CNL HEALTH CARE PROPERTIES INC
POS AM, 2000-06-02
REAL ESTATE INVESTMENT TRUSTS
Previous: CNL HEALTH CARE PROPERTIES INC, 424B3, 2000-06-02
Next: CNL HEALTH CARE PROPERTIES INC, POS AM, EX-23.1, 2000-06-02






As filed with the Securities and Exchange Commission on June 2, 2000
                                                      Registration No. 333-47411


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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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


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

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

                        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
                            THOMAS J. PLOTZ, 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 HEALTH CARE PROPERTIES, INC.

                      Supplement No. 1, dated June 2, 2000
                       to Prospectus, dated March 31, 2000

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


         This Supplement is part of, and should be read in conjunction with, the
Prospectus dated March 31, 2000. This Supplement  replaces all prior Supplements
to the  Prospectus.  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 April 20, 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 April 20, 2000,
will be reported in a subsequent Supplement.

                               RECENT DEVELOPMENTS

         The Company  recently  acquired a Brighton  Gardens(R)  by  Marriott(R)
assisted living Property located in Orland Park,  Illinois.  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.  The newly  constructed  assisted  living
Property,  which  commenced  operations  in October  1999,  has 106  units.  The
Company' s interest in the Property is focused on real estate only, not assisted
living operations. The Company has entered into a long-term,  "triple-net" lease
with the tenant of this Property.

         As a  result  of  the  acquisition  of the  Property  in  Orland  Park,
Illinois,  and the  commencement  of rental income under the lease,  the Company
increased  its  monthly  distribution  rate,  effective  April 20,  2000,  to an
annualized  rate  of  7%.  See  "Distribution  Policy"  for  information  on how
distributions are declared.

                                  THE OFFERINGS

         As of April 20, 2000,  the Company had received  subscription  proceeds
(including subscriptions of $383,000 (38,300 Shares) from Pennsylvania investors
being  held in  escrow  until  aggregate  subscription  proceeds  total at least
$7,775,000) of $7,089,384  (708,938 Shares).  As of April 20, 2000, net proceeds
to the Company  from its 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
totalled approximately $6,134,000. The Company had used approximately $6,100,000
of Net Offering  Proceeds  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 and to pay approximately $302,000 in
Acquisition Fees and certain Acquisition Expenses.

         As described in "The Offering" section of the Prospectus,  the Board of
Directors  may  determine  to engage in future  offerings  of Common  Stock.  In
connection  therewith,  the Board of Directors has approved a second offering by
the Company of up to 15,500,000  Shares, of which up to 500,000 Shares are being
offered to participants in our  Reinvestment  Plan in connection with the second
offering.  The second offering is currently  anticipated to be at the same price
and on  substantially  the same terms as this  offering.  The  Company  will not
commence the second offering until after the completion of this offering.



<PAGE>


         The  Company  currently  anticipates  that  any Net  Offering  Proceeds
received  from the second  offering will be invested in health care and seniors'
housing  Properties or, to a lesser extent,  to make Mortgage Loans to operators
of Health Care Facilities.  The Company believes that the net proceeds  received
from the second offering and any additional offerings will enable the Company to
continue to grow and take  advantage  of  acquisition  opportunities  until such
time, if any, that the Company lists on a national exchange. Under the Company's
Articles of Incorporation, if the Company does not list by December 31, 2008, it
will commence an orderly  liquidation of its assets, and the distribution of the
proceeds therefrom to its stockholders.


                                  RISK FACTORS

FINANCING RISKS

         The following information updates and replaces the first full paragraph
on page 19 of the Prospectus.

         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.


                             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."


                              CONFLICTS OF INTEREST

COMPETITION TO ACQUIRE PROPERTIES AND INVEST IN MORTGAGE LOANS

         The following  information updates and replaces the second paragraph on
page 35 of the Prospectus.

         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.


                                    BUSINESS

GENERAL

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

         The Company  believes  that  demographic  trends are  significant  when
looking  at the  potential  for  future  growth  in the  health  care  industry.
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.



<PAGE>


                          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

         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. 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.

INVESTMENT OF OFFERINGS PROCEEDS

         The following  information updates and replaces the last full paragraph
on page 47 of the Prospectus.

         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.

PROPERTY ACQUISITIONS

         The following "Property  Acquisitions" section updates and replaces the
"Pending Investments" section beginning on page 48 of the Prospectus.

         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 "Business  --  Description  of Property
Leases" of the Prospectus. The principal features of the lease are as follows:

o        The initial term of the lease expires in 15 years.

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:


<PAGE>



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

      *1999          23.30%              $118.11
     **2000          36.30%              $109.89

*  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 March 24, 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 six 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

         The  following   information  updates  and  replaces  the  second  full
paragraph on page 51 of the Prospectus.

         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.

BORROWING

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

         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."


                             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>

                                               Quarter Ended
                                          March 31,         March 31,
                                          2000 (1)         1999 (1) (2)              Year Ended December 31,
                                         (Unaudited)       (Unaudited)       1999 (1)     1998 (2)      1997 (2)(3)
                                        --------------   -----------------   ----------   ----------    -----------
<S> <C>
     Revenues                                $ 72,962                  --     $ 86,231        $  --          $  --
     General operating and
       administrative expenses                 98,140                  --       79,621           --             --
     Organizational costs                          --                  --       35,000           --             --
     Net loss                                 (25,178 )                --      (28,390 )         --             --
     Cash distributions declared (4)           43,593                  --       50,404           --             --
     Cash from operations                      10,409                  --       12,851           --             --
     Funds from operations (5)                (25,178 )                --      (28,390 )         --             --
     Loss per Share                              (.04 )                --         (.07 )         --             --
     Cash distributions declared
       per Share                                 .075                  --         .125           --             --
     Weighted average number of
       Shares outstanding (6)                 601,758                  --      412,713           --             --


                                          March 31,         March 31,
                                            2000             1999 (1)                     December 31,
                                         (Unaudited)       (Unaudited)         1999          1998           1997
                                        --------------   -----------------   ----------   ----------    -----------
     Total assets                          $6,236,495          $1,115,219    $5,088,560    $976,579       $280,330
     Total stockholder's equity             4,269,768             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.  As of March 31,  2000,  the  Company  had not yet  acquired  any
         Properties;  therefore,  revenues  consisted only of interest income on
         funds  held  in  interest  bearing  accounts  pending  investment  in a
         Property.  The Company  acquired a Property  subsequent  to the periods
         presented, on April 20, 2000.

(2)      No significant  operations had commenced because the Company was in its
         development stage.

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

(4)      Cash distributions are declared by the Board of Directors and generally
         are based on various factors, including cash available from operations.
         For the quarter  ended March 31, 2000 and the year ended  December  31,
         1999,  100% 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 accumulated net earnings
         on a GAAP basis,  including  organization  costs that were expensed for
         GAAP  purposes.  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.  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.

Introduction

         CNL Health Care  Properties,  Inc. is a Maryland  corporation  that was
organized 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.,
organized  in 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. Assets acquired are expected to be held by CNL
Health Care Partners,  LP and, as a result, owned by CNL Health Care Properties,
Inc.  through  the  Partnership.  The term  "Company"  includes  CNL Health Care
Properties, Inc. and its subsidiaries, CNL Health Care GP Corp., CNL Health Care
LP Corp. and CNL Health Care Partners, LP.

         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,  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,  "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 also may
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.

         The Company's primary investment  objectives are to preserve,  protect,
and enhance the Company's  Assets while (i) making  Distributions  commencing in
the initial year of Company operations;  (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 the base rent based on  increases  in consumer  price
indices,  over the terms of the leases,  and obtaining  fixed income through the
receipt of payments  from Mortgage  Loans and Secured  Equipment  Leases;  (iii)
qualifying  and remaining  qualified as a REIT for federal  income tax purposes;
and  (iv)  providing  stockholders  of  the  Company  with  liquidity  of  their
investment within five to ten years after  commencement of the offering,  either
in whole or in part,  through (a) Listing of the Shares, or (b) the commencement
of the orderly Sale of the Company's  Assets,  and  distribution of the proceeds
thereof  (outside  the  ordinary  course of  business  and  consistent  with its
objective of qualifying as a REIT).

Liquidity and Capital Resources

         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.

         In connection  with this offering,  the Company  registered for sale an
aggregate of $155,000,000 of Shares (15,500,000  Shares at $10 per Share),  with
500,000 of such Shares  available only to stockholders  who elect to participate
in the  Company's  Reinvestment  Plan.  As of July 13,  1999,  the  Company  had
received aggregate  subscription proceeds of $2,751,052 (275,105 Shares),  which
exceeded the minimum offering amount of $2,500,000,  and $2,526,052 of the funds
were  released  from escrow.  The  remaining  subscription  proceeds of $225,000
(representing funds received from Pennsylvania investors) will be held in escrow
until the Company receives aggregate subscriptions of at least $7,775,000.

         As of March 31, 2000 and December  31,  1999,  the Company had received
aggregate  subscription  proceeds of $6,769,154  (676,915 Shares) and $5,435,283
(543,528  Shares),  respectively,  including  $23,190 (2,319 Shares) and $12,540
(1,254 Shares),  respectively,  through its Reinvestment  Plan and approximately
$383,000  (38,300  Shares) and  $235,000  (23,500  Shares),  respectively,  from
Pennsylvania investors. The Company anticipates additional sales of Shares prior
to the closing of this offering.  The Company has elected to extend the offering
of Shares until a date no later than September 18, 2000.

         As of April 20, 2000,  the Company had received  subscription  proceeds
(including  subscriptions  from Pennsylvania  investors) of $7,089,384  (708,938
Shares).  As of April 20, 2000, net proceeds to the Company from its 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  totalled  approximately  $6,134,000.  The
Company had used  approximately  $6,100,000  of Net Offering  Proceeds  from the
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  and to pay  approximately  $302,000  in  Acquisition  Fees and
certain Acquisition  Expenses.  See "Business -- Property  Acquisitions"  for  a
description  of the Property  owned as of April 20, 2000.  As of April 20, 2000,
the Company had not entered into any Mortgage Loans.

         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 an  additional  15,500,000  Shares of Common  Stock
($155,000,000)  (the  "2000  Offering")  in an  offering  expected  to  commence
immediately  following  the  completion of this  offering,  or the initial pubic
offering (the "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 the 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 Advisor for  Acquisition  Fees, are  substantially  the
same as those for the Initial Offering.

         The  Company  expects to use Net  Offering  Proceeds it receives in the
future from this offering and the 2000 Offering to purchase Properties and, to a
lesser extent, make Mortgage Loans. See "Investment  Objectives and Policies" in
the  Prospectus.  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  plans to obtain one or more
revolving Lines of Credit initially in an amount up to $45,000,000,  and may, in
addition, also obtain Permanent Financing.  The Lines 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.  Although the Board of Directors anticipates that the Lines of Credit
initially may be in the amount of up to $45,000,000 and the aggregate  amount of
any Permanent  Financing shall not exceed 30% of the Company's total Assets, the
maximum amount the Company may borrow is 300% of the Company's Net Assets. As of
April 20, 2000, the Company has obtained an initial  $25,000,000  revolving line
of credit,  described below.  However,  as of such date, 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.  The
number of  Properties  to be acquired and Mortgage  Loans to be invested in will
depend upon the amount of Net Offering  Proceeds received from this offering and
loan proceeds available to the Company. The amount invested in Secured Equipment
Leases is not expected to exceed 10% of Gross Proceeds.

         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 and construct 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 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 .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.

         On April 20, 2000,  the Company  obtained an advance  under the line of
credit  of  $8,100,000  in  connection  with the  acquisition  of a  private-pay
assisted living community in Orland Park, Illinois.  In connection with the line
of credit, the Company incurred an origination fee, legal fees and closing costs
of $55,917. The Company anticipates repaying the amounts outstanding on the line
of credit with future Net Offering Proceeds as they are received.

         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.

         As of April 20, 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
April 20, 2000, the Company had not acquired any such Properties or entered into
any Mortgage Loans.

         The Property owned as of April 20, 2000 is, and Properties  acquired in
the future are expected to be, leased on a long-term,  triple-net basis, meaning
that tenants are generally required to pay all repairs and maintenance, property
taxes, insurance and utilities. 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.

         Until  Properties  are acquired or Mortgage Loans are entered into, Net
Offering Proceeds are held in short-term (defined as investments with a maturity
of three months or less),  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 March 31,  2000,  the
Company had $5,812,893  invested in such  short-term  investments as compared to
$4,744,222  at  December  31,  1999.  The  increase  in the amount  invested  in
short-term investments reflects subscriptions proceeds received from the sale of
Shares  during  the  quarter  ended  March 31,  2000.  These  funds 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.

         During the quarter ended March 31, 2000,  the years ended  December 31,
1999 and 1998,  and the period  December  22, 1997 (date of  inception)  through
December 31, 1997,  Affiliates of the Company  incurred on behalf of the Company
$18,641,   $421,878,   $562,739   and   $43,398,   respectively,   for   certain
Organizational  and Offering  Expenses.  In addition,  during the quarter  ended
March 31, 2000 and the year ended  December 31, 1999,  Affiliates of the Company
incurred $22,283 and $98,206, respectively, for certain Acquisition Expenses and
$40,821 and $41,307,  respectively,  for certain Operating Expenses on behalf of
the Company.  As of March 31, 2000 and  December 31, 1999,  the Company owed the
Affiliates $1,938,627 and $1,775,256,  respectively, for such amounts and unpaid
fees and administrative  expenses  (including  accounting;  financial,  tax, and
regulatory compliance and reporting,  due diligence and marketing;  and investor
relations).  The Advisor of the Company 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.

         Since  the  commencement  of  the  offering  through  March  31,  2000,
approximately  $510,892 has been incurred by the Company in Selling  Commissions
and marketing  support and due diligence expense  reimbursement  fees to related
parties,  $457,230  of which was  reallowed  to other  broker-dealer  firms.  In
addition,  since the  commencement  of the offering  through March 31, 2000, the
Company  has   reimbursed   Affiliates   approximately   $135,339   for  certain
Organizational  and  Offering  Expenses  incurred  on behalf of the  Company and
administrative services related to the offering.

         During the quarter ended March 31, 2000 and the year ended December 31,
1999,  the Company  generated  cash from  operations  (which  included  interest
received  less  cash  paid for  operating  expenses)  of  $12,851  and  $10,409,
respectively.  Based on current and anticipated future cash from operations, the
Company declared Distributions to its stockholders of $43,593 and $50,404 during
the  quarter  ended  March  31,  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 April 1 and April
20, 2000, the Company declared Distributions of $0.025 and $0.012, respectively,
per  Share,   to  stockholders  of  record  on  April  1  and  April  20,  2000,
respectively.  The Company also declared a  distribution  of $0.058 per Share to
stockholders  of record on May 1, 2000,  payable in June 2000.  For the  quarter
ended  March  31,  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 April 20, 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.

         Due to anticipated low Operating Expenses, rental income expected to be
obtained  from  Properties  after  they are  acquired,  the fact that  Permanent
Financing  has not been  obtained  and that the  Company  has not  entered  into
Mortgage Loans or Secured  Equipment  Leases,  management  does not believe that
working capital reserves are necessary at this time. Management has the right to
cause the Company to maintain 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 to be 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.  The  Company  did not  acquire any
Properties  or enter into any Mortgage  Loans during the quarter ended March 31,
2000 and the year ended December 31, 1999.

         During the quarter ended March 31, 2000 and the year ended December 31,
1999, the Company earned $72,962 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 from interest
income from  investments in money market  accounts or other  short-term,  highly
liquid investments is expected to decrease.

         Operating expenses were $98,140 and $114,621  including  organizational
expenses  of $35,000,  for the  quarter  ended March 31, 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 quarter and
year in which the  Company  owns  Properties.  The  dollar  amount of  operating
expenses is expected to increase as the Company acquires  Properties and invests
in Mortgage Loans. However,  general and administrative expenses as a percentage
of total revenues is expected to decrease as the Company acquires Properties and
invests in Mortgage Loans. Organizational expenses represent the cost related to
forming a new entity and are not expected to be incurred on an ongoing basis.

         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.  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 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

DIRECTORS AND EXECUTIVE OFFICERS

         The Directors and executive officers of the Company are listed below:
<TABLE>
<CAPTION>

           Name                   Age         Position with the Company
----------------------------     -------      ---------------------------------------------------------------
<S> <C>
James M. Seneff, Jr.               53         Director, Chairman of the Board, and Chief Executive Officer
Robert A. Bourne                   53         Director and President
David W. Dunbar                    47         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
Jeanne A. Wall                     41         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 is a director,  Chairman of the Board and Chief
Executive  Officer of CNL Health Care 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 Health
Care 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  serves as a
director and President of CNL Health Care 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.

         For information  regarding other officers and directors see the section
of the Prospectus entitled "Management."


                     THE ADVISOR AND THE ADVISORY AGREEMENT

THE ADVISOR

         The following information updates and replaces "The Advisor" section on
page 75 of the Prospectus.

         CNL Health Care Corp.  (formerly CNL Health Care  Advisors,  Inc.) 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 Health Care Corp.,
as Advisor, has a fiduciary responsibility to the Company and the stockholders.

         The directors and officers of the Advisor are as follows:
<TABLE>
<CAPTION>

<S> <C>
             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
             Jeanne A. Wall                    Executive Vice President
             Lynn E. Rose                      Secretary, Treasurer and Director
</TABLE>

         The  backgrounds of these  individuals  are described in the section of
the Prospectus entitled "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.


                 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
period April 1, 2000 through  April 20, 2000,  the quarter  ended March 31, 2000
and the years  ended  December  31,  1999 and 1998,  the  Company  had  incurred
$24,017,  $88,940,  $388,109 and $1,912,  respectively  of such fees, of which a
substantial  portion of such amount for the period January 1, 2000 through April
20,  2000,  and  $370,690  and $1,785 for the years ended  December 31, 1999 and
1998,  respectively,  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 period April 1, 2000 through  April
20, 2000, the quarter ended March 31, 2000 and the years ended December 31, 1999
and 1998, the Company incurred $1,601, $5,929,  $25,874 and $128,  respectively,
of such  fees,  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, the Company has 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.  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
Warrants, however, will be exercisable until one year from the date of issuance.
During the quarter ended March 31, 2000, the Company issued approximately 19,400
Soliciting  Dealer  Warrants.  As of March 31, 2000,  CNL  Securities  Corp. was
entitled to receive  approximately  5,000 additional  Soliciting Dealer Warrants
for Shares sold during the quarter then ended.

         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.  During the period January 1, 2000 through April 20,
2000,  the quarter ended March 31, 2000,  and the years ended  December 31, 1999
and  1998,  the  Company  incurred  $14,410,   $53,364,   $232,865  and  $1,148,
respectively, of such fees.

         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 quarter  ended March 31, 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 $82,369, $373,480, $196,184 and $15,202,  respectively, for
these services. For the quarter ended March 31, 2000 and the year ended December
31, 1999,  $27,103 and $328,229,  respectively,  of such costs represented stock
issuance costs, $945 and $6,455,  respectively,  represented acquisition related
costs and $54,321 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  "Distributions"
section 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                       40,595               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  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.  Due
to the fact that the Company had not yet acquired any  Properties  and was still
in  the  offering  stage  as of  December  31,  1999,  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.

         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.

<PAGE>

                                   APPENDIX B

                              FINANCIAL INFORMATION


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

         THE UPDATED PRO FORMA  FINANCIAL  STATEMENTS  AND THE  UNAUDITED
         FINANCIAL  STATEMENTS  OF  CNL  HEALTH  CARE  PROPERTIES,   INC.
         CONTAINED IN THIS ADDENDUM  SHOULD BE READ IN  CONJUNCTION  WITH
         APPENDIX B TO THE ATTACHED PROSPECTUS, DATED MARCH 31, 2000.

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



<PAGE>



                          INDEX TO FINANCIAL STATEMENTS

                        CNL HEALTH CARE PROPERTIES, INC.

<TABLE>
<CAPTION>

<S> <C>
                                                                                                         Page
Pro Forma Consolidated Financial Information (unaudited):

     Pro Forma Consolidated Balance Sheet as of March 31, 2000                                           B-2

     Pro Forma Consolidated Statement of Operations for the quarter ended March 31, 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 quarter ended
        March 31, 2000 and the year ended December 31, 1999                                              B-5

Updated Unaudited Condensed Consolidated Financial Statements:

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

     Condensed Consolidated Statements of Operations for the quarters ended
        March 31, 2000 and 1999                                                                          B-8

     Condensed Consolidated Statements of Stockholders' Equity for the quarter ended
        March 31, 2000 and the year ended December 31, 1999                                              B-9

     Condensed Consolidated Statements of Cash Flows for the quarters ended
        March 31, 2000 and 1999                                                                          B-10

     Notes to Condensed Consolidated Financial Statements for the quarters ended
        March 31, 2000 and 1999                                                                          B-12

</TABLE>


<PAGE>


                  PRO FORMA CONSOLIDATED FINANCIAL INFORMATION



         The  following  Unaudited Pro Forma  Consolidated  Balance Sheet of 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,
$6,386,154 in gross offering  proceeds from the sale of 638,615 shares of common
stock for the period from inception  through March 31, 2000, and the application
of such funds to pay offering expenses and miscellaneous  acquisition  expenses,
(ii) the receipt of $320,230 in gross offering  proceeds from the sale of 32,023
additional  shares for the period April 1, 2000  through  April 20, 2000 and the
receipt of $8,100,000 from borrowings on a line of credit, (iii) the application
of such funds to purchase a property and to pay offering  expenses,  acquisition
fees and miscellaneous  acquisition expenses,  all as reflected in the pro forma
adjustments described in the related notes. The Unaudited Pro Forma Consolidated
Balance Sheet as of March 31, 2000,  includes the transactions  described in (i)
above,  from its  historical  balance  sheet,  adjusted  to give  effect  to the
transactions in (ii) and (iii) above as if they had occurred on March 31, 2000.

