as a dividend,  the redemption of the
Shares  for cash will  result in taxable  gain or loss  equal to the  difference
between  the  amount of cash  received  and the  stockholder's  tax basis in the
Shares  redeemed.  Such gain or loss would be capital gain or loss if the Shares
were held as a capital asset and would be long-term  capital gain or loss if the
holding period for the Shares exceeds one year.

         The Company  will report to its U.S.  stockholders  and the Service the
amount of dividends  paid or treated as paid during each calendar  year, and the
amount  of  tax  withheld,  if  any.  Under  the  backup  withholding  rules,  a
stockholder may be subject to backup withholding at the rate of 31% with respect
to  dividends  paid  unless  such holder (a) is a  corporation  or comes  within
certain other exempt  categories and, when required,  demonstrates  this fact or
(b)  provides  a  taxpayer  identification  number,  certifies  as to no loss of
exemption  from backup  withholding,  and  otherwise  complies  with  applicable
requirements  of the  backup  withholding  rules.  A  stockholder  that does not
provide the Company with a correct  taxpayer  identification  number may also be
subject to penalties  imposed by the Service.  Any amount paid to the Service as
backup  withholding  will be  creditable  against the  stockholder's  income tax
liability.  In  addition,  the  Company may be required to withhold a portion of
capital gain dividends to any stockholders who fail to certify their non-foreign
status to the Company. See "-- Foreign Stockholders" below.

         The  state  and local  income  tax  treatment  of the  Company  and its
stockholders  may not  conform to the  federal  income tax  treatment  described
above.  As a result,  stockholders  should consult their own tax advisors for an
explanation of how other state and local tax laws would affect their  investment
in Shares.

         Tax-Exempt Stockholders. Dividends paid by the Company to a stockholder
that is a tax-exempt  entity generally will not constitute  "unrelated  business
taxable income" ("UBTI") as defined in Section 512(a) of the Code, provided that
the  tax-exempt  entity has not  financed  the  acquisition  of its Shares  with
"acquisition  indebtedness" within the meaning of Section 514(c) of the Code and
the Shares are not  otherwise  used in an  unrelated  trade or  business  of the
tax-exempt entity.

         Notwithstanding the foregoing, qualified trusts that hold more than 10%
(by  value) of the shares of certain  REITs may be  required  to treat a certain
percentage of such REIT's  distributions  as UBTI. This  requirement  will apply
only if (i) treating  qualified trusts holding REIT shares as individuals  would
result in a determination  that the REIT is "closely held" within the meaning of
Section  856(h)(1)  of the Code and  (ii)  the REIT is  "predominantly  held" by
qualified trusts. A REIT is predominantly  held if either (i) a single qualified
trust  holds  more than 25% by value of the REIT  interests  or (ii) one or more
qualified trusts, each owning more than 10% by value of the REIT interests, hold
in the aggregate more than 50% of the REIT interests. The percentage of any REIT
dividend  treated  as UBTI is equal to the  ratio of (a) the UBTI  earned by the
REIT (treating the REIT as if it were a qualified trust and therefore subject to
tax on UBTI) to (b) the total gross income (less certain associated expenses) of
the  REIT.  A de  minimis  exception  applies  where  the ratio set forth in the
preceding sentence is less than 5% for any year. For these purposes, a qualified
trust is any trust  described in Section  401(a) of the Code and exempt from tax
under Section 501(a) of the Code. The restrictions on ownership of Shares in the
Articles of Incorporation will prevent  application of the provisions treating a
portion of REIT distributions as UBTI to tax-exempt  entities  purchasing Shares
in the Company,  absent a waiver of the  restrictions by the Board of Directors.
See  "Summary of the  Articles of  Incorporation  and Bylaws --  Restriction  of
Ownership."

         Assuming  that there is no waiver of the  restrictions  on ownership of
Shares in the Articles of Incorporation  and that a tax-exempt  stockholder does
not finance the acquisition of its Shares with "acquisition indebtedness" within
the  meaning of  Section  514(c) of the Code or  otherwise  use its Shares in an
unrelated trade or business, in the opinion of Counsel, the distributions of the
Company with respect to such tax-exempt stockholder will not constitute UBTI.

         The tax  discussion of  distributions  by qualified  retirement  plans,
IRAs,  Keogh  plans and other  tax-exempt  entities  is beyond the scope of this
discussion,  and such entities  should consult their own tax advisors  regarding
such questions.

         Foreign Stockholders.  The rules governing United States federal income
taxation  of  nonresident  alien  individuals,  foreign  corporations,   foreign
participants   and   other   foreign   stockholders   (collectively,   "Non-U.S.
Stockholders")  are complex,  and no attempt will be made herein to provide more
than a summary of such rules. The following  discussion  assumes that the income
from  investment  in the  Shares  will  not be  effectively  connected  with the
Non-U.S. Stockholders' conduct of a United States trade or business. Prospective
Non-U.S.  Stockholders  should  consult with their own tax advisors to determine
the impact of  federal,  state and local laws with  regard to an  investment  in
Shares,  including any reporting  requirements.  Non-U.S.  Stockholders  will be
admitted as stockholders with the approval of the Advisor.

         Distributions that are not attributable to gain from sales or exchanges
by the Company of United  States real property  interests and not  designated by
the Company as capital gain  dividends  will be treated as dividends of ordinary
income to the extent that they are made out of current and accumulated  earnings
and  profits of the  Company.  Such  dividends  ordinarily  will be subject to a
withholding  tax equal to 30% of the gross  amount  of the  dividend,  unless an
applicable  tax treaty  reduces  or  eliminates  that tax. A number of U.S.  tax
treaties that reduce the rate of withholding  tax on corporate  dividends do not
reduce,  or  reduce  to a lesser  extent,  the rate of  withholding  applied  to
distributions  from a REIT. The Company  expects to withhold U.S.  income tax at
the rate of 30% on the gross amount of any such distributions paid to a Non-U.S.
Stockholder unless (i) a lower treaty rate applies (and, with regard to payments
on or after January 1, 1999,  the Non-U.S.  Stockholder  files IRS Form W-8 with
the  Company  and,  if the Shares are not  traded on an  established  securities
market,  acquires a  taxpayer  identification  number  from the IRS) or (ii) the
Non-U.S.  Stockholder files an IRS Form 4224 (or, with respect to payments on or
after  January 1, 1999,  files IRS Form W-8 with the  Company)  with the Company
claiming that the distribution is effectively connected income. Distributions in
excess of the Company's current and accumulated earnings and profits will not be
taxable to a  stockholder  to the  extent  that such  distributions  paid do not
exceed the adjusted basis of the  stockholder's  Shares,  but rather will reduce
the adjusted basis of such Shares. To the extent that distributions in excess of
current and  accumulated  earnings and profits  exceed the  adjusted  basis of a
Non-U.S.  Stockholders'  Shares,  such  distributions  will  give  rise  to  tax
liability if the Non-U.S.  Stockholder  would otherwise be subject to tax on any
gain from the sale or  disposition  of the Shares,  as  described  below.  If it
cannot be  determined  at the time a  distribution  is paid  whether or not such
distribution will be in excess of current and accumulated  earnings and profits,
the distributions  will be subject to withholding at the rate of 30%. However, a
Non-U.S.  Stockholder  may seek a refund of such  amounts  from the IRS if it is
subsequently  determined that such  distribution  was, in fact, in excess of the
Company's current and accumulated earnings and profits.  Beginning with payments
made on or after  January  1,  1999,  the  Company  will be  permitted,  but not
required,  to make  reasonable  estimates  of the extent to which  distributions
exceed  current or accumulated  earnings and profits.  Such  distributions  will
generally  be subject to a 10%  withholding  tax,  which may be  refunded to the
extent they exceed the  stockholder's  actual U.S. tax  liability,  provided the
required information is furnished to the IRS.

         For any year in which the Company  qualifies  as a REIT,  distributions
that are  attributable  to gain from sales or exchanges by the Company of United
States real property interests will be taxed to a Non-U.S. Stockholder under the
provisions  of the  Foreign  Investment  in Real  Property  Tax Act of 1980,  as
amended ("FIRPTA").  Under FIRPTA, distributions attributable to gain from sales
of United States real property interests are taxed to a Non-U.S.  Stockholder as
if such gain were effectively connected with a United States business.  Non-U.S.
Stockholders  would thus be taxed at the normal capital gain rates applicable to
U.S. Stockholders  (subject to applicable  alternative minimum tax and a special
alternative  minimum tax in the case of nonresident  alien  individuals).  Also,
distributions  subject to FIRPTA may be subject to a 30% branch  profits  tax in
the hands of a foreign corporate stockholder not entitled to treaty exemption or
rate reduction.  The Company is required by applicable  Treasury  Regulations to
withhold 35% of any  distribution  that could be  designated by the Company as a
capital  gain  dividend.   This  amount  is  creditable   against  the  Non-U.S.
Stockholder's FIRPTA tax liability.

         Gain  recognized  by a  Non-U.S.  Stockholder  upon  a sale  of  Shares
generally  will not be taxed  under  FIRPTA if the  Company  is a  "domestically
controlled  REIT,"  defined  generally  as a REIT in which at all times during a
specified  testing  period less than 50% in value of the stock was held directly
or indirectly by foreign persons.  It is currently  anticipated that the Company
will be a  "domestically  controlled  REIT," and in such case the sale of Shares
would not be subject to  taxation  under  FIRPTA.  However,  gain not subject to
FIRPTA  nonetheless will be taxable to a Non-U.S.  Stockholder if (i) investment
in  the  Shares  is  treated  as  "effectively   connected"  with  the  Non-U.S.
Stockholders'  U.S.  trade or business,  or (ii) the Non-U.S.  Stockholder  is a
nonresident  alien  individual who was present in the United States for 183 days
or  more  during  the  taxable  year  and  certain  other  conditions  are  met.
Effectively  connected gain realized by a foreign  corporate  shareholder may be
subject to an additional 30% branch profits tax,  subject to possible  exemption
or rate  reduction  under an applicable  tax treaty.  If the gain on the sale of
Shares were to be subject to taxation  under  FIRPTA,  the Non-U.S.  Stockholder
would be subject to the same treatment as U.S. Stockholders with respect to such
gain (subject to applicable  alternative  minimum tax and a special  alternative
minimum tax in the case of nonresident alien individuals),  and the purchaser of
the Shares  would be required  to  withhold  and remit to the Service 10% of the
purchase price.



<PAGE>


STATE AND LOCAL TAXES

         The  Company  and its  shareholders  may be  subject to state and local
taxes in various  states and  localities in which it or they transact  business,
own property,  or reside.  The tax treatment of the Company and the stockholders
in such jurisdictions may differ from the federal income tax treatment described
above.  Consequently,  prospective  stockholders  should  consult  their own tax
advisors  regarding the effect of state and local tax laws upon an investment in
the Common Stock of the Company.

CHARACTERIZATION OF PROPERTY LEASES

         The Company will  purchase both new and existing  Properties  and lease
them to  operators  of Health  Care  Facilities  pursuant  to leases of the type
described in "Business --  Description  of Property  Leases." The ability of the
Company  to  claim  certain  tax  benefits  associated  with  ownership  of  the
Properties,  such as  depreciation,  depends on a  determination  that the lease
transactions  engaged in by the Company are true leases, under which the Company
is the owner of the leased Property for federal income tax purposes, rather than
a conditional sale of the Property or a financing  transaction.  A determination
by the Service that the Company is not the owner of the  Properties  for federal
income tax purposes may have adverse  consequences  to the Company,  such as the
denying of the  Company's  depreciation  deductions.  Moreover,  a denial of the
Company's  depreciation  deductions  could  result in a  determination  that the
Company's  Distributions  to stockholders  were  insufficient to satisfy the 95%
distribution  requirement  (90% in 2001 and thereafter) for  qualification  as a
REIT. However, as discussed above, if the Company has sufficient cash, it may be
able to remedy any past  failure to satisfy  the  distribution  requirements  by
paying a "deficiency  dividend" (plus a penalty and interest).  See "-- Taxation
of the Company -- Distribution  Requirements," above. Furthermore,  in the event
that the Company was determined not to be the owner of a particular Property, in
the opinion of Counsel the income that the Company would receive pursuant to the
recharacterized lease would constitute interest qualifying under the 95% and 75%
gross income  tests by reason of being  interest on an  obligation  secured by a
mortgage on an interest in real property,  because the legal ownership structure
of such Property will have the effect of making the building serve as collateral
for the debt obligation.

         The  characterization of transactions as leases,  conditional sales, or
financings has been addressed in numerous cases.  The courts have not identified
any one factor as being determinative of whether the lessor or the lessee of the
property is to be treated as the owner. Judicial decisions and pronouncements of
the Service  with  respect to the  characterization  of  transactions  as either
leases, conditional sales, or financing transactions have made it clear that the
characterization  of leases for tax purposes is a question which must be decided
on the basis of a weighing of many  factors,  and courts have reached  different
conclusions  even  where   characteristics   of  two  lease   transactions  were
substantially similar.

         While certain  characteristics  of the leases anticipated to be entered
into  by  the  Company  suggest  the  Company  might  not be  the  owner  of the
Properties,  such as the fact  that  such  leases  are  "triple-net"  leases,  a
substantial  number of other  characteristics  indicate  the bona fide nature of
such  leases  and that the  Company  will be the  owner of the  Properties.  For
example,  under the types of leases  described in "Business  --  Description  of
Property  Leases,"  the Company  will bear the risk of  substantial  loss in the
value of the  Properties,  since the Company will  acquire its  interests in the
Properties with an equity investment, rather than with nonrecourse indebtedness.
Further, the Company, rather than the tenant, will benefit from any appreciation
in the Properties,  since the Company will have the right at any time to sell or
transfer its Properties,  subject to the tenant's right to purchase the property
at a price  not less  than the  Property's  fair  market  value  (determined  by
appraisal or otherwise).

         Other factors that are consistent  with the ownership of the Properties
by the  Company  are (i) the  tenants  are liable for  repairs and to return the
Properties in reasonably good condition;  (ii) insurance  proceeds generally are
to be used to restore the Properties  and, to the extent not so used,  belong to
the  Company;  (iii) the tenants  agree to  subordinate  their  interests in the
Properties to the lien of any first  mortgage upon delivery of a  nondisturbance
agreement and agree to attorn to the purchaser  upon any  foreclosure  sale; and
(iv) based on the Company's representation that the Properties can reasonably be
expected to have at the end of their lease terms  (generally  a maximum of 30 to
40  years)  a fair  market  value of at least  20% of the  Company's  cost and a
remaining  useful life of at least 20% of their useful lives at the beginning of
the leases,  the Company has not  relinquished the Properties to the tenants for
their entire useful lives, but has retained a significant  residual  interest in
them. Moreover, the Company will not be primarily dependent upon tax benefits in
order to realize a reasonable return on its investments.



<PAGE>


         Concerning  the Properties for which the Company owns the buildings and
the  underlying  land, on the basis of the  foregoing,  assuming (i) the Company
leases the Properties on substantially  the same terms and conditions  described
in "Business -- Description  of Property  Leases," and (ii) as is represented by
the Company,  the residual  value of the Properties  remaining  after the end of
their lease terms  (including all renewal periods) may reasonably be expected to
be at least 20% of the  Company's  cost of such  Properties,  and the  remaining
useful lives of the Properties after the end of their lease terms (including all
renewal  periods)  may  reasonably  be  expected  to  be at  least  20%  of  the
Properties'  useful  lives at the  beginning  of their  lease  terms,  it is the
opinion  of  Counsel  that  the  Company  will be  treated  as the  owner of the
Properties  for  federal  income  tax  purposes  and will be  entitled  to claim
depreciation and other tax benefits associated with such ownership.  In the case
of Properties  for which the Company does not own the underlying  land,  Counsel
cannot opine that such transactions will be characterized as leases.

CHARACTERIZATION OF SECURED EQUIPMENT LEASES

         The Company will purchase Equipment and lease it to operators of Health
Care  Facilities  pursuant  to  leases of the type  described  in  "Business  --
Investment  of  Offering  Proceeds."  The ability of the Company to qualify as a
REIT depends on a determination  that the Secured Equipment Leases are financing
arrangements,  under which the lessees  acquire  ownership of the  Equipment for
federal income tax purposes. If the Secured Equipment Leases are instead treated
as true  leases,  the Company may be unable to satisfy the income tests for REIT
qualification. See "-- Taxation of the Company -- Income Tests."

         While certain  characteristics  of the Secured  Equipment  Leases to be
entered into by the Company  suggest that the Company  retains  ownership of the
Equipment,  such as the fact that  certain of the Secured  Equipment  Leases are
structured  as leases,  with the Company  retaining  title to the  Equipment,  a
substantial number of other characteristics  indicate that the Secured Equipment
Leases are  financing  arrangements  and that the  lessees are the owners of the
Equipment  for federal  income tax  purposes.  For  example,  under the types of
Secured  Equipment  Leases  described  in "Business  --  Investment  of Offering
Proceeds," the lease term will equal or exceed the useful life of the Equipment,
and the lessee will have the option to purchase the  Equipment at the end of the
lease term for a nominal sum. Moreover, under the terms of the Secured Equipment
Leases,  the  Company  and the  lessees  will each  agree to treat  the  Secured
Equipment Leases as loans secured by personal property,  rather than leases, for
tax purposes.

         On the  basis of the  foregoing,  assuming  (i) the  Secured  Equipment
Leases are made on  substantially  the same terms and  conditions  described  in
"Business -- Investment of Offering  Proceeds,"  and (ii) as  represented by the
Company,  each of the Secured  Equipment  Leases will have a term that equals or
exceeds the useful life of the Equipment subject to the lease, it is the opinion
of Counsel  that the Company  will not be treated as the owner of the  Equipment
that is subject to the Secured  Equipment Leases for federal income tax purposes
and that the Company will be able to treat the Secured Equipment Leases as loans
secured  by  personal  property.  Counsel's  opinion  that the  Company  will be
organized in conformity with the  requirements  for  qualification  as a REIT is
based, in part, on the assumption that each of the Secured Equipment Leases will
conform to the  conditions  outlined  in clauses  (i) and (ii) of the  preceding
sentence.

INVESTMENT IN JOINT VENTURES

         As indicated in "Business -- Joint Venture  Arrangements,"  the Company
may participate in Joint Ventures which own and lease Properties.  Assuming that
the Joint  Ventures  have the  characteristics  described  in "Business -- Joint
Venture  Arrangements,"  and are  operated  in the same  manner that the Company
operates with respect to Properties that it owns directly,  it is the opinion of
Counsel that (i) the Joint Ventures will be treated as partnerships,  as defined
in Sections 7701(a)(2) and 761(a) of the Code and not as associations taxable as
corporations,  and that the Company will be subject to tax as a partner pursuant
to Sections 701-761 of the Code and (ii) all material allocations to the Company
of income,  gain, loss and deduction as provided in the Joint Venture agreements
and as discussed in the Prospectus will be respected under Section 704(b) of the
Code. The Company has  represented  that it will not become a participant in any
Joint Venture unless the Company has first  obtained  advice of Counsel that the
Joint Venture will  constitute a partnership for federal income tax purposes and
that the  allocations  to the Company  contained in the Joint Venture  agreement
will be respected.

         If,  contrary  to the opinion of Counsel,  a Joint  Venture  were to be
treated as an association taxable as a corporation, the Company would be treated
as a stockholder  for tax purposes and would not be treated as owning a pro rata
share of the Joint  Venture's  assets.  In  addition,  the  items of income  and
deduction of the Joint Venture  would not pass through to the Company.  Instead,
the Joint Venture  would be required to pay income tax at regular  corporate tax
rates  on its  net  income,  and  distributions  to  partners  would  constitute
dividends that would not be deductible in computing the Joint Venture's  taxable
income.  Moreover,  a  determination  that  a  Joint  Venture  is  taxable  as a
corporation  could  cause the  Company  to fail to satisfy  the asset  tests for
qualification as a REIT. See "-- Taxation of the Company -- Asset Tests" and "--
Taxation of the Company -- Income Tests," above.


                             REPORTS TO STOCKHOLDERS

         The Company  will  furnish  each  stockholder  with its audited  annual
report  within 120 days  following  the close of each fiscal year.  These annual
reports  will  contain the  following:  (i)  financial  statements,  including a
balance sheet,  statement of operations,  statement of stockholders' equity, and
statement  of  cash  flows,  prepared  in  accordance  with  generally  accepted
accounting principles which are audited and reported on by independent certified
public  accountants;  (ii) the ratio of the costs of raising  capital during the
period to the capital  raised;  (iii) the aggregate  amount of advisory fees and
the aggregate  amount of other fees paid to the Advisor and any Affiliate of the
Advisor by the Company and including fees or charges paid to the Advisor and any
Affiliate of the Advisor by third parties doing business with the Company;  (iv)
the  Operating  Expenses of the Company,  stated as a percentage  of the Average
Invested  Assets (the average of the  aggregate  book value of the assets of the
Company,  for a specified period,  invested,  directly or indirectly,  in equity
interests in and loans secured by real estate,  before reserves for depreciation
or bad debts or other similar non-cash reserves,  computed by taking the average
of such values at the end of each month  during such period) and as a percentage
of its Net Income; (v) a report from the Independent Directors that the policies
being followed by the Company are in the best interest of its  stockholders  and
the basis for such determination; (vi) separately stated, full disclosure of all
material terms,  factors and circumstances  surrounding any and all transactions
involving the Company, Directors, Advisor and any Affiliate thereof occurring in
the year for which the  annual  report is made,  and the  Independent  Directors
shall be  specifically  charged with a duty to examine and comment in the report
on  the  fairness  of  such  transactions;   and  (vii)   Distributions  to  the
stockholders for the period, identifying the source of such Distributions and if
such  information  is not available at the time of the  distribution,  a written
explanation of the relevant circumstances will accompany the Distributions (with
the statement as to the source of  Distributions  to be sent to stockholders not
later than 60 days after the end of the  fiscal  year in which the  distribution
was made).

         Within 75 days  following the close of each Company  fiscal year,  each
stockholder  that is a Qualified Plan will be furnished with an annual statement
of Share valuation to enable it to file annual reports required by ERISA as they
relate to its investment in the Company. For any period during which the Company
is making a public  offering of Shares,  the statement  will report an estimated
value of each Share at the public  offering  price per Share,  which  during the
term of this offering is $10.00 per Share. If no public offering is ongoing, and
until Listing, the statement will report an estimated value of each Share, based
on (i)  appraisal  updates  performed  by the  Company  based on a review of the
existing  appraisal and lease of each Property,  focusing on a re-examination of
the  capitalization  rate  applied to the rental  stream to be derived from that
Property;  and (ii) a review  of the  outstanding  Mortgage  Loans  and  Secured
Equipment   Leases   focusing  on  a   determination   of  present  value  by  a
re-examination of the capitalization  rate applied to the stream of payments due
under the terms of each Mortgage Loan and Secured Equipment Leases.  The Company
may elect to deliver such reports to all stockholders.  Stockholders will not be
forwarded  copies of  appraisals  or  updates.  In  providing  such  reports  to
stockholders,  neither the Company nor its Affiliates thereby make any warranty,
guarantee,  or  representation  that (i) the  stockholders or the Company,  upon
liquidation,  will actually  realize the estimated  value per Share, or (ii) the
stockholders  will realize the estimated net asset value if they attempt to sell
their Shares.

         If the Company is required by the  Securities  Exchange Act of 1934, as
amended,  to file quarterly reports with the Securities and Exchange  Commission
on Form 10-Q,  stockholders  will be furnished with a summary of the information
contained  in each  such  report  within 60 days  after  the end of each  fiscal
quarter.  Such summary  information  generally  will include a balance  sheet, a
quarterly  statement  of income,  and a statement  of cash flows,  and any other
pertinent  information  regarding  the  Company  and its  activities  during the
quarter.  Stockholders  also may receive a copy of any Form 10-Q upon request to
the  Company.  If the  Company  is  not  subject  to  this  filing  requirement,
stockholders  will be furnished  with a semi-annual  report within 60 days after
each six-month period  containing  information  similar to that contained in the
quarterly report but applicable to such six-month period.

         Stockholders and their duly authorized  representatives are entitled to
inspect and copy, at their expense,  the books and records of the Company at all
times  during  regular  business  hours,  upon  reasonable  prior  notice to the
Company,   at  the  location  where  such  reports  are  kept  by  the  Company.
Stockholders,  upon request and at their  expense,  may obtain full  information
regarding  the  financial  condition  of the  Company,  a copy of the  Company's
federal,  state,  and local  income  tax  returns  for each  fiscal  year of the
Company, and, subject to certain confidentiality requirements, a list containing
the name, address, and Shares held by each stockholder.

         The fiscal year of the Company will be the calendar year.

         The Company's  federal tax return (and any applicable  state income tax
returns) will be prepared by the accountants  regularly retained by the Company.
Appropriate tax information will be submitted to the stockholders within 30 days
following the end of each fiscal year of the Company. A specific  reconciliation
between  GAAP  and  income  tax   information   will  not  be  provided  to  the
stockholders;  however,  such  reconciling  information will be available in the
office of the Company for inspection and review by any interested stockholder.


                                  THE OFFERING

GENERAL

         A maximum of 15,500,000  Shares  ($155,000,000)  are being offered at a
purchase price of $10.00 per Share.  Included in the 15,500,000  Shares offered,
the  Company  has  registered  500,000  Shares  ($5,000,000)  available  only to
stockholders  purchasing  Shares  in this  offering  who  receive a copy of this
Prospectus or to stockholders  who purchased  Shares in the Initial Offering and
who received a copy of the related  prospectus  and who elect to  participate in
the Reinvestment  Plan. Prior to the conclusion of this offering,  if any of the
500,000  Shares  remain  after  meeting   anticipated   obligations   under  the
Reinvestment  Plan,  the Company may decide to sell a portion of these Shares in
this  offering.  Any  participation  in such  plan by a  person  who  becomes  a
stockholder  otherwise  than by  participating  in this  offering  will  require
solicitation under a separate  prospectus.  See "Summary of Reinvestment  Plan."
The Board of Directors  may  determine  to engage in future  offerings of Common
Stock  of up to the  number  of  unissued  authorized  shares  of  Common  Stock
available following termination of this offering.

         A minimum  investment of 250 Shares ($2,500) is required.  IRAs,  Keogh
plans,  and pension plans must make a minimum  investment of at least 100 Shares
($1,000). For Minnesota investors,  IRAs and qualified plans must make a minimum
investment of 200 Shares  ($2,000) and, for Iowa  investors,  IRAs and qualified
plans must make a minimum  investment of 250 Shares  ($2,500).  Any investor who
makes  the  required  minimum  investment  may  purchase  additional  Shares  in
increments of one Share.  See " -- General," " --  Subscription  Procedures" and
"Summary of Reinvestment Plan."

PLAN OF DISTRIBUTION

         The Shares are being  offered to the public on a "best  efforts"  basis
(which means that no one is  guaranteeing  that any minimum amount will be sold)
through the Soliciting Dealers,  who will be members of the National Association
of Securities  Dealers,  Inc.  (the "NASD") or other persons or entities  exempt
from broker-dealer registration, and the Managing Dealer. The Soliciting Dealers
will use their best efforts during the offering period to find eligible  persons
who desire to subscribe for the purchase of Shares from the Company.  Both James
M. Seneff,  Jr. and Robert A. Bourne are Affiliates  and licensed  principals of
the Managing Dealer, and the Advisor is an Affiliate of the Managing Dealer.

         Prior to a  subscriber's  admission  to the  Company as a  stockholder,
funds paid by such  subscriber will be deposited in an  interest-bearing  escrow
account with SouthTrust Bank, N.A. The Company,  within 30 days after the date a
subscriber is admitted to the Company,  will pay to such subscriber the interest
(generally  calculated on a daily basis)  actually  earned on the funds of those
subscribers  whose  funds  have been held in escrow by such bank for at least 20
days.  Stockholders  otherwise  are not  entitled to interest  earned on Company
funds  or to  receive  interest  on  their  Invested  Capital.  See " --  Escrow
Arrangements" below.

         Subject to the provisions  for reduced  Selling  Commissions  described
below,  the Company  will pay the  Managing  Dealer an  aggregate of 7.5% of the
Gross Proceeds as Selling Commissions. The Managing Dealer shall reallow fees of
up to 7% to the  Soliciting  Dealers  with  respect to Shares  sold by them.  In
addition,  the Company will pay the Managing Dealer, as an expense allowance,  a
marketing support and due diligence  expense  reimbursement fee equal to 0.5% of
Gross  Proceeds.  All or any  portion  of  this  fee  may  be  reallowed  to any
Soliciting  Dealer  with  the  prior  written  approval  from,  and in the  sole
discretion  of,  the  Managing  Dealer,  based on such  factors as the number of
Shares  sold  by  such  Soliciting  Dealer,  the  assistance,  if  any,  of such
Soliciting  Dealer in  marketing  this  offering,  and bona  fide due  diligence
expenses  incurred.  Stockholders  who elect to participate in the  Reinvestment
Plan will be charged  Selling  Commissions  and the  marketing  support  and due
diligence  fee on Shares  purchased  for  their  accounts  on the same  basis as
investors who purchase  Shares in this  offering.  See "Summary of  Reinvestment
Plan."

         In  connection  with this  offering,  the Company will pay a Soliciting
Dealer  Servicing Fee of 0.2% of Invested Capital  (calculated,  for purposes of
this provision,  using only Shares sold pursuant to this offering) commencing on
December 31 of the year  following the year in which this  offering  terminates,
and every December 31 thereafter,  to the Managing  Dealer,  which,  in its sole
discretion  may reallow all or a portion of such fee to the  Soliciting  Dealers
who sold Shares pursuant to this offering and whose clients who purchased Shares
in this offering hold Shares on such date. The Soliciting  Dealer  Servicing Fee
will  terminate  as of the  beginning  of any  year  in  which  the  Company  is
liquidated or in which Listing occurs,  provided,  however,  that any previously
accrued but unpaid portion of the Soliciting Dealer Servicing Fee may be paid in
such year or any subsequent year.

         In connection with the Initial Offering,  the Company will issue to the
Managing  Dealer,  a soliciting  dealer  warrant to purchase one share of Common
Stock for every 25 Shares sold in such  offering,  to be  exercised,  if at all,
during the five-year period  commencing with the date the Initial Offering began
(the "Exercise  Period"),  at a price of $12.00 per share.  The Managing  Dealer
may, in its sole discretion,  reallow all or any part of such soliciting  dealer
warrant to certain  Soliciting  Dealers,  unless  prohibited by federal or state
securities laws.  Soliciting  dealer warrants will not be exercisable  until one
year from date of issuance.  Soliciting  dealer warrants are not transferable or
assignable  except  by  the  Managing  Dealer,  the  Soliciting  Dealers,  their
successors in interest,  or  individuals  who are officers or partners of such a
person.

         A registered  principal or  representative  of the Managing Dealer or a
Soliciting  Dealer,  employees,  officers,  and  Directors  of the  Company,  or
employees,  officers and directors of the Advisor,  any of their  Affiliates and
any Plan established exclusively for the benefit of such persons or entities may
purchase Shares net of 7%  commissions,  at a per Share purchase price of $9.30.
Clients of an investment adviser registered under the Investment Advisers Act of
1940,  as amended,  who have been  advised by such  adviser on an ongoing  basis
regarding  investments other than in the Company,  and who are not being charged
by such  adviser  or its  Affiliates,  through  the  payment of  commissions  or
otherwise,  for the  advice  rendered  by such  adviser in  connection  with the
purchase  of the  Shares,  may  purchase  the Shares net of 7%  commissions.  In
addition,  Soliciting  Dealers that have a  contractual  arrangement  with their
clients  for the  payment of fees which is  consistent  with  accepting  Selling
Commissions,  in their  sole  discretion,  may elect not to accept  any  Selling
Commissions  offered by the Company  for Shares  that they sell.  In that event,
such Shares shall be sold to the investor net of all Selling  Commissions,  at a
per Share purchase price of $9.30.  In connection  with the purchases of certain
minimum numbers of Shares, the amount of Selling  Commissions  otherwise payable
to the  Managing  Dealer or a Soliciting  Dealer shall be reduced in  accordance
with the following schedule:
<TABLE>
<CAPTION>
<S> <C>

                                          Purchase Price per                  Reallowed Commissions on Sales
                                         Incremental Share in                per Incremental Share in Volume
            Number                          Volume Discount                           Discount Range
      of Shares Purchased                        Range
--------------------------------         ----------------------          -----------------------------------------
                                                                           Percent                Dollar Amount
--------------------------------         ----------------------          -----------            ------------------

        1   --        25,000                    $10.00                      7.0%                     $0.70
   25,001   --        50,000                      9.85                      5.5%                      0.55
   50,001   --        75,000                      9.70                      4.0%                      0.40
   75,001   --       100,000                      9.60                      3.0%                      0.30
  100,001   --       500,000                      9.50                      2.0%                      0.20

</TABLE>

         Selling  Commissions  for purchases of 500,001  Shares or more will, in
the sole discretion of the Managing Dealer, be reduced to $0.15 per Share ($0.10
of which may be reallowed  to a Soliciting  Dealer) or less but in no event will
the proceeds to the Company be less than $9.25 per Share.

         For example,  if an investor  purchases  100,000  Shares,  the investor
could pay as little as $978,750 rather than $1,000,000 for the Shares,  in which
event the Selling Commissions on the sale of such Shares would be $53,750 ($0.54
per  Share).  The net  proceeds  to the  Company  will not be  affected  by such
discounts.

         Subscriptions may be combined for the purpose of determining the volume
discounts in the case of  subscriptions  made by any  "purchaser,"  provided all
such  Shares are  purchased  through the same  Soliciting  Dealer or through the
Managing  Dealer.  The  volume  discount  will be  prorated  among the  separate
subscribers  considered to be a single "purchaser." Shares purchased pursuant to
the Reinvestment  Plan on behalf of a Participant in the Reinvestment  Plan will
not  be  combined  with  other  subscriptions  for  Shares  by the  investor  in
determining  the volume  discount to which such  investor may be  entitled.  See
"Summary of  Reinvestment  Plan." Further  subscriptions  for Shares will not be
combined for purposes of the volume discount in the case of subscriptions by any
"purchaser" who subscribes for additional  Shares  subsequent to the purchaser's
initial purchase of Shares.

         Any  request  to  combine  more than one  subscription  must be made in
writing in a form  satisfactory  to the Company and must set forth the basis for
such request.  Any such request will be subject to  verification by the Managing
Dealer that all of such  subscriptions  were made by a single  "purchaser." If a
"purchaser"  does not reduce the per Share purchase  price,  the excess purchase
price over the discounted purchase price will be returned to the actual separate
subscribers for Shares.

         For  purposes of such volume  discounts,  "purchaser"  includes  (i) an
individual,  his or her  spouse,  and their  children  under the age of 21,  who
purchase  the Shares for his or her or their own  accounts,  and all  pension or
trust  funds   established  by  each  such   individual;   (ii)  a  corporation,
partnership,  association,  joint-stock  company,  trust fund,  or any organized
group of  persons,  whether  incorporated  or not  (provided  that the  entities
described  in this  clause  (ii) must have  been in  existence  for at least six
months  before  purchasing  the  Shares  and must have  formed  such group for a
purpose  other than to purchase the Shares at a discount);  (iii) an  employee's
trust, pension,  profit-sharing,  or other employee benefit plan qualified under
Section 401 of the Code; and (iv) all pension,  trust, or other funds maintained
by a given bank. In addition, the Company, in its sole discretion, may aggregate
and combine  separate  subscriptions  for Shares  received  during the  offering
period  from  (i) the  Managing  Dealer  or the  same  Soliciting  Dealer,  (ii)
investors whose accounts are managed by a single investment  adviser  registered
under the Investment Advisers Act of 1940, (iii) investors over whose accounts a
designated bank,  insurance  company,  trust company,  or other entity exercises
discretionary   investment   responsibility,   or  (iv)  a  single  corporation,
partnership,  trust  association,  or other organized group of persons,  whether
incorporated or not, and whether such subscriptions are by or for the benefit of
such corporation,  partnership,  trust association, or group. Except as provided
in this paragraph, subscriptions will not be cumulated, combined, or aggregated.

         Any reduction in commissions  will reduce the effective  purchase price
per Share to the investor  involved but will not alter the net proceeds  payable
to the Company as a result of such sale.  All  investors  will be deemed to have
contributed the same amount per Share to the Company whether or not the investor
receives a discount.  Accordingly, for purposes of Distributions,  investors who
pay reduced  commissions will receive higher returns on their investments in the
Company as compared to investors who do not pay reduced commissions.

         In connection with the sale of Shares, certain registered principals or
representatives  of the Managing  Dealer may perform  wholesaling  functions for
which  they will  receive  compensation  payable  by the  Managing  Dealer in an
aggregate amount not in excess of one percent of Gross Proceeds.  The first 0.5%
of Gross  Proceeds of any such fee will be paid from the 7.5% of Gross  Proceeds
payable to the Managing Dealer as Selling Commissions.  In addition, the Advisor
and its Affiliates,  including the Managing Dealer and its registered principals
or representatives,  may incur due diligence fees and other expenses,  including
expenses  related to sales  seminars and  wholesaling  activities,  a portion of
which may be paid by the Company.

         In addition, stockholders may agree with their participating Soliciting
Dealer and the  Managing  Dealer to have Selling  Commissions  relating to their
Shares  paid  over  a  seven-year  period  pursuant  to  a  deferred  commission
arrangement  (the  "Deferred  Commission  Option").  Stockholders  electing  the
Deferred  Commission  Option  will be required to pay a total of $9.40 per Share
purchased upon subscription, rather than $10.00 per Share, with respect to which
$0.15 per Share will be payable as Selling  Commissions  due upon  subscription,
$0.10 of which may be reallowed to the Soliciting Dealer by the Managing Dealer.
For each of the six years following such subscription on a date to be determined
by the Managing Dealer,  $0.10 per Share will be paid by the Company as deferred
Selling  Commissions  with  respect  to Shares  sold  pursuant  to the  Deferred
Commission  Option,  which  amounts  will  be  deducted  from  and  paid  out of
distributions otherwise payable to such stockholders holding such Shares and may
be reallowed to the Soliciting  Dealer by the Managing Dealer.  The net proceeds
to the Company will not be affected by the  election of the Deferred  Commission
Option.  Under this arrangement,  a stockholder electing the Deferred Commission
Option will pay a 1% Selling  Commission  per year  thereafter  for the next six
years which will be deducted  from and paid by the Company out of  distributions
otherwise payable to such stockholder. All such Selling Commissions will be paid
to the Managing Dealer,  whereby a total of up to 7% of such Selling Commissions
may be reallowed to the Soliciting Dealer.  However,  in the event the Company's
Shares are Listed or a stockholder electing the Deferred Commission Option sells
or otherwise transfers his or her Shares,  prior to such time as the full amount
otherwise  payable  under the  Deferred  Commission  Option has been  paid,  the
obligation of the Company and the  stockholder  to make any further  payments of
the deferred  commissions  shall  terminate.  In such event, the Managing Dealer
(and any  Soliciting  Dealer if the deferred  commissions  are  reallowed by the
Managing  Dealer)  will not be entitled  to receive  any further  portion of the
unpaid  deferred  commissions  following  Listing or the sale or transfer of the
applicable Shares to which the deferred commissions relate.

         The  Company or its  Affiliates  also may provide  incentive  items for
registered  representatives  of the Managing Dealer and the Soliciting  Dealers,
which in no event shall exceed an aggregate of $100 per annum per  participating
salesperson.   In  the  event  other   incentives  are  provided  to  registered
representatives of the Managing Dealer or the Soliciting  Dealers,  they will be
paid only in cash, and such payments will be made only to the Managing Dealer or
the Soliciting Dealers rather than to their registered representatives. Any such
sales  incentive  program must first have been submitted for review by the NASD,
and must comply with Rule 2710(c)(6)(B)(xii).  Costs incurred in connection with
such  sales  incentive  programs,  if  any,  will  be  considered   underwriting
compensation. See "Estimated Use of Proceeds."

         The Company will also reimburse the Managing  Dealer and the Soliciting
Dealers for bona fide due diligence expenses and certain expenses as incurred in
connection with the offering.

         The total amount of underwriting  compensation,  including  commissions
and  reimbursement  of expenses,  paid in connection  with the offering will not
exceed 10.5% of Gross Proceeds.

         The Managing Dealer and the Soliciting Dealers severally will indemnify
the Company and its  officers  and  Directors,  the Advisor and its officers and
directors  and  their  Affiliates,   against  certain   liabilities,   including
liabilities under the Securities Act of 1933.

SUBSCRIPTION PROCEDURES

         Procedures  Applicable  to All  Subscriptions.  In  order  to  purchase
Shares, the subscriber must complete and execute the Subscription Agreement. Any
subscription  for  Shares  must  be  accompanied  by cash or  check  payable  to
"SouthTrust Bank, N.A., Escrow Agent" or to the Company, in the amount of $10.00
per  Share.  Subscription  proceeds  will be held in trust  for the  benefit  of
investors  until such time as  investors  are  admitted as  stockholders  of the
Company.  See " -- Escrow  Arrangements"  below.  Certain Soliciting Dealers who
have "net capital," as defined in the applicable federal securities regulations,
of $250,000 or more may instruct their customers to make their checks for Shares
for which they have subscribed  payable  directly to the Soliciting  Dealer.  In
such case, the Soliciting Dealer will issue a check made payable to the order of
the Escrow Agent for the aggregate amount of the subscription proceeds.

         Each subscription will be accepted or rejected by the Company within 30
days after its receipt,  and no sale of Shares shall be completed until at least
five  business  days after the date on which the  subscriber  receives a copy of
this  Prospectus.  If a subscription is rejected,  the funds will be returned to
the  subscriber  within  ten  business  days  after the date of such  rejection,
without interest and without deduction.  A form of the Subscription Agreement is
set forth as Appendix D to this Prospectus. The subscription price of each Share
is payable in full upon execution of the  Subscription  Agreement.  A subscriber
whose  subscription  is  accepted  shall  be sent a  confirmation  of his or her
purchase.

         The Advisor and each  Soliciting  Dealer who sells  Shares on behalf of
the Company have the responsibility to make every reasonable effort to determine
that  the  purchase  of  Shares  is  appropriate  for an  investor  and that the
requisite suitability  standards are met. See "Suitability  Standards and How to
Subscribe  --  Suitability   Standards."  In  making  this  determination,   the
Soliciting Dealers will rely on relevant  information  provided by the investor,
including   information  as  to  the  investor's  age,  investment   objectives,
investment   experience,   income,  net  worth,   financial   situation,   other
investments, and any other pertinent information.  Each investor should be aware
that determining suitability is the responsibility of the Soliciting Dealer.

         The Advisor and each  Soliciting  Dealer shall maintain  records of the
information  used to determine  that an investment in the Shares is suitable and
appropriate  for an  investor.  The Advisor  and each  Soliciting  Dealer  shall
maintain these records for at least six years.


<PAGE>


         Subscribers  will be admitted as  stockholders  not later than the last
day of the calendar month following acceptance of their subscriptions.

         Procedures Applicable to Non-Telephonic  Orders. Each Soliciting Dealer
receiving a  subscriber's  check made  payable  solely to the bank escrow  agent
(where,  pursuant to such Soliciting Dealer's internal  supervisory  procedures,
internal  supervisory  review must be  conducted  at the same  location at which
subscription  documents and checks are received from subscribers),  will deliver
such  checks to the  Managing  Dealer no later than the close of business of the
first business day after receipt of the subscription documents by the Soliciting
Dealer  except  that,  in any case in which the  Soliciting  Dealer  maintains a
branch  office,  and,  pursuant to a Soliciting  Dealer's  internal  supervisory
procedures,  final  internal  supervisory  review is  conducted  at a  different
location,  the branch office shall transmit the subscription documents and check
to the Soliciting  Dealer  conducting  such internal  supervisory  review by the
close of business  on the first  business  day  following  their  receipt by the
branch office and the Soliciting Dealer shall review the subscription  documents
and  subscriber's  check to ensure their proper  execution and form and, if they
are  acceptable,  transmit  the  check to the  Managing  Dealer  by the close of
business on the first business day after the check is received by the Soliciting
Dealer.  The Managing  Dealer will  transmit the check to the Escrow Agent by no
later than the close of  business on the first  business  day after the check is
received from the Soliciting Dealer.

         Procedures Applicable to Telephonic Orders.  Certain Soliciting Dealers
may  permit  investors  to  subscribe  for  Shares  by  telephonic  order to the
Soliciting  Dealer.  There are no additional  fees  associated  with  telephonic
orders.  Subscribers who wish to subscribe for Shares by telephonic order to the
Soliciting Dealer may complete the telephonic order either by delivering a check
in the amount necessary to purchase the Shares to be covered by the subscription
agreement to the Soliciting  Dealer or by authorizing  the Soliciting  Dealer to
pay the  purchase  price  for  the  Shares  to be  covered  by the  subscription
agreement from funds available in an account maintained by the Soliciting Dealer
on behalf of the  subscriber.  A  subscriber  must  specifically  authorize  the
registered  representative  and  branch  manager  to  execute  the  subscription
agreement on behalf of the  subscriber and must already have made or have agreed
to make payment for the Shares covered by the subscription agreement.