         The Unaudited Pro Forma  Consolidated  Statements of Operations for the
quarter ended March 31, 2000 and the year ended December 31, 1999,  includes the
operating  results of the  property  described  in (iii) 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 HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                                 MARCH 31, 2000
<TABLE>
<CAPTION>



                                                                                   Pro Forma
                       ASSETS                           Historical                Adjustments                Pro Forma
                                                       --------------            --------------            ---------------
<S> <C>
Land, buildings and equipment on operating
    leases                                                   $    --                $ 14,610,170    (a)        $ 14,610,170
Cash and cash equivalents                                    5,812,893                (5,334,613)   (a)             478,280
Loan costs                                                        --                      55,917    (a)              55,917
Other assets                                                   423,602                  (382,360)   (a)              41,242
                                                        --------------            --------------            ---------------
                                                           $ 6,236,495               $ 8,949,114               $ 15,185,609
                                                        ==============            ==============            ===============


            LIABILITIES AND STOCKHOLDERS'
                       EQUITY

Liabilities:
    Line of credit                                           $    --                $  8,100,000    (a)        $  8,100,000
    Accounts payable and accrued expenses                       28,100                       --                      28,100
    Due to related parties                                   1,938,627                       546    (a)           1,939,173
    Security deposits                                             --                     553,956    (a)             553,956
                                                        --------------            --------------            ---------------
          Total liabilities                                  1,966,727                 8,654,502                 10,621,229
                                                        --------------            --------------            ---------------

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, $.01 par value per share.
       Authorized 100,000,000 shares; issued and
          outstanding 658,615 shares; issued and
          outstanding, as adjusted, 690,638 shares               6,586                       320    (a)               6,906
    Capital in excess of par value                           4,410,747                   294,292    (a)           4,705,039
    Accumulated deficit                                       (147,565)                      --                    (147,565)
                                                        --------------            --------------            ---------------
          Total stockholders' equity                         4,269,768                   294,612                  4,564,380
                                                        --------------            --------------            ---------------
                                                           $ 6,236,495               $ 8,949,114               $ 15,185,609
                                                        ==============            ==============            ===============


</TABLE>








           See accompanying notes to unaudited pro forma consolidated
                             financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                          QUARTER ENDED MARCH 31, 2000

<TABLE>
<CAPTION>


                                                                                 Pro Forma
                                                       Historical               Adjustments                Pro Forma
                                                     ---------------          --------------             -------------
<S> <C>
Revenues:
    Rental income from operating leases                      $    --               $  345,068    (1)         $  345,068
    FF&E reserve income                                           --                    8,119    (2)              8,119
    Interest and other income                                  72,962                 (66,702 )  (3)              6,260
                                                      ---------------          --------------             -------------
                                                               72,962                 286,485                   359,447
                                                      ---------------          --------------             -------------
Expenses:
    Interest                                                      --                  176,702    (4)            176,702
    General operating and administrative                       98,140                      --                    98,140
    Asset management fees to related party                        --                   20,773    (5)             20,773
    Depreciation and amortization                                 --                  111,262    (6)            111,262
                                                      ---------------          --------------             -------------
                                                               98,140                 308,737                        --
                                                      ---------------          --------------             -------------

Net Loss                                                   $  (25,178 )           $   (22,252 )               $ (47,430)
                                                      ===============          ==============             =============

Loss Per Share of Common Stock (Basic and
    Diluted) (7)                                            $    (.04 )                                       $    (.07)
                                                      ===============                                     =============

Weighted Average Number of Shares of Common
    Stock Outstanding                                         601,758                                           690,638
                                                      ===============                                     =============


</TABLE>



           See accompanying notes to unaudited pro forma consolidated
                             financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1999


<TABLE>
<CAPTION>

                                                                                 Pro Forma
                                                        Historical               Adjustments                Pro Forma
                                                      ---------------          --------------             -------------
<S> <C>
Revenues:
    Rental income from operating leases                      $    --               $  307,964    (1)         $  307,964
    FF&E reserve income                                           --                    7,296    (2)              7,296
    Interest and other income                                  86,231                 (43,169 )  (3)             43,062
                                                      ---------------          --------------             -------------
                                                               86,231                 272,091                   358,322
                                                      ---------------          --------------             -------------
Expenses:
    Interest                                                      --                  159,750    (4)            159,750
    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                                 --                   99,983    (6)             99,983
                                                      ---------------          --------------             -------------
                                                              114,621                 273,582                   388,203
                                                      ---------------          --------------             -------------

Net Loss                                                   $  (28,390 )            $   (1,491 )               $  (29,881)
                                                      ===============          ==============             =============

Loss Per Share of Common Stock (Basic and
    Diluted) (7)                                            $    (.07 )                                        $    (.06)
                                                      ===============
                                                                                                          =============

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 HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
                    NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                              FINANCIAL STATEMENTS
                    FOR THE QUARTER ENDED MARCH 31, 2000 AND
                        THE YEAR ENDED DECEMBER 31, 1999



Unaudited Pro Forma Consolidated Balance Sheet:

(a)      Represents  gross  proceeds of $320,230  from the sale of 32,023 shares
         during the period April 1, 2000 through April 20, 2000,  the receipt of
         $8,100,000  on  borrowings  from the line of  credit,  the  receipt  of
         $553,956 from the lessee as a security  deposit and  $5,334,613 of cash
         and cash  equivalents  used (i) to acquire a property for  $13,848,900,
         (ii) to pay acquisition  fees and costs of $301,787  ($287,377 of which
         was accrued as due to related parties at March 31, 2000),  (iii) to pay
         selling  commissions  and  offering  expenses  (syndication  costs)  of
         $102,195 which have been netted against  stockholders'  equity ($76,577
         of which was accrued and due to related  parties at March 31, 2000) and
         (iv) to pay loan costs of $55,917  related  to the  assumed  borrowings
         from the line of credit.  Also  represents  the  accrual of $378,910 of
         acquisition fees and miscellaneous acquisition costs.

Unaudited Pro Forma Consolidated Statements of Operations:

(1)      Represents  adjustment to rental income from  operating  leases for the
         property  acquired  by the Company as of April 20, 2000 (the "Pro Forma
         Property"),  for the period  commencing the date the Pro Forma Property
         became  operational  by the previous  owner  through the end of the pro
         forma period  presented.  The date the Pro Forma Property is treated as
         becoming operational 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 $2,700 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  through  the end of the pro forma
         period  presented,  as described in Note (1). The  estimated  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
         quarter ended March 31, 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  owners through 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 HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
                    NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                        FINANCIAL STATEMENTS - CONTINUED
                    FOR THE QUARTER ENDED MARCH 31, 2000 AND
                        THE YEAR ENDED DECEMBER 31, 1999



Unaudited Pro Forma Consolidated Statements of Operations - Continued:


(6)      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 operating  leases  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.

(7)      Historical  earnings per share were calculated  based upon the weighted
         average number of shares of common stock outstanding during the quarter
         ended March 31, 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  quarter  ended March 31, 2000 and the year ended
         December 31, 1999.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>


                                                                              March 31,                  December 31,
                                                                                2000                         1999
                                                                            --------------               -------------
<S> <C>

                                ASSETS

Cash                                                                          $5,812,893                  $4,744,222
Other assets                                                                     423,602                     344,338
                                                                          ---------------              --------------

                                                                              $6,236,495                  $5,088,560
                                                                          ===============              ==============

                  LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
    Due to related parties                                                    $1,938,627                  $1,775,256
    Accounts payable and accrued expenses                                         28,100                      21,167
                                                                          ---------------              --------------
       Total liabilities                                                       1,966,727                   1,796,423
                                                                          ---------------              --------------

Commitment (Note 8)

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 658,615 and 540,028 shares, respectively                        6,586                       5,400
    Capital in excess of par value                                             4,410,747                   3,365,531
    Accumulated deficit                                                         (147,565 )                   (78,794 )
                                                                          ---------------              --------------
       Total stockholders' equity                                              4,269,768                   3,292,137
                                                                          ---------------              --------------

                                                                              $6,236,495                  $5,088,560
                                                                          ===============              ==============




</TABLE>


                See accompanying notes to condensed consolidated
                             financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                                                   Quarter
                                                                               Ended March 31,
                                                                          2000                 1999
                                                                       -----------          ------------
<S> <C>
Revenues:
    Interest income                                                       $72,962                $ --

Expenses:
    General operating and administrative                                   98,140                   --
                                                                      ------------          ------------

Net Loss                                                                $ (25,178 )              $ --
                                                                      ============          ============

Net Loss Per Share of Common Stock
    (Basic and Diluted)                                                   $ (0.04 )              $ --
                                                                      ============          ============

Weighted Average Number of Shares of
    Common Stock Outstanding                                              601,758                   --
                                                                      ============          ============



</TABLE>


     See accompanying notes to condensed consolidated financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

          Quarter Ended March 31, 2000 and Year Ended December 31, 1999
<TABLE>
<CAPTION>

                                                    Common stock
                                           -------------------------------   Capital in
                                              Number            Par          excess of        Accumulated
                                             of Shares         Value         par value          deficit              Total
                                           --------------   ------------    -------------   -----------------    -------------
<S> <C>
  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               133,387          1,334        1,332,553              --           1,333,887

  Subscriptions held in escrow                   (14,800 )         (148 )       (147,852 )            --            (148,000 )

  Stock issuance costs                              --             --           (139,485 )            --            (139,485 )

  Net loss                                          --             --               --             (25,178 )         (25,178 )

  Distributions declared and paid
    ($.075 per share)                               --             --               --             (43,593 )         (43,593 )
                                          ---------------  -------------   --------------   ---------------    --------------

  Balance at March 31, 2000                      658,615       $  6,586       $4,410,747        $ (147,565 )     $ 4,269,768
                                          ===============  =============   ==============   ===============    ==============


</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>

                                                                                     Quarter Ended
                                                                                       March 31,
                                                                           2000                       1999
                                                                       --------------            ----------------
<S> <C>
Increase (Decrease) in Cash and Cash Equivalents:

    Net Cash Provided by Operating Activities                              $  10,409                    $    --
                                                                      ---------------           ----------------

    Financing Activities:
       Subscriptions received from stockholders                            1,185,887                         --
       Distributions to stockholders                                         (43,593 )                       --
       Payment of stock issuance costs                                       (84,032 )                       --
                                                                      ---------------           ----------------
             Net cash provided by financing activities                     1,058,262                         --
                                                                      ---------------           ----------------

Net Increase in Cash and Cash
    Equivalents                                                            1,068,671                          --

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

Cash and Cash Equivalents at End of
    Quarter                                                              $ 5,812,893                   $     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>

                                                                                     Quarter Ended
                                                                                       March 31,
                                                                           2000                       1999
                                                                       --------------            ----------------

<S> <C>
Reconciliation of Net Loss to Net Cash Provided
    by Operating Activities:

       Net loss                                                           $  (25,178 )                  $    --
       Adjustments to reconcile net
         loss to net cash provided by
         operating activities:
           Changes in operating assets and liabilities:
                Other assets                                                  (2,671 )                       --
                Accounts payable and
                  other accrued expenses                                       5,607                          --
                Due to related parties                                        32,651                          --
                                                                      ---------------           ----------------
                  Net cash provided by operating
                    activities                                             $  10,409                    $    --
                                                                      ===============           ================

Supplemental Schedule of Non-Cash
    Investing and Financing Activities:

       Amounts paid by related parties
            on behalf of the Company and
         its subsidiaries:
           Acquisition costs                                               $  22,283                  $  10,057
           Deferred offering costs                                                --                    118,784
           Stock issuance costs                                               18,641                         --
                                                                      ---------------           ----------------
                                                                           $  40,924                 $  128,841
                                                                      ===============           ================
       Costs incurred by the Company and unpaid at quarter end:
           Acquisition costs                                               $  54,310                    $    --
           Deferred offering costs                                                --                      9,799
           Stock issuance costs                                               36,812                         --
                                                                      ---------------           ----------------
                                                                           $  91,122                  $   9,799
                                                                      ===============           ================

</TABLE>



     See accompanying notes to condensed consolidated financial statements.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                     Quarters Ended March 31, 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 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"),  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.

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 ended March 31, 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 HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     Quarters Ended March 31, 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 Health Care Properties, Inc. for the year ended December 31, 1999.

         The accompanying  unaudited condensed consolidated financial statements
         include the accounts of the Company, 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.

3.       Public Offering:

         The Company has a currently  effective  registration  statement on Form
         S-11 with the Securities 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 March
         31, 2000, the Company had received  subscription proceeds of $6,769,154
         (676,915   shares),   including  $23,190  (2,319  shares)  through  the
         distribution  reinvestment  plan  and  $383,000  (38,300  shares)  from
         Pennsylvania  investors  which will be held in escrow until the Company
         receives aggregate subscriptions of at least $7,775,000.

4.       Other Assets:

         Other assets as of March 31, 2000 and  December 31, 1999 were  $423,602
         and $344,338,  respectively,  which  consisted of acquisition  fees and
         miscellaneous  acquisition  expenses  which will be allocated to future
         Properties and miscellaneous prepaid expenses.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     Quarters Ended March 31, 2000 and 1999

5.       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 Offering.

         During the quarters ended March 31, 2000 and 1999, the Company incurred
         $139,485 and $128,583, respectively, in stock issuance costs, including
         $94,869 and $17,180, respectively, in commissions and marketing support
         and due  diligence  expense  reimbursement  fees  (see  Note 7).  These
         amounts have been charged to stockholders'  equity subject to the three
         percent cap described above.

6.       Distributions:

         For the quarter ended March 31, 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
         quarter ended March 31, 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 quarter ended March
         31, 2000 may not be  indicative of the results that may be expected for
         the year ending December 31, 2000.

7.       Related Party Arrangements:

         Certain  affiliates  of the Company  receive fees and  compensation  in
         connection with the offering, 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
         quarter  ended March 31,  2000,  the Company  incurred  $88,940 of such
         fees. A substantial portion of these amounts was or will be paid by CNL
         Securities Corp. as commissions to other broker-dealers.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     Quarters Ended March 31, 2000 and 1999


7.       Related Party Arrangements - Continued:

         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  quarter
         ended March 31, 2000,  the Company  incurred  $5,929 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.

         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 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  begins.  No  Soliciting  Dealer  Warrant,  however,  will  be
         exercisable  until  one  year  from the date of  issuance.  During  the
         quarter ended March 31, 2000, the Company issued  approximately  19,400
         Soliciting Dealer Warrants.  As of March 31, 2000, CNL Securities Corp.
         was  entitled  to receive  approximately  5,000  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 of
         the  shares  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 quarter ended March 31,
         2000,  the  Company  incurred  $53,364  of such  fees.  These  fees are
         included in other assets at March 31, 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"). 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.


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     Quarters Ended March 31, 2000 and 1999


7.       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 quarters ended March 31:
<TABLE>
<CAPTION>


                                                                         2000                  1999
                                                                     --------------       --------------
<S> <C>
Deferred offering costs                                                     $  --               $  70,291
Stock issuance costs                                                          27,103                --
Other assets                                                                     945                --
General operating and administrative expenses                                 54,321                --
                                                                     --------------       --------------

                                                                           $  82,369            $  70,291
                                                                     ==============       ==============

Amounts due to related parties consisted of the following at:

                                                                       March 31,          December 31,
                                                                          2000                 1999
                                                                     --------------       --------------

Due to the Advisor:
    Expenditures incurred for organizational and offering
        expenses on behalf of the Company                                $ 1,479,354          $ 1,432,291
    Accounting and administrative services                                    35,729                6,739
    Acquisition fees and expenses                                            412,820              336,226
                                                                      --------------       --------------
                                                                           1,927,903            1,775,256
                                                                      --------------       --------------

Due to CNL Securities Corp.:
    Commissions                                                               10,054                --
    Marketing support and due diligence
          expense reimbursement fee                                              670                 --
                                                                      --------------       --------------
                                                                              10,724                 --
                                                                      --------------       --------------

                                                                         $ 1,938,627          $ 1,775,256
                                                                      ==============       ==============

</TABLE>


<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     Quarters Ended March 31, 2000 and 1999

8.       Commitment:

         In March  2000,  the  Company  entered  into an initial  commitment  to
         acquire a private-pay  assisted living community for  $13,848,900.  The
         Property  is a  Brighton  Gardens(R)  by  Marriot(R)  in  Orland  Park,
         Illinois (see note 9).

9.       Subsequent Events:

         During the period  April 1 through May 1, 2000,  the  Company  received
         subscription  proceeds for an additional  41,292  shares  ($412,916) of
         common  stock.  As of May 1,  2000,  the  Company  had  received  total
         subscription   proceeds  of   $7,182,070,   including   $383,000   from
         Pennsylvania  investors  whose  funds  will  be held  in  escrow  until
         aggregate subscription proceeds total at least $7,775,000.

         On  April  1,  April  20  and  May  1,  2000,   the  Company   declared
         distributions of $0.025, $0.012 and $0.058, respectively,  per share of
         common stock. These distributions are payable in June 2000.

         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
         and construct 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 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 $9.7 million  drawn will be
         8.75%.  In  addition,  a fee of .5 percent 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.




<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     Quarters Ended March 31, 2000 and 1999


9.       Subsequent Events - Continued:

         On April 20, 2000, the Company used offering proceeds of $5,748,000 and
         obtained an advance under the line of credit of $8,100,000 to acquire a
         Property for a total cost of  $13,848,900.  In connection with the line
         of credit,  the Company  incurred an  origination  fee,  legal fees and
         closing  costs of  $55,917.  In  connection  with the  purchase  of the
         Property,  the  Company,  as lessor,  entered  into a long-term  lease,
         triple-net agreement.




<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 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."

<TABLE>
<CAPTION>

<S> <C>
BRIGHTON GARDENS BY MARRIOTT
Orland Park, Illinois
(An Unincorporated Division of Marriott Senior Living Services, Inc.)

Updated Financial  Statements (unaudited):

    Condensed Statement of Assets and Liabilities as of March 24, 2000                                    B-20

    Condensed Statement of Revenues and Operating Expenses for the period from
     January 1, 2000 through March 24, 2000                                                               B-21

    Condensed Statement of Excess of Assets Over Liabilities for the period from
     January 1, 2000 through March 24, 2000                                                               B-22

    Condensed Statement of Cash Flows for the period from January 1, 2000 through
     March 24, 2000                                                                                       B-23

    Notes to Condensed Financial Statements for the period from January 1, 2000
     through March 24, 2000                                                                               B-24

</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
--------------------------------------------------------------------------------

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





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



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





   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.

<PAGE>

                                   APPENDIX E

                             STATEMENT OF ESTIMATED
                            TAXABLE OPERATING RESULTS
                         BEFORE DIVIDENDS PAID DEDUCTION


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

          THE  STATEMENT OF ESTIMATED  TAXABLE  OPERATING  RESULTS  BEFORE
          DIVIDENDS PAID  DEDUCTION IN THIS ADDENDUM  UPDATES AND REPLACES
          APPENDIX E TO THE ATTACHED PROSPECTUS, DATED MARCH 31, 2000.

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



<PAGE>



                        CNL HEALTH CARE PROPERTIES, INC.
                STATEMENT OF ESTIMATED TAXABLE OPERATING RESULTS
                         BEFORE DIVIDENDS PAID DEDUCTION
                       PROPERTIES ACQUIRED FROM INCEPTION
                             THROUGH APRIL 20, 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  April  20,  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)                                            (441,243)
                                                            -----------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                                             $ 39,236
                                                            ===========



                                  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 Health Care 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
                                          Building                Fixtures
                                        (5-15 years)             (39 years)
                                       --------------         -----------------

         Orland Park Property             $11,507,105               $1,023,320



(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>

                                                                      PROSPECTUS

                        CNL HEALTH CARE PROPERTIES, INC.
                        15,500,000 SHARES OF COMMON STOCK
                            250,000 SHARES - MINIMUM

                     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 500,000 shares only to participants in our reinvestment plan.

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

         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 no properties, so you will not have the opportunity to
         evaluate 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 Health Care Corp. (formerly CNL Health Care
         Advisors, Inc.), with respect to all investment decisions. CNL Health
         Care Corp. and its affiliates have no previous experience in investing
         in health care properties, which could adversely affect our business.
o        Some of the officers of CNL Health Care Corp. and its affiliates are or
         will be engaged in other activities that will result in conflicts of
         interest with the services that CNL Health Care 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 within ten
         years from the date the offering commences, 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 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 qualify or 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 organizational and 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.

                                 MARCH 31, 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 18, 2000.

         We   will   deposit   subscription   funds   for  our   shares   in  an
interest-bearing  account with SouthTrust  Bank,  N.A., which will act as escrow
agent for this  offering.  As of March 13, 2000,  the Company had received total
subscription  proceeds of $6,181,104 (618,110 Shares),  including $12,540 (1,254
Shares) issued pursuant to the reinvestment plan. We must receive  subscriptions
for shares totalling at least  $7,775,000 from all sources before  subscriptions
from  Pennsylvania  residents  may be released  from escrow.  If the minimum for
Pennsylvania  investors is not reached by September  18, 2000,  we will promptly
refund  subscriptions  for Pennsylvania  investors with interest.  Your purchase
cannot be completed until five days after you receive this Prospectus.