         To the extent that customers of any Soliciting Dealer wish to subscribe
and pay for Shares with funds held by or to be deposited with those firms,  then
such  firms  shall,  subject to Rule  15c2-4  promulgated  under the  Securities
Exchange  Act of 1934,  either  (i) upon  receipt  of an  executed  subscription
agreement  or  direction  to  execute a  subscription  agreement  on behalf of a
customer,  to  forward  the  offering  price  for  the  Shares  covered  by  the
subscription  agreement on or before the close of business of the first business
day following receipt or execution of a subscription  agreement by such firms to
the Managing  Dealer  (except that, in any case in which the  Soliciting  Dealer
maintains a branch  office,  and,  pursuant to a  Soliciting  Dealer's  internal
supervisory  procedures,  final  internal  supervisory  review is conducted at a
different location,  the branch office shall transmit the subscription documents
and  subscriber's  check  to the  Soliciting  Dealer  conducting  such  internal
supervisory  review by the close of business on the first business day following
their  receipt by the branch office and the  Soliciting  Dealer shall review the
subscription  documents and subscriber's  check to ensure their proper execution
and form and, if they are acceptable,  transmit the check to the Managing Dealer
by the close of business on the first  business  day after the check is received
by the Soliciting  Dealer),  or (ii) to solicit indications of interest in which
event  (a) such  Soliciting  Dealers  must  subsequently  contact  the  customer
indicating interest to confirm the interest and give instructions to execute and
return a  subscription  agreement  or to receive  authorization  to execute  the
subscription  agreement on the customer's  behalf,  (b) such Soliciting  Dealers
must mail  acknowledgments  of  receipt  of orders to each  customer  confirming
interest on the business day following such  confirmation,  (c) such  Soliciting
Dealers must debit  accounts of such  customers  on the fifth  business day (the
"debit date") following receipt of the confirmation  referred to in (a), and (d)
such Soliciting  Dealers must forward funds to the Managing Dealer in accordance
with  the  procedures  and on the  schedule  set  forth  in  clause  (i) of this
sentence.  If the  procedure  in (ii) is  adopted,  subscribers'  funds  are not
required to be in their accounts until the debit date. The Managing  Dealer will
transmit the check to the Escrow Agent by no later than the close of business on
the first business day after the check is received from the Soliciting Dealer.

         Investors,   however,  who  are  residents  of  Florida,  Iowa,  Maine,
Massachusetts, Michigan, Minnesota, Mississippi, Missouri, Nebraska, New Mexico,
North  Carolina,  Ohio,  Oregon,  South Dakota,  Tennessee,  or Washington  must
complete and sign the  Subscription  Agreement in order to subscribe  for Shares
and,  therefore,  may not subscribe for Shares by telephone.  Representatives of
Soliciting  Dealers who accept  telephonic  orders will execute the Subscription
Agreement  on behalf of  investors  who place such  orders.  All  investors  who
telephonically  subscribe for Shares will receive,  with  confirmation  of their
subscription, a second copy of the Prospectus.

         Residents  of  California,   Oklahoma,  and  Texas  who  telephonically
subscribe  for Shares will have the right to rescind such  subscriptions  within
ten days from receipt of the  confirmation.  Such  investors  who do not rescind
their subscriptions  within such ten-day period shall be deemed to have assented
to all of the terms and conditions of the Subscription Agreement.

         Additional Subscription Procedures. Investors who have questions or who
wish  to  place  orders  for  Shares  by  telephone  or to  participate  in  the
Reinvestment  Plan should contact their Soliciting  Dealer.  Certain  Soliciting
Dealers  do  not  permit  telephonic   subscriptions  or  participation  in  the
Reinvestment Plan. See "Summary of Reinvestment  Plan." The form of Subscription
Agreement  for  certain   Soliciting   Dealers  who  do  not  permit  telephonic
subscriptions or  participation  in the Reinvestment  Plan differs slightly from
the form attached  hereto as Appendix D, primarily in that it will eliminate one
or both of these options.

ESCROW ARRANGEMENTS

         The Escrow Agreement between the Company and SouthTrust Bank, N.A. (the
"Bank")  provides  that  escrowed  funds  will  be  invested  by the  Bank in an
interest-bearing  account with the power of  investment  in  short-term,  highly
liquid securities issued or guaranteed by the U.S. Government, other investments
permitted under Rule 15c2-4 of the Securities  Exchange Act of 1934, as amended,
or in other  short-term,  highly liquid  investments with appropriate  safety of
principal.  Such subscription funds will be released periodically (at least once
per month) upon admission of stockholders to the Company.

         The interest,  if any, earned on subscription  proceeds will be payable
only to those  subscribers  whose funds have been held in escrow by the Bank for
at least 20 days. Stockholders will not otherwise be entitled to interest earned
on Company funds or to receive interest on their Invested Capital.

ERISA CONSIDERATIONS

         The following is a summary of material considerations arising under the
Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),  and the
prohibited  transaction  provisions  of  Section  4975 of the  Code  that may be
relevant to prospective investors. This discussion does not purport to deal with
all aspects of ERISA or the Code that may be relevant to particular investors in
light of their particular circumstances.

         A  prospective  investor  that is an employee  benefit  plan subject to
ERISA, a tax-qualified  retirement plan, an IRA, or a governmental,  church,  or
other Plan that is exempt from ERISA is advised to consult its own legal advisor
regarding the specific  considerations  arising under  applicable  provisions of
ERISA, the Code, and state law with respect to the purchase,  ownership, or sale
of the Shares by such Plan or IRA.

         Fiduciary Duties and Prohibited Transactions. A fiduciary of a pension,
profit-sharing,  retirement or other employee  benefit plan subject to ERISA (an
"ERISA Plan") should consider the fiduciary standards under ERISA in the context
of the ERISA Plan's particular circumstances before authorizing an investment of
any portion of the ERISA Plan's  assets in the Common Stock.  Accordingly,  such
fiduciary   should   consider   (i)  whether  the   investment   satisfies   the
diversification  requirements of Section 404(a)(1)(C) of ERISA; (ii) whether the
investment is in accordance  with the  documents and  instruments  governing the
ERISA Plan as  required  by Section  404(a)(1)(D)  of ERISA;  (iii)  whether the
investment is prudent under Section  404(a)(1)(B) of ERISA; and (iv) whether the
investment  is  solely  in the  interests  of the ERISA  Plan  participants  and
beneficiaries and for the exclusive  purpose of providing  benefits to the ERISA
Plan  participants and  beneficiaries  and defraying  reasonable  administrative
expenses of the ERISA Plan as required by Section 404(a)(1)(A) of ERISA.

         In addition to the imposition of fiduciary standards, ERISA and Section
4975 of the Code prohibit a wide range of transactions between an ERISA Plan, an
IRA,  or certain  other  plans  (collectively,  a "Plan")  and  persons who have
certain  specified  relationships  to the Plan ("parties in interest" within the
meaning of ERISA and  "disqualified  persons"  within the  meaning of the Code).
Thus, a Plan  fiduciary or person making an investment  decision for a Plan also
should consider  whether the acquisition or the continued  holding of the Shares
might constitute or give rise to a direct or indirect prohibited transaction.

         Plan Assets.  The  prohibited  transaction  rules of ERISA and the Code
apply  to  transactions  with a Plan  and also to  transactions  with the  "plan
assets" of the Plan. The "plan assets" of a Plan include the Plan's  interest in
an entity in which the Plan invests and, in certain circumstances, the assets of
the entity in which the Plan holds such interest.  The term "plan assets" is not
specifically  defined in ERISA or the Code,  nor, as of the date hereof,  has it
been interpreted definitively by the courts in litigation. On November 13, 1986,
the  United  States  Department  of Labor,  the  governmental  agency  primarily
responsible  for  administering  ERISA,  adopted  a final  regulation  (the "DOL
Regulation")  setting out the standards it will apply in determining  whether an
equity  investment  in an  entity  will  cause  the  assets  of such  entity  to
constitute "plan assets." The DOL Regulation  applies for purposes of both ERISA
and Section 4975 of the Code.

         Under the DOL  Regulation,  if a Plan acquires an equity interest in an
entity,  which equity interest is not a "publicly-offered  security," the Plan's
assets  generally  would  include  both the  equity  interest  and an  undivided
interest in each of the entity's  underlying  assets  unless  certain  specified
exceptions apply. The DOL Regulation  defines a  publicly-offered  security as a
security  that is "widely  held,"  "freely  transferable,"  and either part of a
class of securities  registered  under Section 12(b) or 12(g) of the  Securities
Exchange Act of 1934, as amended (the  "Exchange  Act"),  or sold pursuant to an
effective   registration  statement  under  the  Securities  Act  (provided  the
securities are  registered  under the Exchange Act within 120 days after the end
of the fiscal year of the issuer during which the offering occurred). The Shares
are being sold in an offering  registered  under the  Securities Act of 1933, as
amended,  and will be  registered  within the relevant time period under Section
12(b) of the Exchange Act.

         The DOL Regulation provides that a security is "widely held" only if it
is  part  of a class  of  securities  that  is  owned  by 100 or more  investors
independent  of the issuer and of one another.  However,  a class of  securities
will not fail to be "widely  held"  solely  because  the  number of  independent
investors  falls below 100 subsequent to the initial public offering as a result
of events  beyond the  issuer's  control.  The Company  expects the Shares to be
"widely held" upon completion of the offering.

         The  DOL  Regulation  provides  that  whether  a  security  is  "freely
transferable"  is a factual  question to be  determined  on the basis of all the
relevant facts and circumstances.  The DOL Regulation further provides that when
a security is part of an offering in which the minimum  investment is $10,000 or
less, as is the case with this offering,  certain  restrictions  ordinarily will
not affect, alone or in combination, the finding that such securities are freely
transferable.  The Company  believes  that the  restrictions  imposed  under the
Articles of  Incorporation  on the  transfer of the Common  Stock are limited to
restrictions  on transfer  generally  permitted under the DOL Regulation and are
not  likely  to  result  in  the  failure  of the  Common  Stock  to be  "freely
transferable."  See  "Summary  of the  Articles of  Incorporation  and Bylaws --
Restriction of Ownership." The DOL Regulation only  establishes a presumption in
favor of a finding of free transferability  and, therefore,  no assurance can be
given that the Department of Labor and the U.S.  Treasury  Department  would not
reach a contrary conclusion with respect to the Common Stock.

         Assuming   that  the  Shares   will  be  "widely   held"  and   "freely
transferable,"  the Company  believes  that the Shares will be  publicly-offered
securities for purposes of the DOL Regulation and that the assets of the Company
will not be deemed to be "plan assets" of any Plan that invests in the Shares.

DETERMINATION OF OFFERING PRICE

         The offering  price per Share was  determined by the Company based upon
the estimated costs of investing in the Properties and the Mortgage  Loans,  the
fees to be paid to the  Advisor  and its  Affiliates,  as well as fees to  third
parties, and the expenses of this offering.


                           SUPPLEMENTAL SALES MATERIAL

         Shares are being offered only through this  Prospectus.  In addition to
this Prospectus,  the Company may use certain sales materials in connection with
this  offering,  although only when  accompanied  or preceded by the delivery of
this Prospectus. No sales material may be used unless it has first been approved
in writing by the Company. As of the date of this Prospectus,  it is anticipated
that the following  sales  material will be authorized for use by the Company in
connection  with  this  offering:   (i)  a  brochure   entitled  CNL  Retirement
Properties, Inc. (formerly CNL Health Care Properties,  Inc.); (ii) a fact sheet
describing  the  general   features  of  the  Company;   (iii)  a  cover  letter
transmitting the Prospectus;  (iv) a summary description of the offering;  (v) a
slide presentation;  (vi) broker updates;  (vii) an audio cassette presentation;
(viii) a video presentation; (ix) an electronic media presentation; (x) a cd-rom
presentation;   (xi)  a  script  for   telephonic   marketing;   (xii)   seminar
advertisements and invitations;  and (xiii) certain  third-party  articles.  All
such materials will be used only by registered  broker-dealers  that are members
of the NASD. The Company also may respond to specific  questions from Soliciting
Dealers and prospective investors. Additional materials relating to the offering
may be made available to Soliciting Dealers for their internal use.


<PAGE>


                                 LEGAL OPINIONS

         The  legality of the Shares being  offered  hereby has been passed upon
for the Company by Shaw  Pittman.  Statements  made under  "Risk  Factors -- Tax
Risks"  and  "Federal  Income Tax  Considerations"  have been  reviewed  by Shaw
Pittman,  who have given their opinion that such statements as to matters of law
are correct in all material respects.  Shaw Pittman serves as securities and tax
counsel to the  Company  and to the  Advisor  and  certain of their  Affiliates.
Certain  members of the firm have  invested in prior  programs  sponsored by the
Affiliates  of the Company in aggregate  amounts which do not exceed one percent
of the amounts sold by any such program, and members of the firm also may invest
in the Company.


                                     EXPERTS

         The audited  consolidated  balance sheets of the Company as of December
31,  1999 and 1998,  and the  related  consolidated  statements  of  operations,
stockholders'  equity and cash flows for the years ended  December  31, 1999 and
1998 and for the period December 22, 1997 (date of inception)  through  December
31, 1997, included in this Prospectus,  have been included herein in reliance on
the  report  of   PricewaterhouseCoopers   LLP,  independent   certified  public
accountants,  given on the authority of that firm as experts in  accounting  and
auditing.

         The audited  statement of assets and liabilities of Brighton Gardens by
Marriott,  Orland Park, Illinois (an unincorporated  division of Marriott Senior
Living  Services,  Inc.) at December 31,  1999,  and the related  statements  of
revenues and operating  expenses and of excess of assets over liabilities and of
cash flows for the period  October 11, 1999 (date of opening)  through  December
31, 1999, included in this Prospectus,  have been included herein in reliance on
the  report  of   PricewaterhouseCoopers   LLP,  independent   certified  public
accountants,  given on the authority of that firm as experts in  accounting  and
auditing.


                             ADDITIONAL INFORMATION

         A  Registration  Statement  has  been  filed  with the  Securities  and
Exchange  Commission  with  respect  to  the  securities  offered  hereby.  This
Prospectus  does not  contain  all  information  set  forth in the  Registration
Statement,  certain parts of which are omitted in accordance  with the rules and
regulations of the Commission. Statements contained in this Prospectus as to the
contents of any document are  necessarily  summaries of such  documents,  and in
each  instance  reference is made to the copy of such  documents  filed with the
Commission,  each  such  statement  being  qualified  in all  respects  by  such
reference.  For  further  information  regarding  the  Company  and the  Shares,
reference is hereby made to the  Registration  Statement and to the exhibits and
schedules filed or incorporated as a part thereof which may be obtained from the
principal office of the Commission in Washington,  D.C., upon payment of the fee
prescribed  by the  Commission,  or  examined  at the  principal  office  of the
Commission  without  charge.  The  Commission  maintains  a web site  located at
http://www.sec.gov.  that contains information  regarding  registrants that file
electronically with the Commission.


                                   DEFINITIONS

         "Acquisition  Expenses"  means  any and all  expenses  incurred  by the
Company,  the  Advisor,  or any  Affiliate  of  either  in  connection  with the
selection or  acquisition  of any  Property or the making of any Mortgage  Loan,
whether or not acquired, including, without limitation, legal fees and expenses,
travel and communication  expenses,  costs of appraisals,  nonrefundable  option
payments on property  not  acquired,  accounting  fees and  expenses,  and title
insurance.

         "Acquisition Fees" means any and all fees and commissions, exclusive of
Acquisition Expenses, paid by any person or entity to any other person or entity
(including any fees or commissions paid by or to any Affiliate of the Company or
the Advisor) in  connection  with making or  investing in Mortgage  Loans or the
purchase,   development  or  construction  of  a  Property,  including,  without
limitation, real estate commissions,  acquisition fees, finder's fees, selection
fees,  Development  Fees,   Construction  Fees,  nonrecurring  management  fees,
consulting  fees,  loan  fees,  points,  or any other fees or  commissions  of a
similar nature. Excluded shall be development fees and construction fees paid to
any person or entity not  affiliated  with the  Advisor in  connection  with the
actual development and construction of any Property.

         "ADLs" means  activities  of daily  living,  such as eating,  dressing,
walking, bathing and bathroom use.

         "Advisor" means CNL Retirement Corp.  (formerly CNL Health Care Corp.),
a Florida  corporation,  any successor advisor to the Company,  or any person or
entity to which CNL  Retirement  Corp.  or any successor  advisors  subcontracts
substantially all of its functions.

         "Advisory  Agreement" means the Advisory  Agreement between the Company
and the  Advisor,  pursuant to which the Advisor  will act as the advisor to the
Company and provide specified services to the Company.

         "Affiliate"  means  (i) any  person or entity  directly  or  indirectly
through one or more intermediaries  controlling,  controlled by, or under common
control with  another  person or entity;  (ii) any person or entity  directly or
indirectly owning,  controlling, or holding with power to vote ten percent (10%)
or more of the outstanding voting securities of another person or entity;  (iii)
any officer,  director,  partner,  or trustee of such person or entity; (iv) any
person ten percent  (10%) or more of whose  outstanding  voting  securities  are
directly or indirectly  owned,  controlled or held,  with power to vote, by such
other  person;  and (v) if such other person or entity is an officer,  director,
partner,  or trustee of a person or entity,  the person or entity for which such
person or entity acts in any such capacity.

         "Articles of Incorporation" means the Articles of Incorporation, as the
same may be amended from time to time, of the Company.

         "Asset  Management  Fee"  means  the fee  payable  to the  Advisor  for
day-to-day  professional  management services in connection with the Company and
its  investments  in  Properties  and  Mortgage  Loans  pursuant to the Advisory
Agreement.

         "Assets" means Properties, Mortgage Loans and Secured Equipment Leases,
collectively.

         "Average Invested Assets" means, for a specified period, the average of
the  aggregate  book value of the assets of the  Company  invested,  directly or
indirectly,  in equity  interests  in and loans  secured by real  estate  before
reserves  for  depreciation  or bad debts or other  similar  non-cash  reserves,
computed by taking the  average of such  values at the end of each month  during
such period.

         "Bank" means SouthTrust Bank, N.A., escrow agent for the offering.

         "Board of Directors" means the Directors of the Company.

         "Bylaws" means the bylaws of the Company.

         "Certificate  of Need  Laws"  means  laws  enacted  by  certain  states
requiring  a health  care  corporation  to  apply  and to be  approved  prior to
establishing or modifying a health care facility.

         "CNL" means CNL Holdings,  Inc., the parent company either  directly or
indirectly of the Advisor and the Managing Dealer.

         "Code" means the Internal Revenue Code of 1986, as amended.

         "Common  Stock" means the common stock,  par value $0.01 per share,  of
the Company.

         "Competitive  Real Estate  Commission" means a real estate or brokerage
commission for the purchase or sale of property which is reasonable,  customary,
and  competitive in light of the size,  type, and location of the property.  The
total of all real  estate  commissions  paid by the  Company to all  persons and
entities  (including the subordinated real estate disposition fee payable to the
Advisor) in connection with any Sale of one or more of the Company's  Properties
shall not exceed the lesser of (i) a Competitive Real Estate  Commission or (ii)
six percent of the gross sales price of the Property or Properties.

         "Construction  Fee" means a fee or other  remuneration  for acting as a
general  contractor  and/or  construction  manager  to  construct  improvements,
supervise and coordinate  projects or provide major repairs or rehabilitation on
a Property.

         "Counsel" means tax counsel to the Company.

         "Deferred  Commission Option" means an agreement between a stockholder,
the  participating  Soliciting  Dealer and the  Managing  Dealer to have Selling
Commissions  paid over a seven year period as described in "The Offering -- Plan
of Distribution."

         "Development  Fee" means a fee for such  activities as negotiating  and
approving  plans and  undertaking  to assist in obtaining  zoning and  necessary
variances and necessary  financing for a specific Property,  either initially or
at a later date.

         "Director" means a member of the Board of Directors of the Company.

         "Distributions"  means any  distributions of money or other property by
the Company to owners of Shares  including  distributions  that may constitute a
return of capital for federal income tax purposes.

         "Equipment" means the furniture,  fixtures and equipment used at Health
Care Facilities by operators of Health Care Facilities.

         "ERISA" means the Employee  Retirement  Income Security Act of 1974, as
amended.

         "ERISA  Plan"  means a pension,  profit-sharing,  retirement,  or other
employee benefit plan subject to ERISA.

         "Excess Shares" means the excess shares  exchanged for shares of Common
Stock or  Preferred  Stock,  as the case may be,  transferred  or proposed to be
transferred in excess of the Ownership Limit or which would otherwise jeopardize
the Company's status as a REIT under the Code.

         "Front-End  Fees" means fees and expenses  paid by any person or entity
to any  person  or entity  for any  services  rendered  in  connection  with the
organization  of the Company and  investing in  Properties  and Mortgage  Loans,
including  Selling  Commissions,  marketing  support and due  diligence  expense
reimbursement fees, Offering Expenses, Acquisition Expenses and Acquisition Fees
paid out of Gross  Proceeds,  and any other  similar fees,  however  designated.
During  the term of the  Company,  Front-End  Fees shall not exceed 20% of Gross
Proceeds.

         "Gross Proceeds" means the aggregate  purchase price of all Shares sold
for the  account of the Company  through the  offering,  without  deduction  for
Selling Commissions,  volume discounts,  the marketing support and due diligence
expense  reimbursement  fee or Offering  Expenses.  For the purpose of computing
Gross  Proceeds,  the  purchase  price of any Share for  which  reduced  Selling
Commissions  are paid to the Managing  Dealer or a Soliciting  Dealer (where net
proceeds to the Company are not reduced) shall be deemed to be the full offering
price, currently $10.00.

         "Health Care Facilities" means facilities at which health care services
are  provided,  including,  but not limited to,  congregate  living  facilities,
assisted  living  facilities,   skilled  nursing  facilities,   continuing  care
retirement  communities , life care  communities,  medical office  buildings and
walk-in clinics.

         "IADLs"  means  instrumental   activities  of  daily  living,  such  as
shopping, telephone use and money management.

         "Independent  Director" means a Director who is not and within the last
two years has not been  directly or  indirectly  associated  with the Advisor by
virtue of (i)  ownership of an interest in the Advisor or its  Affiliates,  (ii)
employment  by the  Advisor or its  Affiliates,  (iii)  service as an officer or
director of the Advisor or its  Affiliates,  (iv) the  performance  of services,
other than as a Director,  for the Company, (v) service as a director or trustee
of more than three real estate investment trusts advised by the Advisor, or (vi)
maintenance of a material business or professional relationship with the Advisor
or any of its Affiliates.  An indirect  relationship shall include circumstances
in  which  a  Director's  spouse,  parents,  children,   siblings,  mothers-  or
fathers-in-law or sons- or  daughters-in-law,  or brothers- or sisters-in-law is
or has been associated with the Advisor, any of its affiliates,  or the Company.
A business or  professional  relationship  is  considered  material if the gross
revenue  derived by the Director from the Advisor and  Affiliates  exceeds 5% of
either the  Director's  annual gross revenue during either of the last two years
or the Director's net worth on a fair market value basis.

         "Independent  Expert" means a person or entity with no material current
or prior business or personal relationship with the Advisor or the Directors and
who is engaged to a  substantial  extent in the business of  rendering  opinions
regarding the value of assets of the type held by the Company.

         "Initial  Offering"  means the initial  offering  of the Company  which
commenced on September 18, 1998 and is expected to terminate in September  2000,
at which time this offering will commence.

         "Invested Capital" means the amount calculated by multiplying the total
number of shares of Common Stock  purchased by  stockholders by the issue price,
reduced by the portion of any  Distribution  that is  attributable  to Net Sales
Proceeds and by any amounts paid by the Company to repurchase Shares pursuant to
the plan for redemption of Shares.

         "IRA" means an Individual Retirement Account.

         "IRS" means the Internal Revenue Service.

         "Joint  Ventures"  means  the  joint  venture  or  general  partnership
arrangements  in which the Company is a co-venturer or general partner which are
established to acquire Properties.

         "Leverage"  means the aggregate  amount of  indebtedness of the Company
for money borrowed  (including purchase money mortgage loans) outstanding at any
time, both secured and unsecured.

         "Line of  Credit"  means one or more  lines of credit  initially  in an
aggregate  amount  up to  $45,000,000,  the  proceeds  of which  will be used to
acquire  Properties and make Mortgage Loans and Secured  Equipment Leases and to
pay the Secured  Equipment  Lease  Servicing  Fee.  The Line of Credit may be in
addition to any Permanent Financing.

         "Listing"  means the listing of the Shares of the Company on a national
securities exchange or over-the-counter market.

         "Managing  Dealer"  means CNL  Securities  Corp.,  an  Affiliate of the
Advisor,  or such other  person or entity  selected by the Board of Directors to
act as the managing dealer for the offering. CNL Securities Corp.
is a member of the National Association of Securities Dealers, Inc.

         "Mortgage Loans" means, in connection with mortgage  financing provided
by the Company,  notes or other evidences of  indebtedness or obligations  which
are secured or collateralized by real estate owned by the borrower.

         "Net  Assets"  means  the  total  assets  of the  Company  (other  than
intangibles) at cost before  deducting  depreciation or other non-cash  reserves
less  total  liabilities,  calculated  quarterly  by  the  Company,  on a  basis
consistently applied.

         "Net Income"  means for any period,  the total  revenues  applicable to
such  period,  less the  total  expenses  applicable  to such  period  excluding
additions to reserves for  depreciation,  bad debts,  or other similar  non-cash
reserves;  provided,  however,  Net Income for  purposes  of  calculating  total
allowable Operating Expenses (as defined herein) shall exclude the gain from the
sale of the Company's Assets.

         "Net  Offering   Proceeds"   means  Gross  Proceeds  less  (i)  Selling
Commissions,  (ii) Offering  Expenses,  and (iii) the marketing  support and due
diligence expense reimbursement fee.

         "Net Sales Proceeds"  means, in the case of a transaction  described in
clause (i)(A) of the  definition of Sale,  the proceeds of any such  transaction
less the amount of all real estate  commissions  and  closing  costs paid by the
Company.  In the  case of a  transaction  described  in  clause  (i)(B)  of such
definition,  Net Sales Proceeds means the proceeds of any such  transaction less
the amount of any legal and other selling  expenses  incurred in connection with
such  transaction.  In the case of a  transaction  described in clause (i)(C) of
such  definition,  Net Sales Proceeds means the proceeds of any such transaction
actually  distributed  to the Company from the Joint  Venture.  In the case of a
transaction  or  series  of  transactions  described  in  clause  (i)(D)  of the
definition  of  Sale,  Net  Sales  Proceeds  means  the  proceeds  of  any  such
transaction  less the amount of all  commissions  and closing  costs paid by the
Company. In the case of a transaction described in clause (ii) of the definition
of Sale, Net Sales Proceeds means the proceeds of such  transaction or series of
transactions  less all amounts  generated  thereby and reinvested in one or more
Properties  within 180 days  thereafter  and less the amount of any real  estate
commissions,  closing costs, and legal and other selling expenses incurred by or
allocated  to the  Company  in  connection  with such  transaction  or series of
transactions. Net Sales Proceeds shall also include, in the case of any lease of
a Property  consisting  of a building  only,  any  Mortgage  Loan or any Secured
Equipment Lease, any amounts from tenants, borrowers or lessees that the Company
determines,  in its discretion,  to be economically  equivalent to proceeds of a
Sale. Net Sales Proceeds shall not include,  as determined by the Company in its
sole  discretion,  any amounts  reinvested in one or more  Properties,  Mortgage
Loans or Secured  Equipment Leases,  to repay  outstanding  indebtedness,  or to
establish reserves.

         "Offering  Expenses"  means any and all costs and expenses,  other than
Selling  Commissions,  the 0.5%  marketing  support  and due  diligence  expense
reimbursement  fee,  and the  Soliciting  Dealer  Servicing  Fee incurred by the
Company,  the  Advisor  or any  Affiliate  of  either  in  connection  with  the
qualification and registration of the Company and the marketing and distribution
of Shares, including,  without limitation, the following: legal, accounting, and
escrow fees; printing, amending, supplementing, mailing, and distributing costs;
filing, registration,  and qualification fees and taxes; telegraph and telephone
costs; and all advertising and marketing  expenses,  including the costs related
to investor and broker-dealer sales meetings.  The Offering Expenses paid by the
Company  in  connection  with the  offering,  together  with  the  7.5%  Selling
Commissions,  the 0.5% marketing support and due diligence expense reimbursement
fee, and the  Soliciting  Dealer  Servicing Fee incurred by the Company will not
exceed 13% of the proceeds raised in connection with this offering.

         "Operating  Expenses"  includes all costs and expenses  incurred by the
Company, as determined under generally accepted accounting principles,  which in
any way are  related to the  operation  of the  Company or to Company  business,
including (a) advisory fees, (b) the  Soliciting  Dealer  Servicing Fee, (c) the
Asset  Management  Fee,  (d) the  Performance  Fee,  and  (e)  the  Subordinated
Incentive  Fee,  but  excluding  (i) the  expenses  of raising  capital  such as
Offering Expenses, legal, audit, accounting,  underwriting,  brokerage, listing,
registration, and other fees, printing and other such expenses, and tax incurred
in  connection  with the issuance,  distribution,  transfer,  registration,  and
Listing of the Shares,  (ii)  interest  payments,  (iii)  taxes,  (iv)  non-cash
expenditures such as depreciation,  amortization, and bad debt reserves, (v) the
Advisor's  subordinated  10%  share of Net  Sales  Proceeds,  (vi)  the  Secured
Equipment  Lease  Servicing  Fee,  and (vii)  Acquisition  Fees and  Acquisition
Expenses,  real estate  commissions  on the sale of property and other  expenses
connected with the acquisition and ownership of real estate interests,  mortgage
loans, or other property (such as the costs of foreclosure,  insurance premiums,
legal services, maintenance, repair, and improvement of property).

         "Ownership  Limit"  means,  with  respect to shares of Common Stock and
Preferred Stock, the percent  limitation placed on the ownership of Common Stock
and  Preferred  Stock  by  any  one  Person  (as  defined  in  the  Articles  of
Incorporation).  As of the initial date of this Prospectus,  the Ownership Limit
is 9.8% of the outstanding  Common Stock and 9.8% of the  outstanding  Preferred
Stock.

         "Participants" means those stockholders who elect to participate in the
Reinvestment Plan.

         "Performance  Fee" means the fee payable to the Advisor  under  certain
circumstances   if  certain   performance   standards  have  been  met  and  the
Subordinated Incentive Fee has not been paid.

         "Permanent  Financing"  means financing (i) to acquire Assets,  (ii) to
pay the Secured Equipment Lease Servicing Fee, (iii) to pay a fee of 4.5% of any
Permanent  Financing,  excluding  amounts to fund Secured  Equipment  Leases, as
Acquisition Fees, and (iv) refinance  outstanding amounts on the Line of Credit.
Permanent  Financing  may be in  addition  to any  borrowing  under  the Line of
Credit.

         "Plan" means ERISA Plans,  IRAs,  Keogh plans,  stock bonus plans,  and
certain other plans.

         "Preferred  Stock" means any class or series of preferred  stock of the
Company  that may be issued in  accordance  with the  terms of the  Articles  of
Incorporation and applicable law.

         "Properties"  means (i) the real  properties,  including  the buildings
located thereon and including Equipment, (ii) the real properties only, or (iii)
the  buildings  only,  including  Equipment,  which are acquired by the Company,
either directly or through joint venture arrangements or other partnerships.



<PAGE>


         "Prospectus"  means  the final  prospectus  included  in the  Company's
Registration  Statement  filed  with the  Securities  and  Exchange  Commission,
pursuant to which the Company will offer  Shares to the public,  as the same may
be amended or  supplemented  from time to time after the effective  date of such
Registration Statement.

         "Qualified Plans" means qualified  pension,  profit-sharing,  and stock
bonus plans, including Keogh plans and IRAs.

         "Real Estate Asset Value" means the amount  actually  paid or allocated
to  the  purchase,  development,  construction  or  improvement  of a  Property,
exclusive of Acquisition Fees and Acquisition Expenses.

         "Reinvestment  Agent" or "Agent"  means the  independent  agent,  which
currently is MMS Securities, Inc., for Participants in the Reinvestment Plan.

         "Reinvestment  Plan" means the Reinvestment  Plan, in the form attached
hereto as Appendix A.

         "Reinvestment  Proceeds" means net proceeds  available from the sale of
Shares  under  the  Reinvestment   Plan  to  redeem  Shares  or,  under  certain
circumstances, to invest in additional Properties or Mortgage Loans.

         "REIT"  means real  estate  investment  trust,  as defined  pursuant to
Sections 856 through 860 of the Code.

         "Related  Party  Tenant"  means a  related  party  tenant,  as  defined
pursuant to Section 856(d)(2)(B) of the Code.

         "Roll-Up  Entity" means a partnership,  real estate  investment  trust,
corporation,  trust,  or similar  entity that would be created or would  survive
after the successful completion of a proposed Roll-Up Transaction.

         "Roll-Up  Transaction"  means a transaction  involving the acquisition,
merger, conversion, or consolidation, directly or indirectly, of the Company and
the issuance of securities of a Roll-Up Entity. Such term does not include:  (i)
a  transaction  involving  securities  of the Company that have been listed on a
national securities  exchange or the National  Association of Securities Dealers
Automated  Quotation  National  Market System for at least 12 months;  or (ii) a
transaction involving the conversion to corporate, trust, or association form of
only the  Company  if, as a  consequence  of the  transaction,  there will be no
significant  adverse change in stockholder  voting rights, the term of existence
of the Company, compensation to the Advisor, or the investment objectives of the
Company.

         "Sale" (i) means any transaction or series of transactions whereby: (A)
the Company sells, grants, transfers,  conveys, or relinquishes its ownership of
any Property or portion thereof,  including the lease of any Property consisting
of the building only, and including any event with respect to any Property which
gives rise to a significant amount of insurance proceeds or condemnation awards;
(B) the Company sells, grants, transfers, conveys, or relinquishes its ownership
of all or substantially  all of the interest of the Company in any Joint Venture
in which it is a  co-venturer  or  partner;  (C) any Joint  Venture in which the
Company as a  co-venturer  or partner  sells,  grants,  transfers,  conveys,  or
relinquishes  its  ownership of any Property or portion  thereof,  including any
event with  respect to any  Property  which  gives rise to  insurance  claims or
condemnation awards or, (D) the Company sells,  grants,  conveys or relinquishes
its interest in any Mortgage Loan or Secured Equipment Lease or portion thereof,
including any event with respect to any Mortgage Loan or Secured Equipment Lease
which  gives  rise to a  significant  amount of  insurance  proceeds  or similar
awards,  but (ii) shall not include any  transaction  or series of  transactions
specified in clause (i)(A), (i)(B) or (i)(C) above in which the proceeds of such
transaction or series of  transactions  are reinvested in one or more Properties
within 180 days thereafter.

         "Secured Equipment Leases" means the Equipment financing made available
by the  Company to  operators  of Health Care  Facilities  pursuant to which the
Company will finance, through loans or direct financing leases, the Equipment.

         "Secured  Equipment  Lease  Servicing Fee" means the fee payable to the
Advisor by the  Company out of the  proceeds of the Line of Credit or  Permanent
Financing for negotiating  Secured  Equipment Leases and supervising the Secured
Equipment  Lease  program  equal to 2% of the  purchase  price of the  Equipment
subject to each Secured  Equipment  Lease and paid upon entering into such lease
or loan. No other fees will be payable in connection with the Secured  Equipment
Lease program.

         "Selling   Commissions"  means  any  and  all  commissions  payable  to
underwriters,  managing dealers, or other  broker-dealers in connection with the
sale of Shares as described in the Prospectus,  including,  without  limitation,
commissions payable to CNL Securities Corp.

         "Shares" means the shares of Common Stock of the Company, including the
up to 15,500,000 shares to be sold in this offering.

         "Soliciting Dealers" means those broker-dealers that are members of the
National  Association  of  Securities  Dealers,  Inc.,  or that are exempt  from
broker-dealer  registration,  and that, in either case, enter into participating
broker or other agreements with the Managing Dealer to sell Shares.

         "Soliciting  Dealer  Servicing  Fee" means an annual fee of .20% of the
aggregate  investment  of  stockholders  who purchase  Shares in this  offering,
payable to the Managing Dealer on December 31 of each year following the year in
which the offering terminates.  The Managing Dealer, in its sole discretion,  in
turn may reallow all or a portion of such fee to the  Soliciting  Dealers  whose
clients hold Shares on such date.

         "Sponsor"  means any Person  directly  or  indirectly  instrumental  in
organizing,  wholly or in part,  the  Company or any  person  who will  control,
manage or  participate  in the  management of the Company,  and any Affiliate of
such Person. Not included is any Person whose only relationship with the Company
is that of an independent  property  manager of Company  assets,  and whose only
compensation is as such. Sponsor does not include independent third parties such
as attorneys,  accountants,  and  underwriters  whose only  compensation  is for
professional services. A Person may also be deemed a Sponsor of the Company by:

         a.       taking the initiative,  directly or indirectly, in founding or
                  organizing  the business or enterprise of the Company,  either
                  alone or in conjunction with one or more other Persons;

         b.       receiving   a  material   participation   in  the  Company  in
                  connection  with the founding or organizing of the business of
                  the Company, in consideration of services or property, or both
                  services and property;

         c.       having a substantial number of relationships and contacts with
                  the Company;

         d.       possessing significant rights to control Company Properties;

         e.       receiving fees for providing services to the Company which are
                  paid on a basis that is not customary in the industry; or

         f.       providing  goods or  services  to the Company on a basis which
                  was not negotiated at arm's-length with the Company.

         "Stockholders'  8%  Return" as of each  date,  shall mean an  aggregate
amount  equal to an 8%  cumulative,  noncompounded,  annual  return on  Invested
Capital.

         "Subscription  Agreement" means the Subscription Agreement, in the form
attached hereto as Appendix D.

         "Subordinated Incentive Fee" means the fee payable to the Advisor under
certain circumstances if the Shares are listed on a national securities exchange
or over-the-counter market.

         "Termination  Date"  means  the  date of  termination  of the  Advisory
Agreement.

         "Total  Proceeds"  means Gross  Proceeds,  loan proceeds from Permanent
Financing and amounts  outstanding on the Line of Credit, if any, at the time of
Listing, but excluding loan proceeds used to finance Secured Equipment Leases.

         "Triple-Net  Lease"  generally means a Property lease pursuant to which
the tenant is responsible for property costs associated with ongoing operations,
including repairs, maintenance, property taxes, utilities and insurance.

         "Unimproved  Real Property"  means Property in which the Company has an
equity  interest  that is not acquired  for the purpose of  producing  rental or
other operating  income,  that has no development or construction in process and
for which no development or construction is planned,  in good faith, to commence
within one year.


<PAGE>

                                   APPENDIX A

                                     FORM OF
                                REINVESTMENT PLAN


<PAGE>




                                     FORM OF
                                REINVESTMENT PLAN


<PAGE>





         CNL RETIREMENT  PROPERTIES,  INC. (formerly CNL Health Care Properties,
Inc.),  a Maryland  corporation  (the  "Company"),  pursuant to its  Articles of
Incorporation,  adopted a  Reinvestment  Plan (the  "Reinvestment  Plan") on the
terms and conditions set forth below.

         1. Reinvestment of Distributions.  MMS Securities, Inc., the agent (the
"Reinvestment  Agent") for participants (the "Participants") in the Reinvestment
Plan,  will receive all cash  distributions  made by the Company with respect to
shares of common stock of the Company (the "Shares")  owned by each  Participant
(collectively,  the  "Distributions").  The  Reinvestment  Agent will apply such
Distributions as follows:

              (a) At any  period  during  which the  Company  is making a public
         offering of Shares, the Reinvestment Agent will invest Distributions in
         Shares acquired from the managing dealer or  participating  brokers for
         the  offering  at the  public  offering  price per Share.  During  such
         period,  commissions  and the  marketing  support and due diligence fee
         equal to 0.5% of the total amount raised from sale of the Shares may be
         reallowed  to the  broker  who made the  initial  sale of Shares to the
         Participant at the same rate as for initial purchases.

              (b) If no public offering of Shares is ongoing,  the  Reinvestment
         Agent will purchase Shares from any additional shares which the Company
         elects to register with the  Securities  and Exchange  Commission  (the
         "SEC") for the  Reinvestment  Plan,  at a per Share  price equal to the
         fair market value of the Shares  determined by (i) quarterly  appraisal
         updates  performed  by the  Company  based on a review of the  existing
         appraisal and lease of each Property,  focusing on a re-examination  of
         the capitalization rate applied to the rental stream to be derived from
         that Property;  and (ii) a review of the outstanding Mortgage Loans and
         Secured  Equipment  Leases focusing on a determination of present value
         by a re-examination of the capitalization rate applied to the stream of
         payments  due  under  the  terms  of each  Mortgage  Loan  and  Secured
         Equipment Lease. The capitalization  rate used by the Company and, as a
         result,  the price per Share paid by Participants  in the  Reinvestment
         Plan prior to Listing will be determined by CNL Retirement  Corp.  (the
         "Advisor")  in its sole  discretion.  The factors that the Advisor will
         use to determine the capitalization  rate include (i) its experience in
         selecting, acquiring and managing properties similar to the Properties;
         (ii)  an  examination  of the  conditions  in  the  market;  and  (iii)
         capitalization  rates in use by private appraisers,  to the extent that
         the  Advisor  deems  such  factors  appropriate,  as well as any  other
         factors that the Advisor deems  relevant or  appropriate  in making its
         determination. The Company's internal accountants will then convert the
         most  recent  quarterly  balance  sheet  of the  Company  from a "GAAP"
         balance  sheet to a "fair market  value"  balance  sheet.  Based on the
         "fair market value" balance sheet,  the internal  accountants will then
         assume  a sale  of the  Company's  assets  and the  liquidation  of the
         Company in accordance  with its  constitutive  documents and applicable
         law and  compute  the  appropriate  method  of  distributing  the  cash
         available after payment of reasonable  liquidation expenses,  including
         closing costs  typically  associated with the sale of assets and shared
         by the buyer and seller,  and the  creation of  reasonable  reserves to
         provide for the payment of any contingent liabilities.  Upon listing of
         the  Shares  on a  national  securities  exchange  or  over-the-counter
         market,  the Reinvestment Agent may purchase Shares either through such
         market  or  directly  from  the  Company  pursuant  to  a  registration
         statement  relating to the  Reinvestment  Plan, in either case at a per
         Share price equal to the  then-prevailing  market price on the national
         securities exchange or over-the-counter  market on which the Shares are
         listed at the date of purchase by the Reinvestment  Agent. In the event
         that, after Listing occurs,  the Reinvestment Agent purchases Shares on
         a national  securities  exchange or  over-the-counter  market through a
         registered broker-dealer,  the amount to be reinvested shall be reduced
         by any brokerage commissions charged by such registered  broker-dealer.
         In  the  event  that  such  registered  broker-dealer  charges  reduced
         brokerage  commissions,  additional  funds  in the  amount  of any such
         reduction shall be left available for the purchase of Shares.

              (c) For each Participant,  the Reinvestment  Agent will maintain a
         record which shall  reflect for each fiscal  quarter the  Distributions
         received by the Reinvestment  Agent on behalf of such Participant.  The
         Reinvestment  Agent will use the aggregate  amount of  Distributions to
         all  Participants  for each fiscal  quarter to purchase  Shares for the
         Participants.  If the aggregate amount of Distributions to Participants
         exceeds the amount  required to purchase all Shares then  available for
         purchase, the Reinvestment Agent will purchase all available Shares and
         will return all remaining  Distributions to the Participants  within 30
         days after the date such  Distributions  are made. The purchased Shares
         will be allocated  among the  Participants  based on the portion of the
         aggregate Distributions received by the Reinvestment Agent on behalf of
         each  Participant,  as  reflected  in  the  records  maintained  by the
         Reinvestment  Agent. The ownership of the Shares purchased  pursuant to
         the Reinvestment Plan shall be reflected on the books of the Company.

              (d) Distributions  shall be invested by the Reinvestment  Agent in
         Shares  promptly  following  the  payment  date  with  respect  to such
         Distributions to the extent Shares are available.  If sufficient Shares
         are not  available,  Distributions  shall be  invested on behalf of the
         Participants in one or more  interest-bearing  accounts in a commercial
         bank approved by the Company which is located in the continental United
         States  and has  assets  of at least  $100,000,000,  until  Shares  are
         available for purchase,  provided that any Distributions  that have not
         been  invested in Shares  within 30 days after such  Distributions  are
         made by the Company shall be returned to Participants.

              (e) The allocation of Shares among  Participants may result in the
         ownership of fractional Shares, computed to four decimal places.

              (f)  Distributions  attributable to Shares  purchased on behalf of
         the Participants  pursuant to the Reinvestment  Plan will be reinvested
         in additional Shares in accordance with the terms hereof.

              (g) No  certificates  will be issued to a  Participant  for Shares
         purchased  on behalf of the  Participant  pursuant to the  Reinvestment
         Plan  except  to  Participants  who  make  a  written  request  to  the
         Reinvestment Agent.  Participants in the Reinvestment Plan will receive
         statements of account in accordance with Paragraph 7 below.

         2. Election to  Participate.  Any  stockholder  who  participates  in a
public  offering  of Shares  and who has  received a copy of the  related  final
prospectus included in the Company's  registration  statement filed with the SEC
may elect to participate in and purchase Shares through the Reinvestment Plan at
any time by  written  notice to the  Company  and  would  not need to  receive a
separate  prospectus  relating  solely to the  Reinvestment  Plan.  A person who
becomes a stockholder  otherwise than by  participating  in a public offering of
Shares may purchase Shares through the Reinvestment Plan only after receipt of a
separate prospectus  relating solely to the Reinvestment Plan.  Participation in
the  Reinvestment  Plan will  commence  with the next  Distribution  made  after
receipt of the Participant's notice,  provided it is received more than ten days
prior to the last day of the  fiscal  month or  quarter,  as the case may be, to
which such Distribution relates.  Subject to the preceding sentence,  regardless
of the date of such  election,  a stockholder  will become a Participant  in the
Reinvestment  Plan  effective  on the first day of the  fiscal  month  (prior to
termination of the offering of Shares) or fiscal  quarter (after  termination of
the offering of Shares) following such election,  and the election will apply to
all  Distributions  attributable to the fiscal quarter or month (as the case may
be) in which the stockholder  makes such written  election to participate in the
Reinvestment Plan and to all fiscal quarters or months thereafter. A Participant
who has  terminated  his  participation  in the  Reinvestment  Plan  pursuant to
Paragraph 11 will be allowed to participate in the Reinvestment  Plan again upon
receipt of a current version of a final prospectus  relating to participation in
the  Reinvestment  Plan which  contains,  at a minimum,  the following:  (i) the
minimum  investment  amount;  (ii) the type or source of  proceeds  which may be
invested; and (iii) the tax consequences of the reinvestment to the Participant,
by notifying the Reinvestment Agent and completing any required forms.

         3.  Distribution  of  Funds.  In  making  purchases  for  Participants'
accounts,  the Reinvestment  Agent may commingle  Distributions  attributable to
Shares owned by Participants in the Reinvestment Plan.

         4.  Proxy  Solicitation.  The  Reinvestment  Agent will  distribute  to
Participants proxy  solicitation  material received by it from the Company which
is attributable to Shares held in the Reinvestment  Plan. The Reinvestment Agent
will  vote  any  Shares  that it  holds  for the  account  of a  Participant  in
accordance with the Participant's written instructions. If a Participant gives a
proxy to person(s)  representing the Company  covering Shares  registered in the
Participant's  name,  such  proxy  will be  deemed to be an  instruction  to the
Reinvestment Agent to vote the full Shares in the Participant's  account in like
manner.  If a Participant does not direct the  Reinvestment  Agent as to how the
Shares should be voted and does not give a proxy to person(s)  representing  the
Company covering these Shares, the Reinvestment Agent will not vote said Shares.

         5. Absence of Liability. Neither the Company nor the Reinvestment Agent
shall have any  responsibility  or  liability  as to the value of the  Company's
Shares,  any change in the value of the Shares  acquired  for the  Participant's
account, or the rate of return earned on, or the value of, the  interest-bearing
accounts,  in which  Distributions  are  invested.  Neither  the Company nor the
Reinvestment  Agent shall be liable for any act done in good  faith,  or for any
good  faith  omission  to act,  including,  without  limitation,  any  claims of
liability  (a)  arising  out  of  the  failure  to  terminate  a   Participant's
participation in the Reinvestment  Plan upon such  Participant's  death prior to
receipt of notice in writing  of such death and the  expiration  of 15 days from
the date of  receipt  of such  notice  and (b) with  respect to the time and the
prices at which Shares are  purchased  for a  Participant.  Notwithstanding  the
foregoing,  liability  under the  federal  securities  laws  cannot  be  waived.
Similarly,  the Company and the Reinvestment Agent have been advised that in the
opinion of  certain  state  securities  commissioners,  indemnification  is also
considered contrary to public policy and therefore unenforceable.

         6.   Suitability.

              (a)  Within  60 days  prior to the end of each  fiscal  year,  CNL
         Securities Corp. ("CSC"), will mail to each Participant a participation
         agreement (the  "Participation  Agreement"),  in which the  Participant
         will be required to represent that there has been no material change in
         the   Participant's   financial   condition   and   confirm   that  the
         representations  made by the Participant in the Subscription  Agreement
         (a form of which shall be attached to the Participation  Agreement) are
         true and correct as of the date of the Participation Agreement,  except
         as  noted  in the  Participation  Agreement  or the  attached  form  of
         Subscription Agreement.

              (b) Each  Participant  will be  required  to return  the  executed
         Participation  Agreement  to CSC within 30 days after  receipt.  In the
         event  that a  Participant  fails  to  respond  to CSC  or  return  the
         completed Participation Agreement on or before the fifteenth (15th) day
         after  the  beginning  of the  fiscal  year  following  receipt  of the
         Participation Agreement,  the Participant's  Distribution for the first
         fiscal  quarter of that year will be sent  directly to the  Participant
         and no Shares will be purchased on behalf of the  Participant  for that
         fiscal  quarter  and,   subject  to  (c)  below,  any  fiscal  quarters
         thereafter, until CSC receives an executed Participation Agreement from
         the Participant.

              (c) If a  Participant  fails to return the executed  Participation
         Agreement to CSC prior to the end of the second fiscal  quarter for any
         year of the Participant's  participation in the Reinvestment  Plan, the
         Participant's   participation  in  the   Reinvestment   Plan  shall  be
         terminated in accordance with Paragraph 11 below.

              (d) Each  Participant  shall notify CSC in the event that,  at any
         time during his  participation in the  Reinvestment  Plan, there is any
         material change in the Participant's  financial condition or inaccuracy
         of any representation under the Subscription Agreement.

              (e) For  purposes of this  Paragraph  6, a material  change  shall
         include any anticipated or actual decrease in net worth or annual gross
         income  or any other  change  in  circumstances  that  would  cause the
         Participant to fail to meet the suitability  standards set forth in the
         Company's Prospectus.

         7. Reports to Participants. Within 60 days after the end of each fiscal
quarter,  the  Reinvestment  Agent will mail to each  Participant a statement of
account describing,  as to such Participant,  the Distributions  received during
the quarter,  the number of Shares purchased  during the quarter,  the per Share
purchase  price  for  such  Shares,  the  total  administrative  charge  to such
Participant,  and the  total  Shares  purchased  on  behalf  of the  Participant
pursuant  to the  Reinvestment  Plan.  Each  statement  shall  also  advise  the
Participant  that, in accordance  with Paragraph 6(d) hereof,  he is required to
notify  CSC in the event  that  there is any  material  change in his  financial
condition or if any  representation  under the  Subscription  Agreement  becomes
inaccurate.  Tax information for income earned on Shares under the  Reinvestment
Plan will be sent to each participant by the Company or the  Reinvestment  Agent
at least annually.

         8. Administrative Charges,  Commissions, and Plan Expenses. The Company
shall be responsible for all administrative  charges and expenses charged by the
Reinvestment  Agent.  The  administrative  charge for each  Participant for each
fiscal  quarter  shall be the  lesser  of 5% of the  amount  reinvested  for the
Participant  or $2.50,  with a minimum  charge of $.50.  Any interest  earned on
Distributions  will be paid to the  Company  to  defray  costs  relating  to the
Reinvestment  Plan.  Additionally,  in connection with any Shares purchased from
the Company both prior to and after the  termination of a public offering of the
Shares,  the Company  will pay to CSC selling  commissions  of 7.5%, a marketing
support and due diligence  expense  reimbursement  fee of .5%, and, in the event
that proceeds of the sale of Shares pursuant to the  Reinvestment  Plan are used
to acquire Properties or to invest in Mortgage Loans, will pay to CNL Retirement
Corp. acquisition fees of 4.5% of the purchase price of the Shares sold pursuant
to the Reinvestment Plan.

         9. No Drawing.  No  Participant  shall have any right to draw checks or
drafts  against  his  account  or  give  instructions  to  the  Company  or  the
Reinvestment Agent except as expressly provided herein.

         10.  Taxes.   Taxable  Participants  may  incur  a  tax  liability  for
Distributions made with respect to such Participant's  Shares,  even though they
have elected not to receive their Distributions in cash but rather to have their
Distributions held in their account under the Reinvestment Plan.

         11.  Termination.

              (a)  A  Participant  may  terminate  his   participation   in  the
         Reinvestment  Plan at any time by written notice to the Company.  To be
         effective  for any  Distribution,  such  notice must be received by the
         Company at least ten business  days prior to the last day of the fiscal
         month or quarter to which such Distribution relates.

              (b)  The  Company  or  the  Reinvestment  Agent  may  terminate  a
         Participant's  individual  participation in the Reinvestment  Plan, and
         the Company may terminate the  Reinvestment  Plan itself at any time by
         ten days'  prior  written  notice  mailed to a  Participant,  or to all
         Participants,  as the case may be, at the address or addresses shown on
         their account or such more recent address as a Participant  may furnish
         to the Company in writing.

              (c) After termination of the Reinvestment Plan or termination of a
         Participant's  participation in the Reinvestment Plan, the Reinvestment
         Agent  will send to each  Participant  (i) a  statement  of  account in
         accordance with Paragraph 7 hereof, and (ii) a check for (a) the amount
         of any  Distributions in the  Participant's  account that have not been
         reinvested  in  Shares,  and (b) the  value  of any  fractional  Shares
         standing to the credit of a  Participant's  account based on the market
         price of the Shares. The record books of the Company will be revised to
         reflect the  ownership of record of the  Participant's  full Shares and
         any  future   Distributions  made  after  the  effective  date  of  the
         termination will be sent directly to the former Participant.

         12. Notice. Any notice or other communication  required or permitted to
be given by any  provision  of this  Reinvestment  Plan shall be in writing  and
addressed to Investor Services Department, CNL Securities Corp., Post Office Box
4920,  Orlando,  Florida  32802-4920,  if to the Company,  or to MMS Securities,
Inc., 1845 Maxwell, Suite 101, Troy, Michigan 48084-4510, if to the Reinvestment
Agent,  or such other  addresses as may be  specified  by written  notice to all
Participants.  Notices to a Participant may be given by letter  addressed to the
Participant at the Participant's  last address of record with the Company.  Each
Participant  shall  notify  the  Company  promptly  in  writing of any change of
address.

         13.  Amendment.  The terms and conditions of this Reinvestment Plan may
be amended or supplemented by an agreement  between the  Reinvestment  Agent and
the  Company  at any time,  including  but not  limited to an  amendment  to the
Reinvestment Plan to add a voluntary cash contribution  feature or to substitute
a new Reinvestment Agent to act as agent for the Participants or to increase the
administrative   charge  payable  to  the  Reinvestment  Agent,  by  mailing  an
appropriate  notice at least 30 days prior to the effective date thereof to each
Participant  at his last address of record;  provided,  that any such  amendment
must be approved by a majority of the Independent Directors of the Company. Such
amendment  or  supplement  shall  be  deemed   conclusively   accepted  by  each
Participant  except those  Participants  from whom the Company  receives written
notice of termination prior to the effective date thereof.

         14. Governing Law. THIS REINVESTMENT PLAN AND A PARTICIPANT'S  ELECTION
TO  PARTICIPATE  IN THE  REINVESTMENT  PLAN SHALL BE GOVERNED BY THE LAWS OF THE
STATE OF FLORIDA;  PROVIDED,  HOWEVER,  THAT CAUSES OF ACTION FOR  VIOLATIONS OF
FEDERAL OR STATE SECURITIES LAWS SHALL NOT BE GOVERNED BY THIS SECTION 14.


<PAGE>

                                   APPENDIX B

                              FINANCIAL INFORMATION





<PAGE>


                          INDEX TO FINANCIAL STATEMENTS

                         CNL RETIREMENT PROPERTIES, INC.
                   (formerly CNL Health Care Properties, Inc.)

<TABLE>
<CAPTION>
<S> <C>
                                                                                                    Page
Pro Forma Consolidated Financial Information (unaudited):

     Pro Forma Consolidated Balance Sheet as of June 30, 2000                                       B-2

     Pro Forma Consolidated Statement of Operations for the six months ended June 30, 2000          B-3

     Pro Forma Consolidated Statement of Operations for the year ended December 31, 1999            B-4

     Notes to Pro Forma Consolidated Financial Statements for the six months ended
        June 30, 2000 and the year ended December 31, 1999                                          B-5

Updated Unaudited Condensed Consolidated Financial Statements:

     Condensed Consolidated Balance Sheets as of June 30, 2000 and December 31, 1999                B-7

     Condensed Consolidated Statements of Earnings for the quarters and six months
        ended June 30, 2000 and 1999                                                                B-8

     Condensed Consolidated Statements of Stockholders' Equity for the six months ended
        June 30, 2000 and the year ended December 31, 1999                                          B-9

     Condensed Consolidated Statements of Cash Flows for the six months ended
        June 30, 2000 and 1999                                                                      B-10

     Notes to Condensed Consolidated Financial Statements for the quarters and six months ended
        June 30, 2000 and 1999                                                                      B-12

Audited Consolidated Financial Statements:

     Report of Independent Certified Public Accountants                                             B-19

     Consolidated Balance Sheets as of December 31, 1999 and 1998                                   B-20

     Consolidated Statements of Operations for the years ended December 31, 1999
        and 1998 and the period  December 22, 1997 (date of  inception)  through
        December 31, 1997                                                                           B-21

     Consolidated Statements of Stockholders' Equity for the years ended December 31, 1999
        and 1998 and the period December 22, 1997 (date of inception) through
        December 31, 1997                                                                           B-22

     Consolidated Statements of Cash Flows for the years ended December 31, 1999
        and 1998 and the period December 22, 1997 (date of inception) through
        December 31, 1997                                                                           B-23

     Notes to Consolidated Financial Statements for the years ended December 31, 1999
        and 1998 and the period December 22, 1997 (date of inception) through
        December 31, 1997                                                                           B-25
</TABLE>



<PAGE>



                  PRO FORMA CONSOLIDATED FINANCIAL INFORMATION



         The  following  Unaudited Pro Forma  Consolidated  Balance Sheet of CNL
Retirement  Properties,  Inc.  (formerly CNL Health Care  Properties,  Inc.) and
subsidiaries  (the  "Company")  gives  effect to (i) the  receipt  of an initial
capital contribution of $200,000 from the Advisor,  $8,521,527 in gross offering
proceeds  from the sale of 852,153  shares of common  stock for the period  from
inception  through  June 30,  2000,  and the  application  of such  funds to pay
offering  expenses  and  miscellaneous  acquisition  expenses  and to purchase a
property,  (ii) the receipt of $492,235 in gross offering proceeds from the sale
of 49,224  additional  shares for the period July 1, 2000 through August 3, 2000
and the accrual of related offering expenses, acquisition fees and miscellaneous
acquisition expenses, as reflected in the pro forma adjustments described in the
related notes. The Unaudited Pro Forma Consolidated Balance Sheet as of June 30,
2000  includes  the  transactions  described in (i) above,  from the  historical
balance sheet,  adjusted to give effect to the  transactions in (ii) above as if
they had occurred on June 30, 2000.

         The Unaudited Pro Forma  Consolidated  Statements of Operations for the
six months ended June 30, 2000 and the year ended December 31, 1999, include the
operating  results  of the  property  described  in (i) above  from the date the
property became operational through the end of the pro forma period presented.

         This pro forma  consolidated  financial  information  is presented  for
informational  purposes  only and  does  not  purport  to be  indicative  of the
Company's  financial results or condition if the various events and transactions
reflected therein had occurred on the dates or been in effect during the periods
indicated.  This pro forma  consolidated  financial  information  should  not be
viewed as  indicative of the  Company's  financial  results or conditions in the
future.



<PAGE>



                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
                   (formerly CNL Health Care Properties, Inc.)
                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                                  JUNE 30, 2000

<TABLE>
<CAPTION>
<S> <C>
                                                                           Pro Forma
                           ASSETS                       Historical        Adjustments               Pro Forma
                                                       ------------      -------------          -------------

Land, building and equipment on operating lease          $14,553,953           $    --           $ 14,553,953
Cash and cash equivalents                                    659,311           492,235    (a)       1,151,546
Receivable                                                     3,631                --                  3,631
Loan costs                                                                          --                 53,711
                                                              53,711
Other assets                                                  95,626            22,151    (a)         117,777
                                                       -------------     -------------          -------------
                                                        $ 15,366,232        $  514,386           $ 15,880,618
                                                       -------------     -------------          -------------


               LIABILITIES AND STOCKHOLDERS'
                           EQUITY

Liabilities:
    Line of credit                                       $ 6,800,000                --            $ 6,800,000
    Accounts payable and accrued expenses                      4,445                --                  4,445
    Due to related parties                                 1,795,033            61,530    (a)       1,856,563
    Interest payable                                          16,705                --                 16,705
    Security deposits                                        553,956                --                553,956
    Deferred rental income                                    46,900                --                 46,900
                                                       -------------     -------------          -------------
          Total liabilities                                9,217,039            61,530              9,278,569
                                                       -------------     -------------          -------------


Stockholders' equity:
    Preferred stock, without par value.
       Authorized and unissued 3,000,000 shares                   --                --                     --
    Excess shares, $0.01 par value per share.
       Authorized and unissued 103,000,000 shares                 --                --                     --
    Common stock, $0.01 par value per share.
       Authorized 100,000,000 shares; issued and
       outstanding 872,153 shares; issued and
       outstanding, as adjusted, 921,377 shares                8,721               492    (a)           9,213
    Capital in excess of par value                         6,214,506           452,364    (a)       6,666,870
    Accumulated deficit                                      (74,034)               --                (74,034)
                                                       -------------     -------------          -------------
          Total stockholders' equity                       6,149,193           452,856              6,602,049
                                                       -------------     -------------          -------------
                                                        $ 15,366,232       $  514 ,386           $ 15,880,618
                                                       =============     =============          =============

</TABLE>





                  See accompanying notes to unaudited pro forma
                       consolidated financial statements.


<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
                   (formerly CNL Health Care Properties, Inc.)
            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                         SIX MONTHS ENDED JUNE 30, 2000

<TABLE>
<CAPTION>
<S> <C>
                                                                       Pro Forma
                                                  Historical          Adjustments            Pro Forma
                                                  -----------       ---------------          ------------

Revenues:
    Rental income from operating lease            $ 272,119           $   417,761    (1)     $  689,880
    FF&E Reserve income                               3,616                 9,809    (2)         13,425
    Interest and other income                        92,849               (90,959)   (3)          1,890
                                                -----------       ---------------          ------------
                                                    368,584               336,611               705,195
                                                -----------       ---------------          ------------
Expenses:
    Interest                                        129,776               216,563    (4)        346,339
    General operating and administrative            193,613                    --               193,613
    Asset management fees to related party           13,849                27,698    (5)         41,547
    Reimbursement of operating expenses from
       related party                               (213,886)              125,624    (6)        (88,262)
    Depreciation and amortization                    87,947               134,694    (7)        222,641
                                                -----------       ---------------          ------------
                                                    211,299               504,579               715,878
                                                -----------       ---------------          ------------


Net Earnings (Loss)                               $ 157,285           $  (167,968)           $  (10,683)
                                                ===========       ===============          ============

Earnings (Loss) Per Share of Common Stock
  (Basic and Diluted) (8)                         $    0.24                                  $    (0.02)
                                                ===========                                ============

Weighted Average Number of Shares of Common
    Stock Outstanding                               665,899                                     712,042
                                                ===========                                ============

</TABLE>





                  See accompanying notes to unaudited pro forma
                       consolidated financial statements.


<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
                   (formerly CNL Health Care Properties, Inc.)
            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1999

<TABLE>
<CAPTION>
<S> <C>
                                                                                 Pro Forma
                                                         Historical              Adjustments                 Pro Forma
                                                         -----------           ---------------             --------------

Revenues:
    Rental income from operating lease                   $        --               $   304,141    (1)         $   304,141
    FF&E Reserve income                                           --                     7,296    (2)               7,296
    Interest and other income                                 86,231                   (43,169)   (3)              43,062
                                                         -----------           ---------------             --------------
                                                              86,231                   268,268                    354,499
                                                         -----------           ---------------             --------------
Expenses:
    Interest                                                      --                   161,438    (4)             161,438
    General operating and administrative                      79,621                        --                     79,621
    Asset management fees to related party                        --                    13,849    (5)              13,849
    Organizational costs                                      35,000                        --                     35,000
    Depreciation and amortization                                 --                   100,180    (7)             100,180
                                                         -----------           ---------------             --------------
                                                             114,621                   275,467                    390,088
                                                         -----------           ---------------             --------------


Net Loss                                                   $ (28,390)              $    (7,199)               $   (35,589)
                                                         ===========           ===============             ==============

Loss Per Share of Common Stock (Basic and
    Diluted) (8)                                            $  (0.07)                                           $    (0.07)
                                                         ===========                                        ==============

Weighted Average Number of Shares of Common
    Stock Outstanding                                        412,713                                               514,035
                                                         ===========                                        ==============

</TABLE>





                 See accompanying notes to unaudited pro forma
                       consolidated financial statements.


<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
                   (formerly CNL Health Care Properties, Inc.)
                    NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                              FINANCIAL STATEMENTS
                       SIX MONTHS ENDED JUNE 30, 2000 AND
                          YEAR ENDED DECEMBER 31, 1999


Unaudited Pro Forma Consolidated Balance Sheet:

(a)      Represents  gross  proceeds of $492,235  from the sale of 49,223 shares
         during the period July 1, 2000  through  August 3, 2000 and the accrual
         of related  acquisition fees, selling commissions and offering expenses
         which have been netted against stockholders' equity.

Unaudited Pro Forma Consolidated Statements of Operations:

(1)      Represents adjustment to rental income from the operating lease for the
         property  acquired  by the  Company  on April 20,  2000 (the "Pro Forma
         Property")  for the period  commencing  the date the Pro Forma Property
         became operational by the previous owner to the earlier of (i) the date
         the Pro Forma  Property  was acquired by the Company or (ii) the end of
         the pro forma  period  presented.  The date the Pro Forma  Property  is
         treated  as  becoming  operational  by the  previous  owner as a rental
         property  for  purposes  of the Pro Forma  Consolidated  Statements  of
         Operations was October 11, 1999.

         The lease  provides for the payment of  percentage  rent in addition to
         base rental income; however, no percentage rent was due under the lease
         for the Pro Forma Property during the period the Company was assumed to
         have held the property.

(2)      Represents  reserve  funds which will be used for the  replacement  and
         renewal of furniture,  fixtures and equipment relating to the Pro Forma
         Property  (the "FF&E  Reserve").  The funds in the FF&E Reserve and all
         property  purchased  with  funds  from the FF&E  Reserve  will be paid,
         granted and  assigned to the Company.  In  connection  therewith,  FF&E
         Reserve income was earned at approximately $2,200 per month.

(3)      Represents  adjustment  to interest  income due to the  decrease in the
         amount of cash  available for investment in interest  bearing  accounts
         during the period  commencing  the date the Pro Forma  Property  became
         operational  by the  previous  owner to the earlier of (i) the date the
         Pro Forma  Property  was acquired by the Company or (ii) the end of the
         pro forma  period  presented,  as  described in Note (1). The pro forma
         adjustment  is based upon the fact that  interest  income from interest
         bearing accounts was earned at a rate of approximately five percent per
         annum by the Company  during the year ended  December  31, 1999 and the
         six months ended June 30, 2000.

(4)      Represents  adjustment to interest  expense incurred at a rate of 8.75%
         per annum in connection  with the assumed  borrowings  from the line of
         credit of $8,100,000 on October 11, 1999.

(5)      Represents  increase in asset management fees relating to the Pro Forma
         Property  for the  period  commencing  the date the Pro Forma  Property
         became operational by the previous owner to the earlier of (i) the date
         the Pro Forma  Property  was acquired by the Company or (ii) the end of
         the pro  forma  period  presented,  as  described  in Note  (1).  Asset
         management  fees  are  equal to 0.60%  per year of the  Company's  Real
         Estate Asset Value as defined in the Company's prospectus.


<PAGE>


                         CNL RETIREMENT PROPERTIES, INC.
                                AND SUBSIDIARIES
                   (formerly CNL Health Care Properties, Inc.)
                    NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                        FINANCIAL STATEMENTS - CONTINUED
                   FOR THE SIX MONTHS ENDED JUNE 30, 2000 AND
                        THE YEAR ENDED DECEMBER 31, 1999


Unaudited Pro Forma Consolidated Statements of Operations - Continued:

(6)      Pursuant  to  the  advisory   agreement,   CNL  Retirement  Corp.  (the
         "Advisor") is required to reimburse the Company the amount by which the
         total operating  expenses paid or incurred by the Company exceed in any
         four  consecutive  fiscal  quarters (the "Expense Year") the greater of
         two percent of average invested assets or 25 percent of net income (the
         "Expense  Cap.")  During the  Expense  Year ended  June 30,  2000,  the
         Company's operating expenses exceeded the Expense Cap by $213,886.

         As a result of the Pro Forma  Property  being  treated in the Pro Forma
         Consolidated  Statements of Operations as operational since October 11,
         1999,  the  Expense  Cap  increased  based on two  percent  of  average
         invested  assets;   therefore,  the  amount  of  the  reimbursement  of
         operating  expenses  from related party was adjusted for the six months
         ended June 30, 2000.

(7)      Represents  increase in  depreciation  expense of the  building and the
         furniture,  fixture and  equipment  ("FF&E")  portions of the Pro Forma
         Property  accounted for as an operating  lease using the  straight-line
         method.  The building and FF&E are depreciated  over useful lives of 40
         and seven years, respectively. Also represents amortization of the loan
         costs of $55,917 (.5% origination fee on the $8,100,000 from borrowings
         on the  line of  credit,  associated  legal  fees  and  closing  costs)
         amortized under the straight-line method over a period of five years.

(8)      Historical  earnings per share were calculated  based upon the weighted
         average  number of shares of common  stock  outstanding  during the six
         months ended June 30, 2000 and the year ended December 31, 1999.

         As a result of the Pro Forma  Property  being  treated in the Pro Forma
         Consolidated  Statements of Operations as operational since October 11,
         1999, the Company assumed  approximately 670,638 shares of common stock
         were  sold,  and the  net  offering  proceeds  were  available  for the
         purchase of this property.  Due to the fact that approximately  270,400
         of these shares of common stock were actually sold subsequently, during
         the period  October 11,  1999  through  April 20,  2000,  the  weighted
         average  number of shares  outstanding  for the pro forma  periods were
         adjusted.  Pro forma earnings per share were calculated  based upon the
         weighted  average  number of shares of  common  stock  outstanding,  as
         adjusted,  during the six months ended June 30, 2000 and the year ended
         December 31, 1999.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
<S> <C>
                                                                    June 30,            December 31,
                                                                      2000                  1999
                                                                 -------------          ------------

                                ASSETS

Land, building and equipment on operating lease, net               $14,553,953                $   --
Cash                                                                   659,311             4,744,222
Receivables                                                              3,631                    --
Loan costs, less accumulated amortization of $2,206                     53,711                    --
Other assets                                                            95,626               344,338
                                                                --------------         -------------

                                                                   $15,366,232            $5,088,560
                                                                ==============         =============

                   LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
    Line of credit                                                  $6,800,000                $   --
    Due to related parties                                           1,795,033             1,775,256
    Accounts payable and accrued expenses                                4,445                21,167
    Interest payable                                                    16,705                    --
    Security deposit                                                   553,956                    --
    Deferred rental income                                              46,900                    --
                                                                --------------         -------------
       Total liabilities                                             9,217,039             1,796,423
                                                                --------------         -------------


Stockholders' equity:
    Preferred stock, without par value.
       Authorized and unissued  3,000,000  shares                           --                    --
    Excess shares, $.01 par value per share.
       Authorized and unissued  103,000,000  shares                         --                    --
    Common stock, $.01 par value per share.
       Authorized 100,000,000 shares, issued and
       outstanding 872,153 and 540,028 shares, respectively              8,721                 5,400
    Capital in excess of par value                                   6,214,506             3,365,531
    Accumulated deficit                                                (74,034)              (78,794)
                                                                --------------         -------------
       Total stockholders' equity                                    6,149,193             3,292,137
                                                                --------------         -------------

                                                                   $15,366,232            $5,088,560
                                                                ==============         =============

</TABLE>





                See accompanying notes to condensed consolidated
                             financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
                  CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
<TABLE>
<CAPTION>
<S> <C>

                                                                  Quarter                              Six Months
                                                               Ended June 30,                        Ended June 30,
                                                            2000             1999                2000               1999
                                                       -------------     ------------       --------------    ------------

Revenues:
    Rental income from operating lease                      $ 272,119           $  --            $ 272,119          $ --
    FF&E Reserve income                                         3,616              --                3,616            --
    Interest income                                            19,887              --               92,849            --
                                                       ---------------   -------------       --------------   -------------
                                                              295,622                              368,584
                                                       ---------------   -------------       --------------   -------------

Expenses:
    Interest                                                  129,776              --              129,776            --
    General operating and administrative                       95,473              --              193,613            --
    Asset management fees to related party                     13,849              --               13,849            --
    Reimbursement of operating expenses
     from related party                                      (213,886)             --             (213,886)           --
    Depreciation and amortization                              87,947              --               87,947            --
                                                       ---------------   -------------       --------------   -------------
                                                              113,159              --              211,299            --
                                                       ---------------   -------------       --------------   -------------

Net Earnings                                                $ 182,463           $  --            $ 157,285         $  --
                                                       ===============   =============       ==============   =============

Net Earnings Per Share of Common Stock
    (Basic and Diluted)                                      $   0.25           $  --             $   0.24         $  --
                                                       ===============   =============       ==============   =============

Weighted Average Number of Shares of
    Common Stock Outstanding                                  730,041              --              665,899            --
                                                       ===============   =============       ==============   =============

</TABLE>





                See accompanying notes to condensed consolidated
                             financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

         Six Months Ended June 30, 2000 and Year Ended December 31, 1999
<TABLE>
<CAPTION>
<S> <C>

                                                     Common stock
                                              ---------------------------     Capital in
                                                  Number           Par        excess of     Accumulated
                                                of Shares         value       par value       deficit         Total
                                              ------------   ------------   ------------   ------------   ------------

  Balance at December 31, 1998                      20,000        $   200      $ 199,800         $   --      $ 200,000

  Subscriptions received for common
    stock through public offering
    and distribution reinvestment plan             543,528          5,435      5,429,848             --      5,435,283

  Subscriptions held in escrow                     (23,500)          (235)      (234,765)            --       (235,000)

  Stock issuance costs                                  --             --     (2,029,352)            --     (2,029,352)

  Net loss                                              --             --             --        (28,390)       (28,390)

  Distributions declared and paid
    ($.125 per share)                                   --             --             --        (50,404)       (50,404)
                                              ------------   ------------   ------------   ------------   ------------

  Balance at December 31, 1999                     540,028          5,400      3,365,531        (78,794)     3,292,137

  Subscriptions received for common
    stock through public offering and
    distribution reinvestment plan                 332,125          3,321      3,317,941             --      3,321,262

  Stock issuance costs                                  --             --       (468,966)            --       (468,966)

  Net earnings                                          --             --             --        157,285        157,285

  Distributions declared and paid
    ($.229 per share)                                   --             --             --       (152,525)      (152,525)
                                              ------------   ------------   ------------   ------------   ------------

  Balance at June 30, 2000                         872,153   $     8,721      $6,214,506      $ (74,034)   $ 6,149,193
                                              ============   ============   ============   ============   ============


</TABLE>





                See accompanying notes to condensed consolidated
                             financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

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

                                                                          Six Months Ended
                                                                              June 30,
                                                                      2000                1999
                                                                 --------------      --------------
Increase (Decrease) in Cash and Cash Equivalents:

    Net Cash Provided by Operating Activities                         $ 657,668             $    --
                                                                 --------------      --------------

     Net Cash Provided by Investing Activities:
       Additions to land, building and
          equipment on operating lease                              (13,848,900)                 --
       Payment of acquisition costs                                    (366,078)                 --
                                                                 --------------      --------------
            Net cash used in investing activities                   (14,214,978)                 --
                                                                 --------------      --------------

    Net Cash Provided by Financing Activities:
       Repayment of offering and acquisition costs paid by
          related party on behalf of the Company                                                 --
                                                                       (223,302)
       Proceeds from line of credit                                   8,100,000                  --
       Payment of loan costs                                            (55,917)                 --
       Repayment of borrowings on line of credit                     (1,300,000)                 --
       Subscriptions received from stockholders                       3,321,262                  --
       Distributions to stockholders                                   (152,525)                 --
       Payment of stock issuance costs                                 (217,119)                 --
                                                                 --------------      --------------
            Net cash provided by financing activities                 9,472,399                  --
                                                                 --------------      --------------

Net Decrease in Cash and Cash
    Equivalents                                                      (4,084,911)                 --

Cash and Cash Equivalents at Beginning
    of Period                                                         4,744,222                  92
                                                                 --------------      --------------

Cash and Cash Equivalents at End of
    Period                                                            $ 659,311             $    92
                                                                 ==============      ==============


</TABLE>





                See accompanying notes to condensed consolidated
                             financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

<TABLE>
<CAPTION>
<S> <C>
                                                             Six Months Ended
                                                                 June 30,
                                                        2000                 1999
                                                    --------------    --------------

Supplemental Schedule of Non-Cash
    Investing and Financing Activities:

       Amounts paid by related parties
         on behalf of the Company and
         its subsidiaries:
           Acquisition costs                           $    56,129       $        --
           Deferred offering costs                              --           235,071
           Stock issuance costs                            178,708                --
                                                    --------------    --------------
                                                       $   234,837       $   235,071
                                                    ==============    ==============
       Costs incurred by the Company and unpaid
         at period end:
           Acquisition costs                           $   360,336       $   110,915
           Deferred offering costs                              --           269,877
           Stock issuance costs                             67,956                --
                                                    --------------    --------------

                                                       $   428,292       $   380,792
                                                    ==============    ==============

</TABLE>





              See accompanying notes to condensed consolidated
                             financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

              Quarters and Six Months Ended June 30, 2000 and 1999


1.       Organization and Nature of Business:

         CNL Health Care Properties,  Inc. was organized pursuant to the laws of
         the state of Maryland on December  22,  1997.  CNL Health Care GP Corp.
         and CNL Health  Care LP Corp.  are  wholly  owned  subsidiaries  of CNL
         Health Care Properties,  Inc., each of which was organized  pursuant to
         the laws of the state of  Delaware in  December  1999.  CNL Health Care
         Partners, LP is a Delaware limited partnership formed in December 1999.
         CNL Health Care GP Corp.  and CNL Health Care LP Corp.  are the general
         and limited partner, respectively, of CNL Health Care Partners, LP. The
         term "Company"  includes,  unless the context otherwise  requires,  CNL
         Health Care Properties,  Inc., CNL Health Care Partners, LP, CNL Health
         Care GP Corp. and CNL Health Care LP Corp.

         The Company intends to use the proceeds from its public offerings after
         deducting   offering   expenses,   primarily  to  acquire  real  estate
         properties (the "Property" or "Properties")  related to health care and
         seniors'  housing  facilities  (the "Health Care  Facilities")  located
         across the  United  States.  The Health  Care  Facilities  may  include
         congregate  living,  assisted  living and skilled  nursing  facilities,
         continuing care retirement  communities and life care communities,  and
         medical office buildings and walk-in  clinics.  The Company may provide
         mortgage  financing (the "Mortgage  Loans") to operators of Health Care
         Facilities in the aggregate  principal  amount of approximately 5 to 10
         percent of the  Company's  total  assets.  The  Company  also may offer
         furniture, fixture and equipment financing ("Secured Equipment Leases")
         to operators of Health Care Facilities.  Secured  Equipment Leases will
         be funded from the proceeds of a loan in an amount up to ten percent of
         the Company's total assets.

         The Company was a development  stage  enterprise from December 22, 1997
         through  July 13,  1999.  Since  operations  had not begun,  activities
         through July 13, 1999 were devoted to the organization of the Company.

         The Company  acquired  its first  Property,  a Brighton  Gardens(R)  by
         Marriott(R),  on April 20,  2000.  This  Property  is located in Orland
         Park,  Illinois.  In connection with the purchase of the Property,  the
         Company,  as  lessor,  entered  into  a  long-term,   triple-net  lease
         agreement.

2.       Basis of Presentation:

         The accompanying  unaudited condensed consolidated financial statements
         have been prepared in accordance with the instructions to Form 10-Q and
         do not include all of the information and note disclosures  required by
         generally accepted accounting  principles.  The condensed  consolidated
         financial  statements  reflect all  adjustments,  consisting  of normal
         recurring  adjustments,  which are, in the  opinion of the  management,
         necessary to a fair  statement  of the results for the interim  periods
         presented.  Operating results for the quarter and six months ended June
         30, 2000 may not be  indicative of the results that may be expected for
         the year ending  December 31, 2000.  Amounts  included in the financial
         statements  as of December  31,  1999 have been  derived  from  audited
         financial statements as of that date.

         These unaudited financial statements should be read in conjunction with
         the financial statements and notes thereto included in the Form 10-K of
         CNL Health Care  Properties,  Inc.  and its  subsidiaries  for the year
         ended December 31, 1999.

         The accompanying  unaudited condensed consolidated financial statements
         include the accounts of CNL Health Care Properties, Inc. and its wholly
         owned  subsidiaries,  CNL Health  Care GP Corp.  and CNL Health Care LP
         Corp.,  as well as the  accounts of CNL Health Care  Partners,  LP. All
         significant   intercompany   balances   and   transactions   have  been
         eliminated.



<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

              Quarters and Six Months Ended June 30, 2000 and 1999


3.       Public Offerings:

         The Company has a currently  effective  registration  statement on Form
         S-11  with  the  Securities  and  Exchange  Commission.  A  maximum  of
         15,500,000 shares  ($155,000,000) may be sold (the "Initial Offering"),
         including  500,000  shares  ($5,000,000)  which are  available  only to
         stockholders  who elect to  participate  in the Company's  reinvestment
         plan.  The Company has adopted a  reinvestment  plan  pursuant to which
         stockholders   may  elect  to  have  the  full  amount  of  their  cash
         distributions  from the  Company  reinvested  in  additional  shares of
         common stock of the Company.  In addition,  the Company has  registered
         600,000 shares  issuable upon the exercise of warrants to be granted to
         the managing  dealer of the Initial  Offering as Shares are sold. As of
         June 30,  2000,  the  Company  had  received  subscription  proceeds of
         $8,521,527  (852,153 shares),  including $50,427 (5,043 shares) through
         the distribution reinvestment plan.

         On May 19, 2000,  the Company  filed a  registration  statement on Form
         S-11 with the Securities and Exchange Commission in connection with the
         proposed sale by the Company of up to 15,500,000  additional  shares of
         common  stock  ($155,000,000)  (the  "2000  Offering")  in an  offering
         expected  to  commence  immediately  following  the  completion  of the
         Company's Initial Offering. Of the 15,500,000 shares of common stock to
         be offered, up to 500,000 will be available to stockholders  purchasing
         shares  through the  reinvestment  plan.  The price per share and other
         terms of the 2000 Offering,  including the percentage of gross proceeds
         payable (i) to the managing dealer for selling commissions and expenses
         in connection  with the offering and (ii) to the Company's  advisor for
         acquisition  fees, are substantially the same for the Company's Initial
         Offering.  The Company  expects to use the net  proceeds  from the 2000
         Offering to purchase  additional  Properties  and, to a lesser  extent,
         make Mortgage Loans.

4.       Land, Building and Equipment on Operating Lease:

         The Company  leases its land,  building and  equipment to a health care
         facility  operator.  The lease is accounted for under the provisions of
         Statement of Financial  Accounting  Standards No. 13,  "Accounting  for
         Leases," and has been  classified as an operating  lease.  The lease is
         for 15 years, provides for minimum and contingent rent and requires the
         tenant  to pay  executory  costs.  In  addition,  the  tenant  pays all
         property  taxes and  assessments  and carries  insurance  coverage  for
         public  liability,  property damage,  fire and extended  coverage.  The
         lease options  allow the tenant to renew the lease for four  successive
         five-year  periods  subject  to the same  terms and  conditions  of the
         initial lease.  The lease also requires the  establishment of a capital
         expenditure  reserve fund,  which will be used for the  replacement and
         renewal of  furniture,  fixtures and  equipment  relating to the health
         care Property (the "FF&E Reserve"). Funds in the FF&E Reserve have been
         earned, granted and assigned to the Company as additional rent.

         The company records the acquisition of land,  building and equipment at
         cost, including  acquisition and closing costs.  Building and equipment
         are depreciated on the straight-line method over their estimated useful
         life of 40 and seven years, respectively.  Land, building and equipment
         on operating lease consisted of the following at:

                                                     June 30,      December 31,
                                                       2000            1999
                                                -------------      ------------
             Land                                  $2,083,948          $     --
             Building                              11,530,358                --
             Equipment                              1,025,388                --
                                                -------------      ------------
                                                   14,639,694                --
             Less accumulated depreciation            (85,741)               --
                                                -------------      ------------
                                                  $14,553,953          $     --
                                                =============      ============


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

              Quarters and Six Months Ended June 30, 2000 and 1999


4.       Land, Building and Equipment on Operating Lease - Continued:

         The lease  provides  for an increase  in the  minimum  annual rent at a
         predetermined  interval  during the term of the lease.  Such  amount is
         recognized  on a  straight-line  basis  over  the  term  of  the  lease
         commencing  on the date the  Property  was placed in service.  Deferred
         rental income represents the aggregate amount of cash payments received
         in excess of rental  revenue  recognized  on a  straight-line  basis to
         date.

         The lease  requires that the tenant pay lease payments every four weeks
         in  advance.  The  following  is a  schedule  of future  minimum  lease
         payments to be received on the  noncancellable  operating lease at June
         30, 2000:

               2000                                            $    675,134
               2001                                               1,350,267
               2002                                               1,373,391
               2003                                               1,384,890
               2004                                               1,384,890
               Thereafter                                        14,223,932
                                                             --------------
                                                               $ 20,392,504
                                                             ==============

         Since the lease is  renewable  at the option of the  tenant,  the above
         table  only  presents  future  minimum  lease  payments  due during the
         initial  lease  term.  In  addition,  this table does not  include  any
         amounts for future contingent rents, which may be received on the lease
         based on a percentage of the tenant's gross sales.

5.       Other Assets:

         Other assets as of June 30, 2000 and December 31, 1999 were $95,626 and
         $344,338,   respectively,  which  consisted  of  acquisition  fees  and
         acquisition  expenses which will be allocated to future  Properties and
         miscellaneous prepaid expenses.

6.       Line of Credit:

         On April 20, 2000, the Company  entered into a revolving line of credit
         and security agreement with a bank to be used by the Company to acquire
         health care  Properties.  The line of credit  provides that the Company
         may receive advances of up to $25,000,000 until April 19, 2005, with an
         annual  review to be performed  by the bank to indicate  that there has
         been no substantial deterioration, in the bank's reasonable discretion,
         of the Company's credit quality. Interest expense on each advance shall
         be payable monthly, with all unpaid interest and principal due no later
         than five years from the date of the advance. Generally, advances under
         the line of credit  will bear  interest  at either (i) a rate per annum
         equal to the London Interbank  Offered Rate (LIBOR) plus the difference
         between  LIBOR and the bank's  base rate at the time of the  advance or
         (ii) a rate  equal to the  bank's  base  rate,  whichever  the  Company
         selects  at the time  advances  are  made.  The  interest  rate will be
         adjusted daily in accordance with  fluctuations with the bank's rate or
         the LIBOR rate, as applicable.  Notwithstanding the above, the interest
         rate on the first $9,700,000 drawn will be 8.75% through April 1, 2002,
         and  thereafter  will bear  interest  at either (i) or (ii) above as of
         April 1, 2002.  In addition,  a fee of 0.5% per advance will be due and
         payable to the bank on funds as  advanced.  Each advance made under the
         line of credit will be  collateralized  by the  assignment of rents and
         leases. In addition,  the line of credit provides that the Company will
         not be able to further encumber the applicable Property during the term
         of the  advance  without  the  bank's  consent.  The  Company  will  be
         required,  at each closing, to pay all costs, fees and expenses arising
         in  connection  with the line of credit.  The Company must also pay the
         bank's  attorney's  fees,   subject  to  a  maximum  cap,  incurred  in
         connection with the line of credit and each advance.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

              Quarters and Six Months Ended June 30, 2000 and 1999


6.       Line of Credit - Continued:

         The Company had obtained an advance of $8,100,000  relating to the line
         of credit and had an  outstanding  balance of $6,800,000 as of June 30,
         2000. In  connection  with the line of credit,  the Company  incurred a
         commitment  fee, legal fees and closing costs of $55,917.  The proceeds
         were used in connection with the purchase of a health care Property.

7.       Stock Issuance Costs:

         The Company has incurred  certain  expenses of its offering,  including
         commissions,  marketing support and due diligence expense reimbursement
         fees, filing fees, legal,  accounting,  printing and escrow fees, which
         have been deducted from the gross proceeds of the offering. Preliminary
         costs incurred  prior to raising  capital were advanced by an affiliate
         of  the  Company,  CNL  Health  Care  Corp.  (the  "Advisor")  and  its
         affiliates.  The  Advisor  has  agreed  to pay  all  offering  expenses
         (excluding  commissions and marketing support and due diligence expense
         reimbursement  fees) which exceed three  percent of the gross  offering
         proceeds  received from the sale of shares of the Company in connection
         with the offerings.

         During  the six  months  ended  June 30,  2000 and  1999,  the  Company
         incurred $468,966 and $504,200,  respectively, in stock issuance costs,
         including  $265,700 and  $197,184,  respectively,  in  commissions  and
         marketing  support and due diligence  expense  reimbursement  fees (see
         Note 9). These amounts have been charged to stockholders' equity.

8.       Distributions:

         For  the  six  months  ended  June  30,   2000,   100  percent  of  the
         distributions paid to stockholders were considered  ordinary income for
         federal income tax purposes. No amounts distributed to the stockholders
         for the six months  ended June 30, 2000 are required to be or have been
         treated  by  the  Company  as a  return  of  capital  for  purposes  of
         calculating the  stockholders'  return on their invested  capital.  The
         characterization for tax purposes of distributions declared for the six
         months   ended   June   30,   2000  may  not  be   indicative   of  the
         characterization  of  distributions  that may be expected  for the year
         ending December 31, 2000.

9.       Related Party Arrangements:

         Certain  directors  and officers of the Company hold similar  positions
         with the Advisor and the managing  dealer,  CNL Securities  Corp. These
         affiliates  receive  fees  and  compensation  in  connection  with  the
         offerings,  and the  acquisition,  management and sale of the assets of
         the Company.

         CNL Securities  Corp. is entitled to receive  commissions  amounting to
         7.5% of the total amount raised from the sale of shares for services in
         connection with the offering,  a substantial  portion of which has been
         or will be paid as commissions to other broker-dealers.  During the six
         months ended June 30, 2000, the Company incurred $249,094 of such fees,
         of which $216,037 has been or will be paid by CNL  Securities  Corp. as
         commissions to other broker-dealers.