         PENNSYLVANIA INVESTORS: Because the minimum offering is less than
$15,500,000, all Pennsylvania investors are cautioned to evaluate carefully our
ability fully to accomplish our stated objectives and to inquire as to the
current dollar volume of subscriptions for the shares.

         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 MARCH 13, 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>
<CAPTION>
                                TABLE OF CONTENTS

<S>                                                                                                <C>
TABLE OF CONTENTS .................................................................................ii
Questions and Answers About CNL Health Care
     Properties, Inc.'s Public Offering.............................................................1
PROSPECTUS SUMMARY..................................................................................5
     CNL HEALTH CARE 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.....................................11
              You will have no opportunity to evaluate procedures for
                  resolving conflicts of interest...................................................11
              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............................................................12
         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

</TABLE>

                                       ii
<PAGE>

<TABLE>
<CAPTION>
<S>                                                                                                 <C>
              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.......................................16
              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 will not have control over properties under construction................................17
         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..................................................................18
              Our mortgage loans may be impacted by unfavorable
                  real estate market conditions.....................................................18
              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 commitments for long-term financing.............................................19
         Anticipated borrowing creates risks........................................................19
         We can borrow money to make distributions..................................................19
     Miscellaneous Risks............................................................................20
         Our health care facilities may be unable to compete successfully...........................20
         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...........................................21
         Majority stockholder vote may discourage changes
              of control............................................................................21
         Investors in our Company may experience dilution...........................................21
         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......................................................................................22
         We will be subject to increased taxation if we fail to
              qualify as a REIT for federal income tax purposes.....................................22
         Our leases may be recharacterized as financings which would
              eliminate depreciation deductions on health care properties...........................22
         Excessive non-real estate asset values may jeopardize our
              REIT status...........................................................................22

</TABLE>


                                      iii
<PAGE>

<TABLE>
<CAPTION>

<S>                                                                                                 <C>
         We may have to borrow funds or sell assets to meet our
              distribution requirements.............................................................23
         Ownership limits may discourage a change in control........................................23
         We may be subject to other tax liabilities.................................................23
         Changes in tax laws may prevent us from qualifying
              as a REIT.............................................................................23
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........................................................................39
     Election to Participate or Terminate Participation.............................................39
     Federal Income Tax Considerations..............................................................40
     Amendments and Termination.....................................................................40
REDEMPTION OF SHARES................................................................................40
BUSINESS........................................................................................... 42
     General........................................................................................42
     Investment of Offering Proceeds................................................................47
     Pending Investments............................................................................47
     Site Selection and Acquisition of Properties...................................................48
     Standards for Investment in Properties.........................................................52
     Description of Properties......................................................................52
     Description of Property Leases.................................................................54
     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....................................................63
     Introduction...................................................................................63
     Liquidity and Capital Resources................................................................64
     Results of Operations..........................................................................65
     Year 2000 Readiness Disclosure.................................................................66
MANAGEMENT..........................................................................................67
     General........................................................................................67
     Fiduciary Responsibility of the Board of Directors.............................................67
     Directors and Executive Officers...............................................................68
     Independent Directors..........................................................................72
     Committees of the Board of Directors...........................................................72
     Compensation of Directors and Executive Officers...............................................72

</TABLE>


                                       iv
<PAGE>
<TABLE>
<CAPTION>



<S>                                                                                                <C>
     Management Compensation........................................................................72
THE ADVISOR AND THE ADVISORY AGREEMENT..............................................................72
     The Advisor....................................................................................72
     The Advisory Agreement.........................................................................73
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS......................................................76
PRIOR PERFORMANCE INFORMATION.......................................................................76
INVESTMENT OBJECTIVES AND POLICIES..................................................................82
     General........................................................................................82
     Certain Investment Limitations.................................................................83
DISTRIBUTION POLICY.................................................................................85
     General........................................................................................85
     Distributions..................................................................................85
SUMMARY OF THE ARTICLES OF INCORPORATION
   AND BYLAWS...................................................................................... 86
     General........................................................................................86
     Description of Capital Stock...................................................................86
     Board of Directors.............................................................................88
     Stockholder Meetings...........................................................................88
     Advance Notice for Stockholder Nominations for  Directors
         and Proposals of New Business..............................................................89
     Amendments to the Articles of Incorporation....................................................89
     Mergers, Combinations and Sale of Assets.......................................................89
     Control Share Acquisitions.....................................................................90
     Termination of the Company and REIT Status.....................................................90
     Restriction of Ownership.......................................................................90
     Responsibility of Directors....................................................................91
     Limitation of Liability and Indemnification....................................................92
     Removal of Directors...........................................................................93
     Inspection of Books and Records................................................................93
     Restrictions on "Roll-Up" Transactions.........................................................93
FEDERAL INCOME TAX CONSIDERATIONS...................................................................94
     Introduction...................................................................................94
     Taxation of the Company........................................................................95
     Taxation of Stockholders.......................................................................99
     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...........................................................................107
     Subscription Procedures........................................................................109
     Escrow Arrangements............................................................................111
     ERISA Considerations...........................................................................112
     Determination of Offering Price................................................................113
SUPPLEMENTAL SALES MATERIAL.........................................................................113
LEGAL OPINIONS......................................................................................114
EXPERTS.............................................................................................114
ADDITIONAL INFORMATION..............................................................................114
DEFINITIONS.........................................................................................114


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



                                        v

<PAGE>



                           QUESTIONS AND ANSWERS ABOUT
               CNL HEALTH CARE PROPERTIES, INC.'S PUBLIC OFFERING


Q:     WHAT IS CNL HEALTH CARE 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 December 31, 1999, the Company had total assets of approximately
       $5,000,000.

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 we will sell any minimum number of shares. 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, for a certain number of shares 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 September 18, 2000.

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.

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?

<PAGE>


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 five to ten 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 stock, 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
       may not earn as high a return as we hope to earn on our real estate
       investments, and we cannot know how long it will be before we will be
       able to fully invest the proceeds in real estate.

       We commenced our public offering of common stock on September 18, 1998.
       Of the $150,000,000 shares registered for sale, as of March 13, 2000, the
       Company had received subscription proceeds of $6,181,104. 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 senior's 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
       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.


                                      -2-
<PAGE>


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 Chief Executive Officer and President
       each 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.

       Certain of our officers, directors and affiliates have operated several
       other REITs and partnerships in the past. We have included the investment
       results from certain of those funds in this Prospectus under the heading
       "Prior Performance Information." Because those funds had different goals
       and the managers had different amounts of experience investing in the
       types of assets purchased by those funds, you cannot assume that the
       Company's investment returns will be similar to those described in the
       "Prior Performance Information" section. Our affiliates and some of our
       directors have limited experience investing in health care and seniors'
       housing properties.

Q:     HOW WILL YOU CHOOSE WHICH INVESTMENTS TO MAKE?

A:     We have hired CNL Health Care 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:     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 qualify and 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.

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."


                                      -3-
<PAGE>


                       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 Marketing Services Department
                           CNL Center at City Commons
                             450 South Orange Avenue
                             Orlando, Florida 32801
                                 (800) 522-3863
                                 (407) 650-1000
                                www.cnlgroup.com




                                      -4-
<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 HEALTH CARE PROPERTIES, INC.

         CNL Health Care Properties, Inc., which we sometimes refer to as the
"Company," is a Maryland corporation which operates for federal income tax
purposes as a real estate investment trust, or a REIT. On December 2, 1999, the
Company formed CNL Health Care Partners, LP, a Delaware limited partnership. CNL
Health Care GP Corp. and CNL Health Care LP Corp. are wholly owned subsidiaries
of the Company and are the general and limited partner, respectively, of CNL
Health Care 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 Health Care Properties, Inc. and its subsidiaries,
CNL Health Care GP Corp., CNL Health Care LP Corp. and CNL Health Care 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 plans to acquire health care and seniors' housing
properties located across the United States to be leased to operators of health
care facilities on a long-term, "triple-net" bases. 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
types of properties that may be selected by our advisor, CNL Health Care Corp.,
the property selection and acquisition processes and the nature of the mortgage
loans and secured equipment leases. As of the date of this Prospectus, we have
not yet acquired any properties, made any mortgage loans, or entered into any
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. As of March 13,
2000, we had obtained a commitment from a bank for an initial $25,000,000
revolving line of credit to be used by the Company to acquire or construct
health care properties. As of March 13, 2000, the closing for the $25,000,000
line of credit had not occurred. Management anticipates closing on the
$25,000,000 line of credit by the end of March 2000, but there is no assurance
that we will obtain the line of credit. In addition to the 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, 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.

                                      -5-
<PAGE>

o        We currently own no properties, so you will not have the opportunity to
         evaluate 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.

o        We will rely on the advisor which, together with the Board of
         Directors, will have 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 no 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.

                                      -6-
<PAGE>

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 qualify or 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 organizational and 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 will make an election to be taxed as a REIT beginning our taxable
year ending December 31, 1999. As a REIT, we generally will not be 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 the line 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


                                      -7-
<PAGE>


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 December 31, 1999,
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 1,400 fast-food, family-style, and casual-dining
restaurant properties and 11 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     qualifying and remaining qualified as a REIT for federal income
               tax purposes.

         o     providing you with liquidity for your investment within five to
               ten 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
               ten 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 -- 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 will facilitate 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. The Company 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.

         ORGANIZATIONAL AND 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.

                  SOLICITING DEALER WARRANTS. The Company will issue and sell to
the managing dealer one soliciting dealer warrant for every 25 shares sold
through this offering, up to a maximum of 600,000 soliciting dealer warrants, to
purchase an equivalent number of shares of common stock of the Company. The
managing dealer, in its sole discretion, may pass along all or any number of the
soliciting dealer warrants to soliciting dealers


                                      -8-
<PAGE>

who are members of the selling group, unless prohibited by federal or state
securities laws. Each soliciting dealer warrant will entitle the holder to
purchase one share of common stock from the Company for $12.00 during a period
beginning one year from the date the soliciting dealer warrant is issued and
ending on the fifth anniversary of the commencement of this offering. Holders of
soliciting dealer warrants may not exercise the soliciting dealer warrants to
the extent such exercise would jeopardize the Company's status as a REIT. See
"Summary of the Articles of Incorporation and Bylaws -- Description of Capital
Stock -- Soliciting Dealer Warrants."

         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.

                  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.



                                      -9-
<PAGE>
<TABLE>
<CAPTION>


THE OFFERING

<S>                                                    <C>
OFFERING SIZE...............................     o   Maximum-- $155,000,000
                                                 o   $150,000,000 of common stock to be offered to
                                                     investors meeting certain suitability standards and
                                                     $5,000,000 of common stock available only to investors
                                                     who purchased their shares in this 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 105).

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 five to ten 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 Health Care 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.
</TABLE>


                                      -10-
<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. Because we are making this offering on a best
efforts basis, 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 had entered into an
initial  commitment  to acquire  one  property.  You can read the section of the
Prospectus under the caption "Business - Pending Investments" for a description.
The  acquisition  of this  property  is  subject to the  fulfillment  of certain
conditions and there can be no assurance that any or all of the conditions  will
be  satisfied  or, if  satisfied,  that this  property  will be  acquired by the
Company.  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 offerings,  the proceeds
of  which  may be  invested  in  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"
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.

         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 Financial Group, Inc.
(formerly CNL Group, Inc.) programs. We have adopted guidelines to minimize such
conflicts which you can review in the section of this

                                      -11-
<PAGE>


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 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 not yet acquired any properties 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, will be 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.

                                      -12-
<PAGE>



         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
officers and some of our directors and the officers and directors 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 December 31, 1999, we had
stockholder's equity of $3,292,137. If we do not have sufficient capital, we may
not be able to pay certain expenses or loan payments due on permanent financing
which could result in our defaulting under such loans.

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 only $15,000,000 are raised, we would acquire or
finance approximately one property with the net proceeds from this offering.
Assuming maximum gross proceeds of $150,000,000 are raised, we would acquire or
finance approximately 12 properties with the net proceeds from 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.

                                      -13-
<PAGE>

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
properties that we acquire, 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


                                      -14-
<PAGE>


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


                                      -15-
<PAGE>

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 commitment to acquire
one property  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 WILL 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.

                                      -16-
<PAGE>

         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.

                                      -17-
<PAGE>

             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

                                      -18-
<PAGE>

unrelated to us. Environmental liabilities that we may incur could have an
adverse effect on our financial condition or results of operation.

FINANCING RISKS

         WE HAVE NO COMMITMENTS FOR LONG-TERM FINANCING. We intend to obtain a
line of credit and 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. As of March 13,
2000, we have obtained a commitment for an initial $25,000,000 line of credit to
be used to acquire or construct health care properties; however, there is no
assurance that we will obtain the line of credit. If we do not obtain the line
of credit or 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. If we do not obtain a line of credit or long-term financing, we will
not enter into any secured equipment leases.

         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.  As of March 13, 2000, we have obtained a commitment for
an initial  $25,000,000 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 with proceeds from this  offering,  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 facilities in which we will invest are
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.

         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.

                                      -19-
<PAGE>


         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 -- 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,
including shares issuable upon exercise of the soliciting dealer warrants,
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 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 -- Soliciting Dealer Warrants" and "The Offering -- Plan of Distribution."


                                      -20-
<PAGE>



         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 intends to operate in a
manner that will enable 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 will receive an opinion from our tax counsel, Shaw
Pittman, that we will be in a position to meet the requirements for
qualification as a REIT for the taxable year ended December 31, 1999.

         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 will be conditioned on, and our qualifying and 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


                                      -21-
<PAGE>

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 loans to, any one
company (other than a REIT) which has, 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.


                   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,

                                      -22-
<PAGE>


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.
In addition, under the laws of the States of Ohio and Pennsylvania, an
investor's investment in the Shares may not exceed 10% of such investor's net
worth (not including home, furnishings, and personal automobiles).

         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."

                                      -23-
<PAGE>

         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."


                            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 no more
than 1,500,000 Shares are sold (618,110 Shares had been sold as of March 13,
2000) and assuming 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 (the "Affiliates") for
their services and as reimbursement for organizational and offering expenses
(the "Organizational and Offering Expenses") and 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>
                                                             Assuming sale of
                                                           1,500,000 Shares (1)              Maximum Offering (1) (2)
                                                        ----------------------------        ---------------------------

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

<S>                          <C>                         <C>                 <C>            <C>                  <C>
GROSS PROCEEDS TO THE COMPANY(3).................        $15,000,000         100.0%         $150,000,000         100.0%
Less:
    Selling Commissions to CNL
       Securities Corp.(3).......................          1,125,000           7.5%           11,250,000           7.5%
    Marketing Support and Due Diligence
       Expense Reimbursement Fee to CNL
       Securities Corp.(3).......................             75,000           0.5%              750,000           0.5%
    Organizational and Offering Expenses(4)......            450,000           3.0%            4,500,000           3.0%
                                                        -------------      ---------        -------------     ----------

NET PROCEEDS TO THE COMPANY......................         13,350,000          89.0%          133,500,000          89.0%
Less:
    Acquisition Fees to the Advisor(5)...........            675,000           4.5%            6,750,000           4.5%
    Acquisition Expenses(6)......................             75,000           0.5%              750,000           0.5%
    Initial Working Capital Reserve..............                 (7)                                 (7)
                                                        -------------      ---------        -------------     ----------
CASH PAYMENT FOR PURCHASE OF PROPERTIES
    AND THE MAKING OF MORTGAGE LOANS BY
    THE COMPANY(8)...............................        $12,600,000          84.0%         $126,000,000          84.0%
                                                        =============      =========        =============     ==========
</TABLE>

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

FOOTNOTES:

(1)    Excludes the purchase of 20,000 shares of common stock ("Common Stock")
       by CNL Health Care Corp. (the "Advisor") in exchange for its $200,000
       investment in the Company. The Advisor may, but is not required to,
       purchase additional Shares of the Company.

(2)    Excludes 500,000 Shares that may be sold pursuant to the Reinvestment
       Plan and 600,000 shares that may be sold upon exercise of the warrants
       (the "Soliciting Dealer Warrants").
(3)    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. The Company also will issue to the Managing
       Dealer, a Soliciting Dealer Warrant to purchase one share of Common Stock
       for every 25 Shares sold, to be exercised, if at all, during the
       five-year period


                                      -24-
<PAGE>


       commencing with the date the offering begins (the "Exercise Period"), at
       a price of $12.00 per share. All or any part of such Soliciting Dealer
       Warrants may be reallowed to certain Soliciting Dealers with prior
       written approval of, and in the sole discretion of, the Managing Dealer,
       unless prohibited by federal or state securities laws. See "Summary of
       the Articles of Incorporation and Bylaws -- Description of Capital Stock
       -- Soliciting Dealer Warrants" and "The Offering -- Plan of
       Distribution."
(4)    Organizational and Offering Expenses include legal, accounting, printing,
       escrow, filing, registration, qualification, and other expenses of the
       organization of the Company and the offering of the Shares, but exclude
       Selling Commissions and the marketing support and due diligence expense
       reimbursement fee. The Advisor will pay all Organizational and Offering
       Expenses which exceed 3% of Gross Proceeds. The Organizational and
       Offering Expenses paid by the Company in connection with the formation of
       the Company, together with the 7.5% Selling Commissions and 0.5%
       marketing support and due diligence expense reimbursement fee incurred by
       the Company will not exceed 13% of the proceeds raised in connection with
       this offering.
(5)    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 ("Acquisition Expenses").
(6)    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 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.
(7)    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 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").
(8)    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.
The table excludes estimated amounts of compensation relating to any Shares
issued under the Company's Reinvestment Plan and the Soliciting Dealer Warrants.
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.
An additional 600,000 shares ($7,200,000) of Common Stock also may be sold to
the Managing Dealer and reallowed to certain Soliciting Dealers who exercise
Soliciting Dealer Warrants at an exercise price of $12.00 per share during the
Exercise Period for such shares.

         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.



                                      -25-
<PAGE>

<TABLE>
<CAPTION>


------------------------------------------------------------------------------------------------------------------------------------
          TYPE OF                                     METHOD OF COMPUTATION                                      ESTIMATED
       COMPENSATION                                                                                            MAXIMUM AMOUNT
       AND RECIPIENT

------------------------------------------------------------------------------------------------------------------------------------
                                                       ORGANIZATIONAL STAGE

------------------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                                                      <C>
Selling Commissions  to         Selling  Commissions of 7.5% per Share on all Shares sold, subject      Selling    Commissions    of
Managing Dealer     and         to  reduction  under  certain  circumstances  as described in "The      $11,250,000   if  15,000,000
Soliciting Dealers              Offering --  Plan  of  Distribution."  Soliciting  Dealers  may be      Shares are sold.
                                reallowed  Selling  Commissions of up to 7% with respect to Shares
                                they sell.  In  addition,  the  Managing  Dealer will  receive one
                                Soliciting  Dealer  Warrant  for  every 25 Shares  sold,  all or a
                                portion of which may be  reallowed  to  Soliciting  Dealers,  with
                                prior written  approval from,  and in the sole  discretion of, the
                                Managing Dealer. See "The Offering -- Plan of Distribution."

------------------------------------------------------------------------------------------------------------------------------------
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      at this  time,  but will not
Affiliates              for     Organizational  and  Offering  Expenses  paid  by the  Company  in      exceed     3%    of    Gross
Organizational          and     connection  with the  formation of the Company,  together with the      Proceeds:    $4,500,000   if
Offering Expenses               7.5%  Selling  Commissions  and  0.5%  marketing  support  and due      15,000,000 Shares are sold.
                                diligence expense reimbursement fee, 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                         and  amounts  outstanding  on the line of credit,  if any,  at the      Shares    are   sold    plus
                                time  of  listing  the  Common  Stock  on  a  national  securities      $2,025,000    if   Permanent
                                exchange or  over-the-counter  market  ("Listing"),  but excluding      Financing             equals
                                loan   proceeds   used  to  finance   secured   equipment   leases      $45,000,000.
                                (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 the       Amount is not determinable
Affiliates of the Advisor       financing, development, construction or renovation of a Property.       at this time.
                                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.

</TABLE>

                                      -26-
<PAGE>
<TABLE>
<CAPTION>



------------------------------------------------------------------------------------------------------------------------------------
          TYPE OF                                     METHOD OF COMPUTATION                                      ESTIMATED
       COMPENSATION                                                                                            MAXIMUM AMOUNT
       AND RECIPIENT

------------------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>                                                  <C>
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
                                outstanding  principal amount of any Mortgage Loans, as of the end      of the Asset  Management Fee
                                of the  preceding  month.  Specifically,  Real Estate  Asset Value      will  depend   upon,   among
                                equals the amount  invested in the Properties  wholly owned by the      other  things,  the  cost of
                                Company,  determined  on the basis of cost,  plus,  in the case of      the   Properties   and   the
                                Properties  owned by any joint venture or partnership in which the      amount  invested in Mortgage
                                Company  is  a  co-venturer  or  partner  ("Joint  Venture"),  the      Loans.
                                portion  of the  cost of  such  Properties  paid  by the  Company,
                                exclusive of Acquisition  Fees and 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.
</TABLE>


                                      -27-
<PAGE>

<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------------------------------------
          TYPE OF                                     METHOD OF COMPUTATION                                      ESTIMATED
       COMPENSATION                                                                                            MAXIMUM AMOUNT
       AND RECIPIENT

------------------------------------------------------------------------------------------------------------------------------------
            <S>                                               <C>                                                   <C>
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.

------------------------------------------------------------------------------------------------------------------------------------
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 of a      or (ii) 3% of the sales  price of  such  Property  or  Properties.      payable,  will depend upon
Property     not        in      Payment of such fee shall  be  made only if the Advisor provides a      the   price    at    which
liquidation of the Company      substantial amount of services in  connection  with  the Sale of a      Properties 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  (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
                                sales  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
                                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.

</TABLE>

                                      -28-
<PAGE>

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
          TYPE OF                                     METHOD OF COMPUTATION                                      ESTIMATED
       COMPENSATION                                                                                            MAXIMUM AMOUNT
       AND RECIPIENT

------------------------------------------------------------------------------------------------------------------------------------
            <S>                                              <C>                                                     <C>
Subordinated incentive  fee     At  such  time,  if  any,  as  Listing occurs, the Advisor shall be      Amount is not determinable
payable  to the Advisor  at     paid  the  subordinated  incentive  fee  ("Subordinated   Incentive      at this time.
such   time,  if   any,  as     Fee") in  an  amount  equal  to  10%  of the amount by which (i)the
Listing occurs                  market  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

------------------------------------------------------------------------------------------------------------------------------------
Performance Fee payable          Upon  termination  of the Advisory Agreement, if Listing  has  not      Amount is not determinable
to the Advisor                   occurred and the Advisor has met applicable performance standards,      at this time.
                                 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.
</TABLE>

                                      -29-
<PAGE>

<TABLE>
<CAPTION>


------------------------------------------------------------------------------------------------------------------------------------
          TYPE OF                                     METHOD OF COMPUTATION                                      ESTIMATED
       COMPENSATION                                                                                            MAXIMUM AMOUNT
       AND RECIPIENT

------------------------------------------------------------------------------------------------------------------------------------
<S>                             <C>                                                                     <C>
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 of
fee payable to the Advisor      lesser  of  (i) one-half  of a Competitive Real Estate Commission,       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 a       the    price    at    which
                                substantial  amount of services in  connection  with the Sale of a       Properties 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  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       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
------------------------------------------------------------------------------------------------------------------------------------

</TABLE>


                                      -30-
<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 Financial Group, Inc., including its Affiliates that will
provide services to the Company.
<TABLE>
<CAPTION>


                          CNL FINANCIAL GROUP, INC. (1)
                Subsidiaries, Affiliates and Strategic Business Units
<S>                                                                 <C>
       Capital Markets:                                           Retail:
       ---------------                                            ------
           CNL Capital Markets, Inc. (2)                              Commercial Net Lease Realty, Inc. (6)
             CNL Investment Company
               CNL Securities Corp. (3)                           Restaurant:
                                                                  ----------
           CNL Institutional Advisors, Inc.                           CNL American Properties Fund, Inc. (7)

       Administrative Services:                                   Hospitality:
       -----------------------                                    -----------
           CNL Shared Services, Inc. (4)                              CNL Hospitality Properties, Inc. (8)

       Real Estate Services:                                      HEALTH CARE:
       --------------------                                       -----------
           CNL Real Estate Services, Inc. (5)                         CNL HEALTH CARE PROPERTIES, INC. (9)
             CNL Hospitality Corp.
               CNL Hotel Development Company                      Financial Services:
                                                                  ------------------
             CNL HEALTH CARE CORP.                                    CNL Finance, Inc.
             (FORMERLY CNL HEALTH CARE ADVISORS, INC.)                  CNL Capital Corp.
               CNL HEALTH CARE DEVELOPMENT, INC.                        CNL Advisory Services, Inc.
           CNL Corporate Properties, Inc.
           CNL Community Development Corp.
           CNL Properties, Inc.
</TABLE>

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

(1)      CNL Financial Group, Inc. (formerly CNL Group, Inc.) is a wholly owned
         subsidiary of CNL Holdings, Inc. 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. (formerly CNL Corporate 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 Health Care Corp.; CNL Corporate Properties, Inc.; CNL Properties,
         Inc.; and CNL Community Development Corp.

(6)      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.

                                      -31-
<PAGE>



(7)      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.

(8)      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 the
         Company pursuant to an advisory agreement.

(9)      CNL Health Care 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
         director of CNL Health Care Properties, Inc. CNL Health Care Corp., a
         wholly owned subsidiary of CNL Real Estate Services, Inc., provides
         management and advisory services to the Company pursuant to the
         Advisory Agreement.

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.


                                      -32-
<PAGE>


         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
or invest in a mortgage loan that also would be suitable for acquisition or
investment by 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 and (iii) a satisfactory site inspection has
been completed.

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 officers and directors of the Advisor and the officers and
directors 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

                                      -33-
<PAGE>

         The Advisor will be 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
Company. 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


                                      -34-
<PAGE>


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 any loans to Affiliates. 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."


                                      -35-
<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 anytime 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 (not expected to
exceed 500,000 shares at any one time) 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 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


                                      -36-
<PAGE>

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.

REPORTS TO PARTICIPANTS

                                      -37-
<PAGE>

         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.

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.



                                      -38-
<PAGE>


                              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.

                                      -39-
<PAGE>

         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 Health Care Partners, LP,
a Delaware limited partnership ("Health Care Partners"). CNL Health Care GP
Corp. and CNL Health Care LP Corp. are wholly owned subsidiaries of the Company
and are the general and limited partner, respectively, of Health Care Partners.
Properties acquired are expected to be held by Health Care Partners and, as a
result, owned by the Company through Health Care Partners. The term "Company"
includes CNL Health Care Properties, Inc. and its subsidiaries, CNL Health Care
GP Corp., CNL Health Care LP Corp. and CNL Health Care 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 also intends to 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.


                                      -40-
<PAGE>



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.
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 82 million.

<TABLE>
<CAPTION>

                          ELDERLY POPULATION ESTIMATES

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

<S>                                     <C>                                     <C>
  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

</TABLE>

         SOURCE:  U.S. BUREAU OF CENSUS


         In addition to the growth in the number of elderly people, life
expectancies are increasing. 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%.

                             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



                                      -41-
<PAGE>


         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. 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. The mean
household income for those age 65 and over is more than $32,000 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. 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.


                                      -42-
<PAGE>

          ESTIMATE OF EFFECTIVE DEMAND FOR SENIORS' HOUSING CATEGORIES
                   ELDERLY POPULATION WITH INCOME OVER $25,000

                                THOUSANDS OF BEDS
<TABLE>
<CAPTION>

   Base               Independent Living             Assisted Living            Skilled Nursing
------------         ---------------------          ------------------         ------------------
<S>                          <C>                           <C>                        <C>
   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

</TABLE>

SOURCE:   PRICE WATERHOUSE, LLP FOR THE NATIONAL INVESTMENT CONFERENCE FOR THE
          SENIOR LIVING AND LONG TERM CARE INDUSTRIES, OCTOBER 1996

         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        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.

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


                                      -43-
<PAGE>


         opportunities as more small physician practices consolidate to save on
         the increasing costs of private practice and single purpose medical
         facilities become more common.

                     CONTINUUM OF LONG-TERM CARE FACILITIES*
<TABLE>
<CAPTION>

  Retirement/Congregate
          Living                    Assisted Living            Skilled Nursing Facility         Acute Care Hospitals
---------------------------    ---------------------------     --------------------------    ---------------------------
<S>                            <C>                             <C>                            <C>
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 also intends to 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 also intends to 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


                                      -44-
<PAGE>


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. As
of March 13, 2000, we have obtained a commitment from a bank for an initial
$25,000,000 revolving Line of Credit (the "Commitment") to be used to acquire or
construct health care Properties. See "Business -- Borrowing" for a description
of the Commitment. 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, 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. In addition, although as of March
13, 2000, we have received a commitment for a $25,000,000 Line of Credit, there
is no assurance we will obtain such financing.

         As of the date of this Prospectus, the Company had an initial
commitment to acquire one Property. As of such date, 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. Moreover, no Mortgage
Loan borrowers or Secured Equipment Lease lessees or borrowers have been
specifically identified.

INVESTMENT OF OFFERINGS PROCEEDS

         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, and (iii) a
satisfactory site inspection has been completed. 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, 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 approximately 12
Properties with the net proceeds from this offering. Assuming an average
purchase price of $10,000,000, if gross proceeds of only $15,000,000 are raised,
we would acquire or finance approximately one Property with the net proceeds of
the offering. In certain cases, the Company may become a co-venturer in a Joint
Venture that will own the Property. In


                                      -45-
<PAGE>


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 the Company's total assets and 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.

PENDING INVESTMENTS

         As of March 13, 2000, the Company had an initial commitment to acquire
one assisted living property. The property is a Brighton Gardens(R) by
Marriott(R) in Orland Park, Illinois. The acquisition of this property is
subject to the fulfillment of certain conditions. There can be no assurance that
any or all of the conditions will be satisfied or, if satisfied, that this
property will be acquired by the Company. If acquired, the lease of this
property is expected to be entered into on substantially the same terms
described in " -- Description of Property Leases." In order to acquire this
property, the Company must obtain additional funds through the receipt of
additional offering proceeds and or/debt financing. Initially, the Company plans
to fund this acquisition with advances of up to $8.1 million under the
$25,000,000 line of credit with the balance to be paid from net offering
proceeds. The property will be operated and managed by Marriott Senior Living
Services, Inc., a wholly owned subsidiary of Marriott International, Inc.

         LEASES. Set forth below are summarized terms expected to apply to the
lease for the property. More detailed information relating to the property and
its related lease will be provided at such time, if any, as the property is
acquired.


                                      -46-
<PAGE>


<TABLE>
<CAPTION>


                                        Estimated Purchase          Lease Term and               Minimum Annual
               Property                       Price                Renewal Options                    Rent
-------------------------------------  ---------------------   ------------------------- -------------------------------

<S>                                        <C>                 <C>                       <C>
Brighton Gardens by Marriott               $13,848,900         15 years; four            $1,350,268 for the first and
Orland Park, IL                                                five-year renewal         second lease years and
(the "Brighton Gardens Orland Park                             options                   $1,384,890 for each lease year
Property")                                                                               thereafter (2)
Existing Health Care Facility



          Percentage Rent
    -------------------------

          (1)





</TABLE>



(1)      Percentage rent will be 7% 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.


(2)      Based on estimated purchase price.


                                      -47-
<PAGE>


         ORLAND PARK PROPERTY. The Orland Park Property, which opened in October
1999, is a 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.  The property is located in a suburb southwest of Chicago,
which  according to  Herman/Turner  data, is the third largest seniors market in
the country.  The number of seniors in the ten-mile area  surrounding the Orland
Park Property is expected to grow by 11% between 1999 and 2004.  The Health Care
Facility is within six miles of two  hospitals  and less than two miles from the
Orland  Square  Shopping  Center.  As an area known for business in the Midwest,
Chicago has 35 Fortune 500 companies  headquartered  in the  Metropolitan  area.
Chicago is ranked number three in the country for total business establishments.
It is ranked  number two in the  country  for the number of  households  with an
effective buying income of $150,000 or more.

         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."  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.  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.

                              -48-
<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 which 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 "when
constructed" price and value of such Property.) 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.

                                      -49-
<PAGE>

         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.

         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


                                      -50-
<PAGE>

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.

         INTERIM ACQUISITIONS. The Affiliates of the Advisor regularly may have
opportunities to acquire properties suitable for the Company as a result of
their relationships with various operators. See "General" 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.

                                      -51-
<PAGE>

         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.

         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

         Although as of March 13, 2000, the Advisor has not yet acquired any
Properties, it is expected that any 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

                                      -52-
<PAGE>


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

                                      -53-
<PAGE>


that allows operation for its intended purpose. These capital expenditures
generally will be paid by the tenant during the term of the lease.

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


                                      -54-
<PAGE>


(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 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


                                      -55-
<PAGE>


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 "Description of Property Leases -- 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.

                                      -56-
<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 -- 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

                                      -57-
<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 Health Care 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 Health Care GP
Corp. is a wholly owned subsidiary of the Company and is the general partner of
CNL Health Care 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 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 "Business -- 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


                                      -58-
<PAGE>



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.

         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 proceeds of the offering, 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.

         The Company has obtained a Commitment from a bank for an initial
$25,000,000 revolving Line of Credit to be used by the Company to acquire or
construct health care Properties. The Commitment provides that the term of the
Line of Credit shall be five years with an annual review to be performed by the
bank to indicate that there has been no substantial deterioration, in the bank's
reasonable opinion, of the credit quality. Advances under the Line of Credit
will bear interest at competitive rates. Interest expense on each advance shall
be payable monthly, with all unpaid interest and principal due no later than
five years. Each loan made under the Line of Credit will be secured by an
assignment of rents and leases. In addition, the Commitment 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. As of March 13, 2000,
the $25,000,000 Line of Credit closing has not occurred. The Company anticipates
closing on the $25,000,000 Line of Credit by the end of March 2000; although,
there is no assurance that the Company will obtain such Line of Credit. 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.

         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

                                      -59-
<PAGE>


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, if obtained, 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 and that the
aggregate amount of the Permanent Financing will not exceed 30% of the Company's
total assets. The Board of Directors may determine, in its discretion, to
increase the Lines of Credit. 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 five to ten 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 ten-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 ten years after the
commencement of the offering, the Company 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


                                      -60-
<PAGE>


"Business -- 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.


                             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>

                                                               1999 (1)          1998 (2)       1997 (2) (3)
                                                              ------------     --------------   --------------
<S>                                                               <C>                  <C>               <C>

Year Ended December 31:
   Revenues                                                       $ 86,231             $  --             $  --
   General operating and administrative expenses                    79,621                --                --
  Organizational costs                                              35,000                --                --
   Net loss                                                        (28,390)               --                --
   Cash distributions declared (4)                                  50,404                --                --
   Cash from operations                                             12,851                --                --
   Funds from operations (5)                                        (28,39)               --                --
  Loss per Share                                                      (.07)               --                --
    Cash distributions declared per Share                             .125                --                --

</TABLE>


                                      -61-
<PAGE>

<TABLE>
<CAPTION>

<S>                                                                   <C>                  <C>              <C>
                                                                                          --                --
   Weighted average number of Shares outstanding (6)               412,713                --                --

At December 31:
    Total assets                                                $5,088,560          $976,579          $280,330
    Total stockholders' equity                                   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.

(2)      No significant operations had commenced because the Company was in its
         development stage.

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

(4)      For the year ended December 31, 1999, 100% 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 accumulated net earnings on a GAAP basis, including
         organization costs that were expensed for GAAP purposes. 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 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.

(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

         This 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. 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 real estate conditions, availability of proceeds from the Company's
offering, the ability of the Company to obtain a Line of Credit or Permanent
Financing on satisfactory terms, the ability of the Company 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.

INTRODUCTION

         CNL Health Care Properties, Inc. is a Maryland corporation that was
organized on December 22, 1997. CNL Health Care GP Corp. and CNL Health Care LP
Corp. are wholly owned subsidiaries of CNL Health Care Properties,


                                      -62-
<PAGE>

Inc., organized in 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. Assets acquired are expected to be held by CNL
Health Care Partners, LP and, as a result, owned by CNL Health Care Properties,
Inc. through the Partnership. The term "Company" includes CNL Health Care
Properties, Inc. and its subsidiaries, CNL Health Care GP Corp., CNL Health Care
LP Corp. and CNL Health Care Partners, LP.

         The Company was formed to acquire Properties related to health care and
seniors' housing 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, "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 also may
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 the Company's total assets.

         The Company's primary investment objectives are to preserve, protect,
and enhance the Company's Assets while (i) making Distributions commencing in
the initial year of Company operations; (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 the base rent based on increases in consumer price
indices, over the terms of the leases, and obtaining fixed income through the
receipt of payments from Mortgage Loans and Secured Equipment Leases; (iii)
qualifying and remaining qualified as a REIT for federal income tax purposes;
and (iv) providing stockholders of the Company with liquidity of their
investment within five to ten years after commencement of the offering, either
in whole or in part, through (a) Listing of the Shares or (b) the commencement
of the orderly Sale of the Company's Assets, and distribution of the proceeds
thereof (outside the ordinary course of business and consistent with its
objective of qualifying as a REIT).

LIQUIDITY AND CAPITAL RESOURCES

         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. Until the Company sold the minimum number of
250,000 Shares ($2,500,000), subscription funds were deposited with the escrow
agent for the offering of Shares.

         In connection with this offering, the Company registered for sale an
aggregate of $155,000,000 of Shares (15,500,000 Shares at $10 per Share),
500,000 of such Shares available only to stockholders who elect to participate
in the Company's Reinvestment Plan. The Company has elected to extend the
offering of Shares until a date no later than September 18, 2000. The Board of
Directors may determine to engage in future offerings of Common Stock up to the
number of unissued authorized Shares of Common Stock.

         On July 14, 1999, the Company had received aggregate subscription
proceeds of $2,751,052 (275,105 Shares), which exceeded the minimum offering
amount of $2,500,000, and $2,526,052 of the funds were released from escrow. The
remaining subscription proceeds of $225,000 (representing funds received from
Pennsylvania investors) will be held in escrow until the Company receives
aggregate subscriptions of at least $7,775,000.

         As of December 31, 1999, the Company had received aggregate
subscription proceeds of $5,435,283 (543,528 Shares), including $12,540 (1,254
Shares) through its Reinvestment Plan and $235,000 from Pennsylvania investors.
As of December 31, 1999, the Company had approximately $4,368,000 available to
invest in Properties and Mortgage Loans following the deduction of Selling
Commissions, marketing support and due diligence expense reimbursement fees,
Organization and Offering Expenses of approximately three percent, and
Acquisition Fees.

         As of March 13, 2000, the Company had received subscription proceeds
(excluding the capital contribution from the Advisor and subscriptions from
Pennsylvania investors) of $6,181,104 (618,110 Shares) from this offering. As of
March 13, 2000, net proceeds to the Company from its 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 totalled approximately $5,192,000. As of
March 13, 2000, the Company had not acquired any Properties or entered into any
Mortgage Loans.

                                      -63-
<PAGE>

         The Company will use Net Offering Proceeds (Gross Proceeds less fees
and expenses of the offering) from this offering to purchase Properties and to
invest in 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 borrowing.
The Company plans to obtain one or more revolving Lines of Credit initially in
an amount up to $45,000,000, and may, in addition, 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, working capital or Permanent
Financing. Although the Board of Directors anticipates that the Lines of Credit
initially may be in the amount of up to $45,000,000 and the aggregate amount of
any Permanent Financing shall not exceed 30% of the Company's total Assets, the
maximum amount the Company may borrow is 300% of the Company's Net Assets.

         As of March 13, 2000, the Company had obtained a Commitment from a bank
for an initial $25,000,000 revolving Line of Credit to be used by the Company to
acquire or construct health care Properties. The Commitment provides that the
term of the Line of Credit shall be five years with an annual review to be
performed by the bank to indicate that there has been no substantial
deterioration, in the bank's reasonable opinion, of the credit quality. Advances
under the Line of Credit will bear interest at competitive rates. Interest
expense on each advance shall be payable monthly, with all unpaid interest and
principal due no later than five years. Each loan made under the Line of Credit
will be secured by the assignment of rents and leases. In addition, the
Commitment 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. As of March 13, 2000, the $25,000,000 Line of Credit closing had not
occurred. The Company anticipates closing on the $25,000,000 Line of Credit by
the end of March 2000; although, there is no assurance that the Company will
obtain such Line of Credit. 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.

         Properties are expected to be leased on a long-term, triple-net basis,
meaning that tenants are generally required to pay all repairs and maintenance,
property taxes, insurance and utilities. 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 currently are anticipated by
management.

         Until Properties are acquired or Mortgage Loans are entered into, Net
Offering Proceeds are held in short-term, highly-liquid investments 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 December 31, 1999, the
Company had $4,744,222 invested in such short-term investments as compared to
$92 at December 31, 1998. The increase in the amount invested in short-term
investments reflects subscriptions proceeds received from the sale of Shares
during the year ended December 31, 1999. These funds will be used primarily to
purchase Properties, to make Mortgage Loans, to pay Offering Expenses and
Acquisition Expenses, to pay Distributions to stockholders, to meet other
Company expenses and, in management's discretion, to create cash reserves.

         During the years ended December 31, 1999 and 1998 and the period
December 22, 1997 (date of inception) through December 31, 1997, Affiliates of
the Company incurred on behalf of the Company $421,878, $562,739 and $43,398,
respectively, for certain Organizational and Offering Expenses. In addition,
during the year ended December 31, 1999, Affiliates of the Company incurred
$98,206 for certain Acquisition Expenses and $41,307 for certain Operating
Expenses on behalf of the Company. As of December 31, 1999 and 1998, the Company
owed the Advisor and its Affiliates $1,775,256 and $685,372, respectively, for
such amounts, unpaid fees and administrative expenses. The Advisor has agreed to
pay or reimburse the Company 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.

         Since the commencement of the offering through December 31, 1999,
approximately $416,023 has been incurred by the Company in Selling Commissions
and marketing support and due diligence expense reimbursement fees to related
parties, the majority of which were subsequently paid to unrelated broker-dealer
firms. In addition, since the commencement of the offering through December 31,
1999, the Company has reimbursed Affiliates approximately $135,339 for certain
Organizational and Offering Expenses incurred on behalf of the Company and
administrative services related to the offering.