         In addition,  CNL  Securities  Corp. is entitled to receive a marketing
         support and due diligence  expense  reimbursement  fee equal to 0.5% of
         the total  amount  raised from the sale of shares,  all or a portion of
         which may be reallowed to other  broker-dealers.  During the six months
         ended June 30, 2000,  the Company  incurred  $16,606 of such fees,  the
         majority of which was reallowed to other  broker-dealers and from which
         all bona fide due diligence expenses were or will be paid.



<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

              Quarters and Six Months Ended June 30, 2000 and 1999


9.       Related Party Arrangements - Continued:

         In addition,  in connection with the Initial Offering,  the Company has
         agreed to issue and sell soliciting dealer warrants ("Soliciting Dealer
         Warrants")  to CNL  Securities  Corp.  The  price for each  warrant  is
         $0.0008  and one  warrant  is issued  for  every 25 shares  sold by the
         managing dealer except where  prohibited by federal or state securities
         laws.  All  or a  portion  of the  Soliciting  Dealer  Warrants  may be
         reallowed to soliciting  dealers with prior written  approval from, and
         in the sole discretion of, the managing dealer, except where prohibited
         by either federal or state  securities laws. The holder of a Soliciting
         Dealer  Warrant  will be entitled to purchase one share of common stock
         from the  Company  at a price of $12.00  during  the  five-year  period
         commencing  with the date the  offering  began.  No  Soliciting  Dealer
         Warrant,  however,  will be exercisable until one year from the date of
         issuance. During the six months ended June 30, 2000, the Company issued
         approximately  24,000 Soliciting Dealer Warrants.  As of June 30, 2000,
         CNL  Securities  Corp.  was  entitled  to receive  approximately  6,100
         additional  Soliciting  Dealer  Warrants  for  shares  sold  during the
         quarter then ended.

         The  Advisor is entitled to receive  acquisition  fees for  services in
         identifying  Properties  and  structuring  the  terms of  leases of the
         Properties  and Mortgage  Loans equal to 4.5% of gross  proceeds of the
         offering,   loan   proceeds  from   permanent   financing  and  amounts
         outstanding  on the line of credit,  if any, at the time of listing the
         Company's shares of common stock on a national  securities  exchange or
         over-the-counter  market,  but excluding  that portion of the permanent
         financing  used to finance  Secured  Equipment  Leases.  During the six
         months ended June 30, 2000, the Company incurred $149,456 of such fees.
         These fees are included in land,  building  and  equipment on operating
         lease and other assets at June 30, 2000.

         The Company incurs  operating  expenses  which,  in general,  are those
         expenses relating to administration of the Company on an ongoing basis.
         Pursuant  to  the  advisory  agreement,  the  Advisor  is  required  to
         reimburse the Company the amount by which the total operating  expenses
         paid or incurred by the Company exceed in any four  consecutive  fiscal
         quarters  (the  "Expense  Year") the  greater of two percent of average
         invested assets or 25 percent of net income (the "Expense Cap"). During
         the four quarters ended June 30, 2000, the Company's operating expenses
         exceeded  the  Expense Cap by  $213,886;  therefore,  the Advisor  will
         reimburse  the Company  such  amount in  accordance  with the  advisory
         agreement.  The amount to be received from the Advisor has been treated
         as a  reduction  of the amount  due to  related  parties as of June 30,
         2000.

         The Company and the Advisor  have  entered  into an advisory  agreement
         pursuant to which the Advisor will receive a monthly  asset  management
         fee of  one-twelfth  of 0.60% of the Company's  real estate asset value
         and the  outstanding  principal  balance of any Mortgage Loan as of the
         end of the preceding month. During the quarter ended June 30, 2000, the
         Company incurred $13,849 of such fees.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

              Quarters and Six Months Ended June 30, 2000 and 1999


9.       Related Party Arrangements - Continued:

         The Advisor and its affiliates provide various administrative  services
         to the Company,  including  services related to accounting;  financial,
         tax and regulatory compliance reporting;  stockholder distributions and
         reporting;   due  diligence  and  marketing;   and  investor  relations
         (including administrative services in connection with the offering), on
         a day-to-day  basis.  The expenses  incurred  for these  services  were
         classified as follows for the six months ended June 30:
<TABLE>
<CAPTION>
<S> <C>
                                                                2000                1999
                                                           -------------       -------------

Deferred offering costs                                       $       --          $  167,392
Stock issuance costs                                              25,687                  --
Other assets                                                      30,491                  --
General operating and administrative expenses                    120,106                  --
                                                           -------------       -------------

                                                              $  176,284          $  167,392
                                                           =============       =============

Amounts due to related parties consisted of the following at:

                                                              June 30,           December 31,
                                                                2000                 1999
                                                           -------------       -------------

Due to (from) the Advisor:
  Expenditures incurred for organizational and offering
      expenses on behalf of the Company                       $1,570,983          $1,432,291
  Accounting and administrative services due to
     (reimbursable from) the Advisor                            (179,027)              6,739
  Acquisition fees and expenses                                  358,238             336,226
                                                           -------------       -------------
                                                               1,750,194           1,775,256
                                                           -------------       -------------

Due to CNL Securities Corp.:
  Commissions                                                     42,027                  --
  Marketing support and due diligence
     expense reimbursement fee                                     2,812                  --
                                                           -------------       -------------
                                                                  44,839                  --
                                                           -------------       -------------

                                                              $1,795,033          $1,775,256
                                                           =============        ============

</TABLE>





<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

              Quarters and Six Months Ended June 30, 2000 and 1999


10.      Concentration of Credit Risk:

         All of the  Company's  rental  income for the six months ended June 30,
         2000 was earned from one lessee,  BG Orland Park,  LLC,  which operates
         the Property as a Brighton Gardens(R) by Marriott(R).

         Although the company intends to acquire  Properties  located in various
         states and  regions  and to  carefully  screen its  tenants in order to
         reduce risks of default, failure of any one health care chain or lessee
         that  contributes  more than ten percent of the Company's rental income
         could  significantly  impact the result of  operations  of the Company.
         However, management believes that the risk of such a default is reduced
         due to the  essential  or  important  nature of this  Property  for the
         ongoing operations of the lessee.

         It is expected that the  percentage of total rental income  contributed
         by this lessee will decrease as additional  Properties are acquired and
         leased in 2000 and subsequent years.

11.      Subsequent Events:

         During the period July 1 through  July 31, 2000,  the Company  received
         subscription  proceeds for an additional  35,723  shares  ($357,230) of
         common  stock.  As of July 31,  2000,  the Company had  received  total
         subscription proceeds of $8,878,760.

         On July 1, 2000 the Company declared distributions totaling $50,847, or
         $0.058  per  share of common  stock,  payable  in  September  2000,  to
         stockholders of record on July 1, 2000.



<PAGE>











               Report of Independent Certified Public Accountants



To the Board of Directors
CNL Health Care Properties, Inc.


In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated statements of operations, of stockholders' equity and of cash flows
present fairly in all material  respects,  the financial  position of CNL Health
Care Properties,  Inc. (a Maryland corporation) and its subsidiaries at December
31, 1999 and 1998, and the results of their  operations and their cash flows for
each of the two years ended December 31, 1999 and 1998, and the period  December
22, 1997 (date of  inception)  through  December 31, 1997,  in  conformity  with
accounting  principles  generally accepted in the United States. These financial
statements   are  the   responsibility   of  the   Company's   management;   our
responsibility  is to express an opinion on these financial  statements based on
our audits.  We conducted  our audits of these  statements  in  accordance  with
auditing standards  generally accepted in the United States,  which 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,   assessing  the  accounting  principles  used  and
significant  estimates made by management,  and evaluating the overall financial
statement  presentation.  We believe that our audits provide a reasonable  basis
for the opinion expressed above.




/s/ PRICEWATERHOUSECOOPERS  LLP

Orlando, Florida
January 14, 2000


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
<S> <C>
                                                                    December 31,
                                                               1999            1998
                                                           ------------     -----------

                        ASSETS

Cash                                                         $4,744,222          $   92
Deferred offering and organizational costs                           --         975,339
Other assets                                                    344,338           1,148
                                                           ------------     -----------

                                                             $5,088,560        $976,579
                                                           ============     ===========

      LIABILITIES AND STOCKHOLDERS'  EQUITY

Liabilities:
    Due to related parties                                   $1,775,256        $685,372
    Accounts payable and accrued expenses                        21,167          91,207
                                                           ------------     ------------
          Total liabilities                                   1,796,423         776,579
                                                           ------------     ------------

Stockholders' equity:
    Preferred stock, without par value per share
       Authorized and unissued 3,000,000 shares                      --              --
    Excess shares, $.01 par value per share
       Authorized and unissued  103,000,000  shares                  --              --
    Common stock, $.01 par value per share.
       Authorized 100,000,000 shares, issued and
       outstanding 540,028 and 20,000 shares,
       respectively                                               5,400             200
    Capital in excess of par value                            3,365,531         199,800
    Accumulated deficit                                         (78,794)             --
                                                           ------------     -----------
           Total stockholders' equity                         3,292,137         200,000
                                                           ------------     -----------
                                                             $5,088,560        $976,579
                                                           ============     ===========


</TABLE>





                    See accompanying notes to consolidated
                             financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS


                                                               December 22,
                                                                   1997
                                                                (Date of
                                                                Inception)
                                          Year Ended              through
                                         December 31,          December 31,
                                    1999           1998            1997
                               -----------     ------------   -------------

Revenues:
    Interest income              $  86,231          $    --         $    --
                               -----------     ------------   -------------

Expenses:
    General operating and
       administrative               79,621              --               --
    Organizational costs            35,000              --               --
                               -----------    ------------    -------------
                                   114,621              --               --
                               -----------    ------------    -------------

Net Loss                        $  (28,390)        $    --          $    --
                               ===========    ============    =============

Net Loss Per Share of Common
    Stock (Basic and Diluted)    $    (.07)        $    --          $    --
                               ===========    ============    =============

Weighted Average Number of
    Shares of Common Stock
    Outstanding                    412,713              --               --
                               ===========    ============    =============




                     See accompanying notes to consolidated
                             financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                 Years Ended December 31, 1999 and 1998 and the
              Period December 22, 1997 (Date of Inception) through
                                December 31, 1997

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

                                            Common stock
                                        ---------------------     Capital in
                                         Number        Par        excess of      Accumulated
                                        of Shares     value       par value        deficit         Total
                                        ---------   ---------    -----------   --------------  ------------

Balance at December 22, 1997                   --       $  --         $   --        $     --         $   --

Sale of common stock to related
    party                                  20,000         200        199,800              --        200,000
                                        ---------   ---------    -----------   --------------   ------------

Balance at December 31, 1997               20,000         200        199,800              --        200,000

Subscriptions received for common
    stock through public offering           2,550          26         25,474              --         25,500

Subscriptions held in escrow at
    December 31, 1998                      (2,550)        (26)       (25,474)             --        (25,500)
                                        ---------   ---------    -----------   --------------   ------------

Balance at December 31, 1998               20,000         200        199,800              --         200,000

Subscriptions received for common
    stock through public offering
    and distribution reinvestment
    plan                                  543,528       5,435      5,429,848              --       5,435,283

Subscriptions held in escrow at
    December 31, 1999                     (23,500)       (235)      (234,765)             --        (235,000)

Stock issuance costs                           --          --     (2,029,352)             --      (2,029,352)

Net loss                                       --          --             --         (28,390)        (28,390)

Distributions declared and paid
    ($.125 per share)                          --          --             --         (50,404)        (50,404)
                                        ---------   ---------    -----------   --------------   ------------

Balance at December 31, 1999              540,028     $ 5,400     $3,365,531       $    (78,794 )  $3,292,137
                                        =========   =========    ===========   =================  ============

</TABLE>





                     See accompanying notes to consolidated
                             financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

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

                                                                                                   December 22,
                                                                                                       1997
                                                                                                     (Date of
                                                                                                    Inception)
                                                                        Year Ended                    through
                                                                       December 31,                December 31,
                                                                 1999                 1998              1997
                                                             -------------        -------------     -------------
Increase (Decrease) in Cash and Cash Equivalents:

    Operating Activities:
       Interest received                                        $  86,231               $   --           $   --
       Cash paid for expenses                                     (73,380 )                 --               --
                                                            --------------       --------------    -------------
          Net   cash    provided   by    operating                 12,851                   --               --
    activities
                                                            --------------       --------------    -------------

    Financing Activities:
       Reimbursement  of amounts paid by related
         parties on behalf of the Company                          (2,447 )           (135,339 )             --
       Sale of common stock to related party                           --                   --          200,000
       Subscriptions received from stockholders                 5,200,283                   --               --
       Distributions to stockholders                              (50,404 )                 --               --
       Payment of stock issuance costs                           (416,153 )            (64,569 )             --
                                                            --------------       --------------    -------------
          Net cash provided by (used in)
            financing activities                                4,731,279             (199,908 )        200,000
                                                            --------------       --------------    -------------

Net Increase (Decrease) in Cash and Cash                        4,744,130             (199,908 )        200,000
    Equivalents

Cash and Cash Equivalents at Beginning
    of Period                                                          92              200,000               --
                                                            --------------       --------------    -------------

Cash and Cash Equivalents at End of
    Period                                                    $ 4,744,222              $    92        $ 200,000
                                                            ==============       ==============    =============



</TABLE>





                     See accompanying notes to consolidated
                             financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

<TABLE>
<CAPTION>
<S> <C>
                                                                                                    December 22,
                                                                                                        1997
                                                                                                      (Date of
                                                                                                     Inception)
                                                                         Year Ended                   through
                                                                        December 31,                December 31,
                                                                  1999                 1998             1997
                                                              -------------        -------------    -------------

Reconciliation of Net Loss to Net Cash Provided
    by Operating Activities:

       Net loss                                                  $ (28,390 )             $   --          $   --
       Adjustments to reconcile net
         loss to net cash provided by
         operating activities:
           Organizational costs                                     20,000                   --              --
           Changes in operating assets and
             liabilities:
                Other assets                                        (5,535 )                 --              --
                Accounts payable and                                                         --              --
                  other accrued expenses                            20,037
                Due to related parties                               6,739                   --              --
                                                             --------------       -------------    ------------
                  Net cash provided by operating
                    activities                                   $  12,851               $   --          $   --
                                                             ==============       ==============   =============

Supplemental Schedule of Non-Cash
    Financing Activities:

       Amounts incurred by the Company and
         paid by  related  parties  on  behalf of the
         Company and its subsidiaries are as follows:
           Acquisition costs                                       $98,206               $   --          $   --
           Organizational costs                                         --               20,000              --
           Deferred offering costs                                      --              542,739          43,398
           Stock issuance costs                                    421,878                   --              --
                                                                 $ 520,084            $ 562,739       $  43,398
                                                             --------------       -------------    ------------
       Costs incurred by the Company and unpaid
         at period end are as follows:
           Acquisition costs                                     $ 239,449             $  1,148          $   --
           Deferred offering costs                                      --              267,701          36,932
           Stock issuance costs                                    235,982                   --              --
                                                             --------------       --------------  -------------
                                                                 $ 475,431            $ 268,849       $  36,932
                                                             ==============       ==============  ==============
</TABLE>





                     See accompanying notes to consolidated
                             financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 Years Ended December 31, 1999 and 1998 and the
              Period December 22, 1997 (Date of Inception) through
                                December 31, 1997


1.       Significant Accounting Policies:

         Organization and Nature of Business - CNL Health Care Properties,  Inc.
         was organized pursuant to the laws of the state of Maryland on December
         22,  1997.  CNL Health Care GP Corp.  and CNL Health Care LP Corp.  are
         wholly owned subsidiaries of CNL Health Care Properties,  Inc., each of
         which were  organized  pursuant to the laws of the state of Delaware in
         December  1999.  CNL Health  Care  Partners,  LP is a Delaware  limited
         partnership  formed in December  1999. CNL Health Care GP Corp. and CNL
         Health  Care  LP  Corp.   are  the   general   and  limited   partners,
         respectively,  of CNL Health  Care  Partners,  LP.  The term  "Company"
         includes,  unless the  context  otherwise  requires,  CNL  Health  Care
         Properties,  Inc.,  CNL Health  Care  Partners,  LP, CNL Health Care GP
         Corp. and CNL Health Care LP Corp.

         The Company  intends to use the proceeds from its public  offering (the
         "Offering") (see Note 2), after deducting offering expenses,  primarily
         to acquire real estate properties (the "Properties")  related to health
         care and seniors'  housing  facilities  (the "Health Care  Facilities")
         located  across  the United  States.  The Health  Care  Facilities  may
         include  congregate   living,   assisted  living  and  skilled  nursing
         facilities,  continuing  care  retirement  communities  and  life  care
         communities,  and medical  office  buildings and walk-in  clinics.  The
         Company  may  provide  mortgage  financing  (the  "Mortgage  Loans") to
         operators of Health Care Facilities in the aggregate  principal  amount
         of  approximately  5 to 10 percent of the Company's  total assets.  The
         Company  also may offer  furniture,  fixture  and  equipment  financing
         ("Secured  Equipment  Leases") to operators of Health Care  Facilities.
         Secured  Equipment Leases will be funded from the proceeds of a loan in
         an amount up to ten percent of the Company's total assets.

         The Company was a development  stage  enterprise from December 22, 1997
         through  July 13,  1999.  Since  operations  had not begun,  activities
         through July 13, 1999 were devoted to organization of the Company.

         Principles of Consolidation - The accompanying  consolidated  financial
         statements include the accounts of CNL Health Care Properties, Inc. and
         its wholly owned subsidiaries,  CNL Health Care GP Corp. and CNL Health
         Care LP Corp., as well as the accounts of CNL Health Care Partners, LP.
         All  significant  intercompany  balances  and  transactions  have  been
         eliminated.

         Cash and Cash  Equivalents  - The Company  considers  all highly liquid
         investments  with a maturity of three months or less when  purchased to
         be cash  equivalents.  Cash  and cash  equivalents  consist  of  demand
         deposits at commercial  banks and money market funds (some of which are
         backed by government  securities).  Cash equivalents are stated at cost
         plus accrued interest, which approximates market value.

         Cash accounts maintained on behalf of the Company in demand deposits at
         commercial  banks and money market funds may exceed  federally  insured
         levels;  however,  the Company has not  experienced  any losses in such
         accounts.  The Company limits  investment of temporary cash investments
         to  financial  institutions  with  high  credit  standing;   therefore,
         management believes it is not exposed to any significant credit risk on
         cash and cash equivalents.



<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                 Years Ended December 31, 1999 and 1998 and the
              Period December 22, 1997 (Date of Inception) through
                                December 31, 1997


1.       Significant Accounting Policies - Continued:

         Income  Taxes - When the Company  files its 1999 income tax return,  it
         will elect, pursuant to Internal Revenue Code Section 856(c)(1),  to be
         taxed as a REIT under Sections 856 through 860 of the Internal  Revenue
         Code  of  1986,  as  amended,  and  related  regulations.  The  Company
         generally  will not be  subject to federal  corporate  income  taxes on
         amounts distributed to stockholders,  providing it distributes at least
         95  percent  of  its  REIT  taxable  income  and  meets  certain  other
         requirements  for qualifying as a REIT. For the year ended December 31,
         1999, the Company believes it has qualified as a REIT; accordingly,  no
         provision  for federal  income taxes has been made in the  accompanying
         consolidated financial statements.

         Earnings Per Share - Basic earnings per share are calculated based upon
         net earnings (income available to common  stockholders)  divided by the
         weighted  average number of shares of common stock  outstanding  during
         the  period.  The  weighted  average  number of shares of common  stock
         outstanding for the period July 14, 1999 through  December 31, 1999 was
         412,713.  As of  December  31,  1999,  the  Company  did not  have  any
         potentially dilutive common shares.

         Reclassification   -  Certain  items  in  the  prior  years'  financial
         statements   have  been   reclassified   to   conform   with  the  1999
         presentation.  These  reclassifications  had no effect on stockholders'
         equity or net earnings.

         Use of  Estimates  -  Management  of the  Company  has made a number of
         estimates  and  assumptions  relating  to the  reporting  of assets and
         liabilities to prepare these  financial  statements in conformity  with
         generally accepted accounting  principles.  Actual results could differ
         from those estimates.

2.       Public Offering:

         The Company has filed a currently effective  registration  statement on
         Form S-11 with the  Securities  and Exchange  Commission.  A maximum of
         15,500,000 shares  ($155,000,000) may be sold, including 500,000 shares
         ($5,000,000)  which are  available  only to  stockholders  who elect to
         participate in the Company's reinvestment plan. The Company has adopted
         a reinvestment  plan pursuant to which  stockholders  may elect to have
         the full amount of their cash distributions from the Company reinvested
         in additional shares of common stock of the Company.  In addition,  the
         Company has  registered  600,000  shares  issuable upon the exercise of
         warrants granted to the managing dealer of the Offering. As of December
         31, 1999, the Company had received  subscription proceeds of $5,435,283
         (543,528   shares),   including  $12,540  (1,254  shares)  through  the
         distribution  reinvestment  plan  and  $235,000  (23,500  shares)  from
         Pennsylvania  investors  which will be held in escrow until the Company
         receives aggregate subscriptions of at least $7,775,000.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                 Years Ended December 31, 1999 and 1998 and the
              Period December 22, 1997 (Date of Inception) through
                                December 31, 1997


3.       Other Assets:

         Other assets as of December 31, 1999 and 1998 were $344,338 and $1,148,
         respectively,  which  consisted of acquisition  fees and  miscellaneous
         acquisition  expenses that will be allocated to future  properties  and
         miscellaneous prepaid expenses.

4.       Stock Issuance Costs:

         The Company has incurred  certain  expenses of its Offering,  including
         commissions,  marketing support and due diligence expense reimbursement
         fees, filing fees, legal,  accounting,  printing and escrow fees, which
         have been deducted from the gross proceeds of the Offering. Preliminary
         costs incurred  prior to raising  capital were advanced by an affiliate
         of the  Company,  CNL Health Care Corp.  (formerly  known as CNL Health
         Care Advisors, Inc.) (the "Advisor"). The Advisor has agreed to pay all
         organizational  and  offering  expenses   (excluding   commissions  and
         marketing support and due diligence expense  reimbursement  fees) which
         exceed three  percent of the gross  proceeds  received from the sale of
         shares of the Company in connection with the Offering.

         During the years ended December 31, 1999 and 1998, the Company incurred
         $1,089,013 and $975,339,  respectively,  in organizational and offering
         costs, including $413,983 and $2,040, respectively,  in commissions and
         marketing  support and due diligence  expense  reimbursement  fees (see
         Note 6). Of these amounts $1,074,013 and $955,339,  respectively,  have
         been  treated  as  stock   issuance  costs  and  $15,000  and  $20,000,
         respectively,  have been treated as organization  costs and expensed in
         the  current  year.  The stock  issuance  costs  have been  charged  to
         stockholders' equity subject to the three percent cap described above.

5.       Distributions:

         For the year ended December 31, 1999, 100 percent of the  distributions
         paid to stockholders were considered ordinary income for federal income
         tax purposes.  No amounts  distributed to the stockholders for the year
         ended  December 31, 1999 are required to be or have been treated by the
         Company  as a  return  of  capital  for  purposes  of  calculating  the
         stockholders' return on their invested capital.



<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                 Years Ended December 31, 1999 and 1998 and the
              Period December 22, 1997 (Date of Inception) through
                                December 31, 1997


6.       Related Party Arrangements:

         On December  22,  1997 (date of  inception),  the  Advisor  contributed
         $200,000  in cash to the  Company  and  became  its  sole  stockholder.
         Certain  directors  and officers of the Company hold similar  positions
         with  the  Advisor  and  the  managing  dealer  of  the  Offering,  CNL
         Securities  Corp.  These  affiliates  are  entitled to receive fees and
         compensation  in  connection  with the Offering,  and the  acquisition,
         management and sale of the assets of the Company.

         During the years ended December 31, 1999 and 1998, the Company incurred
         $388,109 and $1,912,  respectively,  in selling  commissions due to CNL
         Securities  Corp.  for  services in  connection  with the  Offering.  A
         substantial   portion   of  these   amounts   ($370,690   and   $1,785,
         respectively)   was  or  will  be  paid  by  CNL  Securities  Corp.  as
         commissions to other broker-dealers.

         In addition,  CNL  Securities  Corp. is entitled to receive a marketing
         support  and due  diligence  expense  reimbursement  fee  equal  to 0.5
         percent of the total amount  raised from the sale of shares,  a portion
         of which may be  reallowed  to other  broker-dealers.  During the years
         ended  December  31, 1999 and 1998,  the Company  incurred  $25,874 and
         $128, respectively,  of such fees, the majority of which were reallowed
         to other  broker-dealers  and from  which all bona  fide due  diligence
         expenses were paid.

         In addition, the Company has agreed to issue and sell soliciting dealer
         warrants  ("Soliciting  Dealer  Warrants") to CNL Securities  Corp. The
         price for each  warrant  will be $0.0008 and one warrant will be issued
         for every 25 shares sold by the managing dealer, except when prohibited
         by federal or state securities laws. All or a portion of the Soliciting
         Dealer  Warrants  may be  reallowed  to  soliciting  dealers with prior
         written  approval  from,  and in the sole  discretion  of the  managing
         dealer,  except where  prohibited by either federal or state securities
         laws.  The holder of a  Soliciting  Dealer  Warrant will be entitled to
         purchase  one  share of common  stock  from the  Company  at a price of
         $12.00  during  the  five  year  period  commencing  with  the date the
         offering  begins.  No  Soliciting  Dealer  Warrants,  however,  will be
         exercisable  until one year from the date of  issuance.  As of December
         31, 1999,  CNL Securities  Corp. was entitled to receive  approximately
         19,000 Soliciting Dealer Warrants;  however,  no such warrants had been
         issued as of that date.

         The  Advisor is entitled to receive  acquisition  fees for  services in
         identifying  Properties  and  structuring  the  terms of  leases of the
         Properties  and  Mortgage  Loans  equal  to 4.5  percent  of the  gross
         proceeds of the Offering,  loan proceeds from  permanent  financing and
         amounts  outstanding  on the  line of  credit,  if any,  at the time of
         listing,  but excluding that portion of the permanent financing used to
         finance Secured Equipment  Leases.  During the years ended December 31,
         1999 and 1998, the Company incurred $232,865 and $1,148,  respectively,
         of such fees. Such fees are included in other assets.




<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                 Years Ended December 31, 1999 and 1998 and the
              Period December 22, 1997 (Date of Inception) through
                                December 31, 1997


6.       Related Party Arrangements - Continued:

         The Company incurs  operating  expenses  which,  in general,  are those
         expenses relating to administration of the Company on an ongoing basis.
         Pursuant  to  the  Advisory  Agreement,  the  Advisor  is  required  to
         reimburse the Company the amount by which the total operating  expenses
         paid or incurred by the Company exceed in any four  consecutive  fiscal
         quarters  (the "Expense  Year"),  the greater of two percent of average
         invested assets or 25 percent of net income (the "Expense Cap"). Due to
         the fact  that the  Company  commenced  operations  in July  1999,  the
         Advisor will be required to reimburse the Company any amounts in excess
         of the Expense  Cap  commencing  with the Expense  Year ending June 30,
         2000.

         The Advisor and its affiliates provide various administrative  services
         to the Company,  including  services related to accounting;  financial,
         tax and regulatory compliance reporting;  stockholder distributions and
         reporting;   due  diligence  and  marketing;   and  investor  relations
         (including administrative services in connection with the Offering), on
         a day-to-day  basis.  The expenses  incurred  for these  services  were
         classified as follows:

<TABLE>
<CAPTION>
<S> <C>
                                                                                          December 22,
                                                                                              1997
                                                                                           (Date of)
                                                                                           Inception)
                                                                 Year Ended                 Through
                                                                December 31,              December 31,
                                                           1999              1998             1997
                                                        -----------       -----------    -------------

               Deferred offering costs                       $  --          $196,184          $15,202
               Stock issuance costs                        328,229                --               --
               Other assets                                  6,455                --               --
               General operating and
                    administrative expenses                 38,796                --               --
                                                        -----------       ----------      ------------
                                                          $373,480          $196,184          $15,202
                                                        ===========       ===========     ============

</TABLE>


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                 Years Ended December 31, 1999 and 1998 and the
              Period December 22, 1997 (Date of Inception) through
                                December 31, 1997


6.       Related Party Arrangements - Continued:

         Amounts due to related  parties  consisted of the following at December
31:

<TABLE>
<CAPTION>
<S> <C>
                                                                           1999                 1998
                                                                       --------------       --------------

                   Due to the Advisor:
                        Expenditures incurred for organizational
                           and offering expenses on behalf
                           of the Company                                $1,432,291           $470,798
                        Accounting and administrative
                           services                                           6,739            211,386
                        Acquisition fees                                    336,226              1,148
                                                                       -------------        -----------
                                                                          1,775,256            683,332
                                                                       -------------        -----------

                   Due to CNL Securities Corp.:
                        Commissions                                              --              1,912
                        Marketing support and due diligence
                           expense reimbursement fee                              --                128
                                                                       -------------        -----------
                                                                                  --              2,040
                                                                       -------------        -----------

                                                                         $1,775,256           $685,372
                                                                       =============        ===========
</TABLE>


7.       Subsequent Events:

         During the period January 1, 2000 through January 14, 2000, the Company
         received   subscription   proceeds  for  an  additional  30,329  shares
         ($303,290) of common stock.

         In addition,  on January 1, 2000,  the Company  declared  distributions
         totalling $13,501 or $0.025 per share of common stock, payable in March
         2000, to stockholders of record on January 1, 2000.


<PAGE>






                       INDEX TO OTHER FINANCIAL STATEMENTS



The following financial information is provided in connection with the Company's
acquisition of the Orland Park Property.  Due to the fact that the tenant of the
Company is a newly formed  entity,  the  information  presented  represents  the
historical  financial  information  of the  operations  of the  assisted  living
facility.  The Orland Park Property became operational on October 11, 1999. This
information was obtained from the seller of the Property.  The Company  acquired
the  Property  on April  20,2000 but does not own any  interest in the  tenant's
operations of the assisted living facility.  For information on the Property and
the  long-term,  triple-net  lease which the Company  entered,  see "Business --
Property Acquisitions."


BRIGHTON GARDENS BY MARRIOTT
Orland Park, Illinois
(An Unincorporated Division of Marriott Senior Living Services, Inc.)

Updated Financial  Statements (unaudited):
<TABLE>
<CAPTION>
<S> <C>
    Condensed Statement of Assets and Liabilities as of March 24, 2000                            B-32

    Condensed Statement of Revenues and Operating Expenses for the period from
     January 1, 2000 through March 24, 2000                                                       B-33

    Condensed Statement of Excess of Assets Over Liabilities for the period from
     January 1, 2000 through March 24, 2000                                                       B-34

    Condensed Statement of Cash Flows for the period from January 1, 2000 through
     March 24, 2000                                                                               B-35

    Notes to Condensed Financial Statements for the period from January 1, 2000
     through March 24, 2000                                                                       B-36

Audited Financial Statements:

    Report of Independent Certified Public Accountants                                            B-37

    Statement of Assets and Liabilities as of December 31, 1999                                   B-38

    Statement of Revenues and Operating Expenses for the period October 11, 1999
     (date of opening) through December 31, 1999                                                  B-39

    Statement of Excess of Assets Over Liabilities for the period October 11, 1999
     (date of opening) through December 31, 1999                                                  B-40

    Statement of Cash Flows for the period October 11, 1999 (date of opening) through
     December 31, 1999                                                                            B-41

    Notes to Financial Statements for the period October 11, 1999 (date of opening) through
     December 31, 1999                                                                            B-42

</TABLE>


<PAGE>



Brighton Gardens by Marriott
Orland Park, Illinois
(An Unincorporated Division of Marriott Senior Living Services, Inc.)
Condensed Statement of Assets and Liabilities
March 24, 2000
<TABLE>
<CAPTION>
<S> <C>
------------------------------------------------------------------------------------------------------------------------------------


                                            Assets

Current Assets:
    Cash                                                                                   $   9,339
    Other assets                                                                               5,015
                                                                                    -----------------
          Total current assets                                                                14,354

Property and Equipment, at cost, less accumulated
    depreciation of $191,602                                                              12,593,208
                                                                                    -----------------

                                                                                         $12,607,562
                                                                                    =================


                         Liabilities and Excess of Assets Over Liabilities

Current Liabilities:
    Accounts payable and accrued expenses                                                 $   12,678
    Unearned revenue                                                                          27,280
    Due to Marriott Senior Living Services, Inc.                                             259,690
                                                                                    -----------------
          Total current liabilities                                                          299,648

Excess of Assets Over Liabilities                                                         12,307,914
                                                                                    -----------------

                                                                                         $12,607,562
                                                                                    =================
</TABLE>





                 The accompanying notes are an integral part of
                          these financial statements.


<PAGE>


Brighton Gardens by Marriott
Orland Park, Illinois
(An Unincorporated Division of Marriott Senior Living Services, Inc.)
Condensed  Statement of Revenues and Operating  Expenses  Period from January 1,
2000 through March 24, 2000
-------------------------------------------------------------------------------


Revenue:
    Resident fees                                            $ 402,195
    Other income                                                10,846
                                                       ----------------
                                                               413,041
                                                       ----------------

Expenses:
    Operating, selling, general and administrative             538,173
    Depreciation                                               100,843
                                                       ----------------
                                                               639,016
                                                       ----------------

Excess of Operating Expenses Over Revenues                  $ (225,975)
                                                       ================






                 The accompanying notes are an integral part of
                          these financial statements.


<PAGE>


Brighton Gardens by Marriott
Orland Park, Illinois
(An Unincorporated Division of Marriott Senior Living Services, Inc.)
Condensed Statement of Excess of Assets Over Liabilities
Period from January 1, 2000 through March 24, 2000
-------------------------------------------------------------------------------


Balance at Beginning of Period                                  $ 12,533,889

    Excess of operating expenses over revenues                      (225,975)
                                                            -----------------

Excess of Assets Over Liabilities at March 24, 2000             $ 12,307,914
                                                            =================






                 The accompanying notes are an integral part of
                          these financial statements.


<PAGE>


Brighton Gardens by Marriott
Orland Park, Illinois
(An Unincorporated Division of Marriott Senior Living Services, Inc.)
Condensed  Statement of Cash Flows Period from January 1, 2000 through March 24,
2000
-------------------------------------------------------------------------------

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


Cash Flows from Operating Activities:
    Net loss                                                                  $ (225,975)
    Depreciation                                                                 100,843
    Changes in assets and liabilities:
       Decrease (increase) in assets:
          Decrease in accounts receivable                                          7,333
          Decrease in other assets                                                 2,744
       Increase (decrease) in liabilities:
          Decrease in accounts payable and accrued expenses                       (2,546)
          Increase in unearned revenue                                            27,280
          Increase in due to Marriott Senior Living Services, Inc.                83,131
                                                                         ----------------

                Net cash used in operating activities                             (7,190)

Cash at Beginning of Period                                                       16,529
                                                                         ----------------

Cash at End of Period                                                          $   9,339
                                                                         ================


</TABLE>






                 The accompanying notes are an integral part of
                          these financial statements.


<PAGE>


Brighton Gardens by Marriott
Orland Park, Illinois
(An Unincorporated Division of Marriott Senior Living Services, Inc.)
Notes to  Condensed  Financial  Statements  Period from  January 1, 2000 through
March 24, 2000
-------------------------------------------------------------------------------

1.       Organization and Nature of Business:

         Brighton  Gardens by Marriott (the  "Property")  is an  assisted-living
         facility  located in Orland Park,  Illinois.  The Property  includes 82
         assisted-living  units and 24  Alzheimer's  units.  The  Property is an
         unincorporated  division of Marriott Senior Living Services,  Inc. (the
         "Owner"),  a subsidiary  of Marriott  International,  Inc. The property
         became operational on October 11, 1999.


2.       Basis of Presentation:

         The  accompanying  unaudited  condensed  financial  statements  do  not
         include  all  of the  information  and  note  disclosures  required  by
         generally  accepted  accounting  principles.  The  condensed  financial
         statements  reflect all  adjustments,  consisting  of normal  recurring
         adjustments,  which are, in the opinion of  management,  necessary to a
         fair statement of results for the interim period  presented.  Operating
         results for the period  from  January 1, 2000 to March 24, 2000 may not
         be  indicative  of the results that may be expected for the year ending
         December 29, 2000. These unaudited financial  statements should be read
         in conjunction with the audited financial statements as of December 31,
         1999.



               Report of Independent Certified Public Accountants



To the Board of Directors
Marriott Senior Living Services, Inc.


In our opinion,  the  accompanying  statement of assets and  liabilities and the
related statements of revenues and operating expenses,  of excess of assets over
liabilities  and of cash flows present  fairly,  in all material  respects,  the
financial  position of Brighton Gardens by Marriott,  Orland Park,  Illinois (an
unincorporated  division of Marriott Senior Living  Services,  Inc.) at December
31, 1999,  and the results of its  operations  and its cash flows for the period
from October 11, 1999 (date of opening) to December 31, 1999 in conformity  with
accounting  principles  generally accepted in the United States. These financial
statements   are  the   responsibility   of  the   Company's   management;   our
responsibility  is to express an opinion on these financial  statements based on
our  audit.  We  conducted  our audit of these  statements  in  accordance  with
auditing standards generally accepted in the United States which 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,   assessing  the  accounting  principles  used  and
significant  estimates made by management,  and evaluating the overall financial
statement  presentation.  We believe that our audit provides a reasonable  basis
for the opinion expressed above.





/s/ PricewaterhouseCoopers LLP

Orlando, Florida
March 20, 2000






<PAGE>


Brighton Gardens by Marriott
Orland Park, Illinois
(An Unincorporated Division of Marriott Senior Living Services, Inc.)
Statement of Assets and Liabilities
December 31, 1999




                         Assets

Current Assets:
  Cash                                                       $     16,529
  Accounts receivable                                               7,333
  Other assets                                                      7,759
                                                            --------------
     Total current assets                                          31,621

Property and Equipment, at cost, less accumulated
  depreciation of $90,759                                      12,694,051
                                                            --------------
                                                             $ 12,725,672
                                                            ==============


          Liabilities and Excess of Assets Over Liabilities

Current Liabilities:
  Accounts payable and accrued expenses                      $     15,224
  Due to Marriott Senior Living Services, Inc.                    176,559
                                                            --------------
     Total current liabilities                                    191,783

Excess of Assets Over Liabilities                              12,533,889
                                                            --------------
                                                             $ 12,725,672
                                                            ==============



   The accompanying notes are an integral part of these financial statements.





<PAGE>


Brighton Gardens by Marriott
Orland Park, Illinois
(An Unincorporated Division of Marriott Senior Living Services, Inc.)
Statement of Revenues and Operating Expenses
Period from October 11, 1999 (Date of Opening) through December 31, 1999




Revenue:
  Resident fees                                             $  277,089
  Other income                                                   5,048
                                                            -----------
                                                               282,137
                                                            -----------

Expenses:
  Operating, selling, general and administrative               442,299
  Depreciation                                                  90,759
                                                            -----------
                                                               533,058
                                                            -----------
Excess of Operating Expenses Over Revenues                  $ (250,921)
                                                            ===========


   The accompanying notes are an integral part of these financial statements.



<PAGE>



Brighton Gardens by Marriott
Orland Park, Illinois
(An Unincorporated Division of Marriott Senior Living Services, Inc.)
Statement of Excess of Assets Over Liabilities
Period from October 11, 1999 (Date of Opening) through December 31, 1999




Balance at Beginning of Period                              $         -

  Contribution of property and equipment                      12,784,810

  Excess of operating expenses over revenues                    (250,921)
                                                            -------------
Excess of Assets Over Liabilities at December 31, 1999      $ 12,533,889
                                                            =============







   The accompanying notes are an integral part of these financial statements.


<PAGE>


Brighton Gardens by Marriott
Orland Park, Illinois
(An Unincorporated Division of Marriott Senior Living Services, Inc.)
Statement of Cash Flows
Period from October 11, 1999 (Date of Opening) through December 31, 1999



Cash Flows from Operating Activities:
  Net loss                                                       $   (250,921)
  Depreciation                                                         90,759
  Chages in assets and liabilities:
    Decrease (increase) in assets:
      Increase in accounts receivable                                  (7,333)
      Increase in other assets                                         (7,759)
    Increase (decrease) in liabilities:
      Increase in accounts payable and accrued expenses                15,224
      Increase in due to Marriott Senior Living Services, Inc.        176,559
                                                                 -------------
          Net cash provided by operating activities                    16,529

Cash at Beginning of Period                                                -
                                                                 -------------
Cash at End of Period                                            $     16,529
                                                                 =============

Summary of Non-Cash Financing Transaction:
  On October 11, 1999, the property became operational and property and
    equipment with a cost of $12,784,810 were recognized as a contribtuion
    from Marriott Senior Living Services, Inc.






   The accompanying notes are an integral part of these financial statements.



<PAGE>



Brighton Gardens by Marriott
Orland Park, Illinois
(An Unincorporated Division of Marriott Senior Living Services, Inc.)
Notes to Financial Statements
Period from October 11, 1999 (Date of Opening) through December 31, 1999
--------------------------------------------------------------------------------



1.      Organization and Nature of Business:

        Brighton  Gardens by Marriott  (the  "Property")  is an  assisted-living
        facility  located in Orland Park,  Illinois.  The  Property  includes 82
        assisted-living  units and 24  Alzheimer's  units.  The  Property  is an
        unincorporated  division of Marriott Senior Living  Services,  Inc. (the
        "Owner"), a subsidiary of Marriott International, Inc.

2.      Summary of Significant Accounting Policies:

        Significant  accounting  policies followed by the Property are described
        below:

        Basis of Presentation
        The  accompanying  statements  have been  prepared  to present  only the
        accounts which relate to the Property since it became operational.

        Revenue Recognition
        The Property charges fees to residents of its assisted-living facilities
        pursuant to short-term  operating  lease  agreements.  Resident fees are
        recognized as revenue ratably over the term of the related leases. Other
        revenues are recognized as the related services are performed.

        Property and Equipment
        Land is carried at cost.  Buildings and  improvements  and equipment are
        carried at cost less accumulated depreciation.  Additions,  improvements
        and expenditures for repairs and maintenance that extend the life of the
        assets are capitalized.  Other  expenditures for repairs and maintenance
        are charged to expense.

        Depreciation  is  computed  by the  straight-line  method  based  on the
        following estimated useful lives:

                Buildings and improvements                40 years
                Equipment                               2-10 years

        Income Taxes
        The  operations  of the Property  does not  represent a legal entity for
        income tax reporting purposes; therefore, all income and expenses of the
        Property are combined into the operations of the Owner for the filing of
        applicable tax returns.

        Due to Marriott Senior Living Services, Inc.
        Due to Marriott Senior Living Services,  Inc. comprises  short-term
        working capital advances made by the Owner to the Property in the normal
        course of business.




<PAGE>


Brighton Gardens by Marriott
Orland Park, Illinois
(An Unincorporated Division of Marriott Senior Living Services, Inc.)
Notes to Financial Statements - Continued
Period from October 11, 1999 (Date of Opening) through December 31, 1999
--------------------------------------------------------------------------------

  2.    Summary of Significant Accounting Policies - Continued:

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



3.      Property and Equipment:

        Property and equipment is comprised of the following:

            Land                                       $   1,437,429
            Building and improvements                     10,377,634
            Equipment                                        969,747
                                                       --------------
                                                          12,784,810
            Less accumulated depreciation                    (90,759)
                                                       --------------
                                                         $12,694,051
                                                       ==============
<PAGE>









                                   APPENDIX C

                            PRIOR PERFORMANCE TABLES
<PAGE>

                                   APPENDIX C

                            PRIOR PERFORMANCE TABLES

         The information in this Appendix C contains certain relevant summary
information concerning certain prior public programs sponsored by two of the
Company's principals (who also serve as the Chairman of the Board and President
of the Company) and their Affiliates (the "Prior Public Programs") which were
formed to invest in restaurant properties leased on a triple-net basis to
operators of national and regional fast-food and family-style restaurant chains,
or in the case of CNL Hospitality Properties, Inc., to invest in hotel
properties. No Prior Public Programs sponsored by the Company's Affiliates have
invested in health care facilities leased on a triple-net basis to operators of
health care facilities.

         A more detailed description of the acquisitions by the Prior Public
Programs is set forth in Part II of the registration statement filed with the
Securities and Exchange Commission for this Offering and is available from the
Company upon request, without charge. In addition, upon request to the Company,
the Company will provide, without charge, a copy of the most recent Annual
Report on Form 10-K filed with the Securities and Exchange Commission for CNL
Income Fund, Ltd., CNL Income Fund II, Ltd., CNL Income Fund III, Ltd., CNL
Income Fund IV, Ltd., CNL Income Fund V, Ltd., CNL Income Fund VI, Ltd., CNL
Income Fund VII, Ltd., CNL Income Fund VIII, Ltd., CNL Income Fund IX, Ltd., CNL
Income Fund X, Ltd., CNL Income Fund XI, Ltd., CNL Income Fund XII, Ltd., CNL
Income Fund XIII, Ltd., CNL Income Fund XIV, Ltd., CNL Income Fund XV, Ltd., CNL
Income Fund XVI, Ltd., CNL Income Fund XVII, Ltd., CNL Income Fund XVIII, Ltd.,
CNL American Properties Fund, Inc., and CNL Hospitality Properties, Inc. as well
as a copy, for a reasonable fee, of the exhibits filed with such reports.

         The investment objectives of the Prior Public Programs generally
include preservation and protection of capital, the potential for increased
income and protection against inflation, and potential for capital appreciation,
all through investment in restaurant properties, or in the case of CNL
Hospitality Properties, Inc., through investment in hotel properties. In
addition, the investment objectives of the Prior Public Programs included making
partially tax-sheltered distributions.

         Stockholders should not construe inclusion of the following tables as
implying that the Company will have results comparable to those reflected in
such tables. Distributable cash flow, federal income tax deductions, or other
factors could be substantially different. Stockholders should note that, by
acquiring shares in the Company, they will not be acquiring any interest in any
prior public programs.

Description of Tables

         The following Tables are included herein:

                  Table I - Experience in Raising and Investing Funds

                  Table II - Compensation to Sponsor

                  Table III - Operating Results of Prior Programs

                  Table V - Sales or Disposal of Properties

         Unless otherwise indicated in the Tables, all information contained in
the Tables is as of June 30, 2000. The following is a brief description of the
Tables:

         Table I - Experience in Raising and Investing Funds

         Table I presents information on a percentage basis showing the
experience of two of the principals of the Company and their Affiliates in
raising and investing funds for the Prior Public Programs, the offerings of
which became fully subscribed between July 1995 and June 2000.

         The Table sets forth information on the offering expenses incurred and
amounts available for investment expressed as a percentage of total dollars
raised. The Table also shows the percentage of property acquisition cost
leveraged, the date the offering commenced, and the time required to raise funds
for investment.

                                      C-1
<PAGE>

         Table II - Compensation to Sponsor

         Table II provides information, on a total dollar basis, regarding
amounts and types of compensation paid to two of the Company's principals and
their Affiliates which sponsored the Prior Public Programs.

         The Table indicates the total offering proceeds and the portion of such
offering proceeds paid or to be paid to two of the principals of the Company and
their Affiliates in connection with the Prior Public Programs, the offerings of
which became fully subscribed between July 1995 and June 2000. The Table also
shows the amounts paid to two of the principals of the Company and their
Affiliates from cash generated from operations and from cash generated from
sales or refinancing by each of the Prior Public Programs on a cumulative basis
commencing with inception and ending June 30, 2000.

         Table III - Operating Results of Prior Programs

         Table III presents a summary of operating results for the period from
inception through December 31, 1999, of the Prior Public Programs, the offerings
of which became fully subscribed between July 1995 and June 2000.

         The Table includes a summary of income or loss of the Prior Public
Programs, which are presented on the basis of generally accepted accounting
principles ("GAAP"). The Table also shows cash generated from operations, which
represents the cash generated from operations of the properties of the Prior
Public Programs, as distinguished from cash generated from other sources
(special items). The section of the Table entitled "Special Items" provides
information relating to cash generated from or used by items which are not
directly related to the operations of the properties of the Prior Public
Programs, but rather are related to items of an investing or financing nature.
These items include proceeds from capital contributions of investors and
disbursements made from these sources of funds, such as syndication (or stock
issuance) and organizational costs, acquisition of the properties and other
costs which are related more to the organization of the entity and the
acquisition of properties than to the actual operations of the entities.

         The Table also presents information pertaining to investment income,
returns of capital on a GAAP basis, cash distributions from operations, sales
and refinancing proceeds expressed in total dollar amounts as well as
distributions and tax results on a per $1,000 investment basis.

         Table IV - Results of Completed Programs

         Table IV is omitted from this Appendix C because none of the Prior
Public Programs have completed operations (meaning they no longer hold
properties).

         Table V - Sales or Disposal of Properties

         Table V provides information regarding the sale or disposal of
properties owned by the Prior Public Programs between July 1995 and June 2000.

         The Table includes the selling price of the property, the cost of the
property, the date acquired and the date of sale.

                                      C-2
<PAGE>
                                     TABLE I
                    EXPERIENCE IN RAISING AND INVESTING FUNDS


<TABLE>
<CAPTION>
                                                CNL American           CNL Income            CNL Income        CNL Hospitality
                                              Properties Fund,         Fund XVII,           Fund XVIII,          Properties,
                                                    Inc.                  Ltd.                  Ltd.                 Inc.
                                              -----------------       --------------       ---------------    -------------------
                                                  (Note 1)                                                         (Note 2)

<S>                                               <C>                   <C>                   <C>
Dollar amount offered                             $747,464,420          $30,000,000           $35,000,000           $150,072,637
                                              =================       ==============       ===============    ===================

Dollar amount raised                                     100.0%               100.0%                100.0%                 100.0%
                                              -----------------       --------------       ---------------    -------------------

Less offering expenses:

   Selling commissions and discounts                      (7.5)                (8.5)                 (8.5)                  (7.5)
   Organizational expenses                                (2.2)                (3.0)                 (3.0)                  (3.0)
   Marketing support and due diligence
     expense reimbursement fees
     (includes amounts reallowed to
     unaffiliated entities)                               (0.5)                (0.5)                 (0.5)                  (0.5)
                                              -----------------       --------------       ---------------    -------------------
                                                         (10.2)               (12.0)                (12.0)                 (11.0)
                                              -----------------       --------------       ---------------    -------------------
Reserve for operations                                      --                   --                    --                      --
                                              -----------------       --------------       ---------------    -------------------

Percent available for investment                          89.8%                88.0%                 88.0%                  89.0%
                                              =================       ==============       ===============    ===================

Acquisition costs:

   Cash down payment                                      85.3%                83.5%                83.5%                   84.5%
   Acquisition fees paid to affiliates                     4.5                  4.5                  4.5%                    4.5%
   Loan costs                                               --                   --                    --                      --
                                              -----------------       --------------       ---------------    -------------------

Total acquisition costs                                   89.8%                88.0%                 88.0%                  89.0%
                                              =================       ==============       ===============    ===================

Percent leveraged (mortgage financing
   divided by total acquisition costs)                      --                   --                    --                     --

Date offering began                                    4/19/95,              9/02/95               9/20/96                7/09/97
                                                    2/06/97 and
                                                        3/02/98

Length of offering (in months)                   22, 13 and 9,                   12                    17                     23
                                                  respectively

Months to invest 90% of amount
   available for investment measured
   from date of offering                        23, 16 and 11,                   15                    17                    29
                                                 respectively
</TABLE>

Note 1:           Pursuant to a Registration Statement on Form S-11 under the
                  Securities Act of 1933, as amended, effective March 29, 1995,
                  CNL American Properties Fund, Inc. ("APF") registered for sale
                  $165,000,000 of shares of common stock (the "Initial
                  Offering"), including $15,000,000 available only to
                  stockholders participating in the company's reinvestment plan.
                  The Initial Offering of APF commenced April 19, 1995, and upon
                  completion of the Initial Offering on February 6, 1997, had
                  received subscription proceeds of $150,591,765 (7,529,588
                  shares), including $591,765 (29,588 shares) issued pursuant to
                  the reinvestment plan. Pursuant to a Registration Statement on
                  Form S-11 under the Securities Act of 1933, as amended,
                  effective January 31, 1997, APF registered for sale
                  $275,000,000 of shares of common stock (the "1997 Offering"),
                  including $25,000,000 available only to stockholders
                  participating in the company's reinvestment plan. The 1997
                  Offering of APF commenced following the completion of the
                  Initial Offering on February 6, 1997, and upon completion of
                  the 1997 Offering on March 2, 1998, had received subscription
                  proceeds of $251,872,648 (12,593,633 shares), including
                  $1,872,648 (93,632 shares) issued pursuant to the reinvestment
                  plan. Pursuant to a Registration Statement on Form S-11 under
                  the Securities Act of 1933, as amended, effective May 12,
                  1998, APF registered for sale $345,000,000 of shares of common
                  stock (the "1998 Offering"). The 1998 Offering of APF
                  commenced following the completion of the 1997 Offering on
                  March 2, 1998. As of January 31, 1999, APF had received
                  subscriptions totalling approximately $345,000,000 (17,250,000
                  shares), from the 1998 Offering, including $3,107,848 (155,393
                  shares) issued pursuant to the company's reinvestment plan.
                  The 1998 Offering became fully subscribed in December 1998 and
                  proceeds from the last subscriptions were received in January
                  1999.


                                      C-3
<PAGE>


Note 2:           Pursuant to a Registration Statement on Form S-11 under the
                  Securities Act of 1933, as amended, effective July 9, 1997,
                  CNL Hospitality Properties, Inc. ("CHP") registered for sale
                  $165,000,000 of shares of common stock (the "Initial
                  Offering"), including $15,000,000 available only to
                  stockholders participating in the company's reinvestment plan.
                  The Initial Offering of CHP commenced September 11, 1997, and
                  upon completion of the Initial Offering on June 17, 1999 had
                  received $150,072,637 (15,007,264 shares), including $72,637
                  (7,264 shares) issued pursuant to the reinvestment plan.
                  Pursuant to a Registration Statement on Form S-11 under the
                  Securities Act of 1933, as amended, effective June 17, 1999,
                  CHP registered for sale up to $275,000,000 of shares of common
                  stock (the "1999 Offering"). The 1999 Offering of CHP
                  commenced following the completion of the Initial Offering on
                  June 17, 1999. As of June 30, 2000, CHP had received
                  subscription proceeds of $235,011,997 (23,501,199 shares) from
                  its 1999 Offering, including $965,145 (96,514 shares) issued
                  pursuant to the reinvestment plan. Pursuant to a Registration
                  Statement on Form S-11 under the Securities Act of 1933, as
                  amended, effective May 23, 2000, CHP registered for sale up to
                  $450,000,000 of shares of common stock (the "2000 Offering").
                  The 2000 Offering is expected to commence immediately
                  following the completion of the 1999 Offering.


                                      C-4
<PAGE>
                                    TABLE II
                             COMPENSATION TO SPONSOR

<TABLE>
<CAPTION>
                                                     CNL American        CNL Income       CNL Income       CNL Hospitality
                                                   Properties Fund,      Fund XVII,       Fund XVIII,        Properties,
                                                         Inc.               Ltd.             Ltd.                Inc.
                                                  -------------------  ---------------  ----------------  -------------------
<S>                                                       <C>               <C>               <C>                 <C>
                                                  (Notes 1, 2 and 6)                                           (Note 4)
Date offering commenced                             4/19/95, 2/06/97          9/02/95           9/20/96   7/9/97 and 6/17/99
                                                         and 3/02/98

Dollar amount raised                                    $747,464,420      $30,000,000       $35,000,000         $385,084,634
                                                  ===================  ===============  ================  ===================
Amount paid to sponsor from proceeds
   of offering:
     Selling commissions and discounts                    56,059,832        2,550,000         2,975,000           27,756,378
     Real estate commissions                                      --               --                --                   --
     Acquisition fees (Notes 5, 6 and 8)                  33,604,618        1,350,000         1,575,000           17,257,561
     Marketing support and due diligence
       expense reimbursement fees
       (includes amounts reallowed to
       unaffiliated entities)                              3,737,322          150,000           175,000            1,850,425
                                                  -------------------  ---------------  ----------------  -------------------
Total amount paid to sponsor                              93,401,772        4,050,000         4,725,000           46,864,364
                                                  ===================  ===============  ================  ===================
Dollar amount of cash generated from (used in)
   operations before deducting payments
   to sponsor:
     2000 (6 months) (Note 7)                            (46,945,156)       1,051,688         1,342,621           15,248,151
     1999 (Note 7)                                       311,630,414        2,567,164         2,921,071           13,348,795
     1998                                                 42,216,874        2,638,733         2,964,628            2,985,455
     1997                                                 18,514,122        2,611,191         1,471,805               29,358
     1996                                                  6,096,045        1,340,159            30,126                   --
     1995                                                    594,425           11,671                --                   --
     1994                                                         --               --                --                   --
     1993                                                         --               --                --                   --
Amount paid to sponsor from operations
   (administrative, accounting and
   management fees) (Note 6):
     2000 (6 months)                                         956,233           66,591            72,061              501,203
     1999                                                  4,369,200          117,146           124,031              458,634
     1998                                                  3,100,599          117,814           132,890              208,490
     1997                                                  1,437,908          116,077           110,049                6,889
     1996                                                    613,505          107,211             2,980                   --
     1995                                                     95,966            2,659                --                   --
     1994                                                         --               --                --                   --
     1993                                                         --               --                --                   --
Dollar amount of property sales and
   refinancing before deducting payments
   to sponsor:
     Cash (Note 3)                                        25,163,154        1,675,385           688,997                   --
     Notes                                                        --               --                --                   --
Amount paid to sponsors from property
   sales and refinancing:
     Real estate commissions                                      --               --                --                   --
     Incentive fees                                               --               --                --                   --
     Other                                                        --               --                --                   --
</TABLE>

Note 1:           Pursuant to a Registration Statement on Form S-11 under the
                  Securities Act of 1933, as amended, effective March 29, 1995,
                  CNL American Properties Fund, Inc. ("APF") registered for sale
                  $165,000,000 of shares of common stock (the "Initial
                  Offering"), including $15,000,000 available only to
                  stockholders participating in the company's reinvestment plan.
                  The Initial Offering of APF commenced April 19, 1995, and upon
                  completion of the Initial Offering on February 6, 1997, had
                  received subscription proceeds of $150,591,765 (7,529,588
                  shares), including $591,765 (29,588 shares) issued pursuant to
                  the reinvestment plan. Pursuant to a Registration Statement on
                  Form S-11 under the Securities Act of 1933, as amended,
                  effective January 31, 1997, APF registered for sale
                  $275,000,000 of shares of common stock (the "1997 Offering"),
                  including $25,000,000 available only to stockholders
                  participating in the company's reinvestment plan. The 1997
                  Offering of APF commenced following the completion of the
                  Initial Offering on February 6, 1997, and upon completion of
                  the 1997 Offering on March 2, 1998, had received subscription
                  proceeds of $251,872,648 (12,593,633 shares), including
                  $1,872,648 (93,632 shares) issued pursuant to the reinvestment
                  plan. Pursuant to a Registration Statement on Form S-11 under
                  the Securities Act of 1933, as amended, effective May 12,
                  1998, APF registered for sale $345,000,000 of shares of common
                  stock (the "1998 Offering"). The 1998 Offering of APF
                  commenced following the completion of the 1997 Offering on
                  March 2, 1998. As of January 31, 1999, APF had received
                  subscriptions totalling approximately $345,000,000 (17,250,000
                  shares), from the 1998 Offering, including $3,107,848 (155,393
                  shares) issued pursuant to the company's reinvestment plan.
                  The 1998 Offering became fully subscribed in December 1998 and
                  proceeds from the last subscriptions were received in January
                  1999. The amounts shown represent the combined results of the
                  Initial Offering, the 1997 Offering and the 1998 Offering as
                  of January 31, 1999, including shares issued pursuant to the
                  company's reinvestment plan.


                                      C-5
<PAGE>

TABLE II - COMPENSATION TO SPONSOR - CONTINUED




Note 2:           For negotiating secured equipment leases and supervising the
                  secured equipment lease program, APF was required to pay its
                  external advisor a one-time secured equipment lease servicing
                  fee of two percent of the purchase price of the equipment that
                  is the subject of a secured equipment lease (see Note 6).
                  During the years ended December 31, 1999, 1998, 1997 and 1996,
                  APF incurred $77,317, $54,998, $87,665 and $70,070,
                  respectively, in secured equipment lease servicing fees.

Note 3:           Excludes properties sold and substituted with replacement
                  properties, as permitted under the terms of the lease
                  agreements.

Note 4:           Pursuant to a Registration Statement on Form S-11 under the
                  Securities Act of 1933, as amended, effective July 9, 1997,
                  CNL Hospitality Properties, Inc. ("CHP") registered for sale
                  $165,000,000 of shares of common stock (the "Initial
                  Offering"), including $15,000,000 available only to
                  stockholders participating in the company's reinvestment plan.
                  The offering of shares of CHP commenced September 11, 1997,
                  and upon completion of the Initial Offering on June 17, 1999,
                  had received subscription proceeds of $150,072,637 (15,007,264
                  shares), including $72,637 (7,264 shares) issued pursuant to
                  the reinvestment plan. Pursuant to a Registration Statement on
                  Form S-11, as amended, effective June 17, 1999, CHP registered
                  for sale $275,000,000 of shares of common stock (the "1999
                  Offering"). The 1999 Offering of CHP commenced following the
                  completion of the Initial Offering on June 17, 1999. The
                  amounts shown represent the combined results of the Initial
                  Offering and the 1999 Offering, including subscription
                  proceeds issued pursuant to the reinvestment plan as of June
                  30, 2000. Pursuant to a Registration Statement on Form S-11
                  under the Securities Act of 1933, as amended, effective May
                  23, 2000, CHP registered for sale up to $450,000,000 of shares
                  of common stock (the "2000 Offering"). The 2000 Offering is
                  expected to commence immediately following the completion of
                  the 1999 Offering.

Note 5:           In addition to acquisition fees paid on gross proceeds from
                  the offerings, prior to becoming self advised on September 1,
                  1999, APF also incurred acquisition fees relating to proceeds
                  from its line of credit to the extent the proceeds were used
                  to acquire properties. Such fees were paid using proceeds from
                  the line of credit, and as of December 31, 1999, APF had
                  incurred $6,175,521 of such fees (see Note 6).

Note 6:           On September 1, 1999, APF issued 6,150,000 shares of common
                  stock (with an exchange value of $20 per share) to affiliates
                  of APF to acquire its external advisor and two companies which
                  make and service mortgage loans and securitize portions of
                  such loans. As a result of the acquisition, APF ceased payment
                  of acquisition fees, administrative, accounting, management
                  and secured equipment lease servicing fees. APF continues to
                  outsource several functions to affiliates such as investor
                  services, public relations, corporate communications,
                  knowledge and technology management, and tax and legal
                  compliance.

Note 7:           In September 1999, APF acquired two companies which make and
                  service mortgage loans and securitize portions of loans.
                  Effective with these acquisitions, APF classifies its
                  investments in mortgage loans, proceeds from sale of mortgage
                  loans, collections of mortgage loans, proceeds from
                  securitization transactions and purchases of other investments
                  as operating activities in its financial statements. Prior to
                  these acquisitions, these types of transactions were
                  classified as investing activities in its financial
                  statements.

Note 8:           During 1999, CHP with Five Arrows Realty Securities II L.L.C.
                  ("Five Arrows") formed a jointly owned real estate investment
                  trust, CNL Hotel Investors, Inc. ("Hotel Investors"), which
                  acquired seven hotel properties. In order to fund the
                  acquisition of the properties, Five Arrows invested
                  approximately $48 million and CHP invested approximately $38
                  million in Hotel Investors. Hotel Investors funded the
                  remaining amount of approximately $88 million with permanent
                  financing, collateralized by Hotel Investors' interests in the
                  properties. The advisor is entitled to receive acquisition
                  fees for services relating to identifying the properties,
                  structuring the terms of the acquisition and leases of the
                  properties and structuring the terms of the mortgage loans
                  equal to 4.5% of the gross proceeds of the offerings, loan
                  proceeds from permanent financing and the line of credit that
                  are used to acquire properties, but excluding amounts used to
                  finance secured equipment leases. In April 1999, CHP paid the
                  advisor approximately $1.9 million related to the permanent
                  financing for the properties held by Hotel Investors. These
                  acquisition fees were not paid using proceeds from the
                  offering and; therefore, were excluded from the table.


                                      C-6
<PAGE>
                                    TABLE III
                       Operating Results of Prior Programs
                       CNL AMERICAN PROPERTIES FUND, INC.

<TABLE>
<CAPTION>
                                                            1994                                                1997
                                                          (Note 1)          1995              1996            (Note 2)
                                                         ------------    ------------     -------------     -------------
<S>                                                          <C>           <C>              <C>             <C>
Gross revenue                                                $     0       $ 539,776        $4,363,456      $ 15,516,102
Equity in earnings of joint venture                                0               0                 0                 0
Gain (loss) on sale of assets (Notes 7, 15 and 18)                 0               0                 0                 0
Provision for losses on assets (Notes 12, 14 and 17)               0               0                 0                 0
Interest income                                                    0         119,355         1,843,228         3,941,831
Less:  Operating expenses                                          0        (186,145)         (908,924)       (2,066,962)
       Transaction costs                                           0               0                 0                 0
       Interest expense                                            0               0                 0                 0
       Depreciation and amortization                               0        (104,131)         (521,871)       (1,795,062)
       Advisor acquisition expense (Note 16)                       0               0                 0                 0
       Minority interest in income of consolidated
         joint ventures                                            0             (76)          (29,927)          (31,453)
                                                         ------------    ------------     -------------     -------------
Net income (loss) - GAAP basis                                     0         368,779         4,745,962        15,564,456
                                                         ============    ============     =============     =============
Taxable income
    -  from operations (Note 8)                                    0         379,935         4,894,262        15,727,311
                                                         ============    ============     =============     =============
    -  from gain (loss) on sale (Notes 7, 15 and 18)               0               0                 0           (41,115)
                                                         ============    ============     =============     =============

Cash generated from (used in) operations (Notes 4, 5
       and 19)                                                     0         498,459         5,482,540        17,076,214
Cash generated from sales (Notes 7, 15, 18 and 20)                 0               0                 0         6,289,236
Cash generated from refinancing                                    0               0                 0                 0
                                                         ------------    ------------     -------------     -------------
Cash generated from (used in) operations, sales and
       refinancing                                                 0         498,459         5,482,540        23,365,450
Less:  Cash distributions to investors (Note 9)
      -  from operating cash flow (Note 4)                         0        (498,459)       (5,439,404)      (16,854,297)
      -  from sale of properties                                   0               0                 0                 0
      -  from cash flow from prior period                          0               0                 0                 0
      -  from return of capital (Note 10)                          0        (136,827)                0                 0
                                                         ------------    ------------     -------------     -------------
Cash generated (deficiency) after cash distributions               0        (136,827)           43,136         6,511,153
Special items (not including sales of real estate and
    refinancing):
      Subscriptions received from stockholders                     0      38,454,158       100,792,991       222,482,560
      Sale of common stock to CNL Fund
       Advisors, Inc.                                        200,000               0                 0                 0
      Retirement of shares of common stock
       (Note 13)                                                   0               0                 0                 0
      Contributions from minority interest                         0         200,000            97,419                 0
      Distributions to holder of minority interest                 0               0           (39,121)          (34,020)
      Stock issuance costs                                       (19)     (3,680,704)       (8,486,188)      (19,542,862)
      Acquisition of land and buildings                            0     (18,835,969)      (36,104,148)     (143,542,667)
      Investment in direct financing leases                        0      (1,364,960)      (13,372,621)      (39,155,974)
      Proceeds from sales of equipment direct
        financing leases                                           0               0                 0           962,274
      Investment in joint venture                                  0               0                 0                 0
      Increase in restricted cash                                  0               0                 0                 0
      Purchase of other investments (Note 19)                      0               0                 0                 0
      Investment in mortgage notes receivable (Note 19)            0               0       (13,547,264)       (4,401,982)
      Collections on mortgage notes receivable (Note 19)           0               0           133,850           250,732
      Investment in equipment and other notes
        receivable                                                 0               0                 0       (12,521,401)
      Collections on equipment and other notes
        receivable                                                 0               0                 0                 0
      Investment in (redemption of) certificates of
        deposit                                                    0               0                 0        (2,000,000)
      Proceeds of borrowing on line of credit and
        note payables                                              0               0         3,666,896        19,721,804
      Payment on line of credit                                    0               0          (145,080)      (20,784,577)
      Reimbursement of organization, acquisition, and
        deferred offering and stock issuance costs paid
        on behalf of CNL American Properties Fund,
        Inc. by related parties                             (199,036)     (2,500,056)         (939,798)       (2,857,352)
      Increase in intangibles and other assets                     0        (628,142)       (1,103,896)                0
      Proceeds from borrowings on mortgage
        warehouse facility                                         0               0                 0                 0
      Payments on mortgage warehouse facility                      0               0                 0                 0
      Payments of loan costs                                       0               0                 0                 0
      Other                                                        0               0           (54,533)           49,001
                                                         ------------    ------------     -------------     -------------
Cash generated (deficiency) after cash distributions
    and special items                                            945      11,507,500        30,941,643         5,136,689
                                                         ============    ============     =============     =============
</TABLE>

                                      C-7
<PAGE>
<TABLE>
<CAPTION>
                                                                                                 6 months
                                                                1998              1999             2000
                                                              (Note 3)          (Note 3)         (Note 3)
                                                        ---------------   ---------------   --------------
<S>                                                         <C>              <C>              <C>
Gross revenue                                               $33,202,491      $ 62,165,451     $ 42,275,405
Equity in earnings of joint venture                              16,018            97,307           48,665
Gain (loss) on sale of assets (Notes 7, 15 and 18)                    0        (1,851,838)         198,682
Provision for losses on assets (Notes 12, 14 and 17)           (611,534)       (7,779,195)        (174,641)
Interest income                                               8,984,546        13,335,146       10,110,235
Less:  Operating expenses                                    (5,354,859)      (12,078,868)     (11,481,633)
       Transaction costs                                              0        (6,798,803)      (6,702,955)
       Interest expense                                               0       (10,205,197)     (18,288,098)
       Depreciation and amortization                         (4,054,098)      (10,346,143)      (7,742,567)
       Advisor acquisition expense (Note 16)                          0       (76,333,516)               0
       Minority interest in income of consolidated
         joint ventures                                         (30,156)          (41,678)        (208,663)
                                                         ---------------   ---------------   --------------
Net income (loss) - GAAP basis                               32,152,408       (49,837,334)       8,034,430
                                                         ===============   ===============   ==============
Taxable income
    -  from operations (Note 8)                              33,553,390        58,152,473        7,777,866
                                                         ===============   ===============   ==============
    -  from gain (loss) on sale (Notes 7, 15 and 18)           (149,948)         (789,861)        (482,056)
                                                         ===============   ===============   ==============

Cash generated from (used in) operations (Notes 4, 5
       and 19)                                               39,116,275       307,261,214      (47,901,389)
Cash generated from sales (Notes 7, 15, 18 and 20)            2,385,941         5,302,433        6,486,944
Cash generated from refinancing                                       0                 0                0
                                                         ---------------   ---------------   --------------
Cash generated from (used in) operations, sales and
       refinancing                                           41,502,216       312,563,647      (41,414,445)
Less:  Cash distributions to investors (Note 9)
      -  from operating cash flow (Note 4)                  (39,116,275)      (60,078,825)               0
      -  from sale of properties                                      0                 0                0
      -  from cash flow from prior period                      (265,053)                0      (33,164,804)
      -  from return of capital (Note 10)                       (67,821)                0                0
                                                         ---------------   ---------------   --------------
Cash generated (deficiency) after cash distributions          2,053,067       252,484,822      (74,579,249)
Special items (not including sales of real estate and
    refinancing):
      Subscriptions received from stockholders              385,523,966           210,736                0
      Sale of common stock to CNL Fund
       Advisors, Inc.                                                 0                 0                0
      Retirement of shares of common stock
       (Note 13)                                               (639,528)          (50,891)               0
      Contributions from minority interest                            0           740,621                0
      Distributions to holder of minority interest              (34,073)          (66,763)         (52,585)
      Stock issuance costs                                  (34,579,650)         (737,190)               0
      Acquisition of land and buildings                    (200,101,667)     (286,411,210)     (27,279,430)
      Investment in direct financing leases                 (47,115,435)      (63,663,720)     (23,301,254)
      Proceeds from sales of equipment direct
        financing leases                                              0         2,252,766          483,669
      Investment in joint venture                              (974,696)         (187,452)               0
      Increase in restricted cash                                     0                 0       (3,467,086)
      Purchase of other investments (Note 19)               (16,083,055)                0                0
      Investment in mortgage notes receivable (Note 19)      (2,886,648)       (4,041,427)               0
      Collections on mortgage notes receivable (Note 19)        291,990           393,468                0
      Investment in equipment and other notes
        receivable                                           (7,837,750)      (26,963,918)      (4,152,100)
      Collections on equipment and other notes
        receivable                                            1,263,633         3,500,599        1,712,462
      Investment in (redemption of) certificates of
        deposit                                                       0         2,000,000                0
      Proceeds of borrowing on line of credit and
        note payables                                         7,692,040       439,941,245      333,401,000
      Payment on line of credit                                  (8,039)      (61,580,289)    (278,000,000)
      Reimbursement of organization, acquisition, and
        deferred offering and stock issuance costs paid
        on behalf of CNL American Properties Fund,
        Inc. by related parties                              (4,574,925)       (1,492,310)      (1,422,056)
      Increase in intangibles and other assets               (6,281,069)       (1,862,036)      (1,776,564)
      Proceeds from borrowings on mortgage
        warehouse facility                                            0        27,101,067       71,481,448
      Payments on mortgage warehouse facility                         0      (352,808,966)        (549,093)
      Payments of loan costs                                          0        (5,947,397)      (3,209,908)
      Other                                                     (95,101)                0                0
                                                         ---------------   ---------------   --------------
Cash generated (deficiency) after cash distributions
    and special items                                        75,613,060       (77,188,245)     (10,710,746)
                                                         ===============   ===============   ==============
</TABLE>

                                      C-8
<PAGE>

<TABLE>
<CAPTION>
                                                     1994                                                    1997
                                                   (Note 1)             1995              1996             (Note 2)
                                                 --------------     -------------     --------------     -------------
<S>                                                          <C>              <C>                <C>               <C>
TAX AND DISTRIBUTION DATA PER
    $1,000 INVESTED (Note 6)
Federal income tax results:
Ordinary income (loss) (Notes 9 and 11)
    -  from operations (Note 8)                              0                20                 61                67
                                                 ==============     =============     ==============     =============
    -  from recapture                                        0                 0                  0                 0
                                                 ==============     =============     ==============     =============
Capital gain (loss) (Notes 7, 15 and 18)                     0                 0                  0                 0
                                                 ==============     =============     ==============     =============
Cash distributions to investors
    Source (on GAAP basis)
    -  from investment income                                0                19                 59                66
    -  from capital gain                                     0                 0                  0                 0
    -  from investment income from prior
         period                                              0                 0                  0                 0
   -  from return of capital (Note 10)                       0                14                  8                 6
                                                 --------------     -------------     --------------     -------------
Total distributions on GAAP basis (Note 11)                  0                33                 67                72
                                                 ==============     =============     ==============     =============
   Source (on cash basis)
    -  from sales                                            0                 0                  0                 0
    -  from refinancing                                      0                 0                  0                 0
    -  from operations (Note 4)                              0                26                 67                72
    -  from cash flow from prior period                      0                 0                  0                 0
    -  from return of capital (Note 10)                      0                 7                  0                 0
                                                 --------------     -------------     --------------     -------------
Total distributions on cash basis (Note 11)                  0                33                 67                72
                                                 ==============     =============     ==============     =============
Total cash distributions as a percentage of
    original $1,000 investment (Notes 6 and 21)           0.00%             5.34%              7.06%             7.45%
Total cumulative cash distributions per
    $1,000 investment from inception                         0                33                100               172
Amount (in percentage terms) remaining
    invested in program properties at the end
    of each year (period) presented (original
    total acquisition cost of properties
    retained, divided by original total
    acquisition cost of all properties in
    program)  (Notes 7, 15 and 18)                         N/A               100%               100%              100%
</TABLE>


                                      C-9
<PAGE>
<TABLE>
<CAPTION>

                                                                                              6 months
                                                         1998                 1999              2000
                                                       (Note 3)             (Note 3)          (Note 3)
                                                 ------------------    ---------------   ---------------
<S>                                                      <C>                  <C>              <C>
TAX AND DISTRIBUTION DATA PER
    $1,000 INVESTED (Note 6)
Federal income tax results:
Ordinary income (loss) (Notes 9 and 11)
    -  from operations (Note 8)                                 63                 74                 9
                                                 ==================    ===============   ===============
    -  from recapture                                            0                  0                 0
                                                 ==================    ===============   ===============
Capital gain (loss) (Notes 7, 15 and 18)                         0                 (1)               (1)
Cash distributions to investors                  ==================    ===============   ===============
    Source (on GAAP basis)
    -  from investment income                                   60                  0                 9
    -  from capital gain                                         0                  0                 0
    -  from investment income from prior
         period                                                  0                  0                 0
   -  from return of capital (Note 10)                          14                 76                29
                                                 ------------------    ---------------   ---------------
Total distributions on GAAP basis (Note 11)                     74                 76                38
                                                 ==================    ===============   ===============
   Source (on cash basis)
    -  from sales                                                0                  0                 0
    -  from refinancing                                          0                  0                 0
    -  from operations (Note 4)                                 73                 76                 0
    -  from cash flow from prior period                          1                  0                38
    -  from return of capital (Note 10)                          0                  0                 0
                                                 ------------------    ---------------   ---------------
Total distributions on cash basis (Note 11)                     74                 76                38
                                                 ==================    ===============   ===============
Total cash distributions as a percentage of
    original $1,000 investment (Notes 6 and 21)              7.625%             7.625%            7.625%
Total cumulative cash distributions per
    $1,000 investment from inception                           246                322               360
Amount (in percentage terms) remaining
    invested in program properties at the end
    of each year (period) presented (original
    total acquisition cost of properties
    retained, divided by original total
    acquisition cost of all properties in
    program)  (Notes 7, 15 and 18)                             100%               100%              100%
</TABLE>



Note 1:           Pursuant to a Registration Statement on Form S-11 under the
                  Securities Act of 1933, as amended, effective March 29, 1995,
                  CNL American Properties Fund, Inc. ("APF") registered for sale
                  $165,000,000 of shares of common stock (the "Initial
                  Offering"), including $15,000,000 available only to
                  stockholders participating in the company's reinvestment plan.
                  The Initial Offering of APF commenced April 19, 1995, and upon
                  completion of the Initial Offering on February 6, 1997, had
                  received subscription proceeds of $150,591,765 (7,529,588
                  shares), including $591,765 (29,588 shares) issued pursuant to
                  the reinvestment plan. Pursuant to a Registration Statement on
                  Form S-11 under the Securities Act of 1933, as amended,
                  effective January 31, 1997, APF registered for sale
                  $275,000,000 of shares of common stock (the "1997 Offering"),
                  including $25,000,000 available only to stockholders
                  participating in the company's reinvestment plan. The 1997
                  Offering of APF commenced following the completion of the
                  Initial Offering on February 6, 1997, and upon completion of
                  the 1997 Offering on March 2, 1998, had received subscription
                  proceeds of $251,872,648 (12,593,633 shares), including
                  $1,872,648 (93,632 shares) issued pursuant to the reinvestment
                  plan. Pursuant to a Registration Statement on Form S-11 under
                  the Securities Act of 1933, as amended, effective May 12,
                  1998, APF registered for sale $345,000,000 of shares of common
                  stock (the "1998 Offering"). The 1998 Offering of APF
                  commenced following the completion of the 1997 Offering on
                  March 2, 1998. As of January 31, 1999, APF had received
                  subscriptions totalling approximately $345,000,000 (17,250,000
                  shares), from the 1998 Offering, including $3,107,848 (155,393
                  shares) issued pursuant to the company's reinvestment plan.
                  The 1998 Offering became fully subscribed in December 1998 and
                  proceeds from the last subscriptions were received in January
                  1999. Activities through June 1, 1995, were devoted to
                  organization of APF and operations had not begun.

Note 2:           The amounts shown represent the combined results of the
                  Initial Offering and the 1997 Offering.

Note 3:           The amounts shown represent the combined results of the
                  Initial Offering, 1997 Offering and 1998 Offering.

Note 4:           Cash generated from operations from inception through
                  September 1999 included cash received from tenants, less cash
                  paid for expenses, plus interest received. In September 1999,
                  APF acquired two companies which make and service mortgage
                  loans and securitize portions of loans. Effective with these
                  acquisitions, APF classifies its investments in mortgage
                  loans, proceeds from sale of mortgage loans, collections of
                  mortgage loans, proceeds from securitization transactions and
                  purchases of other investments as operating activities in its
                  financial statements. Prior to these acquisitions, these types
                  of transactions were classified as investing activities in its
                  financial statements.

Note 5:           Cash generated from operations per this table agrees to cash
                  generated from operations per the statement of cash flows
                  included in the financial statements of APF.

Note 6:           Total cash distributions as a percentage of original $1,000
                  investment are calculated based on actual distributions
                  declared for the period.

Note 7:           In May 1997 and July 1997, APF sold four properties and one
                  property, respectively, to a tenant for $5,254,083 and
                  $1,035,153, respectively, which was equal to the carrying
                  value of the properties at the time of sale. In May and July
                  1998, APF sold two and one properties, respectively, to third
                  parties for $1,605,154 and $1,152,262, respectively (and
                  received net sales proceeds of approximately $1,233,700 and
                  $629,435, respectively, after deduction of construction costs
                  incurred but not paid by APF as of the date of the sale),
                  which approximated the carrying value of the properties at the
                  time of sale. As a result, no gain or loss was recognized for
                  financial reporting purposes.

Note 8:           Taxable income presented is before the dividends paid
                  deduction.

Note 9:           For the six months ended June 30, 2000 and the years ended
                  December 31, 1999, 1998, 1997, 1996 and 1995, 67%, 97%,
                  84.87%, 93.33%, 90.25% and 59.82%, respectively, of the
                  distributions received by stockholders were considered to be
                  ordinary income and 33%, 15%, 15.13%, 6.67%, 9.75% and 40.18%,
                  respectively, were considered a return of capital for federal
                  income tax purposes. No amounts distributed to stockholders
                  for the six months ended June 30, 2000 and the years ended
                  December 31, 1999, 1998, 1997, 1996 and 1995 are required to
                  be or have been treated by the company as a return of capital
                  for purposes of calculating the stockholders' return on their
                  invested capital.


                                      C-10
<PAGE>
TABLE III - CNL AMERICAN PROPERTIES FUND, INC. (continued)


Note 10:          Cash distributions presented above as a return of capital on a
                  GAAP basis represent the amount of cash distributions in
                  excess of accumulated net income on a GAAP basis. Accumulated
                  net income (loss) includes deductions for depreciation and
                  amortization expense and income from certain non-cash items.
                  This amount is not required to be presented as a return of
                  capital except for purposes of this table, and APF has not
                  treated this amount as a return of capital for any other
                  purpose. During the year ended December 31, 1999, accumulated
                  net loss included a non-cash deduction for the advisor
                  acquisition expense of $76,333,516 (see Note 16).

Note 11:          Tax and distribution data and total distributions on GAAP
                  basis were computed based on the weighted average dollars
                  outstanding during each period presented.

Note 12:          During the year ended December 31, 1998, APF recorded
                  provisions for losses on land and buildings in the amount of
                  $611,534 for financial reporting purposes relating to two
                  Shoney's properties and two Boston Market properties. The
                  tenants of these properties experienced financial difficulties
                  and ceased payment of rents under the terms of their lease
                  agreements. The allowances represent the difference between
                  the carrying value of the properties at December 31, 1998 and
                  the estimated net realizable value for these properties.

Note 13:          In October 1998, the Board of Directors of APF elected to
                  implement APF's redemption plan. Under the redemption plan,
                  APF elected to redeem shares, subject to certain conditions
                  and limitations. During the year ended December 31, 1998,
                  69,514 shares were redeemed at $9.20 per share ($639,528) and
                  retired from shares outstanding of common stock. During 1999,
                  as a result of the stockholders approving a one-for-two
                  reverse stock split of common stock, the Company agreed to
                  redeem fractional shares (2,545 shares).

Note 14:          During the year ended December 31, 1999, APF recorded
                  provisions for losses on buildings in the amount of $7,779,495
                  for financial reporting purposes relating to several
                  properties. The tenants of these properties experienced
                  financial difficulties and ceased payment of rents under the
                  terms of their lease agreements. The allowances represent the
                  difference between the carrying value of the properties at
                  December 31, 1999 and the estimated net realizable value for
                  these properties.

Note 15:          During the year ended December 31, 1999, APF sold six
                  properties and received aggregate net sales proceeds of
                  $5,302,433, which resulted in a total aggregate loss of
                  $781,192 for financial reporting purposes. APF reinvested the
                  proceeds from the sale of properties in additional properties.
                  In addition, APF recorded a loss on securitization of
                  $1,070,646 for financial reporting purposes.

Note 16:          On September 1, 1999, APF issued 6,150,000 shares of common
                  stock to affiliates of APF to acquire its external advisor and
                  two companies which make and service mortgage loans and
                  securitize portions of loans. APF recorded an advisor
                  acquisition expense of $76,333,516 relating to the acquisition
                  of the external advisor, which represented the excess purchase
                  price over the net assets acquired.

Note 17:          During the six months ended June 30, 2000, APF recorded
                  provision for losses on buildings in the amount of $174,641
                  for financial reporting purposes relating to several
                  properties. The tenants of these properties experienced
                  financial difficulties and ceased payment of rents under the
                  terms of their lease agreements. The allowances represent the
                  difference between the carrying value of the properties at
                  June 30, 2000 and the estimated net realizable value for these
                  properties.

Note 18:          During the six months ended June 30, 2000, APF sold nine
                  properties for aggregate net sales proceeds of $9,262,269
                  (after deduction of construction costs incurred but not paid
                  by APF as of the date of the sale). As of June 30, 2000, APF
                  had collected $6,486,944 of these net sales proceeds and in
                  July 2000, collected the remaining $2,775,325 in net sales
                  proceeds.

Note 19:          In September 1999, APF acquired two companies which make and
                  service mortgage loans and securitize portions of loans.
                  Effective with these acquisitions, APF classifies its
                  investments in mortgage loans, proceeds from sale of mortgage
                  loans, collections of mortgage loans, proceeds from
                  securitization transactions and purchases of other investments
                  as operating activities in its financial statements. Prior to
                  these acquisitions, these types of transactions were
                  classified as investing activities in its financial
                  statements.

Note 20:          Cash generated from sales during the six months ended June 30,
                  2000 do not include net sales proceeds totaling $2,775,325
                  relating to the June 30, 2000 sales of the properties in
                  Nanuet, New York, Jefferson City, Missouri and Alton,
                  Illinois. The net sales proceeds were recorded as accounts
                  receivable for financial reporting purposes at June 30, 2000
                  due to receiving the net sales proceeds in July 2000.

Note 21:          Certain data for columns representing less than 12 months have
                  been annualized.


                                      C-11
<PAGE>
                                    TABLE III
                       Operating Results of Prior Programs
                           CNL INCOME FUND XVII, LTD.