         During the year ended December 31, 1999, the Company generated cash
from operations (which includes interest received less cash paid for Operating
Expenses) of $12,851. Based on current and anticipated future cash from
operations, the Company declared Distributions to its stockholders of $50,404
during the period July 14, 1999 (the date

                                      -64-
<PAGE>


operations commenced) through December 31, 1999. 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 January 1, 2000 and February 1,
2000, the Company declared Distributions to stockholders of record on January 1,
2000 and February 1, 2000, totalling $13,501 and $14,530, respectively (each
representing $0.025 per Share), payable in March 2000. For 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 March 13, 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.

         Due to anticipated low Operating Expenses, rental income expected to be
obtained from Properties after they are acquired, the fact that the Line of
Credit and Permanent Financing have not been obtained and that the Company has
not entered into Mortgage Loans or Secured Equipment Leases, management does not
believe that working capital reserves will be necessary at this time. Management
has the right to cause the Company to maintain reserves if, in their discretion,
they determine such reserves are required to meet the Company's working capital
needs.

         As of March 13, 2000, the Company had an initial commitment to acquire
one Property. The Company had not entered into any arrangements creating a
reasonable probability that a particular Mortgage Loan or Secured Equipment
Lease would be funded. The number of Properties to be acquired and the number of
Mortgage Loans to be invested in by the Company will depend upon the amount of
Net Offering Proceeds available and the amount of funds borrowed to acquire
Properties and make Mortgage Loans. The number of Secured Equipment Leases to be
offered is currently undetermined, but the Company will fund the Secured
Equipment Leases with the proceeds from the Line of Credit or Permanent
Financing. The Company intends to fund its initial acquisition using net
offering proceeds and advances from the $25,000,000 Line of Credit. The amounts
borrowed under the Line of Credit are expected to be repaid as the Company
receives additional offering proceeds. In the event the Company did not receive
enough offering proceeds to repay the advances when due, it would seek
additional equity or debt financing.

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

         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.

RESULTS OF OPERATIONS

         No operations commenced until the Company received the minimum offering
proceeds of $2,500,000 on July 14, 1999. The Company did not acquire any
Properties or enter into any Mortgage Loans during the year ended December 31,
1999.

         During the year ended December 31, 1999, the Company earned $86,231 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 from
interest income from investments in money market accounts or other short-term,
highly liquid investments is expected to decrease.

         Operating expenses were $114,621, including organizational expenses of
$35,000, for the year ended December 31, 1999. Operating expenses represent only
a portion of operating expenses which the Company is expected to incur during a
full year in which the Company owns Properties or in which the Company is
operational. The dollar amount of operating expenses is expected to increase as
the Company acquires Properties and invests in Mortgage Loans. Organizational
expenses represent the cost related to forming a new entity and are not expected
to be incurred on an ongoing basis.

         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. 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


                                      -65-
<PAGE>


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 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.

YEAR 2000 READINESS DISCLOSURE

OVERVIEW OF YEAR 2000 COMPLIANCE ISSUES

         The year 2000 compliance issues concern the ability of information and
non-information technology systems to properly recognize and process
date-sensitive information beyond January 1, 2000. The failure to accurately
recognize the year 2000 could result in a variety of problems from data
miscalculations to the failure of entire systems.

READINESS STATUS

         The Advisor and its Affiliates generally provide all services requiring
the use of information and some non-information technology systems pursuant to
the Advisory Agreement with the Company. The Company generally does not directly
own information technology systems. In early 1998, Affiliates of the Advisor
formed a year 2000 committee ("the Y2K Team") that assessed the readiness of any
systems that were date sensitive and completed upgrades for the hardware
equipment and software that was not year 2000 compliant, as necessary. The cost
for these upgrades and other remedial measures was the responsibility of the
Advisor and its Affiliates. The Company has not incurred, and the Advisor and
its Affiliates do not expect that the Company will incur, any costs in
connection with the year 2000 readiness measures. In addition, the Y2K team
requested and received certifications of compliance from other companies with
which the Advisor, its Affiliates, and the Company have material third party
relationships.

         In assessing the risks presented by the year 2000 compliance issues,
the Y2K Team identified potential worst case scenarios involving the failure of
the information and non-information technology systems used by the Company's
transfer agent and financial institutions. As of March 13, 2000, the Advisor and
its Affiliates have tested the information and non-information technology
systems used by the Company and have not experienced material disruption or
other significant problems. In addition, as of the same date, the Advisor is not
aware of any material year 2000 compliance issues relating to information and
non-information technology systems of third parties with which the Company
maintains material relationships, including those of the Company's transfer
agent and financial institutions. In addition, in the Company's interactions
with its transfer agent and financial institutions, the systems of these third
parties have functioned normally. Until the Company's first Distribution in 2000
and the delivery of the information by the transfer agent to stockholders in
early 2000, the Advisor will continue to monitor the year 2000 compliance of the
transfer agent. In addition, the Advisor will continue to monitor the systems
used by the Company and to maintain contact with third parties with which the
Company has material relationships with respect to year 2000 compliance and any
year 2000


                                      -66-
<PAGE>



issues that may arise at a later date. The Advisor will develop contingency
plans relating to ongoing year 2000 issues at the time that such issues are
identified and such plans are deemed necessary.

         Based on the information provided to the Y2K Team, the upgrades and
remedial measures by the Advisor and its Affiliates, and the normal functioning
to date of information and non-information technology systems used by the
Company and those third parties, the Advisor does not foresee significant risks
associated with its year 2000 compliance at this time. In addition, the Advisor
and its Affiliates do not expect to incur any material additional costs in
connection with the year 2000 compliance efforts. However, there can be no
assurance that the Advisor and its Affiliates or any third parties will not have
ongoing year 2000 compliance issues that may have adverse effects on the
Company.


                                   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


                                      -67-
<PAGE>


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>

            Name                    Age        Position with the Company
-----------------------------      ------      ---------------------------------------------------------------

<S>                                 <C>         <C>

James M. Seneff, Jr.                53         Director, Chairman of the Board, and Chief Executive Officer
Robert A. Bourne                    52         Director and President
David W. Dunbar                     47         Independent Director
Timothy S. Smick                    48         Independent Director
Edward A. Moses                     57         Independent Director
Phillip M. Anderson, Jr.            40         Chief Operating Officer and Executive Vice President
Thomas J. Hutchinson III            58         Executive Vice President
Jeanne A. Wall                      41         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 is a director, Chairman of the Board and Chief
Executive Officer of CNL Health Care Corp., the Advisor to the Company, and CNL
Health Care Investors, Inc., a real estate investment trust in which the Company
owns an interest. 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. since its
formation in 1980. CNL Financial Group, Inc. is the parent company, either
directly or indirectly through subsidiaries, of CNL Real Estate Services, Inc.,
CNL Health Care Corp., CNL Capital Markets, Inc., CNL Investment Company and CNL
Securities Corp., the Managing Dealer in this offering. He 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
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 the 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. Since 1971, Mr. Seneff has been active in the
acquisition, development, and management of real estate projects and, directly
or through an affiliated entity, has served as a general partner or co-venturer
in over 100 real estate ventures. These ventures have involved the financing,
acquisition, construction, and leasing of restaurants, office buildings,


                                      -68-
<PAGE>


apartment complexes, hotels, and other real estate. 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 serves as a
director and President of CNL Health Care Corp., the Advisor to the Company, and
CNL Health Care Investors, Inc., a real estate investment trust in which the
Company owns an interest. Mr. Bourne is also the President and Treasurer of CNL
Financial Group, Inc. (formerly CNL 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 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
the 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 participated as a general partner or co-venturer in over
100 real estate ventures involved in 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
Systems, an alliance of ten non-profit hospitals in the Tampa Bay area, as well
as a member of the board of directors of Morton Plant Mease Health Care, Inc.,
an 841-bed, not-for-profit hospital and 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. Mr. Dunbar received a degree in finance from Florida State University. He
is also a graduate of the American Bankers Association National Commercial
Lending School at the University of Oklahoma and 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, he 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 and Management,
Inc. Prior to co-founding PersonaCare, Inc., Mr. Smick was a partner in Duncan &

                                      -69-
<PAGE>

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 has served as dean of
the Roy E. Crummer Graduate School of Business at Rollins College since 1994,
and as a professor and NationsBank professor of finance since 1989. As dean, Dr.
Moses is presently establishing 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 Health Care 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 currently serves as the Chief Operating Officer of both CNL
Health Care Corp., the Company's Advisor, and of CNL Health Care Development,
Inc. 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 serves
as President and Chief Operating Officer of CNL Real Estate Services, Inc.,
which is the parent company of CNL Health Care Corp., the Advisor of the
Company, and CNL Hospitality Corp. He also serves as the Chief Operating Officer
of CNL Community Development Corp. Mr. Hutchison joined CNL 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.

         JEANNE A. WALL. Executive Vice President. Ms. Wall serves as Executive
Vice President of CNL Health Care Corp., the Advisor to the Company. Ms. Wall
also serves as Executive Vice President of CNL Hospitality Properties, Inc., a
public, unlisted real estate investment trust, and serves as Executive Vice
President and a director of CNL Hospitality Corp., its advisor. She also serves
as a director of CNLBank. Ms. Wall serves as Executive Vice President of CNL
Financial Group, Inc. (formerly CNL Group, Inc.). Ms. Wall has served as Chief
Operating

                                      -70-
<PAGE>


Officer of CNL Investment Company and of CNL Securities Corp. since 1994 and has
served as Executive Vice President of CNL Investment Company since January 1991.
In 1984, Ms. Wall joined CNL Securities Corp. and in 1985, became Vice
President. In 1987, she became a Senior Vice President and in July 1997, became
Executive Vice President of CNL Securities Corp. In this capacity, Ms. Wall
serves as national marketing and sales director and oversees the national
marketing plan for the CNL investment programs. In addition, Ms. Wall oversees
product development, communications and investor services for programs offered
through participating brokers. Ms. Wall also has served as Senior Vice President
of CNL Institutional Advisors, Inc., a registered investment advisor, from 1990
to 1993. Ms. Wall served as Vice President of Commercial Net Lease Realty, Inc.,
a public real estate investment trust listed on the New York Stock Exchange,
from 1992 through 1997, and served as Vice President of CNL Realty Advisors,
Inc., from its inception in 1991 through 1997. Ms. Wall also served as Executive
Vice President of CNL American Properties Fund, Inc., a public, unlisted real
estate investment trust, from 1994 through August 1999, and as Executive Vice
President of CNL Fund Advisors, Inc., its advisor, from 1994 through August
1999, at which time it merged with CNL American Properties Fund, Inc. Ms. Wall
currently serves as a trustee on the Board of the Investment Program
Association, is a member of the Corporate Advisory Council for the International
Association for Financial Planning and is a member of the International Women's
Forum. In addition, she previously served on the Direct Participation Program
committee for the National Association of Securities Dealers, Inc. Ms. Wall
holds a B.A. in Business Administration from Linfield College and is a
registered principal of CNL Securities Corp.

         LYNN E. ROSE. Secretary and Treasurer. Ms. Rose also serves as
Secretary, Treasurer and a director of CNL Health Care 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.
(formerly CNL 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 50 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.

                                      -71-
<PAGE>

         At such time, if any, as the Shares are listed on a national securities
exchange or over-the-counter market, 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. 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."


                     THE ADVISOR AND THE ADVISORY AGREEMENT

THE ADVISOR

         CNL Health Care Corp. (formerly CNL Health Care Advisors, Inc.) 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 Health Care Corp.,
as Advisor, has a fiduciary responsibility to the Company and the stockholders.

         The directors and officers of the Advisor are as follows:
<TABLE>
<CAPTION>
<S>                                               <C>
             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
             Jeanne A. Wall                    Executive Vice President
             Lynn E. Rose                      Secretary, Treasurer and Director

</TABLE>


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

         The Advisor employs personnel, in addition to the directors and
executive officers listed above, who have extensive experience in selecting and
managing properties, although such personnel have limited experience in
selecting and managing Health Care Facilities.

         The Advisor currently owns 20,000 shares of Common Stock. The Advisor
may not sell these shares of Common Stock 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


                                      -72-
<PAGE>

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) Organizational and Offering Expenses, which are defined to
include expenses attributable to preparing the documents relating to this
offering, the formation and organization of the Company, 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 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 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.

                                      -73-
<PAGE>

         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.

                                      -74-
<PAGE>

         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 for
services in connection with the offering of Shares, a substantial portion of
which will be paid as commissions to other broker-dealers. For the period
January 1, 2000 through March 13, 2000 and the years ended December 31, 1999 and
1998, the Company had incurred $ 73,562, $388,109 and $1,912, respectively of
such fees, of which approximately $68,600, $370,690 and $1,785, respectively,
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 period January 1, 2000 through March
13, 2000 and the years ended December 31, 1999 and 1998, the Company had
incurred $4,904, $25,874 and $128, respectively, of such fees, 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, the Company has 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. 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 from the Company at a price of $12.00 during the five-year period
commencing with the date the offering begins. No Soliciting Dealer Warrant,
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 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. During the period January 1, 2000 through March 13,
2000, and the years ended December 31, 1999 and 1998, the Company incurred
$44,137, $232,865 and $1,148, respectively, of such fees. Such fees are included
in other assets.

         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 years ended December 31, 1999 and 1998 and the period December 22, 1997
(date of inception) through December 31, 1997, the Company incurred $373,480,
$196,184 and $15,202, respectively, for these services. For the year ended
December 31, 1999, $328,229 of such costs represented stock issuance costs,
$6,455 represented acquisition related costs and $38,796 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.

                                      -75-
<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 December 31, 1999,
the  18  partnerships  and  the  two  unlisted  REITs  had  raised  a  total  of
approximately $1.7 billion from a total of approximately  91,000 investors,  and
owned approximately 1,400 fast-food,  family-style and casual-dining  restaurant
properties,  and 11  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>

                                                                                   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)
------                       ----------                -----------                -----------        --------------

<S>                          <C>                           <C>                        <C>                <C>
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)

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

</TABLE>


                                      -76-
<PAGE>
<TABLE>
<CAPTION>

<S>                          <C>                                 <C>               <C>                      <C>
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)

</TABLE>

                                      -77-
<PAGE>

<TABLE>
<CAPTION>
                                                                                    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)
------                       ----------                -----------                 -----------          --------------

<S>                          <C>                             <C>                    <C>                       <C>
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)      74,746,441 (3)       February 1999 (3)
Properties Fund, Inc.        (74,746,441 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") represents the number of shares
       prior to 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 December 31, 1999, CHP had received
       subscriptions totalling $138,885,350

                                      -78-
<PAGE>

       (13,888,535 shares), including $431,182 (43,118 shares) through the
       reinvestment plan, from the 1999 Offering. As of such date, CHP had
       purchased, directly or indirectly, 11 properties.

         As of December 31, 1999, 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 December 31, 1999. 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 December 31, 1999. 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 property 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 December 31, 1999 (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 December 31,
1999, regarding property acquisitions by the 18 limited partnerships and the two
unlisted REITs .

<TABLE>
<CAPTION>



      NAME OF                    TYPE OF                                            METHOD OF            TYPE OF
       ENTITY                   PROPERTY                    LOCATION                FINANCING            PROGRAM
<S>                            <C>                        <C>                            <C>               <C>
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

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
</TABLE>


                                      -79-
<PAGE>

<TABLE>
<CAPTION>


      NAME OF                    TYPE OF                                            METHOD OF            TYPE OF
       ENTITY                   PROPERTY                    LOCATION                FINANCING            PROGRAM

<S>                        <C>                             <C>                          <C>                <C>
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,        59 fast-food or           AR, AZ, FL, GA, IL,             All cash            Public
Ltd.                       family-style              IN, KS, MA, MI, MN,
                           restaurants               NC, NE, NM, NY, OH,
                                                     OK, PA, TN, TX, VA,
                                                     WA, WY

CNL Income Fund            51 fast-food or           AL, AZ, CO, FL, GA,             All cash            Public
VII, Ltd.                  family-style              IN, LA, MI, MN, NC,
                           restaurants               OH, 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

CNL Income Fund            51 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            65 fast-food or           AL, AZ, CO, FL, GA,             All cash            Public
XIV, Ltd.                  family-style              KS, LA, MN, MO, MS,
                           restaurants               NC, NJ, NV, OH, SC,
                                                     TN, TX, VA
</TABLE>

                                      -80-
<PAGE>
<TABLE>
<CAPTION>

      NAME OF                    TYPE OF                                            METHOD OF            TYPE OF
       ENTITY                   PROPERTY                    LOCATION                FINANCING            PROGRAM

<S>                           <C>                               <C>                  <C>               <C>
CNL Income Fund XV,        56 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,
                                                     TN, TX, UT, WI

CNL Income Fund            31 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            25 fast-food,             AZ, CA, FL, GA, IL,             All cash            Public
XVIII, Ltd.                family-style or           KY, MD, MN, NC, NV,
                           casual-dining             NY, OH, TN, TX, VA
                           restaurants

CNL American               679 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            11 limited                AZ, CA, GA, NV, PA,               (2)             Public REIT
Properties, Inc.           service, extended         TX, WA
                           stay or full
                           service hotels
</TABLE>


(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 line of credit 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 December
       31, 1999, 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.

         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


                                      -81-
<PAGE>


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 January 1995 and December 1999, 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 partnerships, 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 Distributions commencing in
the initial year of Company operations; (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) qualifying and
remaining qualified 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 five to ten years after commencement of the
offering, through (a) Listing, or, (b) if Listing does not occur within ten
years after commencement of the 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


                                      -82-
<PAGE>


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 "Business."

         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


                                      -83-
<PAGE>

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 not 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.

         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.

                                      -84-
<PAGE>

         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 Distributions per
Share declared and paid by the Company for 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

         In addition, in January and February 2000, the Company declared
Distributions totalling $13,501 and $14,530, respectively (each representing
$0.025 per Share), payable in March 2000. 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. Distributions will be declared monthly during the offering period,
declared monthly during any subsequent offering, paid on a quarterly basis
during an offering period, and declared and paid quarterly thereafter. 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 will 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 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. Due
to the fact that the Company had not yet acquired any Properties and was still
in the offering stage as


                                      -85-
<PAGE>


of December 31, 1999, 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.

         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 March 13, 2000,
the Company had 638,110 Shares of Common Stock outstanding (including 20,000
Shares issued to the Advisor prior to the commencement of the offering and 1,254
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


                                      -86-
<PAGE>

documentation must be received by the Company at least one calendar month prior
to the last day of the current quarter. 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 quarter 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.

         SOLICITING DEALER WARRANTS. The Company has agreed to issue and sell,
as part of an overall compensation package, Soliciting Dealer Warrants to the
Managing Dealer, whereby one warrant to purchase one share of Common Stock will
be issued for every 25 Shares sold by the Managing Dealer. The Managing Dealer
has agreed to pay the Company $0.0008 for each Soliciting Dealer Warrant. These
warrants will be issued on a quarterly basis commencing 60 days after the date
on which the Shares are first sold pursuant to this 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 Company
will not issue Soliciting Dealer Warrants to the Managing Dealer and the
Managing Dealer will not transfer Soliciting Dealer Warrants, in connection with
the sale of Shares to residents of Minnesota or Texas.

         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 (120% of the
current public offering price per Share) during the Exercise Period, provided ,
Soliciting Dealer Warrants will not be exercisable until one year from the date
of issuance. Holders of Soliciting Dealer Warrants may not exercise the
Soliciting Dealer Warrants to the extent such exercise would jeopardize the
Company's status as a REIT under the Code.

         The terms of the Soliciting Dealer Warrants, including the exercise
price and the number and type of securities issuable upon exercise of a
Soliciting Dealer Warrant and the number of such warrants may be adjusted in the
event of stock dividends, certain subdivisions, combinations and
reclassification of shares of Common Stock or the issuance to stockholders of
rights, options or warrants entitling them to purchase shares of Common Stock or
securities convertible into shares of Common Stock. The terms of the Soliciting
Dealer Warrants also may be adjusted if the Company engages in certain merger or
consolidation transactions or if all or substantially all of the

                                      -87-
<PAGE>


Company's assets are sold. Soliciting Dealer Warrants are not transferable or
assignable except by the Managing Dealer, the Soliciting Dealers, their
successors in interest, or to individuals who are both officers and directors of
such a person. Exercise of these Soliciting Dealer Warrants will be under the
terms and conditions detailed this Prospectus and in the Warrant Purchase
Agreement, which is an exhibit to the Registration Statement.

         As holders of Soliciting Dealer Warrants, persons do not have the
rights of stockholders, may not vote on Company matters and are not entitled to
receive Distributions until such time as such warrants are exercised.

         The Company anticipates that it will value the Soliciting Dealer
Warrants using an option pricing model in accordance with the guidance provided
in Statement of Financial Accounting Standards No. 123, "Accounting for
Stock-Based Compensation." The option pricing model that the Company will use
will take into consideration the following factors: (i) the exercise price of
the Soliciting Dealer Warrants; (ii) the expected life of the Soliciting Dealer
Warrants; (iii) the price of the Shares; (iv) expected Distributions with
respect to the Shares; (v) the risk-free interest rate for the expected term of
the Soliciting Dealer Warrants and, to the extent applicable, (vi) the expected
volatility of the Shares. Any difference between the fair value of the
Soliciting Dealer Warrants and the purchase price of the Soliciting Dealer
Warrants would be reflected in the financial statements of the Company as a
charge to capital in excess of par value related to stock issuance costs, with a
corresponding credit to equity relating to the issuance of the Soliciting Dealer
Warrants.