<TABLE>
<CAPTION>
                                                           1995
                                                         (Note 1)            1996               1997               1998
                                                      --------------    --------------     -------------      --------------
<S>                                                        <C>            <C>               <C>                 <C>
Gross revenue                                              $      0       $ 1,195,263       $ 2,643,871         $ 2,816,845
Equity in earnings of unconsolidated joint                        0             4,834           100,918             140,595
   ventures
Loss on dissolution of consolidated joint
   venture  (Note 7)                                              0                 0                 0                   0
Provision for loss on land and buildings (Note 8)                 0                 0                 0                   0
Interest income                                              12,153           244,406            69,779              51,240
Less:  Operating expenses                                    (3,493)         (169,536)         (181,865)           (168,542)
       Transaction costs                                          0                 0                 0             (14,139)
       Interest expense                                           0                 0                 0                   0
       Depreciation and amortization                           (309)         (179,208)         (387,292)           (369,209)
       Minority interest in income of
         consolidated joint venture (Note 7)                      0                 0           (41,854)            (62,632)
                                                      --------------    --------------     -------------      --------------
Net income - GAAP basis                                       8,351         1,095,759         2,203,557           2,394,158
                                                      ==============    ==============     =============      ==============
Taxable income
    -  from operations                                       12,153         1,114,964         2,058,601           2,114,039
                                                      ==============    ==============     =============      ==============
    -  from gain (loss) on sale (Note 7)                          0                 0                 0                   0
                                                      ==============    ==============     =============      ==============
Cash generated from operations (Notes
    2 and 3)                                                  9,012         1,232,948         2,495,114           2,520,919
Cash generated from sales (Note 7)                                0                 0                 0                   0
Cash generated from refinancing                                   0                 0                 0                   0
                                                      --------------    --------------     -------------      --------------
Cash generated from operations, sales and
    refinancing                                               9,012         1,232,948         2,495,114           2,520,919
Less:  Cash distributions to investors (Note 4)
      -  from operating cash flow                            (1,199)         (703,681)       (2,177,584)         (2,400,000)
      -  from prior period                                        0                 0                 0                   0
                                                      --------------    --------------     -------------      --------------
Cash generated (deficiency) after cash
    distributions                                             7,813           529,267           317,530             120,919
Special items (not including sales and
    refinancing):
      Limited partners' capital contributions             5,696,921        24,303,079                 0                   0
      General partners' capital contributions                 1,000                 0                 0                   0
      Contributions from minority interest                        0           140,676           278,170                   0
      Distribution to holder of minority interest                 0                 0           (41,507)            (49,023)
      Distribution to holder of minority interest
        from dissolution of consolidated joint
        venture                                                   0                 0                 0                   0
      Syndication costs                                    (604,348)       (2,407,317)                0                   0
      Acquisition of land and buildings                    (332,928)      (19,735,346)       (1,740,491)                  0
      Investment in direct financing leases                       0        (1,784,925)       (1,130,497)                  0
      Investment in joint ventures                                0          (201,501)       (1,135,681)           (124,452)
      Reimbursement of organization, syndication
        and acquisition costs paid on behalf of
        CNL Income Fund XVII, Ltd. by related
        parties                                            (347,907)         (326,483)          (25,444)                  0
      Increase in other assets                             (221,282)                0                 0                   0
      Reimbursement from developer of
         construction costs                                       0                 0                 0             306,100
      Other                                                    (410)              410                 0                   0
                                                      --------------    --------------     -------------      --------------
Cash generated (deficiency) after cash
    distributions and special items                       4,198,859           517,860        (3,477,920)            253,544
                                                      ==============    ==============     =============      ==============
TAX AND DISTRIBUTION DATA PER
    $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
    -  from operations                                           36                37                69                  70
                                                      ==============    ==============     =============      ==============
    -  from recapture                                             0                 0                 0                   0
                                                      ==============    ==============     =============      ==============
Capital gain (loss) (Note 7)                                      0                 0                 0                   0
                                                      ==============    ==============     =============      ==============
</TABLE>

                                      C-12
<PAGE>
<TABLE>
<CAPTION>
                                                                             6 months
                                                            1999               2000
                                                      -----------------    --------------
<S>                                                          <C>               <C>
Gross revenue                                                $ 2,403,040       $ 1,042,922
Equity in earnings of unconsolidated joint
   ventures                                                      182,132            90,427
Loss on dissolution of consolidated joint
   venture  (Note 7)                                             (82,914)                0
Provision for loss on land and buildings (Note 8)                      0          (353,622)
Interest income                                                   44,184            14,771
Less:  Operating expenses                                       (219,361)         (157,897)
       Transaction costs                                         (71,366)          (23,382)
       Interest expense                                                0                 0
       Depreciation and amortization                            (384,985)         (199,123)
       Minority interest in income of
         consolidated joint venture (Note 7)                     (31,461)                0
                                                        -----------------    --------------
Net income - GAAP basis                                        1,839,269           414,096
                                                        =================    ==============
Taxable income
    -  from operations                                         2,003,243           898,708
                                                        =================    ==============
    -  from gain (loss) on sale (Note 7)                         (23,150)                0
                                                        =================    ==============
Cash generated from operations (Notes
    2 and 3)                                                   2,450,018           985,097
Cash generated from sales (Note 7)                             2,094,231                 0
Cash generated from refinancing                                        0                 0
                                                        -----------------    --------------
Cash generated from operations, sales and
    refinancing                                                4,544,249           985,097
Less:  Cash distributions to investors (Note 4)
      -  from operating cash flow                             (2,400,000)         (985,097)
      -  from prior period                                             0          (214,903)
                                                        -----------------    --------------
Cash generated (deficiency) after cash
    distributions                                              2,144,249          (214,903)
Special items (not including sales and
    refinancing):
      Limited partners' capital contributions                          0                 0
      General partners' capital contributions                          0                 0
      Contributions from minority interest                             0                 0
      Distribution to holder of minority interest                (46,567)                0
      Distribution to holder of minority interest
        from dissolution of consolidated joint
        venture                                                 (417,696)                0
      Syndication costs                                                0                 0
      Acquisition of land and buildings                                0        (1,630,164)
      Investment in direct financing leases                            0                 0
      Investment in joint ventures                              (527,864)              (12)
      Reimbursement of organization, syndication
        and acquisition costs paid on behalf of
        CNL Income Fund XVII, Ltd. by related
        parties                                                        0                 0
      Increase in other assets                                         0                 0
      Reimbursement from developer of
         construction costs                                            0                 0
      Other                                                            0                 0
                                                        -----------------    --------------
Cash generated (deficiency) after cash
    distributions and special items                            1,152,122        (1,845,079)
                                                        =================    ==============
TAX AND DISTRIBUTION DATA PER
    $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
    -  from operations                                                66                30
                                                        =================    ==============
    -  from recapture                                                  0                 0
                                                        =================    ==============
Capital gain (loss) (Note 7)                                          (1)                0
                                                        =================    ==============


</TABLE>
                                     C-13
<PAGE>
TABLE III - CNL INCOME FUND XVII, LTD. (continued)

<TABLE>
<CAPTION>
                                                    1995
                                                  (Note 1)             1996              1997               1998
                                                --------------     -------------     -------------      -------------
<S>                                                         <C>              <C>               <C>                <C>
Cash distributions to investors
    Source (on GAAP basis)
    -  from investment income                               4                23                73                 79
    -  from capital gain                                    0                 0                 0                  0
    -  from investment income from prior
       period                                               0                 0                 0                  1
    -  from return of capital                               0                 0                 0                  0
                                                --------------     -------------     -------------      -------------
Total distributions on GAAP basis (Note 4)                  4                23                73                 80
                                                ==============     =============     =============      =============
    Source (on cash basis)
    -  from sales                                           0                 0                 0                  0
    -  from prior period                                    0                 0                 0                  0
    -  from operations                                      4                23                73                 80
                                                --------------     -------------     -------------      -------------
Total distributions on cash basis (Note 4)                  4                23                73                 80
                                                ==============     =============     =============      =============
Total cash distributions as a percentage of
    original $1,000 investment (Notes 5 and 9)           5.00%             5.50%            7.625%              8.00%
Total cumulative cash distributions per
    $1,000 investment from inception                        4                27               100                180
Amount (in percentage terms) remaining
    invested in program properties at the end
    of each year (period) presented (original
    total acquisition cost of properties
    retained, divided by original total
    acquisition cost of all properties in
    program)  (Notes 6 and 7)                             N/A               100%              100%               100%

TABLE III - CNL INCOME FUND XVII, LTD. (continued)

<CAPTION>
                                                                           6 months
                                                        1999                 2000
                                                ------------------    ----------------
Cash distributions to investors
    Source (on GAAP basis)
    -  from investment income                                  61                  14
    -  from capital gain                                        0                   0
    -  from investment income from prior
       period                                                  19                   0
    -  from return of capital                                   0                  26
                                                ------------------    ----------------
Total distributions on GAAP basis (Note 4)                     80                  40
                                                ==================    ================
    Source (on cash basis)
    -  from sales                                               0                   0
    -  from prior period                                        0                   7
    -  from operations                                         80                  33
                                                ------------------    ----------------
Total distributions on cash basis (Note 4)                     80                  40
                                                ==================    ================
Total cash distributions as a percentage of
    original $1,000 investment (Notes 5 and 9)               8.00%               8.00%
Total cumulative cash distributions per
    $1,000 investment from inception                          260                 300
Amount (in percentage terms) remaining
    invested in program properties at the end
    of each year (period) presented (original
    total acquisition cost of properties
    retained, divided by original total
    acquisition cost of all properties in
    program)  (Notes 6 and 7)                                  94%                100%
</TABLE>



                                      C-14
<PAGE>


Note 1:           Pursuant to a registration statement on Form S-11 under the
                  Securities Act of 1933, as amended, effective August 11, 1995,
                  CNL Income Fund XVII, Ltd. ("CNL XVII") and CNL Income Fund
                  XVIII, Ltd. each registered for sale $30,000,000 units of
                  limited partnership interests ("Units"). The offering of Units
                  of CNL Income Fund XVII, Ltd. commenced September 2, 1995.
                  Pursuant to the registration statement, CNL XVIII could not
                  commence until the offering of Units of CNL Income Fund XVII,
                  Ltd. was terminated. CNL Income Fund XVII, Ltd. terminated its
                  offering of Units on September 19, 1996, at which time
                  subscriptions for the maximum offering proceeds of $30,000,000
                  had been received. Upon the termination of the offering of
                  Units of CNL Income Fund XVII, Ltd., CNL XVIII commenced its
                  offering of Units. Activities through November 3, 1995, were
                  devoted to organization of the partnership and operations had
                  not begun.

Note 2:           Cash generated from operations includes cash received from
                  tenants, plus distributions from joint ventures, less cash
                  paid for expenses, plus interest received.

Note 3:           Cash generated from operations per this table agrees to cash
                  generated from operations per the statement of cash flows
                  included in the financial statements of CNL XVII.

Note 4:           Distributions declared for the quarters ended December 31,
                  1995, 1996, 1997, 1998 and 1999 are reflected in the 1996,
                  1997, 1998, 1999 and 2000 columns, respectively, due to the
                  payment of such distributions in January 1996, 1997, 1998,
                  1999 and 2000, respectively. As a result of distributions
                  being presented on a cash basis, distributions declared and
                  unpaid as of December 31, 1995, 1996, 1997, 1998 and 1999, and
                  June 30, 2000, are not included in the 1995, 1996, 1997, 1998,
                  1999 and 2000 totals, respectively.

Note 5:           Total cash distributions as a percentage of original $1,000
                  investment are calculated based on actual distributions
                  declared for the period. (See Note 4 above)

Note 6:           During 1998, CNL XVII received approximately $306,100 in
                  reimbursements from the developer upon final reconciliation of
                  total construction costs relating to the properties in Aiken,
                  South Carolina and Weatherford, Texas, in accordance with the
                  related development agreements. During 1999, CNL XVII had
                  reinvested these amounts, plus additional funds, in a property
                  as tenants-in-common with an affiliate of the general partners
                  and in Ocean Shores Joint Venture, with an affiliate of CNL
                  XVII which has the same general partners.

Note 7:           During 1999, CNL/El Cajon Joint Venture, CNL XVII's
                  consolidated joint venture in which CNL XVII owned an 80%
                  interest, sold its property to the 20% joint venture partner
                  and dissolved the joint venture. CNL XVII did not recognize
                  any gain or loss from the sale of the property for financial
                  reporting purposes. As a result of the dissolution, CNL XVII
                  recognized a loss on dissolution of $82,914 for financial
                  reporting purposes. In January 2000, the Partnership
                  reinvested approximately $1,630,200 of the net sales proceeds
                  received from the 1999 sale of this property in a Baker's
                  Square property in Wilmette, Illinois.

Note 8:           During the six months ended June 2000, the Partnership
                  recorded a provision for loss on land and building in the
                  amount of $353,622 for financial reporting purposes relating
                  to the Boston Market property in Long Beach, California. The
                  tenant of this property filed for bankruptcy in October 1998
                  and ceased payment of rents under the terms of its lease
                  agreement. The allowance represents the difference between the
                  carrying value of the property at June 30, 2000 and the
                  estimated net realizable value for this property.

Note 9:           Certain data for columns representing less than 12 months have
                  been annualized.


                                      C-15
<PAGE>
                                    TABLE III
                       Operating Results of Prior Programs
                           CNL INCOME FUND XVIII, LTD.

<TABLE>
<CAPTION>
                                                          1995
                                                        (Note 1)            1996               1997               1998
                                                      --------------    --------------     -------------      --------------
<S>                                                        <C>              <C>             <C>                 <C>
Gross revenue                                              $      0         $   1,373       $ 1,291,416         $ 2,956,349
Equity in earnings of joint venture                               0                 0                 0                   0
Gain on sale of properties (Note 7)                               0                 0                 0                   0
Provision for loss on land (Note 5)                               0                 0                 0            (197,466)
Lease termination refund to tenant (Note 8)                       0                 0                 0                   0
Interest income                                                   0            30,241           161,826             141,408
Less:  Operating expenses                                         0            (3,992)         (156,403)           (207,974)
       Transaction costs                                          0                 0                 0             (15,522)
       Interest expense                                           0                 0                 0                   0
       Depreciation and amortization                              0              (712)         (142,079)           (374,473)
                                                      --------------    --------------     -------------      --------------
Net income - GAAP basis                                           0            26,910         1,154,760           2,302,322
                                                      ==============    ==============     =============      ==============
Taxable income
    -  from operations                                            0            30,223         1,318,750           2,324,746
                                                      ==============    ==============     =============      ==============
    -  from gain on sale (Note 7)                                 0                 0                 0                   0
                                                      ==============    ==============     =============      ==============
Cash generated from operations (Notes
    2 and 3)                                                      0            27,146         1,361,756           2,831,738
Cash generated from sales (Note 7)                                0                 0                 0                   0
Cash generated from refinancing                                   0                 0                 0                   0
                                                      --------------    --------------     -------------      --------------
Cash generated from operations, sales and
    refinancing                                                   0            27,146         1,361,756           2,831,738
Less:  Cash distributions to investors (Note 4)
      -  from operating cash flow                                 0            (2,138)         (855,957)         (2,468,400)
      -  from prior period                                        0                 0                 0                   0
                                                      --------------    --------------     -------------      --------------
Cash generated (deficiency) after cash
    distributions                                                 0            25,008           505,799             363,338
Special items (not including sales and
refinancing):
    Limited partners' capital contributions                       0         8,498,815        25,723,944             854,241
    General partners' capital contributions                   1,000                 0                 0                   0
    Contributions from minority interest                          0                 0                 0                   0
    Syndication costs                                             0          (845,657)       (2,450,214)           (161,142)
    Acquisition of land and buildings                             0        (1,533,446)      (18,581,999)         (3,134,046)
    Investment in direct financing leases                         0                 0        (5,962,087)            (12,945)
    Investment in joint venture                                   0                 0                 0            (166,025)
    Decrease (increase) in restricted cash                        0                 0                 0                   0
    Reimbursement of organization, syndication
      and acquisition costs paid on behalf of CNL
      Income Fund XVIII, Ltd. by related parties                  0          (497,420)         (396,548)            (37,135)
    Increase in other assets                                      0          (276,848)                0                   0
    Other                                                       (20)             (107)          (66,893)            (10,000)
                                                      --------------    --------------     -------------      --------------
Cash generated (deficiency) after cash
    distributions and special items                             980         5,370,345        (1,227,998)         (2,303,714)
                                                      ==============    ==============     =============      ==============
TAX AND DISTRIBUTION DATA PER
    $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
    -  from operations                                            0                 6                57                  66
                                                      ==============    ==============     =============      ==============
    -  from recapture                                             0                 0                 0                   0
                                                      ==============    ==============     =============      ==============
Capital gain (loss) (Note 7)                                      0                 0                 0                   0
                                                      ==============    ==============     =============      ==============
</TABLE>

                                      C-16
<PAGE>
<TABLE>
<CAPTION>
                                                                         6 months
                                                           1999             2000
                                                      ---------------   -------------
<S>                                                        <C>               <C>
Gross revenue                                            $ 3,075,379     $ 1,366,920
Equity in earnings of joint venture                           61,656          32,475
Gain on sale of properties (Note 7)                           46,300               0
Provision for loss on land (Note 5)                                0               0
Lease termination refund to tenant (Note 8)                        0         (84,873)
Interest income                                               55,336          33,111
Less:  Operating expenses                                   (256,060)       (130,979)
       Transaction costs                                     (74,734)        (22,874)
       Interest expense                                            0               0
       Depreciation and amortization                        (392,521)       (193,400)
                                                      ---------------   -------------
Net income - GAAP basis                                    2,515,356       1,000,380
                                                      ===============   =============
Taxable income
    -  from operations                                     2,341,350       1,066,303
                                                      ===============   =============
    -  from gain on sale (Note 7)                             80,170               0
                                                      ===============   =============
Cash generated from operations (Notes
    2 and 3)                                               2,797,040       1,270,560
Cash generated from sales (Note 7)                           688,997               0
Cash generated from refinancing                                    0               0
                                                      ---------------   -------------
Cash generated from operations, sales and
    refinancing                                            3,486,037       1,270,560
Less:  Cash distributions to investors (Note 4)
      -  from operating cash flow                         (2,797,040)     (1,270,560)
      -  from prior period                                    (2,958)       (129,440)
                                                      ---------------   -------------
Cash generated (deficiency) after cash
    distributions                                            686,039        (129,440)
Special items (not including sales and
refinancing):                                                      0               0
    Limited partners' capital contributions                        0               0
    General partners' capital contributions                        0               0
    Contributions from minority interest                           0               0
    Syndication costs                                        (25,792)              0
    Acquisition of land and buildings                              0               0
    Investment in direct financing leases                   (526,138)     (1,001,592)
    Investment in joint venture                             (688,997)        688,997
    Decrease (increase) in restricted cash
    Reimbursement of organization, syndication
      and acquisition costs paid on behalf of CNL
      Income Fund XVIII, Ltd. by related parties              (2,495)              0
    Increase in other assets                                       0               0
    Other                                                       (117)              0
                                                      ---------------   -------------
Cash generated (deficiency) after cash
    distributions and special items                         (557,500)       (442,035)
                                                      ===============   =============
TAX AND DISTRIBUTION DATA PER
    $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
    -  from operations                                            66              30
                                                      ===============   =============
    -  from recapture                                              0               0
                                                      ===============   =============
Capital gain (loss) (Note 7)                                       2               0
                                                      ===============   =============

</TABLE>
                                      C-17

<PAGE>
TABLE III - CNL INCOME FUND XVIII, LTD. (continued)

<TABLE>
<CAPTION>
                                                    1995
                                                  (Note 1)             1996              1997               1998
                                                --------------     -------------     --------------     -------------
<S>                                                         <C>               <C>               <C>               <C>
Cash distributions to investors
    Source (on GAAP basis)
    -  from investment income                               0                 0                 38                65
    -  from capital gain                                    0                 0                  0                 0
    -  from return of capital                               0                 0                  0                 0
    -  from investment income from prior
       period                                               0                 0                  0                 6
                                                --------------     -------------     --------------     -------------
Total distributions on GAAP basis (Note 4)                  0                 0                 38                71
                                                ==============     =============     ==============     =============
   Source (on cash basis)
    -  from sales (Note 7)                                  0                 0                  0                 0
    -  from prior period                                    0                 0                  0                 0
    -  from operations                                      0                 0                 38                71
                                                --------------     -------------     --------------     -------------
Total distributions on cash basis (Note 4)                  0                 0                 38                71
                                                ==============     =============     ==============     =============
Total cash distributions as a percentage of
    original $1,000 investment from
    inception (Note 9)                                   0.00%             5.00%              5.75%             7.63%
Total cumulative cash distributions per
    $1,000 investment (Note 6)                              0                 0                 38               109
Amount (in percentage terms) remaining
    invested in program properties at the end
    of each year (period) presented (original
    total acquisition cost of properties
    retained, divided by original total
    acquisition cost of all properties in
    program) (Note 7)                                     N/A               100%               100%              100%

<CAPTION>
                                                                      6 months
                                                     1999               2000
                                                ----------------    -------------

Cash distributions to investors
    Source (on GAAP basis)
    -  from investment income                                71               28
    -  from capital gain                                      1                0
    -  from return of capital                                 0                9
    -  from investment income from prior
       period                                                 8                3
                                                ----------------    -------------
Total distributions on GAAP basis (Note 4)                   80               40
                                                ================    =============
   Source (on cash basis)
    -  from sales (Note 7)                                    0                0
    -  from prior period                                      0                4
    -  from operations                                       80               36
                                                ----------------    -------------
Total distributions on cash basis (Note 4)                   80               40
                                                ================    =============
Total cash distributions as a percentage of
    original $1,000 investment from
    inception (Note 9)                                     8.00%            8.00%
Total cumulative cash distributions per
    $1,000 investment (Note 6)                              189              229
Amount (in percentage terms) remaining
    invested in program properties at the end
    of each year (period) presented (original
    total acquisition cost of properties
    retained, divided by original total
    acquisition cost of all properties in
    program) (Note 7)                                        98%             100%

</TABLE>
                                      C-18
<PAGE>

Note 1:           Pursuant to a registration statement on Form S-11 under the
                  Securities Act of 1933, as amended, effective August 11, 1995,
                  CNL Income Fund XVIII, Ltd ("CNL XVIII") and CNL Income Fund
                  XVII, Ltd. each registered for sale $30,000,000 units of
                  limited partnership interest ("Units"). The offering of Units
                  of CNL Income Fund XVII, Ltd. commenced September 2, 1995.
                  Pursuant to the registration statement, CNL XVIII could not
                  commence until the offering of Units of CNL Income Fund XVII,
                  Ltd. was terminated. CNL Income Fund XVII, Ltd. terminated its
                  offering of Units on September 19, 1996, at which time the
                  maximum offering proceeds of $30,000,000 had been received.
                  Upon the termination of the offering of Units of CNL Income
                  Fund XVII, Ltd., CNL XVIII commenced its offering of Units.
                  Activities through October 11, 1996, were devoted to
                  organization of the partnership and operations had not begun.

Note 2:           Cash generated from operations includes cash received from
                  tenants, less cash paid for expenses, plus interest received.

Note 3:           Cash generated from operations per this table agrees to cash
                  generated from operations per the statement of cash flows
                  included in the financial statements of CNL XVIII.

Note 4:           Distributions declared for the quarters ended December 1996,
                  1997, 1998 and 1999 are reflected in the 1997, 1998, 1999 and
                  2000 columns, respectively, due to the payment of such
                  distributions in January 1997, 1998, 1999 and 2000,
                  respectively. As a result of distributions being presented on
                  a cash basis, distributions declared and unpaid as of December
                  31, 1996, 1997, 1998 and 1999, and June 30, 2000, are not
                  included in the 1996, 1997, 1998, 1999 and 2000 totals,
                  respectively.

Note 5:           During the year ended December 31, 1998, CNL XVIII established
                  an allowance for loss on land of $197,466 for financial
                  reporting purposes relating to the property in Minnetonka,
                  Minnesota. The tenant of this Boston Market property declared
                  bankruptcy and rejected the lease relating to this property.
                  The loss represents the difference between the Property's
                  carrying value at December 31, 1998 and the estimated net
                  realizable value.

Note 6:           Total cash distributions as a percentage of original $1,000
                  investment are calculated based on actual distributions
                  declared for the period. (See Note 4 above)

Note 7:           In December 1999, CNL XVIII sold one of its properties and
                  received net sales proceeds of $688,997, resulting in a gain
                  of $46,300 for financial reporting purposes. In June 2000, the
                  Partnership used the net sales proceeds from this sale to
                  enter into a joint venture arrangement with CNL Income Fund
                  VII, Ltd., CNL Income Fund XV, Ltd. and CNL Income Fund XVI,
                  Ltd., each a Florida limited partnership and an affiliate of
                  the general partners, to hold one restaurant property.

Note 8:           The lease termination refund to tenant of $84,873 during the
                  six months ended June 30, 2000 is due to lease termination
                  negotiations during the six months ended June 30, 2000 related
                  to the 1999 sale of the Partnership's Property in Atlanta,
                  Georgia. The Partnership does not anticipate incurring any
                  additional costs related to the sale of this property.

Note 9:           Certain data for columns representing less than 12 months have
                  been annualized.


                                      C-19
<PAGE>
                                    TABLE III
                       Operating Results of Prior Programs
                        CNL HOSPITALITY PROPERTIES, INC.

<TABLE>
<CAPTION>
                                                                                                                   6 months
                                                    1996           1997                             1999             2000
                                                  (Note 1)       (Note 1)           1998          (Note 2)         (Note 3)
                                                 ------------   ------------     ------------   -------------    -------------
<S>                                                  <C>            <C>          <C>             <C>              <C>
Gross revenue                                        $     0        $     0      $ 1,316,599     $ 4,230,995      $ 6,456,916
Dividend income (Note 10)                                  0              0                0       2,753,506        1,853,735
Interest and other income                                  0         46,071          638,862       3,693,004        3,961,188
Less:  Operating expenses                                  0        (22,386)        (257,646)       (802,755)      (1,140,802)
       Interest expense                                    0              0         (350,322)       (248,094)         (16,222)
       Depreciation and amortization                       0           (833)        (388,554)     (1,267,868)      (2,000,144)
       Equity in loss of unconsolidated
         subsidiary after deduction of
         preferred stock dividends (Note 10)               0              0                0        (778,466)        (260,437)
       Minority interest                                   0              0                0         (64,334)        (266,210)
                                                 ------------   ------------     ------------   -------------    -------------
Net income - GAAP basis                                    0         22,852          958,939       7,515,988        8,588,024
                                                 ============   ============     ============   =============    =============
Taxable income
    -  from operations (Note 6)                            0         46,071          886,556       7,488,184        5,730,974
                                                 ============   ============     ============   =============    =============
    -  from gain (loss) on sale                            0              0                0               0                0
                                                 ============   ============     ============   =============    =============
Cash generated from operations (Notes
    3 and 4)                                               0         22,469        2,776,965      12,890,161       14,746,948
Less:  Cash distributions to investors (Note 7)
      -  from operating cash flow                          0        (22,469)      (1,168,145)    (10,765,881)     (11,936,334)
      -  from sale of properties                           0              0                0               0                0
      -  from cash flow from prior period                  0              0                0               0                0
      -  from return of capital (Note 8)                   0         (7,307)               0               0                0
                                                 ------------   ------------     ------------   -------------    -------------
Cash generated (deficiency) after cash
    distributions                                          0         (7,307)       1,608,820       2,124,280        2,810,614
Special items (not including sales of real
    estate and refinancing):
      Subscriptions received from
       stockholders                                        0     11,325,402       31,693,678     245,938,907       96,126,550
      Sale of common stock to CNL
       Hospitality Corp. (formerly CNL               200,000              0                0               0                0
       Hospitality Advisors, Inc.)
      Contribution from minority interest                  0              0                0       7,150,000                0
      Distributions to holders of minority
       interest                                            0              0                0               0         (264,022)
      Stock issuance costs                          (197,916)     (1,979,371)     (3,948,669)    (26,472,318)     (12,414,132)
      Acquisition of land, buildings and
       equipment                                           0              0      (28,752,549)    (85,089,887)     (78,421,993)
      Investment in unconsolidated subsidiary              0              0                0     (39,879,638)               0
      Investment in certificate of deposit                 0              0       (5,000,000)              0                0
      Increase in restricted cash                          0              0          (82,407)       (193,223)        (445,355)
      Proceeds of borrowing on line of credit              0              0        9,600,000               0                0
      Payment on line of credit                            0              0                0      (9,600,000)              0
      Payment of loan costs                                0              0          (91,262)        (47,334)               0
      Increase in intangibles and other assets             0       (463,470)        (676,026)     (5,068,727)      (2,844,259)
      Retirement of shares of common stock                 0              0                0        (118,542)        (578,455)
      Other                                                0         (7,500)           7,500               0          (15,002)
                                                 ------------   ------------     ------------   -------------    -------------
Cash generated (deficiency) after cash
    distributions and special items                    2,084      8,867,754        4,359,085      88,743,518        3,953,946
                                                 ============   ============     ============   =============    =============
TAX AND DISTRIBUTION DATA PER
    $1,000 INVESTED (Note 5)
Federal income tax results:
Ordinary income (loss) (Note 9)
    -  from operations (Note 6)                            0              7               37              47               22
                                                 ============   ============     ============   =============    =============
    -  from recapture                                      0              0                0               0                0
                                                 ============   ============     ============   =============    =============
Capital gain (loss) (Note 7)                               0              0                0               0                0
                                                 ============   ============     ============   =============    =============
</TABLE>

                                      C-20
<PAGE>
TABLE III - CNL HOSPITALITY PROPERTIES, INC. (continued)

<TABLE>
<CAPTION>
                                                                                                              6 months
                                                 1996            1997                            1999           2000
                                               (Note 1)        (Note 1)          1998          (Note 2)       (Note 2)
                                              ------------    -----------     -----------    -------------   -----------
<S>                                                     <C>            <C>            <C>              <C>           <C>
Cash distributions to investors
    Source (on GAAP basis)
    -  from investment income                           0              3              40               47            22
    -  from capital gain                                0              0               0                0             0
    -  from investment income from
       prior period                                     0              0               0                0             0
    -  from return of capital (Note 8)                  0              1               9               21            13
                                              ------------    -----------     -----------    -------------   -----------
Total distributions on GAAP basis
   (Note 9)                                             0              4              49               68            35
                                              ============    ===========     ===========    =============   ===========
   Source (on cash basis)
    -  from sales                                       0              0               0                0             0
    -  from refinancing                                 0              0               0                0             0
    -  from operations                                  0              3              49               68            35
    -  from cash flow from prior period                 0              0               0                0             0
    -  from return of capital (Note 8)                  0              1               0                0             0
                                              ------------    -----------     -----------    -------------   -----------
Total distributions on cash basis (Note 9)              0              4              49               68            35
                                              ============    ===========     ===========    =============   ===========
Total cash distributions as a percentage
    of original $1,000 investment (Notes
    5 and 11)                                         N/A           3.00%           4.67%            7.19%         7.38%
Total cumulative cash distributions per
    $1,000 investment from inception                  N/A              4              53              121           213
Amount (in percentage terms) remaining
    invested in program properties at the
    end of each year (period) presented
    (original total acquisition cost of
    properties retained, divided by original
    total acquisition cost of all properties          N/A            N/A             100%             100%          100%
    in program)
</TABLE>

Note 1:           Pursuant to a Registration Statement on Form S-11 under the
                  Securities Act of 1933, as amended, effective July 9, 1997,
                  CNL Hospitality Properties, Inc. ("CHP") registered for sale
                  $165,000,000 of shares of common stock (the "Initial
                  Offering"), including $15,000,000 available only to
                  stockholders participating in the company's reinvestment plan.
                  The Initial Offering of CHP commenced September 11, 1997, and
                  upon completion of the Initial Offering on June 17, 1999, had
                  received subscription proceeds of $150,072,637 (15,007,264
                  shares), including $72,637 (7,264 shares) issued pursuant to
                  the reinvestment plan. Pursuant to a Registration Statement on
                  Form S-11 under the Securities Act of 1933, as amended,
                  effective June 17, 1999, CHP registered for sale $275,000,000
                  of shares of common stock (the "1999 Offering"). The 1999
                  Offering of CHP commenced following the completion of the
                  Initial Offering on June 17, 1999. As of June 30, 2000, CHP
                  had received subscription proceeds totalling $235,011,997 from
                  the 1999 Offering, including $965,145 issued pursuant to the
                  company's reinvestment plan. Activities through October 15,
                  1997, were devoted to organization of CHP and operations had
                  not begun. Pursuant to a Registration Statement on Form S-11
                  under the Securities Act of 1933, as amended, effective May
                  23, 2000, CHP registered for sale up to $450,000,000 of shares
                  of common stock (the "2000 Offering"). The 2000 Offering is
                  expected to commence immediately following the completion of
                  the 1999 Offering.

Note 2:           The amounts shown represent the combined results of the
                  Initial Offering and the 1999 Offering.

Note 3:           Cash generated from operations includes cash received from
                  tenants and dividend, interest and other income, less cash
                  paid for operating expenses.

Note 4:           Cash generated from operations per this table agrees to cash
                  generated from operations per the statement of cash flows
                  included in the consolidated financial statements of CHP.

Note 5:           Total cash distributions as a percentage of original $1,000
                  investment are calculated based on actual distributions
                  declared for the period.

Note 6:           Taxable income presented is before the dividends paid
                  deduction.

Note 7:           For the six months ended June 30, 2000 and the years ended
                  December 31, 1999, 1998 and 1997, approximately 51%, 75%, 76%
                  and 100%, respectively, of the distributions received by
                  stockholders were considered to be ordinary income and
                  approximately 49%, 25%, 24% and 0%, respectively, were
                  considered a return of capital for federal income tax
                  purposes. No amounts distributed to stockholders for the six
                  months ended June 30, 2000 and the years ended December 31,
                  1999, 1998 and 1997 are required to be or have been treated by
                  the company as a return of capital for purposes of calculating
                  the stockholders' return on their invested capital.

                                      C-21
<PAGE>
TABLE III - CNL HOSPITALITY PROPERTIES, INC. (continued)


Note 8:           Cash distributions presented above as a return of capital on a
                  GAAP basis represent the amount of cash distributions in
                  excess of accumulated net income on a GAAP basis. Accumulated
                  net income includes deductions for depreciation and
                  amortization expense and income from certain non-cash items.
                  In addition, cash distributions presented as a return of
                  capital on a cash basis represents the amount of cash
                  distributions in excess of cash generated from operating cash
                  flow and excess cash flows from prior periods. These amounts
                  have not been treated as a return of capital for purposes of
                  calculating the amount of stockholders' invested capital.

Note 9:           Tax and distribution data and total distributions on GAAP
                  basis were computed based on the weighted average shares
                  outstanding during each period presented.

Note 10:          In February 1999, the company executed a series of agreements
                  with Five Arrows Realty Securities II, L.L.C. to jointly own a
                  real estate investment trust, CNL Hotel Investors, Inc., for
                  the purpose of acquiring seven hotels. During the six months
                  ended June 30, 2000 and the year ended December 31, 1999, the
                  company recorded $1,853,735 and $2,753,506, respectively, in
                  dividend income and $260,437 and $778,466, respectively, in an
                  equity in loss after deduction of preferred stock dividends,
                  resulting in net earnings of $1,593,298 and $1,975,040,
                  respectively, attributable to this investment.

Note 11:          Certain data for columns representing less than 12 months have
                  been annualized.


                                      C-22
<PAGE>
                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>
                                                                              Selling Price, Net of
                                                                        Closing Costs and GAAP Adjustments
                                                          ---------------------------------------------------------------
                                                                                       Purchase
                                                                           Mortgage      money      Adjustments
                                                                           balance     mortgage    resulting from
                                  Date        Date of   Cash received net  at time    taken back   application of
        Property                Acquired        Sale    of closing costs   of sale     by program       GAAP           Total
============================== ============ =========== ================= =========   ===========   ============    ============
<S>                               <C>           <C>            <C>           <C>        <C>              <C>       <C>
CNL Income Fund, Ltd.:
   Burger King -
     San Dimas, CA (14)         02/05/87     06/12/92     $1,169,021          0            0              0         $1,169,021
   Wendy's -
     Fairfield, CA (14)         07/01/87     10/03/94      1,018,490          0            0              0          1,018,490
   Wendy's -
     Casa Grande, AZ            12/10/86     08/19/97        795,700          0            0              0            795,700
   Wendy's -
     North Miami, FL (9)        02/18/86     08/21/97        473,713          0            0              0            473,713
   Popeye's -
     Kissimmee, FL (14)         12/31/86     04/30/98        661,300          0            0              0            661,300
   Golden Corral -
     Kent Island, MD (21)       11/20/86     10/15/99        870,457          0            0              0            870,457

CNL Income Fund II, Ltd.:
   Golden Corral -
     Salisbury, NC              05/29/87     07/21/93        746,800          0            0              0            746,800
   Pizza Hut -
     Graham, TX                 08/24/87     07/28/94        261,628          0            0              0            261,628
   Golden Corral -
     Medina, OH (11)            11/18/87     11/30/94        825,000          0            0              0            825,000
   Denny's -
     Show Low, AZ (8)           05/22/87     01/31/97        620,800          0            0              0            620,800
   KFC -
     Eagan, MN                  06/01/87     06/02/97        623,882          0       42,000              0            665,882
   KFC -
     Jacksonville, FL           09/01/87     09/09/97        639,363          0            0              0            639,363
   Wendy's - Farmington
     Hills, MI (12)             05/18/87     10/09/97        833,031          0            0              0            833,031
   Wendy's - Farmington
      Hills, MI (13) (14)       05/18/87     10/09/97      1,085,259          0            0              0          1,085,259
   Denny's -
     Plant City, FL             11/23/87     10/24/97        910,061          0            0              0            910,061
   Pizza Hut -
     Mathis, TX                 12/17/87     12/04/97        297,938          0            0              0            297,938
   KFC -
     Avon Park, FL (14)         09/02/87     12/10/97        501,975          0            0              0            501,975
   Golden Corral -
     Columbia, MO               11/17/87     03/23/99        678,888          0            0              0            678,888
   Little House -
     Littleton, CO              10/07/87     11/05/99        150,000          0            0              0            150,000
   KFC -
     Jacksonville, FL (14)      09/01/87     06/15/00        601,400          0            0              0            601,400

CNL Income Fund III, Ltd.:
   Wendy's -
     Chicago, IL (14)           06/02/88     01/10/97        496,418          0            0              0            496,418
   Perkins -
     Bradenton, FL              06/30/88     03/14/97      1,310,001          0            0              0          1,310,001

<CAPTION>
                                              Cost of Properties
                                            Including Closing and
                                                  Soft Costs
                               -----------------------------------------
                                                                             Excess
                                                    Total                 (deficiency)
                                               acquisition cost,          of property
                                                   capital               operating cash
                                   Original     improvements             receipts over
                                   mortgage     closing and                   cash
        Property                  financing     soft costs (1)   Total     expenditures
==============================   ============== ============= ============ =============
<S>                                   <C>          <C>            <C>          <C>
CNL Income Fund, Ltd.:
   Burger King -
     San Dimas, CA (14)               0         $955,000       $955,000     $214,021
   Wendy's -
     Fairfield, CA (14)               0          861,500        861,500      156,990
   Wendy's -
     Casa Grande, AZ                  0          667,255        667,255      128,445
   Wendy's -
     North Miami, FL (9)              0          385,000        385,000       88,713
   Popeye's -
     Kissimmee, FL (14)               0          475,360        475,360      185,940
   Golden Corral -
     Kent Island, MD (21)             0          726,600        726,600      143,857

CNL Income Fund II, Ltd.:
   Golden Corral -
     Salisbury, NC                    0          642,800        642,800      104,000
   Pizza Hut -
     Graham, TX                       0          205,500        205,500       56,128
   Golden Corral -
     Medina, OH (11)                  0          743,000        743,000       82,000
   Denny's -
     Show Low, AZ (8)                 0          484,185        484,185      136,615
   KFC -
     Eagan, MN                        0          601,100        601,100       64,782
   KFC -
     Jacksonville, FL                 0          405,000        405,000      234,363
   Wendy's - Farmington
     Hills, MI  (12)                  0          679,000        679,000      154,031
   Wendy's - Farmington
     Hills, MI  (13) (14)             0          887,000        887,000      198,259
   Denny's -
     Plant City, FL                   0          820,717        820,717       89,344
   Pizza Hut -
     Mathis, TX                       0          202,100        202,100       95,838
   KFC -
     Avon Park, FL (14)               0          345,000        345,000      156,975
   Golden Corral -
     Columbia, MO                     0          511,200        511,200      167,688
   Little House -
     Littleton, CO                    0          330,456        330,456     (180,456)
   KFC -
     Jacksonville, FL (14)            0          441,000        441,000      160,400

CNL Income Fund III, Ltd.:
   Wendy's -
     Chicago, IL (14)                 0          591,362        591,362      (94,944)
   Perkins -
     Bradenton, FL                    0        1,080,500      1,080,500      229,501
</TABLE>

                                      C-23
<PAGE>
                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>
                                                                              Selling Price, Net of
                                                                        Closing Costs and GAAP Adjustments
                                                          ---------------------------------------------------------------
                                                                                       Purchase
                                                                           Mortgage      money      Adjustments
                                                                           balance     mortgage    resulting from
                                  Date        Date of   Cash received net  at time    taken back   application of
        Property                Acquired        Sale    of closing costs   of sale     by program       GAAP           Total
============================== ============ =========== ================= =========   ===========   ============    ============
<S>                               <C>           <C>            <C>           <C>        <C>              <C>       <C>
CNL Income Fund III, Ltd.
(Continued):
   Pizza Hut -
     Kissimmee, FL               02/23/88      04/08/97      673,159           0             0            0           673,159
   Burger King -
     Roswell, GA                 06/08/88      06/20/97      257,981           0       685,000            0           942,981
   Wendy's -
     Mason City, IA              02/29/88      10/24/97      217,040           0             0            0           217,040
   Taco Bell -
     Fernandina Beach, FL (14)   04/09/88      01/15/98      721,655           0             0            0           721,655
   Denny's -
     Daytona Beach, FL (14)      07/12/88      01/23/98    1,008,976           0             0            0         1,008,976
   Wendy's -
     Punta Gorda, FL             02/03/88      02/20/98      665,973           0             0            0           665,973
   Po Folks -
     Hagerstown, MD              06/21/88      06/10/98      788,884           0             0            0           788,884
   Denny's-
     Hazard, KY                  02/01/88      12/23/98      432,625           0             0            0           432,625
   Perkins -
     Flagstaff, AZ               09/30/88      04/30/99    1,091,193           0             0            0         1,091,193
   Denny's -
     Hagerstown, MD              08/14/88      06/09/99      700,977           0             0            0           700,977

CNL Income Fund IV, Ltd.:
   Taco Bell -
     York, PA                    03/22/89      04/27/94      712,000           0             0            0           712,000
   Burger King -
     Hastings, MI                08/12/88      12/15/95      518,650           0             0            0           518,650
   Wendy's -
     Tampa, FL                   12/30/88      09/20/96    1,049,550           0             0            0         1,049,550
   Checkers -
     Douglasville, GA            12/08/94      11/07/97      380,695           0             0            0           380,695
   Taco Bell -
     Fort Myers, FL (14)         12/22/88      03/02/98      794,690           0             0            0           794,690
   Denny's -
     Union Township, OH (14)     11/01/88      03/31/98      674,135           0             0            0           674,135
   Perkins -
     Leesburg, FL                01/11/89      07/09/98      529,288           0             0            0           529,288
   Taco Bell -
     Naples, FL                  12/22/88      09/03/98      533,127           0             0            0           533,127
   Wendy's
     Detroit, MI (14)            10/21/88      06/29/00    1,056,475           0             0            0         1,056,475

CNL Income Fund V, Ltd.:
   Perkins -
     Myrtle Beach, SC (2)        02/28/90      08/25/95            0           0      1,040,000           0         1,040,000
   Ponderosa -
     St. Cloud, FL (14) (24)     06/01/89      10/24/96       73,713           0      1,057,299           0         1,131,012
   Franklin National Bank -
     Franklin, TN                06/26/89      01/07/97      960,741           0             0            0           960,741

<CAPTION>
                                              Cost of Properties
                                            Including Closing and
                                                  Soft Costs
                               -----------------------------------------
                                                                             Excess
                                                    Total                 (deficiency)
                                               acquisition cost,          of property
                                                   capital               operating cash
                                   Original     improvements             receipts over
                                   mortgage     closing and                   cash
        Property                  financing     soft costs (1)   Total     expenditures
==============================   ============== ============= ============ =============
<S>                                   <C>          <C>            <C>          <C>
CNL Income Fund III, Ltd.
(Continued):
   Pizza Hut -
     Kissimmee, FL                   0          474,755      474,755       198,404
   Burger King -
     Roswell, GA                     0          775,226      775,226       167,755
   Wendy's -
     Mason City, IA                  0          190,252      190,252        26,788
   Taco Bell -
     Fernandina Beach, FL (14)       0          559,570      559,570       162,085
   Denny's -
     Daytona Beach, FL (14)          0          918,777      918,777        90,799
   Wendy's -
     Punta Gorda, FL                 0          684,342      684,342       (18,369)
   Po Folks -
     Hagerstown, MD                  0        1,188,315    1,188,315      (399,431)
   Denny's-
     Hazard, KY                      0          647,622      647,622      (214,997)
   Perkins -
     Flagstaff, AZ                   0          993,508      993,508        97,685
   Denny's -
     Hagerstown, MD                  0          861,454      861,454      (160,477)

CNL Income Fund IV, Ltd.:
   Taco Bell -
     York, PA                        0          616,501      616,501        95,499
   Burger King -
     Hastings, MI                    0          419,936      419,936        98,714
   Wendy's -
     Tampa, FL                       0          828,350      828,350       221,200
   Checkers -
     Douglasville, GA                0          363,768      363,768        16,927
   Taco Bell -
     Fort Myers, FL (14)             0          597,998      597,998       196,692
   Denny's -
     Union Township, OH (14)         0          872,850      872,850      (198,715)
   Perkins -
     Leesburg, FL                    0          737,260      737,260      (207,972)
   Taco Bell -
     Naples, FL                      0          410,546      410,546       122,581
   Wendy's
     Detroit, MI (14)                0          614,500      614,500       441,975

CNL Income Fund V, Ltd.:
   Perkins -
     Myrtle Beach, SC (2)            0          986,418      986,418        53,582
   Ponderosa -
     St. Cloud, FL (14) (24)         0          996,769      996,769       134,243
   Franklin National Bank -
     Franklin, TN                    0        1,138,164    1,138,164      (177,423)
</TABLE>

                                      C-24
<PAGE>
                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>
                                                                              Selling Price, Net of
                                                                        Closing Costs and GAAP Adjustments
                                                          ---------------------------------------------------------------
                                                                                       Purchase
                                                                           Mortgage      money      Adjustments
                                                                           balance     mortgage    resulting from
                                  Date        Date of   Cash received net  at time    taken back   application of
        Property                Acquired        Sale    of closing costs   of sale     by program       GAAP           Total
============================== ============ =========== ================= =========   ===========   ============    ============
<S>                               <C>           <C>            <C>           <C>        <C>              <C>       <C>
CNL Income Fund V, Ltd.
(Continued):
   Shoney's -
     Smyrna, TN                  03/22/89     05/13/97        636,788         0           0             0              636,788
   KFC -
     Salem, NH                   05/31/89     09/22/97      1,272,137         0           0             0            1,272,137
   Perkins -
     Port St. Lucie, FL          11/14/89     09/23/97      1,216,750         0           0             0            1,216,750
   Hardee's -
     Richmond, IN                02/17/89     11/07/97        397,785         0           0             0              397,785
   Wendy's -
     Tampa, FL (14)              02/16/89     12/29/97        805,175         0           0             0              805,175
   Denny's -
     Port Orange, FL (14)        07/10/89     01/23/98      1,283,096         0           0             0            1,283,096
   Shoney's
     Tyler, TX                   03/20/89     02/17/98        844,229         0           0             0              894,229
   Wendy's -
     Ithaca, NY                  12/07/89     03/29/99        471,248         0           0             0              471,248
   Wendy's -
     Endicott, NY                12/07/89     03/29/99        642,511         0           0             0              642,511
   Burger King -
     Halls, TN (20)              01/05/90     06/03/99        433,366         0           0             0              433,366
   Hardee's -
     Belding, MI                 03/08/89     03/03/00        124,346         0           0             0              124,346

CNL Income Fund VI, Ltd.:
   Hardee's -
     Batesville, AR              11/02/89     05/24/94        791,211         0           0             0              791,211
   Hardee's -
     Heber Springs, AR           02/13/90     05/24/94        638,270         0           0             0              638,270
   Hardee's -
     Little Canada, MN           11/28/89     06/29/95        899,503         0           0             0              899,503
   Jack in the Box -
     Dallas, TX                  06/28/94     12/09/96        982,980         0           0             0              982,980
   Denny's -
     Show Low, AZ (8)            05/22/87     01/31/97        349,200         0           0             0              349,200
   KFC -
     Whitehall Township, MI      02/26/90     07/09/97        629,888         0           0             0              629,888
   Perkins -
     Naples, FL                  12/26/89     07/09/97      1,487,725         0           0             0            1,487,725
   Burger King -
     Plattsmouth, NE             01/19/90     07/18/97        699,400         0           0             0              699,400
   Shoney's -
     Venice, FL                  08/03/89     09/17/97      1,206,696         0           0             0            1,206,696
   Jack in the Box -
     Yuma, AZ (10)               07/14/94     10/31/97        510,653         0           0             0              510,653
   Denny's
     Deland, FL                  03/22/90     01/23/98      1,236,971         0           0             0            1,236,971
   Wendy's -
     Liverpool, NY               12/08/89     02/09/98        145,221         0           0             0              145,221

<CAPTION>
                                              Cost of Properties
                                            Including Closing and
                                                  Soft Costs
                               -----------------------------------------
                                                                             Excess
                                                    Total                 (deficiency)
                                               acquisition cost,          of property
                                                   capital               operating cash
                                   Original     improvements             receipts over
                                   mortgage     closing and                   cash
        Property                  financing     soft costs (1)   Total     expenditures
==============================   ============== ============= ============ =============
<S>                                   <C>          <C>            <C>          <C>
CNL Income Fund V, Ltd.
(Continued):
   Shoney's -
     Smyrna, TN                         0           554,200      554,200        82,588
   KFC -
     Salem, NH                          0         1,079,310    1,079,310       192,827
   Perkins -
     Port St. Lucie, FL                 0         1,203,207    1,203,207        13,543
   Hardee's -
     Richmond, IN                       0           695,464      695,464      (297,679)
   Wendy's -
     Tampa, FL (14)                     0           657,800      657,800       147,375
   Denny's -
     Port Orange, FL (14)               0         1,021,000    1,021,000       262,096
   Shoney's
     Tyler, TX                          0           770,300      770,300        73,929
   Wendy's -
     Ithaca, NY                         0           471,297      471,297           (49)
   Wendy's -
     Endicott, NY                       0           471,255      471,255       171,256
   Burger King -
     Halls, TN (20)                     0           329,231      329,231       104,135
   Hardee's -
     Belding, MI                        0           630,432      630,432      (506,086)

CNL Income Fund VI, Ltd.:
   Hardee's -
     Batesville, AR                     0           605,500      605,500       185,711
   Hardee's -
     Heber Springs, AR                  0           532,893      532,893       105,377
   Hardee's -
     Little Canada, MN                  0           821,692      821,692        77,811
   Jack in the Box -
     Dallas, TX                         0           964,437      964,437        18,543
   Denny's -
     Show Low, AZ (8)                   0           272,354      272,354        76,846
   KFC -
     Whitehall Township, MI             0           725,604      725,604       (95,716)
   Perkins -
     Naples, FL                         0         1,083,869    1,083,869       403,856
   Burger King -
     Plattsmouth, NE                    0           561,000      561,000       138,400
   Shoney's -
     Venice, FL                         0         1,032,435    1,032,435       174,261
   Jack in the Box -
     Yuma, AZ (10)                      0           448,082      448,082        62,571
   Denny's
     Deland, FL                         0         1,000,000    1,000,000       236,971
   Wendy's -
     Liverpool, NY                      0           341,440      341,440      (196,219)
</TABLE>

                                      C-25
<PAGE>
                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>
                                                                              Selling Price, Net of
                                                                        Closing Costs and GAAP Adjustments
                                                          ---------------------------------------------------------------
                                                                                       Purchase
                                                                           Mortgage      money      Adjustments
                                                                           balance     mortgage    resulting from
                                  Date        Date of   Cash received net  at time    taken back   application of
        Property                Acquired        Sale    of closing costs   of sale     by program       GAAP           Total
============================== ============ =========== ================= =========   ===========   ============    ============
<S>                               <C>           <C>            <C>           <C>        <C>              <C>       <C>
CNL Income Fund VI, Ltd.
(Continued):
   Perkin's -
     Melbourne, FL                02/03/90     02/12/98         552,910        0               0          0              552,910
   Hardee's -
     Bellevue, NE                 05/03/90     06/05/98         900,000        0               0          0              900,000
   Burger King -
     Greeneville, TN              01/05/90     06/03/99       1,059,373        0               0          0            1,059,373
   Burger King -
     Broadway, TN                 01/05/90     06/03/99       1,059,200        0               0          0            1,059,200
   Burger King -
     Sevierville, TN              01/05/90     06/03/99       1,168,298        0               0          0            1,168,298
   Burger King -
     Walker Springs, TN           01/10/90     06/03/99       1,031,274        0               0          0            1,031,274

CNL Income Fund VII, Ltd.:
   Taco Bell -
     Kearns, UT                   06/14/90     05/19/92         700,000        0               0          0              700,000
   Hardee's -
     St. Paul, MN                 08/09/90     05/24/94         869,036        0               0          0              869,036
   Perkins -
     Florence, SC (3)             08/28/90     08/25/95               0        0       1,160,000          0            1,160,000
   Church's Fried Chicken -
     Jacksonville, FL (14)(25)    04/30/90     12/01/95               0        0         240,000          0              240,000
   Shoney's -
     Colorado Springs, CO         07/03/90     07/24/96       1,044,909        0               0          0            1,044,909
   Hardee's -
     Hartland, MI                 07/10/90     10/23/96         617,035        0               0          0              617,035
   Hardee's -
     Columbus, IN                 09/04/90     05/30/97         223,590        0               0          0              223,590
   KFC -
     Dunnellon, FL                08/02/90     10/07/97         757,800        0               0          0              757,800
   Jack in the Box -
     Yuma, AZ (10)                07/14/94     10/31/97         471,372        0               0          0              471,372
   Burger King -
     Maryville, TN                05/04/90     06/03/99       1,059,954        0               0          0            1,059,954
   Burger King -
     Halls, TN (20)               01/05/90     06/03/99         451,054        0               0          0              451,054
   Shoney's
     Pueblo, CO                   08/21/90     06/20/00       1,005,000        0               0          0            1,005,000

CNL Income Fund VIII, Ltd.:
   Denny's -
     Ocoee, FL                    03/16/91     07/31/95       1,184,865        0               0          0            1,184,865
   Church's Fried Chicken -
     Jacksonville, FL (4) (14)    09/28/90     12/01/95               0        0         240,000          0              240,000
   Church's Fried Chicken -
     Jacksonville, FL (5) (14)    09/28/90     12/01/95               0        0         220,000          0              220,000
   Ponderosa -
     Orlando, FL (6) (14)         12/17/90     10/24/96               0        0       1,353,775          0            1,353,775

<CAPTION>
                                              Cost of Properties
                                            Including Closing and
                                                  Soft Costs
                               -----------------------------------------
                                                                             Excess
                                                    Total                 (deficiency)
                                               acquisition cost,          of property
                                                   capital               operating cash
                                   Original     improvements             receipts over
                                   mortgage     closing and                   cash
        Property                  financing     soft costs (1)   Total     expenditures
==============================   ============== ============= ============ =============
<S>                                   <C>          <C>            <C>          <C>
CNL Income Fund VI, Ltd.
(Continued):
   Perkin's -
     Melbourne, FL                      0           692,850       692,850     (139,940)
   Hardee's -
     Bellevue, NE                       0           899,512       899,512          488
   Burger King -
     Greeneville, TN                    0           890,240       890,240      169,133
   Burger King -
     Broadway, TN                       0           890,036       890,036      169,164
   Burger King -
     Sevierville, TN                    0           890,696       890,696      277,602
   Burger King -
     Walker Springs, TN                 0           864,777       864,777      166,497

CNL Income Fund VII, Ltd.:
   Taco Bell -
     Kearns, UT                         0           560,202       560,202      139,798
   Hardee's -
     St. Paul, MN                       0           742,333       742,333      126,703
   Perkins -
     Florence, SC (3)                   0         1,084,905     1,084,905       75,095
   Church's Fried Chicken -
     Jacksonville, FL (14)(25)          0           233,728       233,728        6,272
   Shoney's -
     Colorado Springs, CO               0           893,739       893,739      151,170
   Hardee's -
     Hartland, MI                       0           841,642       841,642     (224,607)
   Hardee's -
     Columbus, IN                       0           219,676       219,676        3,914
   KFC -
     Dunnellon, FL                      0           546,333       546,333      211,467
   Jack in the Box -
     Yuma, AZ (10)                      0           413,614       413,614       57,758
   Burger King -
     Maryville, TN                      0           890,668       890,668      169,286
   Burger King -
     Halls, TN (20)                     0           342,669       342,669      108,385
   Shoney's
     Pueblo, CO                         0           961,582       961,582       43,418

CNL Income Fund VIII, Ltd.:
   Denny's -
     Ocoee, FL                          0           949,199       949,199      235,666
   Church's Fried Chicken -
     Jacksonville, FL (4) (14)          0           238,153       238,153        1,847
   Church's Fried Chicken -
     Jacksonville, FL (5) (14)          0           215,845       215,845        4,155
   Ponderosa -
     Orlando, FL (6) (14)               0         1,179,210     1,179,210      174,565
</TABLE>

                                      C-26
<PAGE>
                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>
                                                                              Selling Price, Net of
                                                                        Closing Costs and GAAP Adjustments
                                                          ---------------------------------------------------------------
                                                                                       Purchase
                                                                           Mortgage      money      Adjustments
                                                                           balance     mortgage    resulting from
                                  Date        Date of   Cash received net  at time    taken back   application of
        Property                Acquired        Sale    of closing costs   of sale     by program       GAAP           Total
============================== ============ =========== ================= =========   ===========   ============    ============
<S>                               <C>           <C>            <C>           <C>        <C>              <C>       <C>
CNL Income Fund IX, Ltd.:
   Burger King -
     Woodmere, OH (15)          05/31/91     12/12/96        918,445          0             0            0             918,445
   Burger King -
     Alpharetta, GA             09/20/91     06/30/97      1,053,571          0             0            0           1,053,571
   Shoney's -
     Corpus Christi, TX         10/28/91     02/12/99      1,350,000          0             0            0           1,350,000
   Perkins -
     Rochester, NY              12/20/91     03/03/99      1,050,000          0             0            0           1,050,000
   Perkins -
     Williamsville, NY          12/20/91     05/15/00        693,350          0             0            0             693,350

CNL Income Fund X, Ltd.:
   Shoney's -
     Denver, CO                 03/04/92      08/11/95     1,050,186          0             0            0           1,050,186
   Jack in the Box -
     Freemont, CA               03/26/92      09/23/97     1,366,550          0             0            0           1,366,550
   Jack in the Box -
     Sacramento, CA             12/19/91      01/20/98     1,234,175          0             0            0           1,234,175
   Pizza Hut -
     Billings, MT               04/16/92      10/07/98       359,990          0             0            0             359,990
   Perkins -
     Amherst, NY                02/26/92      03/03/99     1,150,000          0             0            0           1,150,000
   Shoney's -
     Fort Myers Beach, FL       09/08/95      08/26/99       931,725          0             0            0             931,725

CNL Income Fund XI, Ltd.:
   Burger King -
     Philadelphia, PA           09/29/92      11/07/96     1,044,750          0             0            0           1,044,750
   Burger King -
     Columbus, OH (19)          06/29/92      09/30/98       795,264          0             0            0             795,264
   Burger King -
     Nashua, NH                 06/29/92      10/07/98     1,630,296          0             0            0           1,630,296

CNL Income Fund XII, Ltd.:
   Golden Corral -
     Houston, TX                12/28/92      04/10/96     1,640,000          0             0            0           1,640,000
   Long John Silver's -
     Monroe, NC                 06/30/93      12/31/98       483,550          0             0            0             483,550
   Long John Silver's -
     Morganton, NC (23)         07/02/93      05/17/99       467,300          0        55,000            0             522,300
   Denny's -
     Cleveland, TN              12/23/92      03/03/00       797,227          0             0            0             797,227

CNL Income Fund XIII, Ltd.:
   Checkers -
     Houston, TX                03/31/94      04/24/95       286,411          0             0            0             286,411
   Checkers -
     Richmond, VA               03/31/94      11/21/96       550,000          0             0            0             550,000

<CAPTION>
                                              Cost of Properties
                                            Including Closing and
                                                  Soft Costs
                               -----------------------------------------
                                                                             Excess
                                                    Total                 (deficiency)
                                               acquisition cost,          of property
                                                   capital               operating cash
                                   Original     improvements             receipts over
                                   mortgage     closing and                   cash
        Property                  financing     soft costs (1)   Total     expenditures
==============================   ============== ============= ============ =============
<S>                                   <C>          <C>            <C>          <C>
CNL Income Fund IX, Ltd.:
   Burger King -
     Woodmere, OH (15)                  0           918,445      918,445            0
   Burger King -
     Alpharetta, GA                     0           713,866      713,866      339,705
   Shoney's -
     Corpus Christi, TX                 0         1,224,020    1,224,020      125,980
   Perkins -
     Rochester, NY                      0         1,064,815    1,064,815      (14,815)
   Perkins -
     Williamsville, NY                  0           981,482      981,482     (288,132)

CNL Income Fund X, Ltd.:
   Shoney's -
     Denver, CO                         0           987,679      987,679       62,507
   Jack in the Box -
     Freemont, CA                       0         1,102,766    1,102,766      263,784
   Jack in the Box -
     Sacramento, CA                     0           969,423      969,423      264,752
   Pizza Hut -
     Billings, MT                       0           302,000      302,000       57,990
   Perkins -
     Amherst, NY                        0         1,141,444    1,141,444        8,556
   Shoney's -
     Fort Myers Beach, FL               0           931,725      931,725            0

CNL Income Fund XI, Ltd.:
   Burger King -
     Philadelphia, PA                   0           818,850      818,850      225,900
   Burger King -
     Columbus, OH (19)                  0           795,264      795,264            0
   Burger King -
     Nashua, NH                         0         1,217,015    1,217,015      413,281

CNL Income Fund XII, Ltd.:
   Golden Corral -
     Houston, TX                        0         1,636,643    1,636,643        3,357
   Long John Silver's -
     Monroe, NC                         0           239,788      239,788      243,762
   Long John Silver's -
     Morganton, NC (23)                 0           304,002      304,002      218,298
   Denny's -
     Cleveland, TN                      0           622,863      622,863      174,364

CNL Income Fund XIII, Ltd.:
   Checkers -
     Houston, TX                        0           286,411      286,411            0
   Checkers -
     Richmond, VA                       0           413,288      413,288      136,712
</TABLE>

                                      C-27
<PAGE>
                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>
                                                                              Selling Price, Net of
                                                                        Closing Costs and GAAP Adjustments
                                                          ---------------------------------------------------------------
                                                                                       Purchase
                                                                           Mortgage      money      Adjustments
                                                                           balance     mortgage    resulting from
                                  Date        Date of   Cash received net  at time    taken back   application of
        Property                Acquired        Sale    of closing costs   of sale     by program       GAAP           Total
============================== ============ =========== ================= =========   ===========   ============    ============
<S>                               <C>           <C>            <C>           <C>        <C>              <C>       <C>
CNL Income Fund XIII, Ltd.
(Continued):
   Denny's -
     Orlando, FL                      09/01/93     10/24/97       932,849       0          0             0              932,849
   Jack in the Box -
     Houston, TX                      07/27/93     07/16/99     1,063,318       0          0             0            1,063,318

CNL Income Fund XIV, Ltd.:
   Checkers -
     Knoxville, TN                    03/31/94     03/01/95       339,031       0          0             0              339,031
   Checkers -
     Dallas, TX                       03/31/94     03/01/95       356,981       0          0             0              356,981
   TGI Friday's -
     Woodridge, NJ (7)                01/01/95     09/27/96     1,753,533       0          0             0            1,753,533
   Wendy's -
     Woodridge, NJ (7)                11/28/94     09/27/96       747,058       0          0             0              747,058
   Hardee's -
     Madison, AL                      12/14/93     01/08/98       700,950       0          0             0              700,950
   Checkers -
     Richmond, VA (#548)              03/31/94     01/29/98       512,462       0          0             0              512,462
   Checkers -
     Riviera Beach, FL                03/31/94     04/14/98       360,000       0          0             0              360,000
   Checkers -
     Richmond, VA (#486)              03/31/94     07/27/98       397,985       0          0             0              397,985
   Long John Silver's -
     Stockbridge, GA                  03/31/94     05/25/99       696,300       0          0             0              696,300
   Long John Silver's -
     Shelby, NC                       06/22/94     11/12/99       494,178       0          0             0              494,178
   Checker's -
     Kansas City, MO                  03/31/94     12/10/99       268,450       0          0             0              268,450
   Checker's -
     Houston, TX                      03/31/94     12/15/99       385,673       0          0             0              385,673

CNL Income Fund XV, Ltd.:
   Checkers -
     Knoxville, TN                    05/27/94     03/01/95       263,221       0          0             0              263,221
   Checkers -
     Leavenworth, KS                  06/22/94     03/01/95       259,600       0          0             0              259,600
   Checkers -
     Knoxville, TN                    07/08/94     03/01/95       288,885       0          0             0              288,885
   TGI Friday's -
     Woodridge, NJ (7)                01/01/95     09/27/96     1,753,533       0          0             0            1,753,533
   Wendy's -
     Woodridge, NJ (7)                11/28/94     09/27/96       747,058       0          0             0              747,058
   Long John Silver's -
     Gastonia, NC                     07/15/94     11/12/99       631,304       0          0             0              631,304
   Long John Silver's
     Lexington, NC                    10/22/94     01/12/00       562,130       0          0             0              562,130

<CAPTION>
                                              Cost of Properties
                                            Including Closing and
                                                  Soft Costs
                               -----------------------------------------
                                                                             Excess
                                                    Total                 (deficiency)
                                               acquisition cost,          of property
                                                   capital               operating cash
                                   Original     improvements             receipts over
                                   mortgage     closing and                   cash
        Property                  financing     soft costs (1)   Total     expenditures
==============================   ============== ============= ============ =============
<S>                                   <C>          <C>            <C>          <C>
CNL Income Fund XIII, Ltd.
(Continued):
   Denny's -
     Orlando, FL                      0             934,120      934,120      (1,271)
   Jack in the Box -
     Houston, TX                      0             861,321      861,321     201,997

CNL Income Fund XIV, Ltd.:
   Checkers -
     Knoxville, TN                    0             339,031      339,031           0
   Checkers -
     Dallas, TX                       0             356,981      356,981           0
   TGI Friday's -
     Woodridge, NJ (7)                0           1,510,245    1,510,245     243,288
   Wendy's -
     Woodridge, NJ (7)                0             672,746      672,746      74,312
   Hardee's -
     Madison, AL                      0             658,977      658,977      41,973
   Checkers -
     Richmond, VA (#548)              0             382,435      382,435     130,027
   Checkers -
     Riviera Beach, FL                0             276,409      276,409      83,591
   Checkers -
     Richmond, VA (#486)              0             352,034      352,034      45,951
   Long John Silver's -
     Stockbridge, GA                  0             738,340      738,340     (42,040)
   Long John Silver's -
     Shelby, NC                       0             608,611      608,611    (114,433)
   Checker's -
     Kansas City, MO                  0             209,329      209,329      59,121
   Checker's -
     Houston, TX                      0             311,823      311,823      73,850

CNL Income Fund XV, Ltd.:
   Checkers -
     Knoxville, TN                    0             263,221      263,221           0
   Checkers -
     Leavenworth, KS                  0             259,600      259,600           0
   Checkers -
     Knoxville, TN                    0             288,885      288,885           0
   TGI Friday's -
     Woodridge, NJ (7)                0           1,510,245    1,510,245     243,288
   Wendy's -
     Woodridge, NJ (7)                0             672,746      672,746      74,312
   Long John Silver's -
     Gastonia, NC                     0             776,248      776,248    (144,944)
   Long John Silver's
     Lexington, NC                    0             646,203      646,203     (84,073)
</TABLE>

                                      C-28
<PAGE>
                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>
                                                                              Selling Price, Net of
                                                                        Closing Costs and GAAP Adjustments
                                                          ---------------------------------------------------------------
                                                                                       Purchase
                                                                           Mortgage      money      Adjustments
                                                                           balance     mortgage    resulting from
                                  Date        Date of   Cash received net  at time    taken back   application of
        Property                Acquired        Sale    of closing costs   of sale     by program       GAAP           Total
============================== ============ =========== ================= =========   ===========   ============    ============
<S>                               <C>           <C>            <C>           <C>        <C>              <C>       <C>
CNL Income Fund XVI, Ltd.:
   Long John Silver's -
     Appleton, WI                06/24/95     04/24/96        775,000         0            0             0            775,000
   Checker's -
     Oviedo, FL                  11/14/94     02/28/97        610,384         0            0             0            610,384
   Boston Market -
     Madison, TN (16)            05/05/95     05/08/98        774,851         0            0             0            774,851
   Boston Market -
     Chattanooga, TN (17)        05/05/95     06/16/98        713,386         0            0             0            713,386
   Boston Market -
     Lawrence, KS                05/08/98     11/23/99        667,311         0            0             0            667,311

CNL Income Fund XVII, Ltd.:
   Boston Market -
     Troy, OH (18)               07/24/96     06/16/98        857,487         0            0             0            857,487
   Golden Corral -
     El Cajon, CA (22)           04/29/97     12/02/99      1,675,385         0            0             0          1,675,385

CNL Income Fund XVIII, Ltd.:
   Black Eyed Pea -
     Atlanta, GA                 03/26/97     12/06/99        688,997         0            0             0            688,997

CNL American Properties
Fund, Inc.:
   TGI Friday's -
     Orange, CT                  10/30/95     05/08/97      1,312,799         0            0             0          1,312,799
   TGI Friday's -
     Hazlet, NJ                  07/15/96     05/08/97      1,324,109         0            0             0          1,324,109
   TGI Friday's -
     Marlboro, NJ                08/01/96     05/08/97      1,372,075         0            0             0          1,372,075
   TGI Friday's -
     Hamden, CT                  08/26/96     05/08/97      1,245,100         0            0             0          1,245,100
   Boston Market -
     Southlake, TX               07/02/97     07/21/97      1,035,153         0            0             0          1,035,135
   Boston Market -
     Franklin, TN (26)           08/18/95     04/14/98        950,361         0            0             0            950,361
   Boston Market -
     Grand Island, NE (27)       09/19/95     04/14/98        837,656         0            0             0            837,656
   Burger King -
     Indian Head Park, IL        04/03/96     05/05/98        674,320         0            0             0            674,320
   Boston Market -
     Dubuque, IA (28)            10/04/95     05/08/98        969,159         0            0             0            969,159
   Boston Market -
     Merced, CA (29)             10/06/96     05/08/98        930,834         0            0             0            930,834
   Boston Market -
     Arvada, CO (30)             07/21/97     07/28/98      1,152,262         0            0             0          1,152,262
   Boston Market -
      Ellisville, MO             09/03/96     04/28/99        822,824         0            0             0            822,824

<CAPTION>
                                             Cost of Properties
                                           Including Closing and
                                                 Soft Costs
                              -----------------------------------------
                                                                            Excess
                                                   Total                 (deficiency)
                                              acquisition cost,          of property
                                                  capital               operating cash
                                  Original     improvements             receipts over
                                  mortgage     closing and                   cash
        Property                 financing     soft costs (1)   Total     expenditures
==============================  ============== ============= ============ =============
<S>                                   <C>          <C>            <C>          <C>
CNL Income Fund XVI, Ltd.:
   Long John Silver's -
     Appleton, WI                    0          613,838       613,838      161,162
   Checker's -
     Oviedo, FL                      0          506,311       506,311      104,073
   Boston Market -
     Madison, TN (16)                0          774,851       774,851            0
   Boston Market -
     Chattanooga, TN (17)            0          713,386       713,386            0
   Boston Market -
     Lawrence, KS                    0          774,851       774,851     (107,540)

CNL Income Fund XVII, Ltd.:
   Boston Market -
     Troy, OH (18)                   0          857,487       857,487            0
   Golden Corral -
     El Cajon, CA (22)               0        1,692,994     1,692,994      (17,609)

CNL Income Fund XVIII, Ltd.:
   Black Eyed Pea -
     Atlanta, GA                     0          617,610       617,610       71,387

CNL American Properties
Fund, Inc.:
   TGI Friday's -
     Orange, CT                      0        1,310,980     1,310,980        1,819
   TGI Friday's -
     Hazlet, NJ                      0        1,294,237     1,294,237       29,872
   TGI Friday's -
     Marlboro, NJ                    0        1,324,288     1,324,288       47,787
   TGI Friday's -
     Hamden, CT                      0        1,203,136     1,203,136       41,964
   Boston Market -
     Southlake, TX                   0        1,035,135     1,035,135            0
   Boston Market -
     Franklin, TN (26)               0          950,361       950,361            0
   Boston Market -
     Grand Island, NE (27)           0          837,656       837,656            0
   Burger King -
     Indian Head Park, IL            0          670,867       670,867        3,453
   Boston Market -
     Dubuque, IA (28)                0          969,159       969,159            0
   Boston Market -
     Merced, CA (29)                 0          930,834       930,834            0
   Boston Market -
     Arvada, CO (30)                 0        1,152,262     1,152,262            0
   Boston Market -
      Ellisville, MO                 0        1,026,746     1,026,746     (203,922)
</TABLE>

                                      C-29
<PAGE>
                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>
                                                                              Selling Price, Net of
                                                                        Closing Costs and GAAP Adjustments
                                                          ---------------------------------------------------------------
                                                                                       Purchase
                                                                           Mortgage      money      Adjustments
                                                                           balance     mortgage    resulting from
                                  Date        Date of   Cash received net  at time    taken back   application of
        Property                Acquired        Sale    of closing costs   of sale     by program       GAAP           Total
============================== ============ =========== ================= =========   ===========   ============    ============
<S>                               <C>           <C>            <C>           <C>        <C>              <C>       <C>
CNL American Properties
Fund, Inc.
   (Continued):
   Golden Corral -
     Brooklyn, OH                08/23/96     05/18/99        974,560        0             0             0            974,560
   Boston Market -
     Edgewater, CO               08/19/97     08/11/99        634,122        0             0             0            634,122
   Black Eyed Pea -
     Houston, TX (31)            10/01/97     08/24/99        648,598        0             0             0            648,598
   Big Boy -
     Topeka, KS (32)             02/26/99     09/22/99        939,445        0             0             0            939,445
   Boston Market -
     LaQuinta, CA                12/16/96     10/13/99        833,140        0             0             0            833,140
   Sonny's -
     Jonesboro, GA               06/02/98     12/22/99      1,098,342        0             0             0          1,098,342
   Golden Corral -
     Waldorf, MD (32) (33)       04/05/99     01/03/00      2,501,175        0             0             0          2,501,175
   Jack in the Box -
     Los Angeles, CA             06/30/95     02/18/00      1,516,800        0             0             0          1,516,800
   Golden Corral
     Dublin, GA                  08/07/98     05/01/00      1,323,205        0             0             0          1,323,205
   Boston Market -
     San Antonio, TX             04/30/97     05/02/00        517,495        0             0             0            517,495
   Boston Market -
     Corvallis, OR               07/09/96     06/20/00        717,019        0             0             0            717,019
   Big Boy -
     St. Louis, MO               01/19/99     06/28/00      1,463,050        0             0             0          1,463,050
   Ground Round -
     Nanuet, NY                  12/02/97     06/30/00        964,825        0             0             0            964,825
   Big Boy -
     Jefferson City, MO          01/19/99     06/30/00        905,250        0             0             0            905,250
   Big Boy -
     Alton, IL                   01/19/99     06/30/00        905,250        0             0             0            905,250

<CAPTION>
                                             Cost of Properties
                                           Including Closing and
                                                 Soft Costs
                              -----------------------------------------
                                                                            Excess
                                                   Total                 (deficiency)
                                              acquisition cost,          of property
                                                  capital               operating cash
                                  Original     improvements             receipts over
                                  mortgage     closing and                   cash
        Property                 financing     soft costs (1)   Total     expenditures
==============================  ============== ============= ============ =============
<S>                                   <C>          <C>            <C>          <C>
CNL American Properties
Fund, Inc.
   (Continued):
   Golden Corral -
     Brooklyn, OH                    0          997,296       997,296      (22,736)
   Boston Market -
     Edgewater, CO                   0          904,691       904,691     (270,569)
   Black Eyed Pea -
     Houston, TX (31)                0          648,598       648,598            0
   Big Boy -
     Topeka, KS (32)                 0        1,062,633     1,062,633     (123,188)
   Boston Market -
     LaQuinta, CA                    0          987,034       987,034     (153,894)
   Sonny's -
     Jonesboro, GA                   0        1,098,342     1,098,342            0
   Golden Corral -
     Waldorf, MD (32) (33)           0        2,430,686     2,430,686       70,489
   Jack in the Box -
     Los Angeles, CA                 0        1,119,567     1,119,567      397,233
   Golden Corral
     Dublin, GA                      0        1,272,765     1,272,765       50,440
   Boston Market -
     San Antonio, TX                 0          757,069       757,069     (239,574)
   Boston Market -
     Corvallis, OR                   0          925,427       925,427     (208,408)
   Big Boy -
     St. Louis, MO                   0        1,345,100     1,345,100      117,950
   Ground Round -
     Nanuet, NY                      0          927,273       927,273       37,552
   Big Boy -
     Jefferson City, MO              0        1,113,383     1,113,383     (208,133)
   Big Boy -
     Alton, IL                       0        1,012,254     1,012,254     (107,004)
</TABLE>

(1)  Amounts shown do not include pro rata share of original offering costs or
     acquisition fees.
(2)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.25% per annum and provides
     for a balloon payment of $991,331 in July 2000.
(3)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.25% per annum and provides
     for a balloon payment of $1,105,715 in July 2000.
(4)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.00% per annum and provides
     for a balloon payment of $218,252 in December 2005.
(5)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.00% per annum and provides
     for a balloon payment of $200,063 in December 2005.
(6)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.75% per annum and provides
     for 12 monthly payments of interest only and thereafter, 24 equal monthly
     payments of principal and interest until November 1999, when the remaining
     144 equal monthly payments of principal and interest will be reduced due to
     a lump sum payment received in March 1999 in advance from the borrower.
(7)  CNL Income Fund XIV, Ltd. and CNL Income Fund XV, Ltd. each owned a 50
     percent interest in Wood-Ridge Real Estate Joint Venture, which owned two
     properties. The amounts presented for CNL Income Fund XIV, Ltd. and CNL
     Income Fund XV, Ltd. represent each partnership's 50 percent interest in
     the properties owned by Wood-Ridge Real Estate Joint Venture.
(8)  CNL Income Fund II, Ltd. owns a 64 percent interest and CNL Income Fund VI,
     Ltd. owns a 36 percent interest in this joint venture. The amounts
     presented for CNL Income Fund II, Ltd. and CNL Income Fund VI, Ltd.
     represent each partnership's percent interest in the property owned by Show
     Low Joint Venture.

                                      C-30
<PAGE>
(9)  CNL Income Fund, Ltd. owned a 50 percent interest in this joint venture.
     The amounts presented represent the partnerships percent interest in the
     property owned by Seventh Avenue Joint Venture. A third party owns the
     remaining 50 percent interest in this joint venture.
(10) CNL Income Fund VI, Ltd. and CNL Income Fund VII, Ltd. own a 52 percent and
     48 percent interest, respectively, in the property in Yuma, Arizona. The
     amounts presented for CNL Income Fund VI, Ltd. and CNL Income Fund VII,
     Ltd. represent each partnership's respective interest in the property.
(11) Cash received net of closing costs includes $198,000 received as a lease
     termination fee.
(12) Cash received net of closing costs includes $93,885 received as a lease
     termination fee.
(13) Cash received net of closing costs includes $120,115 received as a lease
     termination fee.
(14) Closing costs deducted from net sales proceeds do not include deferred,
     subordinated real estate disposition fees payable to CNL Fund Advisors,
     Inc. or its affiliates.
(15) The Burger King property in Woodmere, Ohio was exchanged on December 12,
     1996 for a Burger King property in Carrboro, NC at the option of the tenant
     as permitted under the terms of the lease agreement. Due to the exchange,
     the Burger King property in Carrboro, NC is being leased under the same
     lease as the Burger King property in Woodmere, OH.
(16) The Boston Market property in Madison, TN was exchanged on May 8, 1998 for
     a Boston Market property in Lawrence, KS at the option of the tenant as
     permitted under the terms of the lease agreement. Due to the exchange, the
     Boston Market property in Lawrence, KS is being leased under the same lease
     as the Boston Market property in Madison, TN.
(17) The Boston Market property in Chattanooga, TN was exchanged on June 16,
     1998 for a Boston Market property in Indianapolis, IN at the option of the
     tenant as permitted under the terms of the lease agreement. Due to the
     exchange, the Boston Market property in Indianapolis, IN is being leased
     under the same lease as the Boston Market property in Chattanooga, TN.
(18) The Boston Market property in Troy, OH was exchanged on June 16, 1998 for a
     Boston Market property in Inglewood, CA at the option of the tenant as
     permitted under the terms of the lease agreement. Due to the exchange, the
     Boston Market property in Inglewood, CA is being leased under the same
     lease as the Boston Market property in Troy, OH.
(19) The Burger King property in Columbus, OH was exchanged on September 30,
     1998 for a Burger King property in Danbury, CT at the option of the tenant
     as permitted under the terms of the lease agreement. Due to the exchange,
     the Burger King property in Danbury, CT is being leased under the same
     lease as the Burger King property in Columbus, OH.
(20) CNL Income Fund V, Ltd. owns a 49 percent interest and CNL Income Fund VII,
     Ltd. owns a 51 percent interest in this joint venture. The amounts
     presented for CNL Income Fund V, Ltd. and CNL Income Fund VII, Ltd.
     represent each partnership's percent interest in the property owned by
     Halls Joint Venture.
(21) Cash received net of closing costs includes $50,000 received as a lease
     termination fee.
(22) CNL Income Fund XVII, Ltd. owned an 80 percent interest in this joint
     venture. The amounts presented represent the partnership's percent interest
     in the property owned by El Cajon Joint Venture. A third party owned the
     remaining 20 percent interest in this joint venture.
(23) Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.25% per annum and provides
     for 60 equal monthly payments of principal and interest.
(24) Amount shown is face value and does not represent discounted current value.
     The mortgage note bore an interest rate of 10.75% per annum and provided
     for 12 monthly payments of interest only and thereafter, 168 equal monthly
     payments of principal and interest. The borrower prepaid the mortgage note
     in full in April 1999.
(25) Amount shown is face value and does not represent discounted current value.
     The mortgage note bore an interest rate of 10.00% per annum and was paid in
     full in July 1999.
(26) The Boston Market property in Franklin, TN was exchanged on April 14, 1998
     for a Boston Market property in Glendale, AZ at the option of the tenant as
     permitted under the terms of the lease agreement. Due to the exchange, the
     Boston Market property in Glendale, AZ is being leased under the same lease
     as the Boston Market property in Franklin, TN.
(27) The Boston Market property in Grand Island, NE was exchanged on April 14,
     1998 for a Boston Market property in Warwick, RI at the option of the
     tenant as permitted under the terms of the lease agreement. Due to the
     exchange, the Boston Market property in Warwick, RI is being leased under
     the same lease as the Boston Market property in Grand Island, NE.
(28) The Boston Market property in Dubuque, IA was exchanged on May 8, 1998 for
     a Boston Market property in Columbus, OH at the option of the tenant as
     permitted under the terms of the lease agreement. Due to the exchange, the
     Boston Market property in Columbus, OH is being leased under the same lease
     as the Boston Market property in Dubuque, IA.
(29) Cash received net of closing costs includes $362,949 in construction costs
     incurred but not paid by CNL American Properties Fund, Inc. as of the
     closing date, which were deducted from the actual net sales proceeds
     received by CNL American Properties Fund, Inc.
(30) Cash received net of closing costs includes $522,827 in construction costs
     incurred but not paid by CNL American Properties Fund, Inc. as of the
     closing date, which were deducted from the actual net sales proceeds
     received by CNL American Properties Fund, Inc.
(31) The Black Eyed Pea property in Houston, TX was exchanged on August 24, 1999
     for a Black Eyed Pea property in Dallas, TX at the option of the tenant as
     permitted under the terms of the lease agreement. Due to the exchange, the
     Black Eyed Pea property in Dallas, TX is being leased under the same lease
     as the Black Eyed Pea property in Houston, TX.
(32) This property was being constructed and was sold prior to completion of
     construction.
(33) Cash received net of closing costs includes $1,551,800 in construction
     costs incurred but not paid by CNL American Properties Fund, Inc. as of the
     closing date, which were deducted from the actual net sales proceeds
     received by CNL American Properties Fund, Inc.


                                      C-31

<PAGE>



                                   APPENDIX D

                              SUBSCRIPTION AGREEMENT

<PAGE>


--------------------------------------------------------------------------------
                                       CNL
                                   RETIREMENT
                                PROPERTIES, INC.
--------------------------------------------------------------------------------


                   UP TO 15,500,000 SHARES -- $10.00 PER SHARE
                     MINIMUM PURCHASE -- 250 SHARES ($2,500)
            100 SHARES ($1,000) FOR IRAS, KEOGH, AND QUALIFIED PLANS
               (MINIMUM PURCHASE MAY BE HIGHER IN CERTAIN STATES)




================================================================================
PLEASE READ CAREFULLY this Subscription Agreement and the Notices (on the back
of the Agreement) before completing this document. TO SUBSCRIBE FOR SHARES,
complete and sign, where appropriate, and deliver the Subscription Agreement,
along with your check, to your Registered Representative. YOUR CHECK SHOULD BE
MADE PAYABLE TO:

                              SOUTHTRUST BANK, N.A.

ALL ITEMS ON THE SUBSCRIPTION AGREEMENT MUST BE COMPLETED IN ORDER FOR YOUR
SUBSCRIPTION TO BE PROCESSED.

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

      OVERNIGHT PACKAGES:                           REGULAR MAIL PACKAGES:
   Attn:  Investor Relations                      Attn:  Investor Relations
  CNL Center at City Commons                         Post Office Box 1033
    450 South Orange Avenue                      Orlando, Florida  32802-1033
    Orlando, Florida  32801


                            For Telephone Inquiries:
                              CNL SECURITIES CORP.
                        (407) 650-1000 OR (800) 522-3863


<PAGE>


<TABLE>

<S>  <C>
CNL RETIREMENT PROPERTIES, INC.
--------------------------------------------------------------------------------

1._______________ INVESTMENT____________________________________________________


This subscription is in the amount of $______________ for the purchase of
______________ Shares ($10.00 per Share). The minimum initial subscription is
250 Shares ($2,500); 100 Shares ($1,000) for IRA, Keogh and qualified plan
accounts (except in states with higher minimum purchase requirements).
|_| ADDITIONAL PURCHASE |_| REINVESTMENT PLAN - Investor elects to participate
in Plan (SEE PROSPECTUS FOR DETAILS.)

2. ______________ SUBSCRIBER INFORMATION _______________________________________

Name (1st)                                                               |_|  M  |_|  F Date of Birth (MM/DD/YY) __________________
           ------------------------------------------------------------
Name (2nd)                                                               |_|  M  |_|  F Date of Birth (MM/DD/YY) __________________
           ------------------------------------------------------------
Address ___________________________________________________________________________________________________________________________
City _____________________________________________________________ State ______________        Zip Code ___________________________
Custodian Account No. _____________________________________________________________  Daytime Phone # (________) ___________________
|_|  U.S. Citizen          |_|  Resident Alien                |_|  Foreign Resident              Country __________________________
|_|  Check if Subscriber is a U.S. citizen residing outside the U.S.                             Income Tax Filing State __________
ALL SUBSCRIBERS:  State of Residence of Subscriber/Plan Beneficiary (required) ____________________________________________________

TAXPAYER  IDENTIFICATION  NUMBER:  For most  individual  taxpayers,  it is their Social Security  number.  Note: If
the purchase is in more than one name,  the number  should be that of the first  person  listed.  For IRAs,  Keoghs
and qualified plans, enter BOTH the Social Security number and the custodian taxpayer identification number.

         TAXPAYER ID# ______________ - _____________________________  SOCIAL SECURITY # __________ - ________ - ____________

3. ________________ INVESTOR MAILING ADDRESS ______________________________________________________________________________________

For the  Subscriber of an IRA,  Keogh,  or qualified plan to receive  informational  mailings,  please  complete if
different from address in Section 2.
Name_______________________________________________________________________________________________________________________________
Address____________________________________________________________________________________________________________________________
City _____________________________________________________________  State ______________________________  Zip Code ________________
Daytime Phone # (__________) ___________________________

4. _______________ DIRECT DEPOSIT ADDRESS _________________________________________________________________________________________

Investors requesting direct deposit of distribution checks to another financial institution or mutual fund,
please complete below. In no event will the Company or Affiliates be responsible for any adverse consequences
of direct deposit.
Company __________________________________________________________________________________________________________________________
Address  _________________________________________________________________________________________________________________________
City ___________________________________________________ State ____________________________  Zip Code  ___________________________
Account No. _________________________________________________________________________  Phone # (_____) ___________________________


5. ______________ FORM OF OWNERSHIP ______________________________________________________________________________________________

(Select only one)                                       |_|  JOINT TENANTS WITH RIGHT OF SURVIVORSHIP - all parties must sign (8)
|_|   INDIVIDUAL - one signature required (1)           |_|  A MARRIED PERSON/SEPARATE PROPERTY - one signature required (34)
|_|   HUSBAND AND WIFE, AS COMMUNITY PROPERTY - two     |_|  KEOGH (H.R.10) - trustee signature required (24)
      signatures required (15)                          |_|  CUSTODIAN - custodian signature required (33)
|_|   TENANTS IN COMMON - two signatures required (9)   |_|  PARTNERSHIP (3)
|_|   TENANTS BY THE ENTIRETY - two signatures          |_|  NON-PROFIT ORGANIZATION (12)
      required (31)                                     |_|  PENSION PLAN - trustee signature(s) required (19)
|_|   S-CORPORATION (22)                                |_|  PROFIT SHARING PLAN - trustee signature(s) required (27)
|_|   C-CORPORATION (5)                                 |_|  CUSTODIAN UGMA-STATE of ___________ - custodian signature required (16)
|_|   IRA - custodian signature required (23)           |_|  CUSTODIAN UTMA-STATE of ___________ - custodian signature required (42)
|_|   ROTH IRA - custodian signature required (36)      |_|  ESTATE - Personal Representative signature required (13)
|_|   SEP - custodian signature required (38)           |_|  REVOCABLE GRANTOR TRUST - grantor signature required (25)
|_|   TAXABLE TRUST (7)                                 |_|  IRREVOCABLE TRUST - trustee signature required (21)
|_|   TAX-EXEMPT TRUST (20)


<PAGE>

                                                                                             CNL RETIREMENT PROPERTIES, INC.
6. ______________ SUBSCRIBER SIGNATURES ___________________________________________________________________________________________

If the Subscriber is executing the Subscriber Signature Page, the Subscriber
understands that, BY EXECUTING THIS AGREEMENT A SUBSCRIBER DOES NOT WAIVE ANY
RIGHTS HE MAY HAVE UNDER THE SECURITIES ACT OF 1933 OR THE SECURITIES EXCHANGE
ACT OF 1934 OR UNDER ANY STATE SECURITIES LAW:

    X  ____________________________________________________________________  X  ___________________________________________________
       SIGNATURE OF 1ST SUBSCRIBER                   DATE                       SIGNATURE OF 2ND SUBSCRIBER               DATE

7. ______________ BROKER/DEALER INFORMATION _______________________________________________________________________________________


Broker/Dealer NASD Firm Name  _____________________________________________________________________________________________________
Registered Representative  ________________________________________________________________________________________________________
Branch Mail Address  ______________________________________________________________________________________________________________
City _________________________________________ State ____________________ Zip Code ________________________________________________
|_|  Please check if new address
Phone # ( _______ )____________________________________ Fax # (________) __________________________________________________________
|_|  Sold CNL before
Shipping Address ________________________________________ City ____________________ State _________________   Zip  Code____________

|_|      TELEPHONIC SUBSCRIPTIONS (check here): If the Registered Representative
         and Branch Manager are executing the signature page on behalf of the
         Subscriber, both must sign below. Registered Representatives and Branch
         Managers may not sign on behalf of residents of Florida, Iowa, Maine,
         Massachusetts, Michigan, Minnesota, Mississippi, Missouri, Nebraska,
         New Mexico, North Carolina, Ohio, Oregon, South Dakota, Tennessee or
         Washington. [NOTE: Not to be executed until Subscriber(s) has (have)
         acknowledged receipt of final prospectus.] Telephonic subscriptions may
         not be completed for IRA accounts.

|_|      DEFERRED COMMISSION OPTION (check here): The Deferred Commission Option
         means an agreement between a stockholder, the participating
         Broker/Dealer and the Managing Dealer to have Selling Commissions paid
         over a seven year period as described in "The Offering -- Plan of
         Distribution." This option will only be available with prior
         authorization by the Broker/Dealer.

|_|      REGISTERED INVESTMENT ADVISOR (RIA) (check here): This investment is
         made through the RIA in its capacity as an RIA and not in its capacity
         as a Registered Representative, if applicable. If an owner or principal
         or any member of the RIA firm is an NASD licensed Registered
         Representative affiliated with a Broker/Dealer, the transaction should
         be conducted through that Broker/Dealer, not through the RIA.

PLEASE READ CAREFULLY THE REVERSE SIDE OF THIS SIGNATURE PAGE AND SUBSCRIPTION AGREEMENT BEFORE COMPLETING


   X  _____________________________________________________________     _________________     ____________________________________
      PRINCIPAL, BRANCH MANAGER OR OTHER AUTHORIZED SIGNATURE           DATE                  PRINT OR TYPE NAME OF PERSON SIGNING


   X  _____________________________________________________________     _________________     ____________________________________
      REGISTERED REPRESENTATIVE/INVESTMENT ADVISOR SIGNATURE            DATE                  PRINT OR TYPE NAME OF PERSON SIGNING

------------------------------------------------------------------------------------------------------------------------------------
Make check payable to:  SOUTHTRUST BANK, N.A., ESCROW AGENT
------------------------------------------------------------------------------------------------------------------------------------

Please remit check and                          For overnight delivery, please send to:
subscription document to:                                                                              FOR OFFICE USE ONLY**

CNL SECURITIES CORP.                            CNL SECURITIES CORP.                          Sub. #
Attn:  Investor Relations                       Attn:  Investor Relations
Post Office Box 1033                            CNL Center at City Commons                    Admit Date
Orlando, FL  32802-1033                         450 South Orange Avenue
(800) 522-3863                                  Orlando, FL  32801                            Amount
                                                (407) 650-1000
                                                (800) 522-3863                                Region
                                                                                              RSVP#

                                                                                                                     Rev. 5/00
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>



NOTICE TO ALL INVESTORS:

     (a) The purchase of Shares by an IRA, Keogh, or other tax-qualified plan
does not, by itself, create the plan.