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

                                      -88-
<PAGE>

         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.

                                      -89-
<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


                                      -90-
<PAGE>

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 Health Care 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
Health Care 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

                                      -91-
<PAGE>


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 Health Care
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


                                      -92-
<PAGE>

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.


                        FEDERAL INCOME TAX CONSIDERATIONS

                                      -93-
<PAGE>

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 expects to elect 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 will be 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 regulations
promulgated by the United States Department of Treasury under the Code
("Treasury Regulations") that have not yet been promulgated). (The results
described above with respect to the recognition of "built-in gain" assume that
the Company will make an election pursuant to IRS Notice 88-19.)

                                      -94-
<PAGE>

         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, commencing with the Company's taxable year ending December 31,
1999, the Company will be organized in conformity with the requirements for
qualification as a REIT, and the Company's proposed method of operation will
enable it 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,  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 Health Care 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


                                      -95-
<PAGE>


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 "Federal Income Tax Considerations -- 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 "Federal Income Tax
Considerations -- 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


                                      -96-
<PAGE>

"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 "Federal Income Tax Considerations -- 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


                                      -97-
<PAGE>

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.

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

                                      -98-
<PAGE>

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 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 its 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 the 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."

         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

                                      -99-
<PAGE>


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 "Taxation of
Stockholders -- 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




                                     -100-
<PAGE>

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.

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

                                     -101-
<PAGE>


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
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.

         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 --
General." The ability of the Company to qualify as a REIT depends on a


                                     -102-
<PAGE>

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 "Federal Income Tax Considerations -- 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 -- General," 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 -- General," 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

                                     -103-
<PAGE>


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 of Common Stock, 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 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.

                                     -104-
<PAGE>


                                  THE OFFERING

GENERAL


         A maximum of 15,000,000 Shares ($150,000,000) are being offered at a
purchase price of $10.00 per share. In addition, the Company has registered an
additional 500,000 Shares ($5,000,000) available only to stockholders who
receive a copy of this Prospectus and who elect to participate in the
Reinvestment Plan. 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."

         Pursuant to the requirements of the Commissioner of Securities of the
State of Pennsylvania, subscriptions from Pennsylvania residents may not be
released from escrow until subscriptions for Shares totalling at least
$7,775,000 have been received from all sources. Until subscription funds for the
Company total $7,775,000, the Pennsylvania funds will be held in escrow by
SouthTrust Bank, N.A., and interest earned on such funds will accrue to the
benefit of subscribers.

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 the offering, and bona fide due diligence
expenses incurred. The Company also will issue to the Managing Dealer, a
Soliciting Dealer Warrant to purchase one share of Common Stock for every 25
Shares sold, to be exercised, if at all, during 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 both officers and directors of such a person. See "Summary
of the Articles of Incorporation and Bylaws -- Description of Capital Stock --
Soliciting Dealer Warrants." 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 the offering. See "Summary of Reinvestment
Plan."

         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

                                     -105-
<PAGE>


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>


                                                                              Reallowed Commissions on Sales
                                            Purchase Price for             per Share on Total Sale for Increment
                                          Incremental Share in                Share in Volume Discount Range
         Dollar Amount                       Volume Discount             -----------------------------------------
      of Shares Purchased                   Range Per Share              Percent                 Dollar Amount
--------------------------------         ----------------------        -----------            ------------------

<S>                   <C>                         <C>                         <C>                       <C>
        $10 --      $250,000                    $10.00                      7.0%                      $0.70
   250,010  --       500,000                      9.85                      5.5%                      0.55
   500,010  --       750,000                      9.70                      4.0%                      0.40
   750,010  --     1,000,000                      9.60                      3.0%                      0.30
1,000,010   --     5,000,000                      9.50                      2.0%                      0.20
</TABLE>

         Selling Commissions for purchases of $5,000,010 or more will, in the
sole discretion of the Managing Dealer, be reduced to $0.15 per Share 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,


                                     -106-
<PAGE>


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. At such time, if any, as Listing occurs,
the Company shall have the right to require the acceleration of all outstanding
payment obligations under the Deferred Commission Option. 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.

         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. See


                                     -107-
<PAGE>


"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.

         Subscriptions of Pennsylvania investors whose subscriptions are
accepted prior to the release of such payments from escrow will be admitted as
stockholders within 15 days after such release of payments. All other,
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


                                     -108-
<PAGE>


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.


                                     -109-
<PAGE>


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,


                                     -110-
<PAGE>


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 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.


                                 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 earnings,
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,  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.




                                     -111-
<PAGE>


                             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 Health Care Corp. (formerly CNL Health Care
Advisors, Inc.), a Florida corporation, any successor advisor to the Company, or
any person or entity to which CNL Health Care 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.

                                     -112-
<PAGE>

         "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 Financial Group, Inc. (formerly CNL Group Inc.), the
parent company either directly or indirectly of CNL Real Estate Services, Inc.,
CNL Capital Markets, Inc., the Advisor and the Managing Dealer.

         "CODE" means the Internal Revenue Code of 1986, as amended.

         "COMMITMENT" means the written commitment from a bank for an initial
$25,000,000 revolving line of credit to be used by the Company to acquire or
construct health care Properties.

         "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 renumeration 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 of Common Stock 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.

                                     -113-
<PAGE>

         "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, Organizational and 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 Organization and 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, assisted living,
and skilled nursing facilities, continuing care retirement communities and life
care communities, and 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.

         "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

                                     -114-
<PAGE>


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 Common Stock 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) Organizational and 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.

         "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 Asset Management Fee, (c) the Performance
Fee, and (d) the Subordinated Incentive Fee, but excluding (i) the expenses of
raising capital such as Organizational and 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).

         "ORGANIZATIONAL AND OFFERING EXPENSES" means any and all costs and
expenses, other than Selling Commissions, the Soliciting Dealer Warrants and the
0.5% marketing support and due diligence expense


                                     -115-
<PAGE>


reimbursement fee incurred by the Company, the Advisor or any Affiliate of
either in connection with the formation, 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 Organizational and Offering Expenses paid by
the Company in connection with the formation of the Company, together with the
7.5% Selling Commissions, the Soliciting Dealer Warrants and the 0.5% marketing
support and due diligence expense reimbursement fee incurred by the Company will
not exceed thirteen percent (13%) of the proceeds raised in connection with this
offering.

         "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 (ii) the real properties only, or (iii) the buildings only,
which are acquired by the Company, either directly or through joint venture
arrangements or other partnerships.

         "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.

                                     -116-
<PAGE>

         "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 up to 15,500,000 shares of Common Stock of the
Company to be sold in the 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 WARRANTS" means warrants to purchase one share of
Common Stock of the Company for every 25 Shares sold through the offering, which
are issuable to the Managing Dealer (all or a portion of which may be reallowed
to Soliciting Dealers, with prior written approval from, and in the sole
discretion of, the Managing Dealer) and are to be exercised during the
Exercise Period, at a price of $12.00 per share.

         "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;

                                     -117-
<PAGE>

         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;

         f.       or 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" 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.


                                     -118-
<PAGE>


                                   APPENDIX A

                                     FORM OF
                                REINVESTMENT PLAN


<PAGE>


                            FORM OF REINVESTMENT PLAN


         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 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


                                      A-1
<PAGE>

         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 shareholder 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 shareholder 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.

                                      A-2
<PAGE>

         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


                                      A-3
<PAGE>

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 Health Care Advisors,
Inc. 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., CNL Center at
City Commons, 450 South Orange Avenue, Orlando, Florida 32801, 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.


                                      A-4
<PAGE>


                                   APPENDIX B

                              FINANCIAL INFORMATION





<PAGE>


                          INDEX TO FINANCIAL STATEMENTS

                        CNL HEALTH CARE PROPERTIES, INC.

<TABLE>
<CAPTION>





                                                                                                Page
                                                                                                ----
Pro Forma Consolidated Financial Information (unaudited):

<S>                                                                                             <C>
     Pro Forma Consolidated Balance Sheet as of December 31, 1999                                B-2

     Pro Forma Consolidated Statement of Operations for the year ended
        December 31, 1999                                                                        B-3

     Notes to Pro Forma Consolidated Financial Statements for the year
        ended December 31, 1999                                                                  B-4

Audited Consolidated Financial Statements:

     Report of Independent Certified Public Accountants                                          B-6

     Consolidated Balance Sheets as of December 31, 1999 and 1998                                B-7

     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-8

     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-9

     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-10

     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-12
</TABLE>


                                      B-1
<PAGE>

                  PRO FORMA CONSOLIDATED FINANCIAL INFORMATION



         The following Unaudited Pro Forma Consolidated Balance Sheet of 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,
$5,200,283 in gross offering proceeds from the sale of 520,028 shares of common
stock for the period from inception through December 31, 1999, and the
application of such funds to pay offering expenses and miscellaneous acquisition
expenses, (ii) the receipt of $980,821 in gross offering proceeds from the sale
of 98,082 additional shares for the period January 1, 2000 through March 13,
2000 and the receipt of $8,100,000 from borrowings on a line of credit, (iii)
the application of such funds to purchase a property and to pay offering
expenses, acquisition fees and miscellaneous acquisition expenses, all as
reflected in the pro forma adjustments described in the related notes. The
Unaudited Pro Forma Consolidated Balance Sheet as of December 31, 1999, includes
the transactions described in (i) above, from its historical balance sheet,
adjusted to give effect to the transactions in (ii) and (iii) above as if they
had occurred on December 31, 1999.

         The Unaudited Pro Forma Consolidated Statement of Operations for the
year ended December 31, 1999, includes the operating results of the property
described in (iii) above from the date the property became operational to 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.

                                      B-1

<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                                DECEMBER 31, 1999

<TABLE>
<CAPTION>


                                                                               Pro Forma
                       ASSETS                          Historical             Adjustments               Pro Forma
                                                      --------------         --------------           ---------------
<S>                                                         <C>                  <C>                          <C>
Land, buildings and equipment on operating
    leases                                             $       --               $14,600,970 (a)           $14,600,970
Cash and cash equivalents                                 4,744,222              (4,661,333)(a)                82,889
Loan costs                                                     --                    40,500 (a)                40,500
Other assets                                                344,338                (334,463)(a)                 9,875
                                                      --------------         --------------           ---------------
                                                      $  5,088,560              $ 9,645,674               $14,734,234
                                                      ==============         ==============           ===============

           LIABILITIES AND STOCKHOLDERS'
                       EQUITY

Liabilities:
    Line of credit                                     $      --                $ 8,100,000 (a)           $ 8,100,000
    Accounts payable and accrued expenses                    21,167                   --                       21,167
    Due to related parties                                1,775,256                  89,362 (a)             1,864,618
    Security deposits                                         --                    553,956 (a)               553,956
                                                      --------------         --------------           ---------------
         Total liabilities                                1,796,423               8,743,318                10,539,741
                                                      --------------         --------------           ---------------

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, $.01 par value per share.
       Authorized 100,000,000 shares;
       issued and outstanding 540,028 shares;
       issued and outstanding, as
       adjusted, 638,110 shares
                                                              5,400                     981 (a)                 6,381
    Capital in excess of par value                        3,365,531                 901,375 (a)             4,266,906
    Accumulated deficit                                      (78,794)                 --                      (78,794)
                                                      --------------         --------------           ---------------
         Total stockholders' equity                       3,292,137                 902,356                 4,194,493
                                                      --------------         --------------           ---------------
                                                        $ 5,088,560             $ 9,645,674               $14,734,234
                                                      ==============         ==============           ===============

</TABLE>



See accompanying notes to unaudited pro forma consolidated financial statements.


                                      B-2
<PAGE>



                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1999

<TABLE>
<CAPTION>


                                                                            Pro Forma
                                                      Historical            Adjustments             Pro Forma
                                                    ---------------       --------------          --------------
<S>                                                       <C>                      <C>                      <C>
Revenues:
    Rental income from operating
       leases                                         $           --            $  307,964 (1)           $ 307,964
    FF&E reserve income                                           --                 7,296 (2)               7,296
    Interest and other income                                 86,231               (48,005)(3)              38,226
                                                      ---------------       --------------          --------------
                                                              86,231               267,255                 353,486
                                                      ---------------       --------------          --------------
Expenses:
    Interest                                                      --               159,750 (4)             159,750
    General operating an
       administrative                                         79,621                    --                  79,621
    Asset management fees to
       related party                                              --                14,601 (5)              14,601
    Organizational costs                                      35,000                    --                  35,000
    Depreciation and amortization                                 --               108,727 (6)             108,727
                                                      ---------------       --------------          --------------
                                                             114,621               283,078                 397,699
                                                      ---------------       --------------          --------------

Net Loss                                              $      (28,390)           $  (15,823)             $  (44,213)
                                                      ===============       ==============          ==============

Loss Per Share of Common Stock
    (Basic and Diluted)     (7)                       $         (.07)                                    $    (.09)
                                                      ==============                                ==============
Weighted Average Number of Shares of Common
    Stock Outstanding                                        412,713                                       488,847
                                                      ==============                                ==============

</TABLE>



See accompanying notes to unaudited pro forma consolidated financial statements.



                                      B-3
<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
                    NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                              FINANCIAL STATEMENTS
                      FOR THE YEAR ENDED DECEMBER 31, 1999



Unaudited Pro Forma Consolidated Balance Sheet:

(a)      Represents gross proceeds of $980,821 from the sale of 98,082 shares
         during the period January 1, 2000 though March 13, 2000, the receipt of
         $8,100,000 on borrowings from the line of credit, the receipt of
         $553,956 from the lessee as a security deposit and $4,661,333 of cash
         and cash equivalents used (i) to acquire a property for $13,848,900,
         (ii) to pay acquisition fees and costs of $278,150 ($234,013 of which
         was accrued as due to related parties at December 31, 1999), (iii) to
         pay selling commissions and offering expenses (syndication costs) of
         $128,560 which have been netted against stockholders' equity ($50,094
         of which was accrued and due to related parties at December 31, 1999)
         and (iv) to pay loan costs of $40,500 related to the assumed borrowings
         from the line of credit. Also represents the accrual of $373,470 of
         acquisition fees and miscellaneous acquisition costs.

Unaudited Pro Forma Consolidated Statement of Operations:
--------------------------------------------------------

(1)      Represents adjustment to rental income from operating leases for the
         property proposed to be acquired by the Company as of March 13, 2000
         (the "Pro Forma Property"), for the period commencing the date the Pro
         Forma Property became operational by the previous owner to the end of
         the pro forma period presented. The date the Pro Forma Property is
         treated as becoming operational as a rental property for purposes of
         the Pro Forma Consolidated Statement 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 portion of 1999 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 as additional rent. In connection
         therewith, FF&E reserve income was earned at approximately $2,700 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 through the end of the pro forma
         period presented, as described in Note (1). The estimated 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.

(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. Also represents amortization
         of the loan origination fee of $40,500 (.5% on the $8,100,000 from
         borrowings on the line of credit) amortized under the straight-line
         method over a period of five years.



                                      B-4
<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES
                    NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                        FINANCIAL STATEMENTS - CONTINUED
                      FOR THE YEAR ENDED DECEMBER 31, 1999



Unaudited Pro Forma Consolidated Statements of Operations - Continued:
---------------------------------------------------------------------

(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 owners through 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.

(6)      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 operating leases using the straight-line
         method. The building and FF&E are depreciated over useful lives of 40
         and seven years, respectively.

(7)      Historical earnings per share were calculated based upon the weighted
         average number of shares of common stock outstanding during the year
         ended December 31, 1999.

         As a result of the Pro Forma Property being treated in the Pro Forma
         Consolidated Statement of Operations as operational since October 11,
         1999, the Company assumed approximately 618,110 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 98,082 of
         these shares of common stock were actually sold subsequently, during
         the period January 1, 2000 and March 13, 2000, the weighted average
         number of shares outstanding for the pro forma period was adjusted.



                                      B-5
<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

                                      B-6
<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>

                                                                                           December 31,
                                                                                       1999            1998
                                                                                    ------------    -----------

                        ASSETS

<S>                                                                                 <C>                 <C>
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.


                                      B-7
<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                                                                December 22,
                                                                                                    1997
                                                                                                  (Date of
                                                                                                 Inception)
                                                                      Year Ended                   through
                                                                     December 31,               December 31,
                                                               1999                1998             1997
                                                            ------------        ------------    -------------
Revenues:
<S>                                                          <C>                   <C>              <C>
    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                  --               --
                                                          =============       =============   ==============


</TABLE>


          See accompanying notes to consolidated financial statements.



                                      B-8
<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>

                                            Common stock
                                        ----------------------   Capital in
                                         Number        Par        excess of      Accumulated
                                        of Shares     value       par value        deficit           Total
                                        ----------  ----------   ------------  -----------------  ------------

<S>                                           <C>         <C>           <C>              <C>             <C>
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.


                                      B-9
<PAGE>



                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                                                                   December 22,
                                                                                                       1997
                                                                                                     (Date of
                                                                                                    Inception)
                                                                        Year Ended                    through
                                                                       December 31,                December 31,
                                                                 1999                 1998              1997
                                                             -------------        -------------     -------------
Increase (Decrease) in Cash and Cash Equivalents:
<S>                                                               <C>                <C>                <C>

    Operating Activities:
       Interest received                                        $  86,231               $   --           $   --
       Cash paid for expenses                                     (73,380 )                 --               --
                                                            --------------       --------------    -------------
          Net cash provided by operating activities                12,851                   --               --
                                                            --------------       --------------    -------------

    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.



                                      B-10
<PAGE>


                        CNL HEALTH CARE PROPERTIES, INC.
                                AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

<TABLE>
<CAPTION>


                                                                                                    December 22,
                                                                                                        1997
                                                                                                      (Date of
                                                                                                     Inception)
                                                                         Year Ended                   through
                                                                        December 31,                December 31,
                                                                  1999                 1998             1997
                                                              -------------        -------------    -------------
<S>                                                              <C>                    <C>                <C>

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.



                                      B-11
<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.


                                      B-12
<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.


                                      B-13
<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.




                                      B-14
<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.





                                      B-15
<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>
                                                                                          December 22,
                                                                                              1997
                                                                                           (Date of)
                                                                                           Inception)
                                                                 Year Ended                 Through
                                                                December 31,              December 31,
                                                           1999              1998             1997
                                                        -----------       -----------    ---------------

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



                                      B-16
<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>

                                                                           1999                 1998
                                                                       --------------       --------------
<S>                                                                            <C>              <C>
                   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.


                                      B-17
<PAGE>


                      INDEX TO OTHER FINANCIAL STATEMENTS
                      ------------------------------------


The following financial information is provided in connection with the Company's
pending 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 intends to
acquire the Property and will 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 in which the Company intends to enter, see "Business  --Pending
Investments."


BRIGHTON GARDENS BY MARRIOTT
Orland Park, Illinois
(An Unincorporated Division of Marriott Senior Living Services, Inc.)

Audited Financial Statements:

    Report of Independent Certified Public Accountants                  B-19

    Statement of Assets and Liabilities as of December 31, 1999         B-20

    Statement of Revenues and Operating Expenses for the period
      October 11, 1999 (date of opening) through December 31, 1999      B-21

    Statement of Excess of Assets Over Liabilities for the period
      October 11, 1999 (date of opening) through December 31, 1999      B-22

    Statement of Cash Flows for the period October 11, 1999 (date
     of opening) through December 31, 1999                              B-23

    Notes to Financial Statements for the period October 11, 1999
     (date of opening) through December 31, 1999                        B-24



                                      B-18



<PAGE>


               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




                                      B-19

<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.

                                      B-20




<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.

                                      B-21


<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.

                                      B-22

<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.

                                      B-23


<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.


                                      B-24


<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
                                                       ==============






                                      B-25

<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 December 31, 1999. 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 January 1995 and December 1999.

         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 January 1995 and December 1999. 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 December 31, 1999.

         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 January 1995 and December 1999.

         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 January 1995 and December
1999.