     (b) The Company, in its sole and absolute discretion, may accept or reject
the Subscriber's subscription which if rejected will be promptly returned to the
Subscriber, without interest. Non-U.S. stockholders (as defined in the
Prospectus) will be admitted as stockholders with the approval of the Advisor.

     (c) THE SALE OF SHARES SUBSCRIBED FOR HEREUNDER MAY NOT BE COMPLETED UNTIL
AT LEAST FIVE BUSINESS DAYS AFTER THE DATE THE SUBSCRIBER RECEIVES A FINAL
PROSPECTUS. EXCEPT AS PROVIDED IN THIS NOTICE, THE NOTICE BELOW, AND IN THE
PROSPECTUS, THE SUBSCRIBER WILL NOT BE ENTITLED TO REVOKE OR WITHDRAW HIS
SUBSCRIPTION.



The subscriber is asked to refer to the prospectus concerning the Deferred
Commission Option outlined in "The Offering -- Plan of Distribution." This
option will only be available with prior authorization by the Broker/Dealer.



NOTICE TO NORTH CAROLINA RESIDENTS: By signing this Subscription Agreement,
North Carolina investors acknowledge receipt of the Prospectus and represent
that they meet the suitability standards for North Carolina investors listed in
the Prospectus.



BROKER/DEALER AND FINANCIAL ADVISOR:

By signing this subscription agreement, the signers certify that they recognize
and have complied with their obligations under the NASD's Conduct Rules, and
hereby further certify as follows: (i) a copy of the Prospectus, including the
Subscription Agreement attached thereto as Appendix D, as amended and/or
supplemented to date, has been delivered to the Subscriber; (ii) they have
discussed such investor's prospective purchase of Shares with such investor and
have advised such investor of all pertinent facts with regard to the liquidity,
valuation, and marketability of the Shares; and (iii) they have reasonable
grounds to believe that the purchase of Shares is a suitable investment for such
investor, that such investor meets the suitability standards applicable to such
investor set forth in the Prospectus and related supplements, if any, that such
investor is legally capable of purchasing such Shares and will not be in
violation of any laws for having engaged in such purchase, and that such
investor is in a financial position to enable such investor to realize the
benefits of such an investment and to suffer any loss that may occur with
respect thereto and will maintain documentation on which the determination was
based for a period of not less than six years; (iv) under penalties of perjury,
(a) the information provided in this Subscription Agreement to the best of our
knowledge and belief is true, correct, and complete, including, but not limited
to, the number shown above as the Subscriber's taxpayer identification number;
(b) to the best of our knowledge and belief, the Subscriber is not subject to
backup withholding either because the Subscriber has not been notified that the
Subscriber is subject to backup withholding as a result of failure to report all
interest or dividends or the Internal Revenue Service has notified the
subscriber that the Subscriber is no longer subject to backup withholding under
Section 3406(a)(1)(C) of the Internal Revenue Code of 1986, as amended; and (c)
to the best of our knowledge and belief, the Subscriber is not a nonresident
alien, foreign corporation, foreign trust, or foreign estate for U.S. tax
purposes, and we hereby agree to notify the Company if it comes to the attention
of either of us that the Subscriber becomes such a person within sixty (60) days
of any event giving rise to the Subscriber becoming such a person.


<PAGE>



                                   APPENDIX E

                             STATEMENT OF ESTIMATED
                            TAXABLE OPERATING RESULTS
                         BEFORE DIVIDENDS PAID DEDUCTION


<PAGE>





                         CNL RETIREMENT PROPERTIES, INC.
                   (formerly CNL Health Care Properties, Inc.)

                STATEMENT OF ESTIMATED TAXABLE OPERATING RESULTS
                         BEFORE DIVIDENDS PAID DEDUCTION

                      OF PROPERTIES ACQUIRED FROM INCEPTION
                             THROUGH AUGUST 3, 2000

                For the Year Ended December 31, 1999 (Unaudited)


         The following schedule presents  unaudited  estimated taxable operating
results before dividends paid deduction of the Property  acquired by the Company
as of  August  3,  2000  The  statement  presents  unaudited  estimated  taxable
operating results for the Property as if it had been acquired and operational on
January 1, 1999 through  December 31, 1999. The schedule should be read in light
of the accompanying footnotes.

         These estimates do not purport to present actual or expected operations
of the Company for any period in the future.  The estimates were prepared on the
basis  described in the  accompanying  notes which should be read in conjunction
herewith.

                                       Brighton Gardens by Marriott
                                          Orland Park Property

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction:
Rental Income (1)                                $1,350,268

FF&E Reserve Income (2)                              32,476

Asset Management Fees (3)                           (83,093)

Interest Expense (4)                               (708,750)

General and Administrative
    Expenses (5)                                   (110,422)
                                               ------------

Estimated Cash Available from
    Operations                                      480,479

Depreciation  and Amortization
    Expense (6) (7)                                (453,025)
                                               ------------
Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                               $   27,454
                                               ============

                                  See Footnotes

<PAGE>




FOOTNOTES:

(1)      Rental income does not include  percentage  rents which will become due
         if specified levels of gross receipts are achieved.

(2)      Reserve  funds  will  be  used  for  the  replacement  and  renewal  of
         furniture,  fixtures and equipment  related to the Orland Park Property
         ("FF&E  Reserve").  The  funds in the  FF&E  Reserve  and all  property
         purchased  with the funds from the FF&E Reserve  will be paid,  granted
         and  assigned to the Company.  In  connection  therewith,  FF&E Reserve
         income  will be earned  at 1% of gross  receipts  for  lease  years one
         through four and has been estimated based on projected gross revenues.

(3)      The  Properties  will be  managed  pursuant  to an  advisory  agreement
         between the Company and CNL Retirement Corp. (the "Advisor"),  pursuant
         to which the Advisor will receive  monthly asset  management fees in an
         amount equal to  one-twelfth of .60% of the Company's Real Estate Asset
         Value  as of  the  end  of the  preceding  month  as  defined  in  such
         agreement. See "Management Compensation."

(4)      Estimated  at 8.75% per annum based on the bank's base rate as of April
         20, 2000.

(5)      Estimated  at  8%  of  gross  rental  income,  based  on  the  previous
         experience of Affiliate of the Advisor with another public REIT.

(6)      The  estimated  federal  tax basis of the  depreciable  portion  of the
         property  and the number of years the assets have been  depreciated  on
         the straight-line method is as follows:

                                                      Furniture and
                                        Buildings       Fixtures
                                       (39 years)     (5-15 years)
                                      -----------     -----------
         Orland Park Property         $11,530,358      $1,025,388


(7)      Loan costs of $55,917  (.5%  origination  fee on the $8.1  million from
         borrowings  on the  Line of  Credit,  legal  fees  and  closing  costs)
         amortized under the straight-line method over a period of five years.





<PAGE>
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 36.      Financial Statements and Exhibits.

              (a)     Financial Statements:

              The following financial statements are included in this Prospectus
Supplement dated November 21, 2000.

              (1)     Pro Forma  Consolidated  Balance Sheet as of September 30,
                      2000

              (2)     Pro Forma  Consolidated  Statement of  Operations  for the
                      nine months ended September 30, 2000

              (3)     Pro Forma  Consolidated  Statement of  Operations  for the
                      year ended December 31, 1999

              (4)     Notes to Pro Forma Consolidated  Financial  Statements for
                      the nine  months  ended  September  30,  2000 and the year
                      ended December 31, 1999

              (5)     Condensed  Consolidated Balance Sheets as of September 30,
                      2000 and December 31, 1999

              (6)     Condensed  Consolidated  Statements  of Operations for the
                      quarters and nine months ended September 30, 2000 and 1999

              (7)     Condensed Consolidated  Statements of Stockholders' Equity
                      for the nine months ended  September 30, 2000 and the year
                      ended December 31, 1999

              (8)     Condensed  Consolidated  Statements  of Cash Flows for the
                      nine months ended September 30, 2000 and 1999

              (9)     Notes to Condensed  Consolidated  Financial Statements for
                      the quarters and nine months ended  September 30, 2000 and
                      1999

              The following financial statements are included in the Prospectus.

              (10)    Pro Forma Consolidated Balance Sheet as of June 30, 2000

              (11)    Pro Forma Consolidated Statement of Operations for the six
                      months ended June 30, 2000

              (12)    Pro Forma  Consolidated  Statement of  Operations  for the
                      year ended December 31, 1999

              (13)    Notes to Pro Forma Consolidated  Financial  Statements for
                      the six  months  ended  June 30,  2000 and the year  ended
                      December 31, 1999

              (14)    Condensed  Consolidated Balance Sheets as of June 30, 2000
                      and December 31, 1999

              (15)    Condensed  Consolidated  Statements  of  Earnings  for the
                      quarters and six months ended June 30, 2000 and 1999

              (16)    Condensed Consolidated  Statements of Stockholders' Equity
                      for the six months  ended June 30, 2000 and the year ended
                      December 31, 1999

              (17)    Condensed  Consolidated  Statements  of Cash Flows for the
                      six months ended June 30, 2000 and 1999


<PAGE>


              (18)    Notes to Condensed  Consolidated  Financial Statements for
                      the quarters and six months ended June 30, 2000 and 1999

              (19)    Report of Independent Certified Public Accountants for CNL
                      Health Care Properties, Inc.

              (20)    Consolidated  Balance  Sheets as of December  31, 1999 and
                      1998

              (21)    Consolidated  Statements of Operations for the years ended
                      December  31,  1999 and 1998 and the period  December  22,
                      1997 (date of inception) through December 31, 1997

              (22)    Consolidated  Statements of  Stockholders'  Equity for the
                      years  ended  December  31,  1999 and 1998 and the  period
                      December 22, 1997 (date of inception) through December 31,
                      1997

              (23)    Consolidated  Statements of Cash Flows for the years ended
                      December  31,  1999 and 1998 and the period  December  22,
                      1997 (date of inception) through December 31, 1997

              (24)    Notes to Consolidated  Financial  Statements for the years
                      ended  December 31, 1999 and 1998 and the period  December
                      22, 1997 (date of inception) through December 31, 1997

              Other Financial Statements:

              The  following  other  financial  statements  are  included in the
Prospectus.

              Brighton Gardens by Marriott
              Orland Park, Illinois
              (An  Unincorporated  Division of Marriott Senior Living  Services,
              Inc.)

              (25)    Condensed  Statement of Assets and Liabilities as of March
                      24, 2000

              (26)    Condensed Statement of Revenues and Operating Expenses for
                      the period from January 1, 2000 through March 24, 2000

              (27)    Condensed  Statement of Excess of Assets Over  Liabilities
                      for the period from January 1, 2000 through March 24, 2000

              (28)    Condensed  Statement  of Cash  Flows for the  period  from
                      January 1, 2000 through March 24, 2000

              (29)    Notes to  Condensed  Financial  Statements  for the period
                      from January 1, 2000 through March 24, 2000

              (30)    Report of Independent Certified Public Accountants

              (31)    Statement  of Assets and  Liabilities  as of December  31,
                      1999

              (32)    Statement  of  Revenues  and  Operating  Expenses  for the
                      period October 11, 1999 (date of opening) through December
                      31, 1999

              (33)    Statement  of Excess of Assets  Over  Liabilities  for the
                      period October 11, 1999 (date of opening) through December
                      31, 1999

              (34)    Statement  of Cash Flows for the period  October  11, 1999
                      (date of opening) through December 31, 1999

              (35)    Notes to Financial  Statements  for the period October 11,
                      1999 (date of opening) through December 31, 1999

              All  Schedules  have been omitted as the required  information  is
inapplicable or is presented in the financial statements or related notes.

              (b)     Exhibits:

             *1.1     Form of Managing Dealer Agreement

             *1.2     Form of Participating Broker Agreement

              3.1     CNL Health Care Properties, Inc. Articles of Incorporation
                      (Previously  filed  as  Exhibit  3.1 to  the  Registration
                      Statement on Form S-11 (File No. 333-47411) filed March 5,
                      1998, as amended,  (the "1998 Form S-11") and incorporated
                      herein by reference.)

              3.2     CNL Health Care  Properties,  Inc.  Amended  and  Restated
                      Articles of Incorporation (Previously filed as Exhibit 3.1
                      to the Form  10-K  filed  March 5,  1999 and  incorporated
                      herein by reference.)

              3.3     CNL Health Care Properties,  Inc. Bylaws (Previously filed
                      as Exhibit  3.2 to the Form 10-K  filed  March 5, 1999 and
                      incorporated herein by reference.)

              *3.4    Articles of Amendment to the Amended and Restated Articles
                      of Incorporation of CNL Health Care Properties, Inc. dated
                      June 27, 2000

              *3.5    Articles of Amendment to the Amended and Restated Articles
                      of Incorporation of CNL Health Care Properties, Inc. dated
                      August 24, 2000

              *3.6    Amendment   No.  1  to  the  Bylaws  of  CNL  Health  Care
                      Properties, Inc.

              4.1     CNL Health Care Properties, Inc. Articles of Incorporation
                      (Previously  filed as Exhibit 3.1 and incorporated  herein
                      by reference.)

              4.2     CNL Health Care  Properties,  Inc.  Amended  and  Restated
                      Articles of Incorporation (Previously filed as Exhibit 3.2
                      and incorporated herein by reference.)

              4.3     CNL Health Care Properties,  Inc. Bylaws (Previously filed
                      as Exhibit 3.3 and incorporated herein by reference.)

              4.4     Form of  Reinvestment  Plan (Included in the Prospectus as
                      Appendix A and incorporated herein by reference.)

              4.5     Articles of Amendment to the Amended and Restated Articles
                      of Incorporation of CNL Health Care Properties, Inc. dated
                      June  27,  2000  (Previously  filed  as  Exhibit  3.4  and
                      incorporated herein by reference.)

              4.6     Articles of Amendment to the Amended and Restated Articles
                      of Incorporation of CNL Health Care Properties, Inc. dated
                      August  24,  2000  (Previously  filed as  Exhibit  3.5 and
                      incorporated herein by reference.)

              4.7     Amendment   No.  1  to  the  Bylaws  of  CNL  Health  Care
                      Properties,  Inc.  (Previously  filed as  Exhibit  3.6 and
                      incorporated herein by reference.)


-------------------------
*    Previously  filed as exhibits to the  Registration  Statement  on Form S-11
     (File No.  333-37480)  filed May 19,  2000,  as amended,  and  incorporated
     herein by reference.


<PAGE>


              *5      Opinion  of  Shaw  Pittman  as  to  the  legality  of  the
                      securities being registered by CNL Retirement  Properties,
                      Inc.

              *8      Opinion of Shaw  Pittman  regarding  certain  material tax
                      issues relating to CNL Retirement Properties, Inc.

              *10.1   Form  of  Escrow   Agreement   between   CNL  Health  Care
                      Properties, Inc. and SouthTrust Bank, N.A.

              10.2    Form of Advisory  Agreement  (Previously  filed as Exhibit
                      10.1 to the Form 10-K filed March 5, 1999 and incorporated
                      herein by reference.)

              10.3    Form of  Joint  Venture  Agreement  (Previously  filed  as
                      Exhibit 10.3 to the 1998 Form S-11 and incorporated herein
                      by reference.)

              10.4    Form  of  Indemnification  and Put  Agreement  (Previously
                      filed  as   Exhibit   10.4  to  the  1998  Form  S-11  and
                      incorporated herein by reference.)

              10.5    Form of Unconditional  Guaranty of Payment and Performance
                      (Previously  filed as  Exhibit  10.5 to the 1998 Form S-11
                      and incorporated herein by reference.)

              10.6    Form of Purchase  Agreement  (Previously  filed as Exhibit
                      10.6 to the 1998  Form  S-11 and  incorporated  herein  by
                      reference.)

              10.7    Form  of  Lease   Agreement   including   Rent   Addendum,
                      Construction  Addendum and Memorandum of Lease (Previously
                      filed  as   Exhibit   10.7  to  the  1998  Form  S-11  and
                      incorporated herein by reference.)

              10.8    Form of  Reinvestment  Plan (Included in the Prospectus as
                      Appendix A and incorporated herein by reference.)

              10.9    Indemnification   Agreement   between   CNL  Health   Care
                      Properties,   Inc.  and  Thomas  J.  Hutchison  III  dated
                      February 29, 2000. Each of the following  directors and/or
                      officers has signed a substantially  similar  agreement as
                      follows:  James M. Seneff, Jr., Robert A. Bourne, David W.
                      Dunbar,  Timothy S. Smick, Edward A. Moses, Jeanne A. Wall
                      and Lynn E. Rose,  dated  September 15, 1998 and Philip M.
                      Anderson, Jr. dated February 19, 1999 (Previously filed as
                      Exhibit  10.2 to the  Form  10-Q  filed  May 3,  2000  and
                      incorporated herein by reference.)

              10.10   Agreement  of  Limited  Partnership  of  CNL  Health  Care
                      Partners,  LP  (Previously  filed as Exhibit  10.10 to the
                      1998 Form S-11 and incorporated herein by reference.)

              *10.11  Purchase  and  Sale  Agreement  between  CNL  Health  Care
                      Partners,  LP and Marriott Senior Living  Services,  Inc.,
                      relating to the Brighton Gardens(R)by  Marriott(R)--Orland
                      Park, Illinois

              *10.12  Lease Agreement  between CNL Health Care Partners,  LP and
                      BG Orland Park, LLC dated April 20, 2000,  relating to the
                      Brighton   Gardens(R)  by   Marriott(R)  --  Orland  Park,
                      Illinois

              *10.13  Revolving  Line of Credit  Agreement  with CNL Health Care
                      Properties,   Inc.,  CNL  Health  Care  Partners,  LP  and
                      Colonial Bank, dated April 20, 2000

              23.1    Consent   of   PricewaterhouseCoopers   LLP,   Independent
                      Accountants, dated November 17, 2000 (Filed herewith.)


-------------------------
*    Previously  filed as exhibits to the  Registration  Statement  on Form S-11
     (File No.  333-37480)  filed May 19,  2000,  as amended,  and  incorporated
     herein by reference.



<PAGE>


              23.2    Consent of Shaw Pittman  (Contained in its opinions  filed
                      herewith  as Exhibits 5 and 8 and  incorporated  herein by
                      reference.)

              23.3    Consent   of   PricewaterhouseCoopers   LLP,   Independent
                      Accountants, dated November 17, 2000 (Filed herewith.)

              *24     Power of Attorney

-------------------------
*    Previously  filed as exhibits to the  Registration  Statement  on Form S-11
     (File No.  333-37480)  filed May 19,  2000,  as amended,  and  incorporated
     herein by reference.



<PAGE>


                                    TABLE VI
                     ACQUISITION OF PROPERTIES BY PROGRAMS

         Table  VI  presents  information  concerning  the  acquisition  of real
properties  by the public  real estate  limited  partnerships  and the  unlisted
public REITs  sponsored by Affiliates of the Company  through June 30, 2000. The
information  includes  the  gross  leasable  space or  number of units and total
square  feet of units,  dates of  purchase,  locations,  cash down  payment  and
contract  purchase price plus  acquisition  fee. This information is intended to
assist the prospective investor in evaluating the terms involved in acquisitions
by such prior programs.


<PAGE>


                                    TABLE VI
                     ACQUISITIONS OF PROPERTIES BY PROGRAMS

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


                                     CNL Income            CNL Income            CNL Income            CNL Income
                                       Fund,                Fund II,              Fund III,             Fund IV,
                                        Ltd.                  Ltd.                  Ltd.                  Ltd.
                                  -----------------      ----------------      ----------------      ----------------
                                      (Note 2)              (Note 3)              (Note 4)              (Note 5)

Locations                         AL,  AZ, CA, FL,       AL,   AZ,   CO,       AL,   AZ,   CA,       AL,   DC,   FL,
                                  GA,  LA, MD, OK,       FL,   GA,   IL,       CO,   FL,   GA,       GA,   IL,   IN,
                                  PA, TX, VA, WA         IN,   KS,   LA,       IA,   IL,   IN,       KS,   MA,   MD,
                                                         MI,   MN,   MO,       KS,   KY,   MD,       MI,   MS,   NC,
                                                         NC,   NM,   OH,       MI,   MN,   MO,       OH,   PA,   TN,
                                                         TN, TX, WA, WY        NC, NE, OK, TX        TX, VA

Type of property                       Restaurants           Restaurants           Restaurants           Restaurants

Gross leasable space
   (sq. ft.) or number                    22 units              50 units              40 units              47 units
   of units and total
   square feet of units                 80,314 s/f           190,753 s/f           170,944 s/f           166,494 s/f

Dates of purchase                        2/18/86 -             2/11/87 -             2/11/87 -            10/30/87 -
                                          12/31/97              11/18/99              10/25/99               1/19/99

Cash down payment (Note 1)             $13,435,137           $27,417,112           $25,000,031           $28,643,526

Contract purchase price
plus                                   $13,361,435           $27,266,696           $24,891,350           $28,541,500
   acquisition fee

Other cash expenditures
   expensed                                     --                    --                    --                    --

Other cash expenditures
   capitalized                              73,702               150,416               108,681               102,026
                                  -----------------      ----------------      ----------------      ----------------

Total acquisition cost                 $13,435,137           $27,417,112           $25,000,031           $28,643,526
(Note 1)
                                  =================      ================      ================      ================





Note 1:    This amount was derived  from  capital  contributions  or proceeds
           from partners or stockholders,  respectively,  and net sales proceeds
           reinvested  in  other  properties.   With  respect  to  CNL  American
           Properties Fund,  Inc.,  amounts were also advanced under its line of
           credit to facilitate the acquisition of these properties.

Note 2:    The partnership owns a 50% interest in two separate joint ventures
           which each own a restaurant  property.  In addition,  the partnership
           owns  a  12.17%   interest  in  one   restaurant   property  held  as
           tenants-in-common with affiliates.

Note 3:    The  partnership  owns a 49%,  50%, 64% and a 48% interest in four
           separate  joint  ventures.  Each joint  venture  owns one  restaurant
           property.  In addition,  the partnership  owns a 33.87%,  a 57.91%, a
           47%,  a 37.01%,  a 39.39%  and a 13.38%  interest  in six  restaurant
           properties held separately as tenants-in-common with affiliates.

Note 4:    The partnership owns a 73.4%,  69.07% and 46.88% interest in three
           separate  joint  ventures.  Each joint  venture  owns one  restaurant
           property. In addition, the partnership owns a 33%, a 9.84%, a 25.87%,
           and a 20% interest in four  restaurant  properties held separately as
           tenants-in-common with affiliates.

Note 5:    The partnership owns a 51%, 26.6%,  57%, 96.1%,  68.87% and 35.71%
           interest in six separate joint ventures.  Each joint venture owns one
           restaurant  property.  In addition,  the partnership owns a 53% and a
           76% interest in two restaurant  properties held as  tenants-in-common
           with affiliates.


<PAGE>


TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)





                                     CNL Income            CNL Income            CNL Income            CNL Income
                                      Fund V,               Fund VI,              Fund VII,            Fund VIII,
                                        Ltd.                  Ltd.                  Ltd.                  Ltd.
                                  -----------------      ----------------      ----------------      ----------------
                                      (Note 6)              (Note 7)              (Note 8)              (Note 9)

Locations                         AZ,  FL, GA, IL,       AR,   AZ,   CA,       AL,   AZ,   CO,       AZ,   FL,   IN,
                                  IN,  MI, NH, NY,       FL,   GA,   IL,       FL,   GA,   IN,       LA,   MI,   MN,
                                  OH,  SC, TN, TX,       IN,   KS,   MA,       LA,   MI,   MN,       NC,   NY,   OH,
                                  UT, WA                 MI,   MN,   NC,       NC,   OH,   PA,       TN, TX, VA
                                                         NE,   NM,   NY,       SC,   TN,   TX,
                                                         OH,   OK,   PA,       UT, WA
                                                         TN,   TX,   VA,
                                                         WA, WY

Type of property                       Restaurants           Restaurants           Restaurants           Restaurants

Gross leasable space
   (sq. ft.) or number                    36 units              60 units              52 units              43 units
   of units and total
   square feet of units                149,519 s/f           243,496 s/f           201,401 s/f           183,957 s/f

Dates of purchase                         2/6/89 -              5/1/87 -              1/5/90 -             4/30/90 -
                                          12/14/99               1/31/00               6/30/00              11/04/99

Cash down payment (Note 1)             $26,459,769           $45,040,871           $32,048,557           $32,433,602

Contract purchase price
plus                                   $26,077,897           $44,520,362           $31,381,875           $31,900,876
   acquisition fee

Other cash expenditures
   expensed                                     --                    --                    --                    --

Other cash expenditures
   capitalized                             381,872               520,509               666,682               532,726
                                  -----------------      ----------------      ----------------      ----------------

Total acquisition cost                 $26,459,769           $45,040,871           $32,048,557           $32,433,602
(Note 1)
                                  =================      ================      ================      ================





Note 6:    The partnership owns a 43%, 66.5%, 53.12% and 12% interest in four
           separate  joint  ventures.  Each joint  venture  owns one  restaurant
           property.  The  Partnership  also owns a 48.90%  interest  in a joint
           venture that sold its property and as of 06/30/00 had not  reinvested
           the net sales proceeds because the Partnership  intends to distribute
           the proceeds to the limited  partners.  In addition,  the partnership
           owns a 42.09% and a 27.78% interest in two restaurant properties held
           separately as tenants-in-common with affiliates.

Note 7:    The partnership owns a 3.9%, 14.46%,  36%, 66.14%, 50%, 64.29% and
           80% interest in seven  separate  joint  ventures.  Each joint venture
           owns one restaurant  property.  In addition,  the partnership  owns a
           51.67%,  a 18%, a 23.04%,  a 34.74%,  a 46.2%, a 85%, a 77% and a 75%
           interest  in  eight   restaurant   properties   held   separately  as
           tenants-in-common with affiliates.

Note 8:    The  partnership  owns a 83.3%,  4.79%,  18%,  79%, 11% and 17.16%
           interest in six separate joint  ventures.  Five of the joint ventures
           each own one restaurant property and the other joint venture owns six
           restaurant properties. The Partnership also owns a 51.10% interest in
           a joint  venture  that sold its  property  and as of 06/30/00 had not
           reinvested the net sales proceeds. In addition,  the partnership owns
           a 71%, a 53% and a 35.64%  interest  in three  restaurant  properties
           held separately as tenants-in-common with affiliates.

Note 9:    The partnership  owns a 85.54%,  87.68%,  36.8%,  12.46% and a 34%
           interest in five separate joint ventures.  Four of the joint ventures
           each own one restaurant property and the other joint venture owns six
           restaurant properties.


<PAGE>


TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)





                                     CNL Income            CNL Income            CNL Income             CNL Income
                                      Fund IX,               Fund X,              Fund XI,              Fund XII,
                                        Ltd.                  Ltd.                  Ltd.                   Ltd.
                                  -----------------      ----------------      ----------------      -----------------
                                     (Note 10)              (Note 11)             (Note 12)             (Note 13)

Locations                         AL,  CA, CO, FL,       AL,   AZ,   CA,       AL,   AZ,   CA,       AL,  AZ, CA, FL,
                                  GA,  IL, IN, LA,       CO,   FL,   ID,       CO,   CT,   FL,       GA,  LA, MO, MS,
                                  MI,  MN, MS, NC,       IL,   LA,   MI,       KS,   LA,   MA,       NC,  NM, OH, SC,
                                  NH,  NY, OH, SC,       MO,   MT,   NC,       MI,   MS,   NC,       TN, TX, WA
                                  TN, TX                 NE,   NH,   NM,       NH,   NM,   OH,
                                                         NY,   OH,   PA,       OK,   PA,   SC,
                                                         SC, TN, TX, WA        TX, VA, WA

Type of property                       Restaurants           Restaurants           Restaurants            Restaurants

Gross leasable space
   (sq. ft.) or number                    46 units              55 units              44 units               52 units
   of units and total
   square feet of units                205,174 s/f           232,970 s/f           189,043 s/f            215,701 s/f

Dates of purchase                        8/31/90 -             11/5/91 -             5/18/92 -             10/16/92 -
                                          11/18/99              11/18/99              10/27/99                4/11/00

Cash down payment (Note 1)             $35,281,872           $41,350,155           $38,564,392            $42,818,171

Contract purchase price
plus                                   $34,539,511           $40,647,657           $37,968,947            $42,320,740
   acquisition fee

Other cash expenditures
   expensed                                     --                    --                    --                     --

Other cash expenditures
   capitalized                             742,361               702,498               595,445                497,431
                                  -----------------      ----------------      ----------------      -----------------

Total acquisition cost                 $35,281,872           $41,350,155           $38,564,392            $42,818,171
(Note 1)
                                  =================      ================      ================      =================





Note 10:   The  partnership  owns a 50%, 45.2% and 27.33%  interest in three
           separate  joint  ventures.   One  of  the  joint  ventures  owns  one
           restaurant  property  and  the  other  two  joint  ventures  own  six
           restaurant properties each. In addition,  the partnership owns a 67%,
           a 25% and a 29%  interest  in  three  restaurant  properties  held as
           tenants-in-common with an affiliate.

Note 11:   The partnership owns a 50%, 88.26%,  40.95%,  10.51%,  69.06% and
           52%  interest  in six  separate  joint  ventures.  Five of the  joint
           ventures own one restaurant property each and the other joint venture
           owns six restaurant  properties.  In addition, the partnership owns a
           13% and a 6.69% interest in two restaurant properties held separately
           as tenants-in-common with affiliates.

Note 12:   The  partnership  owns a 62.16%,  77.33%,  85%,  76.6% and 42.8%
           interest in five separate joint ventures. Each joint venture owns one
           restaurant property. In addition, the partnership owns a 72.58% and a
           23% interest in two restaurant  properties held as  tenants-in-common
           with affiliates.

Note 13:   The partnership owns a 31.13%, 59.05%, 18.61%, 87.54%, 27.72% and
           55% interest in six separate joint ventures.  Each joint venture owns
           one restaurant property.


<PAGE>


TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)





                                     CNL Income            CNL Income             CNL Income             CNL Income
                                     Fund XIII,             Fund XIV,              Fund XV,              Fund XVI,
                                        Ltd.                  Ltd.                   Ltd.                   Ltd.
                                  -----------------      ----------------      -----------------      -----------------
                                     (Note 14)              (Note 15)             (Note 16)              (Note 17)

Locations                         AL,  AR, AZ, CA,       AL,   AZ,   CO,       AL,  CA, FL, GA,       AZ,  CA, CO, DC,
                                  CO,  FL, GA, IN,       FL,   GA,   IL,       KS,  KY, MN, MO,       FL,  GA, ID, IN,
                                  KS,  LA, MD, NC,       KS,   LA,   MN,       MS,  NC, NJ, NM,       KS,  MN, MO, NC,
                                  OH,  PA, SC, TN,       MO,   MS,   NC,       OH,  OK, PA, SC,       NM,  NV, OH, PA,
                                  TX, VA                 NJ,   NV,   OH,       TN, TX, VA             TN, TX, UT, WI
                                                         SC, TN, TX, VA

Type of property                       Restaurants           Restaurants            Restaurants            Restaurants

Gross leasable space
   (sq. ft.) or number                    50 units              68 units               57 units               50 units
   of units and total
   square feet of units                167,286 s/f           210,969 s/f            186,796 s/f            195,916 s/f

Dates of purchase                        5/18/93 -             9/27/93 -              4/28/94 -             10/21/94 -
                                          12/31/97               1/31/00                6/30/00                6/30/00

Cash down payment (Note 1)             $36,388,084           $45,298,133            $39,403,258            $43,177,900

Contract purchase price
plus                                   $36,019,958           $44,871,752            $39,012,968            $42,788,437
   acquisition fee

Other cash expenditures
   expensed                                     --                    --                     --                     --

Other cash expenditures
   capitalized                             368,126               426,381                390,290                389,463
                                  -----------------      ----------------      -----------------      -----------------

Total acquisition cost                 $36,388,084           $45,298,133            $39,403,258            $43,177,900
(Note 1)
                                  =================      ================      =================      =================





Note 14:   The  partnership  owns a 50% and a 27.8% interest in two separate
           joint ventures.  Each joint venture owns one restaurant property.  In
           addition,  the  Partnership  owns a  66.13%,  a  63.09%  and a 47.83%
           interest  in  three   restaurant   properties   held   separately  as
           tenants-in-common with affiliates.

Note 15:   The  partnership  owns a 50%  interest  in three  separate  joint
           ventures  and a 72.2%,  a 39.94%,  a 11% and a 44%  interest  in four
           additional  joint  ventures.  Six of the joint  ventures each own one
           restaurant  property and the other joint venture owns six  restaurant
           properties.

Note 16:   The partnership owns a 50% interest in a joint venture which owns
           six restaurant  properties  and a 23.62%  interest in a joint venture
           which owns one property.  In addition,  the partnership owns a 16%, a
           15%  and a 33%  interest  in  three  restaurant  properties  held  as
           tenants-in-common with affiliates.

Note 17:   The  partnership  owns a  32.35%  and a 19.72%  interest  in two
           separate joint ventures which each own one  restaurant.  In addition,
           the partnership owns a 80.44% and a 40.42% interest in two restaurant
           properties held as tenants-in-common with affiliates.


<PAGE>


TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)





                                    CNL American           CNL Income             CNL Income          CNL Hospitality
                                  Properties Fund,         Fund XVII,            Fund XVIII,            Properties,
                                        Inc.                  Ltd.                   Ltd.                  Inc.
                                  -----------------      ----------------      -----------------     ------------------
                                     (Note 18)              (Note 19)             (Note 20)              (Note 21)

Locations                         AL,  AZ, CA, CO,       CA,   FL,   GA,       AZ,  CA, FL, GA,      AZ,  CA,  CO, GA,
                                  CT,  DE, FL, GA,       IL,   IN,   MI,       IL,  KY, MD, MN,      MA,  NV,  PA, TX,
                                  IA,  ID, IL, IN,       NC,   NV,   OH,       NC,  NV, NY, OH,      WA
                                  KS,  KY, LA, MD,       SC, TN, TX, WA        TN, TX, VA
                                  MI,  MN, MO, MS,
                                  NC,  NE, NH, NJ,
                                  NM,  NV, NY, OH,
                                  OK,  OR, PA, RI,
                                  SC,  TN, TX, UT,
                                  VA, WA, WI, WV

Type of property                       Restaurants           Restaurants            Restaurants                 Hotels

Gross leasable space
   (sq. ft.) or number                   703 units              32 units               26 units               15 units
   of units and total
   square feet of units              3,476,654 s/f           130,169 s/f            136,179 s/f          2,076,487 s/f

Dates of purchase                 6/30/95 - 6/9/00            12/20/95 -             12/27/96 -      7/31/98 - 6/16/00
                                                                 1/31/00                6/30/00

Cash down payment (Note 1)            $898,625,282           $27,713,758            $31,314,648           $263,971,870

Contract purchase price
plus                                  $896,032,029           $27,647,294            $31,207,661           $256,811,474
   acquisition fee

Other cash expenditures
   expensed                                     --                    --                     --                     --

Other cash expenditures
   capitalized                           2,593,253                66,464                106,987              7,160,396
                                  -----------------      ----------------      -----------------     ------------------

Total acquisition cost                $898,625,282           $27,713,758            $31,314,648           $263,971,870
(Note 1)
                                  =================      ================      =================     ==================





Note 18:   In May 1998, CNL American Properties Fund, Inc. formed  an  operating
           partnership,  CNL  APF  Partners,  LP,   to   acquire  and  hold  all
           properties  subsequent to the  formation of  CNL  APF  Partners,  LP.
           CNL American Properties  Fund,  Inc. has  a 100%  ownership  interest
           in   the  general  and  limited  partners  (which  are  wholly  owned
           subsidiaries) of CNL APF Partners, LP. CNL American Properties  Fund,
           Inc. and CNL APF Partners,  LP  own  an  85.47%,  59.22% and a 74.57%
           interest in three separate joint ventures.  Each joint  venture  owns
           one restaurant property.

Note 19:   The  partnership  owns a 21%, a 60.06% and a 30.94%  interest  in
           three separate joint ventures. Each joint venture owns one restaurant
           property. In addition,  the partnership owns a 19.56%, 27.42%, 36.91%
           and 24% interest in four  restaurant  properties  held  separately as
           tenants-in-common with affiliates.

Note 20:   The  partnership  owns a 39.93%,  a 57.2% and a 39.5% interest in
           three separate joint ventures. Each joint venture owns one restaurant
           property.

Note 21:   In  June  1998,  CNL  Hospitality  Properties,  Inc.  formed  an
           operating  partnership,  CNL Hospitality Partners, LP, to acquire and
           hold its interest in properties. CNL Hospitality Properties, Inc. has
           a 100% ownership  interest in the general and limited partners (which
           are wholly owned  subsidiaries) of CNL Hospitality  Partners,  LP. In
           February  1999, CNL  Hospitality  Properties,  Inc.  formed a jointly
           owned real estate investment  trust, CNL Hotel Investors,  Inc., with
           Five Arrows Realty  Securities II L.L.C.  which  acquired seven hotel
           properties.  CNL  Hospitality  Properties,  Inc. has a 49%  ownership
           interest  in  CNL  Hotel  Investors,   Inc.  In  November  1999,  CNL
           Hospitality  Properties,   Inc.  acquired  an  89%  interest  in  CNL
           Philadelphia Annex, LLC (formerly Courtyard Annex, L.L.C.) to own and
           lease one hotel property.


</TABLE>




<PAGE>


                                   SIGNATURES


         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
registrant certifies that it has reasonable grounds to believe that it meets all
of  the  requirements  for  filing  on  Form  S-11  and  has  duly  caused  this
Post-Effective  Amendment No. One to the Registration  Statement to be signed on
its  behalf  by the  undersigned,  thereunto  duly  authorized,  in the  City of
Orlando, State of Florida, on November 17, 2000.

                        CNL RETIREMENT PROPERTIES, INC.
                        (Registrant)


                        By:      /s/ James M. Seneff, Jr.
                                 -----------------------------------
                                 James M. Seneff, Jr.
                                 Chairman of the Board and Chief
                                 Executive Officer



<PAGE>




              Pursuant to the  requirements  of the Securities Act of 1933, this
Post-Effective  Amendment No. One to the Registration  Statement has been signed
by the following persons in the capacities and on the dates indicated.

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

              Signatures                                 Title                         Date

/s/ James M. Seneff, Jr.                     Chairman of the Board and           November 17, 2000
---------------------------------------      Chief Executive Officer
James M. Seneff, Jr.                         (Principal Executive Officer)



/s/ Robert A. Bourne                         Director and President              November 17, 2000
---------------------------------------      (Principal Financial and
Robert A. Bourne                             Accounting Officer)



/s/ David W. Dunbar                          Independent Director                November 17, 2000
---------------------------------------
David W. Dunbar



/s/ Edward A. Moses                          Independent Director                November 17, 2000
---------------------------------------
Edward A. Moses



/s/ Timothy S. Smick                         Independent Director                November 17, 2000
---------------------------------------
Timothy S. Smick

</TABLE>

<PAGE>

                                  EXHIBIT INDEX


    Exhibits                                                               Page

    *1.1      Form of Managing Dealer Agreement

    *1.2      Form of Participating Broker Agreement

     3.1      CNL  Health  Care  Properties,   Inc.  Articles  of  Incorporation
              (Previously filed as Exhibit 3.1 to the Registration  Statement on
              Form S-11 (File No.  333-47411)  filed March 5, 1998,  as amended,
              (the "1998 Form S-11") and incorporated herein by reference.)

     3.2      CNL Health Care Properties,  Inc. Amended and Restated Articles of
              Incorporation  (Previously  filed as Exhibit  3.1 to the Form 10-K
              filed March 5, 1999 and incorporated herein by reference.)

     3.3      CNL Health  Care  Properties,  Inc.  Bylaws  (Previously  filed as
              Exhibit 3.2 to the Form 10-K filed March 5, 1999 and  incorporated
              herein by reference.)

    *3.4      Articles of  Amendment  to the Amended  and  Restated  Articles of
              Incorporation of CNL Health Care  Properties,  Inc. dated June 27,
              2000

    *3.5      Articles of  Amendment  to the Amended  and  Restated  Articles of
              Incorporation of CNL Health Care Properties, Inc. dated August 24,
              2000

    *3.6      Amendment No. 1 to the Bylaws of CNL Health Care Properties, Inc.

     4.1      CNL  Health  Care  Properties,   Inc.  Articles  of  Incorporation
              (Previously  filed  as  Exhibit  3.1 and  incorporated  herein  by
              reference.)

     4.2      CNL Health Care Properties,  Inc. Amended and Restated Articles of
              Incorporation  (Previously  filed as Exhibit 3.2 and  incorporated
              herein by reference.)

     4.3      CNL Health  Care  Properties,  Inc.  Bylaws  (Previously  filed as
              Exhibit 3.3 and incorporated herein by reference.)

     4.4      Form of Reinvestment  Plan (Included in the Prospectus as Appendix
              A and incorporated herein by reference.)

     4.5      Articles of  Amendment  to the Amended  and  Restated  Articles of
              Incorporation of CNL Health Care  Properties,  Inc. dated June 27,
              2000 (Previously  filed as Exhibit 3.4 and incorporated  herein by
              reference.)

     4.6      Articles of  Amendment  to the Amended  and  Restated  Articles of
              Incorporation of CNL Health Care Properties, Inc. dated August 24,
              2000 (Previously  filed as Exhibit 3.5 and incorporated  herein by
              reference.)

     4.7      Amendment No. 1 to the Bylaws of CNL Health Care Properties,  Inc.
              (Previously  filed  as  Exhibit  3.6 and  incorporated  herein  by
              reference.)

-------------------------
*    Previously  filed as exhibits to the  Registration  Statement  on Form S-11
     (File No.  333-37480)  filed May 19,  2000,  as amended,  and  incorporated
     herein by reference.


<PAGE>


    *5        Opinion of Shaw Pittman as to the legality of the securities being
              registered by CNL Retirement Properties, Inc.

    *8        Opinion of Shaw  Pittman  regarding  certain  material  tax issues
              relating to CNL Retirement Properties, Inc.

    *10.1     Form of Escrow Agreement between CNL Health Care Properties,  Inc.
              and SouthTrust Bank, N.A.

     10.2     Form of Advisory  Agreement  (Previously  filed as Exhibit 10.1 to
              the Form  10-K  filed  March 5,  1999 and  incorporated  herein by
              reference.)

     10.3     Form of Joint Venture Agreement  (Previously filed as Exhibit 10.3
              to the 1998 Form S-11 and incorporated herein by reference.)

     10.4     Form of  Indemnification  and Put Agreement  (Previously  filed as
              Exhibit  10.4 to the 1998  Form  S-11 and  incorporated  herein by
              reference.)

     10.5     Form  of   Unconditional   Guaranty  of  Payment  and  Performance
              (Previously  filed  as  Exhibit  10.5 to the  1998  Form  S-11 and
              incorporated herein by reference.)

     10.6     Form of Purchase  Agreement  (Previously  filed as Exhibit 10.6 to
              the 1998 Form S-11 and incorporated herein by reference.)

     10.7     Form of Lease  Agreement  including  Rent  Addendum,  Construction
              Addendum and Memorandum of Lease (Previously filed as Exhibit 10.7
              to the 1998 Form S-11 and incorporated herein by reference.)

     10.8     Form of Reinvestment  Plan (Included in the Prospectus as Appendix
              A and incorporated herein by reference.)

     10.9     Indemnification Agreement between CNL Health Care Properties, Inc.
              and Thomas J. Hutchison III dated  February 29, 2000.  Each of the
              following  directors  and/or  officers has signed a  substantially
              similar  agreement  as follows:  James M. Seneff,  Jr.,  Robert A.
              Bourne, David W. Dunbar, Timothy S. Smick, Edward A. Moses, Jeanne
              A. Wall and Lynn E. Rose,  dated  September 15, 1998 and Philip M.
              Anderson,  Jr.  dated  February  19,  1999.  (Previously  filed as
              Exhibit  10.2 to the Form 10-Q filed May 3, 2000 and  incorporated
              herein by reference.)

     10.10    Agreement of Limited  Partnership of CNL Health Care Partners,  LP
              (Previously  filed as  Exhibit  10.10 to the  1998  Form  S-11 and
              incorporated herein by reference.)

    *10.11    Purchase and Sale Agreement  between CNL Health Care Partners,  LP
              and  Marriott  Senior  Living  Services,  Inc.,  relating  to  the
              Brighton Gardens(R)by Marriott(R)--Orland Park, Illinois

    *10.12    Lease Agreement between CNL Health Care Partners, LP and BG Orland
              Park,  LLC  dated  April  20,  2000,   relating  to  the  Brighton
              Gardens(R) by Marriott(R) -- Orland Park, Illinois

    *10.13    Revolving   Line  of  Credit   Agreement   with  CNL  Health  Care
              Properties,  Inc., CNL Health Care Partners, LP and Colonial Bank,
              dated April 20, 2000

     23.1     Consent of  PricewaterhouseCoopers  LLP, Independent  Accountants,
              dated November 17, 2000 (Filed herewith.)

-------------------------
*    Previously  filed as exhibits to the  Registration  Statement  on Form S-11
     (File No.  333-37480)  filed May 19,  2000,  as amended,  and  incorporated
     herein by reference.


<PAGE>


     23.2     Consent of Shaw Pittman  (Contained in its opinions filed herewith
              as Exhibits 5 and 8 and incorporated herein by reference.)

     23.3     Consent of  PricewaterhouseCoopers  LLP, Independent  Accountants,
              dated November 17, 2000 (Filed herewith.)

    *24       Power of Attorney

-------------------------
*    Previously  filed as exhibits to the  Registration  Statement  on Form S-11
     (File No.  333-37480)  filed May 19,  2000,  as amended,  and  incorporated
     herein by reference.



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