         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 Income               CNL American               CNL Income
                                                   Fund XVI,              Properties Fund,             Fund XVII,
                                                      Ltd.                      Inc.                      Ltd.
                                                  -------------           -----------------           -------------
                                                                              (Note 1)

<S>                                                <C>                        <C>                      <C>
Dollar amount offered                              $45,000,000                $747,464,420             $30,000,000
                                                  =============           =================           =============

Dollar amount raised                                     100.0 %                     100.0 %                 100.0 %
                                                  -------------           -----------------           -------------

Less offering expenses:

   Selling commissions and discounts                      (8.5 )                      (7.5 )                  (8.5 )
   Organizational expenses                                (3.0 )                      (2.2 )                  (3.0 )
   Marketing support and due diligence
     expense reimbursement fees
     (includes amounts reallowed to
     unaffiliated entities)                               (0.5 )                      (0.5 )                  (0.5 )
                                                  -------------           -----------------           -------------
                                                         (12.0 )                     (10.2 )                 (12.0 )
                                                  -------------           -----------------           -------------
Reserve for operations                                      --                          --                      --
                                                  -------------           -----------------           -------------

Percent available for investment                          88.0 %                      89.8 %                  88.0 %
                                                  =============           =================           =============

Acquisition costs:

   Cash down payment                                      82.5 %                      85.3 %                  83.5 %
   Acquisition fees paid to affiliates                     5.5                         4.5                     4.5
   Loan costs                                               --                          --                      --
                                                  -------------           -----------------           -------------

Total acquisition costs                                   88.0 %                      89.8 %                  88.0 %
                                                  =============           =================           =============

Percent leveraged (mortgage financing
   divided by total acquisition costs)                      --                          --                      --

Date offering began                                    9/02/94            4/19/95, 2/06/97                 9/02/95
                                                                               and 3/02/98

Length of offering (in months)                               9               22, 13 and 9,                      12
                                                                              respectively

Months to invest 90% of amount
   available for investment measured
   from date of offering                                    11              23, 16 and 11,                      15
                                                                              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>








  CNL Income         CNL Hospitality
  Fund XVIII,          Properties,
     Ltd.                 Inc.
----------------    ------------------
                        (Note 2)

    $35,000,000          $150,072,637
================    ==================

          100.0%               100.0%
---------------    ------------------



           (8.5)                (7.5)
           (3.0)                (3.0)



           (0.5)                (0.5)
---------------    ------------------
          (12.0)               (11.0)
---------------    ------------------
             --                    --
---------------    ------------------

           88.0%                89.0%
===============    ==================



           83.5%                 84.5%
            4.5                   4.5%
             --                    --
----------------    ------------------

           88.0%                89.0%

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


             --                    --

        9/20/96               7/09/97


             17                    23




             17                    29


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 $275,000,000 of shares of common stock
                  (the "1999 Offering"), including $25,000,000 available only to
                  stockholders participating in the Company's reinvestment plan.
                  The 1999 Offering of CHP commenced following the completion of
                  the Initial Offering on June 17, 1999. As of December 31,
                  1999, CHP had received subscription proceeds of $138,885,350
                  (13,888,530 shares) from its 1999 Offering, including $431,182
                  (43,118 shares) issued pursuant to the reinvestment plan.



                                      C-4
<PAGE>


                                    TABLE II
                             COMPENSATION TO SPONSOR

<TABLE>
<CAPTION>


                                                   CNL Income               CNL American               CNL Income
                                                   Fund XVI,              Properties Fund,             Fund XVII,
                                                      Ltd.                      Inc.                      Ltd.
                                                  -------------           -----------------           --------------
                                                                              (Note 1)
<S>                                                      <C>                    <C>                        <C>
Date offering commenced                                9/02/94            4/19/95, 2/06/97                  9/02/95
                                                                               and 3/02/98

Dollar amount raised                               $45,000,000                $747,464,420              $30,000,000
                                                  =============           =================           ==============
Amount paid to sponsor from proceeds of offering:
     Selling commissions and discounts               3,825,000                  56,059,832                2,550,000
     Real estate commissions                                --                          --                       --
     Acquisition fees (Notes 5 and 6)                2,475,000                  33,604,618                1,350,000
     Marketing support and due diligence
       expense reimbursement fees
       (includes amounts reallowed to
       unaffiliated entities)                          225,000                   3,737,322                  150,000
                                                  -------------           -----------------           --------------
Total amount paid to sponsor                         6,525,000                  93,401,772                4,050,000
                                                  =============           =================           ==============
Dollar amount of cash generated from
 operations before deducting payments
 to sponsor:
     1999 (Note 7)                                   3,327,199                 311,630,414                2,567,164
     1998                                            3,765,104                  42,216,874                2,638,733
     1997                                            3,909,781                  18,514,122                2,611,191
     1996                                            3,911,609                   6,096,045                1,340,159
     1995                                            2,619,840                     594,425                   11,671
     1994                                              212,171                          --                       --
     1993                                                   --                          --                       --
Amount paid to sponsor from operations
  (administrative, accounting and
   management fees) (Note 6):
     1999                                              175,968                   4,369,200                  117,146
     1998                                              141,410                   3,100,599                  117,814
     1997                                              129,357                   1,437,908                  116,077
     1996                                              157,883                     613,505                  107,211
     1995                                              138,445                      95,966                    2,659
     1994                                                7,023                          --                       --
     1993                                                   --                          --                       --
Dollar amount of property sales and
 refinancing before deducting payments
 to sponsor:
     Cash (Note 3)                                   2,052,695                  14,349,067                1,675,385
     Notes                                                  --                          --                       --
Amount paid to sponsors from property
sales and refinancing:
     Real estate commissions                                --                          --                       --
     Incentive fees                                         --                          --                       --
     Other (Notes 2 and 6)                                  --                          --                       --
</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 plans.


                                      C-5
<PAGE>







  CNL Income          CNL Hospitality
  Fund XVIII,           Properties,
     Ltd.                  Inc.
----------------    --------------------
                         (Note 4)
        9/20/96      7/9/97 and 6/17/99


    $35,000,000            $288,957,987
================    ====================


      2,975,000              20,546,879
            --                       --
      1,575,000              12,892,314



        175,000               1,369,792
----------------    --------------------
      4,725,000              34,808,985
================    ====================



      2,921,071              13,348,795
      2,964,628               2,985,455
      1,459,963                  29,358
         30,126                      --
             --                      --
             --                      --
             --                      --



        124,031                 458,634
        132,890                 208,490
         98,207                   6,889
          2,980                      --
             --                      --
             --                      --
             --                      --



        688,997                      --
             --                      --


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


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. 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 CNL Hospitality Properties, Inc.
                  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, CNL Hospitality Properties,
                  Inc. registered for sale $275,000,000 of shares of common
                  stock (the "1999 Offering"). The 1999 Offering of CNL
                  Hospitality Properties, Inc. 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
                  December 31, 1999.


                                      C-6
<PAGE>


TABLE II - COMPENSATION TO SPONSOR - CONTINUED




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 equipment lease servicing fees.

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.




                                      C-7
<PAGE>



                                    TABLE III
                       Operating Results of Prior Programs
                            CNL INCOME FUND XVI, LTD.

<TABLE>
<CAPTION>

                                                     1993
                                                   (Note 1)             1994              1995               1996
                                                 --------------     --------------    --------------     -------------

<S>                                                   <C>              <C>              <C>               <C>
Gross revenue                                         $      0         $  186,257       $ 2,702,504       $ 4,343,390
Equity in earnings from joint venture                        0                  0                 0            19,668
Gain/(loss) from sale of properties (Notes 4, 5
    and 10)                                                  0                  0                 0           124,305
Provision for loss on building (Note 8)                      0                  0                 0                 0
Interest income                                              0             21,478           321,137            75,160
Less:  Operating expenses                                    0            (10,700)         (274,595)         (261,878)
       Transaction costs                                     0                  0                 0                 0
       Interest expense                                      0                  0                 0                 0
       Depreciation and amortization                         0             (9,458)         (318,205)         (552,447)
                                                 --------------     --------------    --------------     -------------
Net income - GAAP basis                                      0            187,577         2,430,841         3,748,198
                                                 ==============     ==============    ==============     =============
Taxable income
    -  from operations                                       0            189,864         2,139,382         3,239,830
                                                 ==============     ==============    ==============     =============
    -  from gain (loss) on sale (Notes 4, 5
      and 10)                                                0                  0                 0                 0
                                                 ==============     ==============    ==============     =============
Cash generated from operations (Notes 2
    and 3)                                                   0            205,148         2,481,395         3,753,726
Cash generated from sales (Notes 4, 5 and 10)                0                  0                 0           775,000
Cash generated from refinancing                              0                  0                 0                 0
                                                 --------------     --------------    --------------     -------------
Cash generated from operations, sales and
    refinancing                                              0            205,148         2,481,395         4,528,726
Less:  Cash distributions to investors
    (Note 6)
      -  from operating cash flow                            0             (2,845)       (1,798,921)       (3,431,251)
      -  from cash flow from prior period                    0                  0                 0                 0
                                                 --------------     --------------    --------------     -------------
Cash generated (deficiency) after cash
    distributions                                            0            202,303           682,474         1,097,475
Special items (not including sales and
    refinancing):
      Limited partners' capital
        contributions                                        0         20,174,172        24,825,828                 0
      General partners' capital
        contributions                                    1,000                  0                 0                 0
      Syndication costs                                      0         (1,929,465)       (2,452,743)                0
      Acquisition of land and buildings                      0        (13,170,132)      (16,012,458)       (2,355,627)
      Investment in direct financing leases                  0           (975,853)       (5,595,236)         (405,937)
      Investment in joint ventures                           0                  0                 0          (775,000)
      Reimbursement of organization,
        syndication and acquisition costs
        paid on behalf of CNL Income
        Fund XVI, Ltd. by related parties                    0           (854,154)         (405,569)           (2,494)
      Increase in other assets                               0           (443,625)          (58,720)                0
      Increase (decrease) in restricted cash                 0                  0                 0                 0
      Reimbursement from developer of
         construction costs                                  0                  0                 0                 0
      Other                                                (36)           (20,714)           20,714                 0
                                                 --------------      --------------    --------------     -------------
Cash generated (deficiency) after cash
    distributions and special items                        964          2,982,532         1,004,290        (2,441,583)
                                                 ==============     ==============    ==============     =============
TAX AND DISTRIBUTION DATA PER
    $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
    -  from operations                                       0                 17                53                71
                                                 ==============     ==============    ==============     =============
    -  from recapture                                        0                  0                 0                 0
                                                 ==============     ==============    ==============     =============
Capital gain (loss) (Notes 4, 5 and 10)                      0                  0                 0                 0
                                                 ==============     ==============    ==============     =============
</TABLE>


                                      C-8
<PAGE>








     1997               1998              1999
----------------    --------------    -------------

   $  4,308,853       $ 3,901,555      $ 3,852,222
         73,507           132,002          158,580

         41,148                 0          (84,478)
              0          (266,257)               0
         73,634            60,199           49,008
       (272,932)         (270,489)        (359,311)
              0           (24,652)        (212,093)
              0                 0                0
       (563,883)         (555,360)        (588,920)
----------------    --------------    -------------
      3,660,327         2,976,998        2,815,008
================    ==============    =============

      3,178,911         3,153,618        2,835,955
================    ==============    =============

         64,912                 0         (102,397)
================    ==============    =============

      3,780,424         3,623,694        3,151,231
        610,384                 0          667,311
              0                 0                0
----------------    --------------    -------------

      4,390,808         3,623,694        3,818,542


     (3,600,000)       (3,623,694)      (3,151,231)
              0           (66,306)        (448,769)
----------------    --------------    -------------

        790,808           (66,306)         218,542



              0                 0                0

              0                 0                0
              0                 0                0
        (23,501)           (3,545)               0
        (29,257)          (28,403)               0
              0          (744,058)        (158,512)



              0                 0                0
              0                 0                0
       (610,384)          610,384                0

              0           161,648                0
              0                 0          (25,866)
----------------    --------------    -------------

        127,666           (70,280)          34,164
================    ==============    =============




             70                69               62
================    ==============    =============
              0                 0                0
================    ==============    =============
              1                 0               (2)
================    ==============    =============



                                      C-9
<PAGE>



TABLE III - CNL INCOME FUND XVI, LTD. (continued)

<TABLE>
<CAPTION>



                                                   1993
                                                 (Note 1)             1994              1995               1996
                                               --------------     -------------     -------------      -------------
<S>                                                  <C>                <C>              <C>                 <C>

Cash distributions to investors
    Source (on GAAP basis)
    -  from investment income                              0                 1                45                 76
    -  from capital gain                                   0                 0                 0                  0
    -  from investment income from prior
       period                                              0                 0                 0                  0
                                               --------------     -------------     -------------      -------------
Total distributions on GAAP basis (Note 6)                 0                 1                45                 76
                                               ==============     =============     =============      =============
   Source (on cash basis)
    -  from sales                                          0                 0                 0                  0
    -  from refinancing                                    0                 0                 0                  0
    -  from operations                                     0                 1                45                 76
    -  from prior period                                   0                 0                 0                  0
                                               --------------     -------------     -------------      -------------
Total distributions on cash basis (Note 6)                 0                 1                45                 76
                                               ==============     =============     =============      =============
Total cash distributions as a percentage
    of original $1,000 investment (Notes 7
    and 9)                                              0.00%             4.50%             6.00%              7.88%
Total cumulative cash distributions per
    $1,000 investment from inception                       0                 1                46                122
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 4, 5 and 10)                        N/A               100%              100%               100%

</TABLE>

Note 1:           Pursuant to a registration statement on Form S-11 under the
                  Securities Act of 1933, as amended, CNL Income Fund XVI, Ltd.
                  ("CNL XVI") and CNL Income Fund XV, Ltd. each registered for
                  sale $40,000,000 units of limited partnership interests
                  ("Units"). The offering of Units of CNL Income Fund XV, Ltd.
                  commenced February 23, 1994. Pursuant to the registration
                  statement, CNL XVI could not commence until the offering of
                  Units of CNL Income Fund XV, Ltd. was terminated. CNL Income
                  Fund XV, Ltd. terminated its offering of Units on September 1,
                  1994, at which time the maximum offering proceeds of
                  $40,000,000 had been received. Upon the termination of the
                  offering of Units of CNL Income Fund XV, Ltd., CNL XVI
                  commenced its offering of Units. Activities through September
                  22, 1994, 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 XVI.

Note 4:           In April 1996, CNL XVI sold one of its properties and
                  received net sales proceeds of $775,000, resulting in a gain
                  of $124,305 for financial reporting purposes. In October 1996,
                  CNL XVI reinvested the net sales proceeds in an additional
                  property as tenants-in-common with an affiliate of the general
                  partners.

Note 5:           In March 1997, CNL XVI sold one of its properties and
                  received net sales proceeds of $610,384, resulting in a gain
                  of $41,148 for financial reporting purposes. In January 1998,
                  CNL XVI reinvested the net sales proceeds in an additional
                  property as tenants-in-common with affiliates of the general
                  partners.

Note 6:           Distributions declared for the quarters ended December 31,
                  1994, 1995, 1996, 1997 and 1998 are reflected in the 1995,
                  1996, 1997, 1998 and 1999 columns, respectively, due to the
                  payment of such distributions in January 1995, 1996, 1997,
                  1998 and 1999, respectively. As a result of distributions
                  being presented on a cash basis, distributions declared and
                  unpaid as of December 31, 1994, 1995, 1996, 1997, 1998 and
                  1999 are not included in the 1994, 1995, 1996, 1997, 1998 and
                  1999 totals, respectively.

Note 7:           Cash distributions for 1998 include an additional amount
                  equal to 0.20% of invested capital which was earned in 1997
                  but declared payable in the first quarter of 1998.

Note 8:           During the year ended December 31, 1998, CNL XVI recorded a
                  provision for loss on building of $266,257 for financial
                  reporting purposes relating to a Long John Silver's property
                  in Celina, Ohio. The tenant of this property filed for
                  bankruptcy and ceased payment of rents under the terms of its
                  lease agreement. The allowance represents the difference
                  between the Property's carrying value at December 31, 1998 and
                  the estimated net realizable value for this Property.

                                      C-10
<PAGE>









      1997                1998               1999
------------------    --------------    ---------------


               80                65                 62
                0                 0                  0

                0                17                 18
------------------    --------------    ---------------
               80                82                 80
==================    ==============    ===============

                0                 0                  0
                0                 0                  0
               80                81                 70
                0                 1                 10
------------------    --------------    ---------------
               80                82                 80
==================    ==============    ===============


             8.00%             8.20%              8.00%

              202               284                364






              100 %             100 %               99 %

Note 9:           Total cash distributions as a percentage of original $1,000
                  investment are calculated based on actual distributions
                  declared for the period. (See Note 6 above)

Note 10:          In November 1999, CNL XVI sold one of its properties and
                  received net sales proceeds of $667,311, resulting in a loss
                  of $84,478 for financial reporting purposes. CNL XVI intends
                  to reinvest the net sales proceeds from the sale of this
                  property in an additional property.



                                      C-11
<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
Loss on sale of assets (Notes 7 and 15)                            0               0                 0                 0
Provision for losses on assets (Notes 12 and 14)                   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 venture                                             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 and 15)                   0               0                 0           (41,115)
                                                         ============    ============     =============     =============
Cash generated from operations (Notes 4 and 5)                     0         498,459         5,482,540        17,076,214
Cash generated from sales (Notes 7 and 15)                         0               0                 0         6,289,236
Cash generated from refinancing                                    0               0                 0                 0
                                                         ------------    ------------     -------------     -------------
Cash generated from operations, sales and                          0         498,459         5,482,540        23,365,450
refinancing
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
      Purchase of other investments                                0               0                 0                 0
      Investment in mortgage notes receivable                      0               0       (13,547,264)       (4,401,982)
      Collections on mortgage notes receivable                     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 payable                                               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-12
<PAGE>




     1998              1999
   (Note 3)          (Note 3)
---------------   ---------------

   $33,202,491      $ 62,165,451
        16,018            97,307
             0        (1,851,838)
      (611,534)       (7,779,195)
     8,984,546        13,335,146
    (5,354,859)      (12,833,224)
             0        (6,798,803)
             0       (10,205,197)
    (4,054,098)       (9,591,787)
             0       (76,333,516)

       (30,156)          (41,678)
---------------   ---------------
    32,152,408       (49,837,334)
===============   ===============

    33,553,390        58,152,473
===============   ===============
      (149,948)         (789,861)
===============   ===============
    39,116,275       307,261,214
     2,385,941         5,302,433
             0                 0
---------------   ---------------
    41,502,216       312,563,647

   (39,116,275)      (60,078,825)
             0                 0
      (265,053)                0
       (67,821)                0
---------------   ---------------
     2,053,067       252,484,822


   385,523,966           210,736

             0                 0

      (639,528)          (50,891)
             0           740,621
       (34,073)          (66,763)
   (34,579,650)         (737,190)
  (200,101,667)     (286,411,210)
   (47,115,435)      (63,663,720)

             0         2,252,766
      (974,696)         (187,452)
   (16,083,055)                0
    (2,886,648)       (4,041,427)
       291,990           393,468

    (7,837,750)      (26,963,918)

     1,263,633         3,500,599

             0         2,000,000

     7,692,040       439,941,245
        (8,039)      (61,580,289)



    (4,574,925)       (1,492,310)
    (6,281,069)       (1,862,036)

             0        27,101,067
             0      (352,808,966)
             0        (5,947,397)
       (95,101)                0
---------------   ---------------

    75,613,060       (77,188,245)
===============   ===============


                                      C-13
<PAGE>



TABLE III - CNL AMERICAN PROPERTIES FUND, INC. (continued)

<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) (Note 7)                                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 (Note 6)                  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)  (Note 7)                                    N/A               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

                                      C-14
<PAGE>









      1998                 1999
    (Note 3)             (Note 3)
------------------    ---------------





               63                 74
==================    ===============
                0                  0
==================    ===============
                0                 (1)
==================    ===============


               60                  0
                0                  0

                0                  0
               14                 76
------------------    ---------------
               74                 76
==================    ===============

                0                  0
                0                  0
               73                 76
                1                  0
                0                  0
------------------    ---------------
               74                 76
==================    ===============

            7.625%              7.62%

              246                322






              100%               100%

Note 4
   (Continued):   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 years ended December 31, 1999, 1998, 1997, 1996 and
                  1995, 97%, 84.87%, 93.33%, 90.25% and 59.82%, respectively, of
                  the distributions received by stockholders were considered to
                  be ordinary income and 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 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-15
<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.



                                      C-16
<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
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                               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 (Note7)                                 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 sale of properties                                  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-17
<PAGE>


      1999
-----------------

     $ 2,403,040
         182,132

         (82,914)
          44,184
        (219,361)
         (71,366)
               0
        (384,985)

         (31,461)
-----------------
       1,839,269
=================

       2,003,243
=================
         (23,150)
=================

       2,450,018
       2,094,231
               0
-----------------

       4,544,249

      (2,400,000)
               0
-----------------

       2,144,249

               0
               0
               0
         (46,567)


        (417,696)
               0
               0
               0
        (527,864)



               0
               0

               0
               0
-----------------

       1,152,122
=================




              66
=================
               0
=================
              (1)
=================

                                      C-18
<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
                                                --------------     -------------     --------------     -------------
Total distributions on GAAP basis (Note 4)                  4                23                 73                80
                                                ==============     =============     ==============     =============
   Source (on cash basis)
    -  from sales                                           0                 0                  0                 0
    -  from refinancing                                     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 (Note 5)                  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>


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 and 1998 are reflected in the 1996, 1997,
                  1998 and 1999 columns, respectively, due to the payment of
                  such distributions in January 1996, 1997, 1998 and 1999,
                  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 are not included in the
                  1995, 1996, 1997, 1998 and 1999 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. CNL XVII intends to reinvest the proceeds
                  from the dissolution in an additional property. As a result of
                  the dissolution, CNL XVII recognized a loss on dissolution of
                  $82,914 for financial reporting purposes.


                                      C-19
<PAGE>









      1999
------------------



               61
                0

               19
------------------
               80
==================

                0
                0
               80
------------------
               80
==================

             8.00%

              260






               94%





                                      C-20
<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)
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 cash flow 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)
    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-21
<PAGE>









     1999
---------------

   $ 3,075,379
        61,656
        46,300
             0
        55,336
      (256,060)
       (74,734)
             0
      (392,521)
---------------
     2,515,356
===============

     2,341,350
===============
        80,170
===============

     2,797,040
       688,997
             0
---------------

     3,486,037

    (2,797,040)
        (2,958)
---------------

       686,039

             0
             0
             0
             0
       (25,792)
             0
      (526,138)
      (688,997)


        (2,495)
             0
          (117)
--------------

      (557,500)
==============




            66
==============
             0
==============
             2
==============


                                      C-22
<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 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 refinancing                                     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                                            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%

</TABLE>


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 and 1998 are reflected in the 1997, 1998 and 1999
                  columns, respectively, due to the payment of such
                  distributions in January 1997, 1998 and 1999, 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 are not included in the 1996, 1997, 1998
                  and 1999 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
                  current estimate of 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. CNL XVIII intends
                  to reinvest the net sales proceeds from the sale of this
                  property in an additional property.


                                      C-23
<PAGE>





     1999
----------------



             71
              1

              8
----------------
             80
================

              0
              0
             80
----------------
             80
================


           8.00%

            189






             98%



                                      C-24
<PAGE>



                                    TABLE III
                       Operating Results of Prior Programs
                        CNL HOSPITALITY PROPERTIES, INC.

<TABLE>
<CAPTION>


                                                          1996            1997                                 1999
                                                        (Note 1)        (Note 1)            1998             (Note 2)
                                                      -------------   -------------     --------------     --------------

<S>                                                        <C>             <C>            <C>                <C>
Gross revenue                                              $     0         $     0        $ 1,316,599        $ 4,230,995
Dividend income (Note 10)                                        0               0                  0          2,753,506
Interest and other income                                        0          46,071            638,862          3,693,004
Less:  Operating expenses                                        0         (22,386)          (257,646)          (802,755)
       Interest expense                                          0               0           (350,322)          (248,094)
       Depreciation and amortization                             0            (833)          (388,554)        (1,267,868)
       Equity in loss of unconsolidated
         subsidiary after deduction of preferred stock
         dividends (Note 10)                                     0               0                  0           (778,466)
       Minority interest                                         0               0                  0            (64,334)
                                                      -------------   -------------     --------------     --------------
Net income - GAAP basis                                          0          22,852            958,939          7,515,988
                                                      =============   =============     ==============     ==============
Taxable income
    -  from operations (Note 6)                                  0          46,071            886,556          7,488,184
                                                      =============   =============     ==============     ==============
    -  from gain (loss) on sale                                  0               0                  0                  0
                                                      =============   =============     ==============     ==============
Cash generated from operations (Notes 3 and 4)                   0          22,469          2,776,965         12,890,161
Less:  Cash distributions to investors (Note 7)
      -  from operating cash flow                                0         (22,469)        (1,168,145)       (10,765,881)
      -  from sale of properties                                 0               0                  0                  0
      -  from cash flow from prior period                        0               0                  0                  0
      -  from return of capital (Note 8)                         0          (7,307)                 0                  0
                                                      -------------   -------------     --------------     --------------
Cash generated (deficiency) after cash
distributions                                                    0          (7,307)         1,608,820          2,124,280
Special items (not including sales of real estate
   and refinancing):
      Subscriptions received from stockholders                   0      11,325,402         31,693,678        245,938,907
      Sale of common stock to CNL Hospitality
       Corp. (formerly CNL Hospitality Advisors,
       Inc.)                                               200,000               0                  0                  0
      Contribution from minority interest                        0               0                  0          7,150,000
      Distributions to holders of minority                       0               0                  0                  0
       interest
      Stock issuance costs                                (197,916)     (1,979,371)        (3,948,669)       (26,472,318)
      Acquisition of land, buildings and                         0               0        (28,752,549)       (85,089,887)
        equipment
      Investment in unconsolidated subsidiary                    0               0                  0        (39,879,638)
      Investment in certificate of deposit                       0               0         (5,000,000)                 0
      Increase in restricted cash                                0               0            (82,407)          (193,223)
      Proceeds of borrowing on line of credit                    0               0          9,600,000                  0
      Payment on line of credit                                  0               0                  0         (9,600,000)
      Payment of loan costs                                      0               0            (91,262)           (47,334)
      Increase in intangibles and other assets                   0        (463,470)          (676,026)        (5,068,727)
      Retirement of shares of common stock                       0               0                  0           (118,542)
      Other                                                      0          (7,500)             7,500                  0
                                                      -------------   -------------     --------------     --------------
Cash generated (deficiency) after cash
distributions and special items                              2,084       8,867,754          4,359,085         88,743,518
                                                      =============   =============     ==============     ==============
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
                                                      =============   =============     ==============     ==============
    -  from recapture                                            0               0                  0                  0
                                                      =============   =============     ==============     ==============
Capital gain (loss) (Note 7)                                     0               0                  0                  0
                                                      =============   =============     ==============     ==============
</TABLE>

                                       25
<PAGE>


TABLE III - CNL HOSPITALITY PROPERTIES, INC. (continued)


<TABLE>
<CAPTION>



                                                    1996              1997                                  1999
                                                  (Note 1)          (Note 1)             1998             (Note 2)
                                                --------------    --------------     -------------      -------------
<S>                                                   <C>               <C>                <C>               <C>

Cash distributions to investors
    Source (on GAAP basis)
    -  from investment income                               0                 3                40                 47
    -  from capital gain                                    0                 0                 0                  0
    -  from investment income from prior
       period                                               0                 0                 0                  0
    -  from return of capital (Note 8)                      0                 1                 9                 21
                                                --------------    --------------     -------------      -------------
Total distributions on GAAP basis (Note 9)                  0                 4                49                 68
                                                ==============    ==============     =============      =============
   Source (on cash basis)
    -  from sales                                           0                 0                 0                  0
    -  from refinancing                                     0                 0                 0                  0
    -  from operations                                      0                 3                49                 68
    -  from cash flow from prior period                     0                 0                 0                  0
    -  from return of capital (Note 8)                      0                 1                 0                  0
                                                --------------     -------------      -------------    --------------
Total distributions on cash basis (Note 9)                  0                 4                49                 68
                                                ==============    ==============     =============      =============
Total cash distributions as a percentage of
    original $1,000 investment (Note 5)                   N/A              3.00%             4.67%              7.19%
Total cumulative cash distributions per
    $1,000 investment from inception                      N/A                 4                53                121
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)                                              N/A               N/A               100%               100%
</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"), including
                  $25,000,000 available only to stockholders participating in
                  the company's reinvestment plan. The 1999 Offering of CHP
                  commenced following the completion of the Initial Offering on
                  June 17, 1999. As of December 31, 1999, CHP had received
                  subscription proceeds totalling $138,885,350 from the 1999
                  Offering, including $431,182 issued pursuant to the company's
                  reinvestment plan. Activities through October 15, 1997, were
                  devoted to organization of CHP and operations had not begun.

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. Cash generated from operations
                  for the year ended December 31, 1999 does not include amounts
                  received subsequent to December 31, 1999 representing dividend
                  income of approximately $1,216,000.

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 years ended December 31, 1999, 1998 and 1997,
                  approximately 75%, 76% and 100%, respectively, of the
                  distributions received by stockholders were considered to be
                  ordinary income and approximately 25%, 24% and 0%,
                  respectively, were considered a return of capital for federal
                  income tax purposes. No amounts distributed to stockholders
                  for 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-26
<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 eight hotels.
                  During the year ended December 31, 1999, the company recorded
                  $2,753,506 in dividend income and $778,466 in an equity in
                  loss after deduction of preferred stock dividends, resulting
                  in net earnings of $1,975,040 attributable to this investment.





                                      C-27
<PAGE>

                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES


<TABLE>
<CAPTION>

                                                                              Selling Price, Net of
                                                                        Closing Costs and GAAP Adjustments
                                                         ---------------------------------------------------------------
                                                                                   Purchase
                                                                                    money       Adjustments
                                                              Cash       Mortgage  mortgage      resulting
                                                          received net   balance    taken          from
                                   Date        Date of     of closing    at time   back by      application
          Property               Acquired       Sale          costs      of sale   program        of 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       05/18/87     10/09/97      1,085,259       0           0          0         1,085,259
    (13) (14)
   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

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                of property
                                                   cost,                    operating
                                                  capital                      cash
                                                improvements                 receipts
                                     Original   closing and                    over
                                     mortgage    soft costs                    cash
          Property                   financing      (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             0          887,000        887,000      198,259
    (13) (14)
   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 )

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-28
<PAGE>

                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>


                                                                                Selling Price, Net of
                                                                         Closing Costs and GAAP Adjustments
                                                          ------------------------------------------------------------------




                                                                                        Purchase   Adjustments
                                                               Cash        Mortgage      money      resulting
                                                           received net    balance     mortgage       from
                                   Date        Date of      of closing     at time    taken back   application
          Property               Acquired       Sale          costs        of sale    by program     of 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

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                of property
                                                  cost,                    operating
                                                 capital                     cash
                                              improvements                 receipts
                                    Original   closing and                   over
                                    mortgage    soft costs                   cash
          Property                  financing      (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

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-29
<PAGE>

                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES


<TABLE>
<CAPTION>
                                                                                Selling Price, Net of
                                                                         Closing Costs and GAAP Adjustments
                                                          ------------------------------------------------------------------




                                                                                      Purchase    Adjustments
                                                              Cash       Mortgage      money       resulting
                                                           received net   balance     mortgage       from
                                   Date        Date of      of closing    at time    taken back   application
          Property               Acquired       Sale          costs       of sale    by program     of 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

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                of property
                                                cost,                    operating
                                               capital                      cash
                                            improvements                 receipts
                                  Original   closing and                    over
                                  mortgage    soft costs                    cash
          Property               financing       (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

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-30
<PAGE>


                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>


                                                                                Selling Price, Net of
                                                                         Closing Costs and GAAP Adjustments
                                                          ------------------------------------------------------------------




                                                                                      Purchase     Adjustments
                                                               Cash       Mortgage      money       resulting
                                                           received net    balance     mortgage       from
                                   Date        Date of      of closing     at time    taken back   application
          Property               Acquired       Sale           costs       of sale    by program    of 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

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                of property
                                                    cost,                    operating
                                                   capital                      cash
                                                 improvements                 receipts
                                      Original    closing and                   over
                                      mortgage    soft costs                    cash
          Property                    financing       (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

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-31
<PAGE>

                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES


<TABLE>
<CAPTION>
                                                                                Selling Price, Net of
                                                                         Closing Costs and GAAP Adjustments
                                                          ------------------------------------------------------------------




                                                                                      Purchase    Adjustments
                                                              Cash       Mortgage       money      resulting
                                                           received net   balance     mortgage       from
                                   Date        Date of      of closing    at time    taken back   application
          Property               Acquired       Sale          costs       of sale    by program     of 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

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

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                of property
                                                 cost,                    operating
                                                capital                      cash
                                             improvements                 receipts
                                  Original   closing and                    over
                                  mortgage    soft costs                    cash
          Property                financing       (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 )

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

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-32
<PAGE>

                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>


                                                                                    Selling Price, Net of
                                                                             Closing Costs and GAAP Adjustments
                                                              ------------------------------------------------------------------




                                                                                          Purchase     Adjustments
                                                                  Cash        Mortgage      Money       resulting
                                                               received net    balance     mortgage       from
                                       Date        Date of      of closing     at time    taken back   application
            Property                 Acquired       Sale          costs        of sale    by program     of 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



<CAPTION>

                                             Cost of Properties
                                            Including Closing and
                                                  Soft Costs
                                      -----------------------------------
                                                                             Excess
                                                    Total                  (deficiency)
                                                 acquisition               of property
                                                    cost,                   operating
                                                   capital                    cash
                                                 improvements               receipts
                                       Original   closing and                 over
                                       mortgage   soft costs                  cash
            Property                  financing      (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 )
</TABLE>


                                      C-33
<PAGE>


                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES


<TABLE>
<CAPTION>

                                                                                Selling Price, Net of
                                                                         Closing Costs and GAAP Adjustments
                                                          ------------------------------------------------------------------




                                                                                      Purchase    Adjustments
                                                              Cash        Mortgage      money       resulting
                                                           received net    balance     mortgage       from
                                   Date        Date of      of closing     at time    taken back   application
          Property               Acquired       Sale           costs       of sale    by program     of 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                of property
                                                  cost,                    operating
                                                 capital                      cash
                                               improvements                 receipts
                                    Original   closing and                   over
                                    mortgage    soft costs                   cash
          Property                  financing      (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-34
<PAGE>


                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>


                                                                                Selling Price, Net of
                                                                         Closing Costs and GAAP Adjustments
                                                          ------------------------------------------------------------------




                                                                                        Purchase   Adjustments
                                                                Cash       Mortgage      money      resulting
                                                            received net    balance     mortgage      from
                                   Date        Date of       of closing     at time    taken back  application
          Property               Acquired       Sale           costs        of sale    by program    of 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




<CAPTION>

                                        Cost of Properties
                                      Including Closing and
                                            Soft Costs
                               -------------------------------------
                                                                       Excess
                                              Total                  (deficiency)
                                           acquisition               of property
                                              cost,                   operating
                                             capital                     cash
                                           improvements                receipts
                                Original   closing and                   over
                                mortgage   soft costs                    cash
          Property              financing      (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
</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.
(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.

                                      C-35
<PAGE>


(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.


                                      C-36

<PAGE>



                                   APPENDIX D

                              SUBSCRIPTION DOCUMENT

<PAGE>


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

                                       CNL
                                   HEALTH CARE
                                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 Services                        Attn:  Investor Services
  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 HEALTH CARE 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 HEALTH CARE 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 Services                        Attn:  Investor Services
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#


------------------------------------------------------------------------------------------------------------------------------------
</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 HEALTH CARE PROPERTIES, INC.
                STATEMENT OF ESTIMATED TAXABLE OPERATING RESULTS
                         BEFORE DIVIDENDS PAID DEDUCTION
                       PROPERTIES ACQUIRED FROM INCEPTION
                             THROUGH MARCH 13, 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 for which the Company
had an initial commitment as of March 13, 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)                                        (483,965)
                                                          -----------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                                        $  (3,486)
                                                          ===========


                                  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 as
    additional rent. In connection therewith, FF&E Reserve income will be earned
    at 1% of gross revenues for the lease years 1-4 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 Health Care 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 90 day LIBOR as of February 29,
    2000 plus 250 basis points assuming $8.1 million was borrowed on the
    Company's line of credit to acquire the Orland Park Property.

(5) Estimated at 8% of gross rental income, based on the previous experience of
    Affiliate of the Advisor with another public REIT. Amount does not include
    soliciting dealer servicing fee due to the fact that such fee will not be
    incurred until December 31 of the year following the year in which the
    offering terminates.

(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           $11,558,146                   $1,308,378


(7) A loan origination fee of $40,500 (.5% on the $8.1 million from borrowings
    on the line of credit) amortized under the straight-line method over a
    period of five years.

                                      -2-


<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 June 2, 2000.

              (1)    Pro Forma Consolidated Balance Sheet as of March 31, 2000

              (2)    Pro Forma  Consolidated  Statement  of  Operations  for the
                     quarter ended March 31, 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  quarter  ended  March  31,  2000  and the  year  ended
                     December 31, 1999

              (5)    Condensed  Consolidated Balance Sheets as of March 31, 2000
                     and December 31, 1999

              (6)    Condensed  Consolidated  Statements of  Operations  for the
                     quarters ended March 31, 2000 and 1999

              (7)    Condensed  Consolidated  Statements of Stockholders' Equity
                     for the  quarter  ended  March 31,  2000 and the year ended
                     December 31, 1999

              (8)    Condensed  Consolidated  Statements  of Cash  Flows for the
                     quarters ended March 31, 2000 and 1999

              (9)    Notes to Condensed  Consolidated  Financial  Statements for
                     the quarters ended March 31, 2000 and 1999

              The following financial statements are included in the Prospectus.

              (10)   Pro Forma  Consolidated  Balance  Sheet as of December  31,
                     1999

              (11)   Pro Forma  Consolidated  Statement of Earnings for the year
                     ended December 31, 1999

              (12)   Notes to Pro Forma  Consolidated  Financial  Statements for
                     the year ended December 31, 1999

              (13)   Report of Independent  Certified Public Accountants for CNL
                     Health Care Properties, Inc.

              (14)   Consolidated  Balance  Sheets as of  December  31, 1999 and
                     1998

              (15)   Consolidated  Statements  of  Earnings  for the years ended
                     December 31, 1999 and 1998 and the period December 22, 1997
                     (date of inception) through December 31, 1997

              (16)   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

              (17)   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

              (18)   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



<PAGE>


              Other Financial Statements:

              The following other financial statements are included in this
Prospectus Supplement dated June 2, 2000.

              Brighton Gardens by Marriott

              Orland Park, Illinois

              (An Unincorporated Division of Marriott Senior Living Services,
              Inc.)

              (19)   Condensed  Statement of Assets and  Liabilities as of March
                     24, 2000

              (20)   Condensed  Statement of Revenues and Operating Expenses for
                     the period from January 1, 2000 through March 24, 2000

              (21)   Condensed  Statement  of Excess of Assets Over  Liabilities
                     for the period from January 1, 2000 through March 24, 2000

              (22)   Condensed  Statement  of Cash  Flows  for the  period  from
                     January 1, 2000 through March 24, 2000

              (23)   Notes to Condensed Financial Statements for the period from
                     January 1, 2000 through March 24, 2000

              The  following  other  financial  statements  are  included in the
Prospectus.

              (24)   Report of Independent Certified Public Accountants

              (25)   Statement of Assets and Liabilities as of December 31, 1999

              (26)   Statement of Revenues and Operating Expenses for the period
                     October  11, 1999 (date of opening)  through  December  31,
                     1999

              (27)   Statement  of  Excess of Assets  Over  Liabilities  for the
                     period October 11, 1999 (date of opening)  through December
                     31, 1999

              (28)   Statement  of Cash Flows for the period  October  11,  1999
                     (date of opening) through December 31, 1999

              (29)   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

              *1.3   Form of Warrant Purchase Agreement

              *3.1   CNL Health Care Properties, Inc. Articles of Incorporation

              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 on March 5,  1999 and  incorporated
                     herein by reference.)

-------------------------
*    Previously filed as exhibits to the Registration  Statement  on  Form  S-11
     (File No. 333-47411)  filed  March  5, 1998, as  amended,  and incorporated
     herein by reference.


<PAGE>


              3.3    CNL Health Care Properties,  Inc. Bylaws  (Previously filed
                     as  Exhibit 3.2 to the Form 10-K filed on March 5, 1999 and
                     incorporated herein by reference.)

              4.1    CNL Health Care Properties,  Inc. Articles of Incorporation
                     (Filed  as   Exhibit   3.1  and   incorporated   herein  by
                     reference.)

              4.2    CNL Health  Care  Properties,  Inc.  Amended  and  Restated
                     Articles  of  Incorporation   (Filed  as  Exhibit  3.2  and
                     incorporated herein by reference.)

              4.3    CNL Health Care  Properties,  Inc. Bylaws (Filed as Exhibit
                     3.3 and incorporated herein by reference.)

              4.4    Reinvestment Plan (Included in the Prospectus as Appendix A
                     and incorporated herein by reference.)

              *5     Opinion  of  Shaw  Pittman  Potts  &  Trowbridge  as to the
                     legality of the securities  being  registered by CNL Health
                     Care Properties, Inc.

              *8     Opinion  of  Shaw  Pittman  Potts  &  Trowbridge  regarding
                     certain  material  tax issues  relating  to CNL Health Care
                     Properties, Inc.

              *10.1  Form  of  Escrow   Agreement   between   CNL  Health   Care
                     Properties, Inc. and SouthTrust Asset Management Company of
                     Florida, N.A.

               10.2  Advisory Agreement (Previously filed as Exhibit 10.1 to the
                     Form 10-K filed on March 5, 1999 and incorporated herein by
                     reference.)

              *10.3  Form of Joint Venture Agreement

              *10.4  Form of Indemnification and Put Agreement

              *10.5  Form of Unconditional Guaranty of Payment and Performance

              *10.6  Form of Purchase Agreement

              *10.7  Form  of   Lease   Agreement   including   Rent   Addendum,
                     Construction Addendum and Memorandum of Lease

              10.8   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 on May 3, 2000 and incorporated
                     herein by reference.)

              *10.10 Agreement  of  Limited   Partnership  of  CNL  Health  Care
                     Partners, LP

              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 (Previously filed as Exhibit 10.11 to
                     the   Registration   Statement   on  Form  S-11  (File  No.
                     333-37480) filed on May 19, 2000 and incorporated herein by
                     reference.)


-------------------------
*    Previously  filed as exhibits to the Registration  Statement on Form  S-11
     (File No. 333-47411) filed March 5,  1998,  as  amended,  and  incorporated
     herein by reference.



<PAGE>


              10.12  Lease Agreement between CNL Health Care Partners, LP and BG
                     Orlando  Park,  LLC dated April 20,  2000,  relating to the
                     Brighton Gardens(R) by Marriott(R) -- Orland Park, Illinois
                     (Previously  filed as  Exhibit  10.12  to the  Registration
                     Statement  on Form S-11 (File No.  333-37480)  filed on May
                     19, 2000 and incorporated herein by reference.)


              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  (Previously  filed as Exhibit
                     10.13 to the Registration  Statement on Form S-11 (File No.
                     333-37480) filed on May 19, 2000 and incorporated herein by
                     reference.)

              23.1   Consent of  PricewaterhouseCoopers  LLP,  Certified  Public
                     Accountants, dated May 30, 2000 (Filed herewith.)

              *23.2  Consent of Shaw Pittman  Potts & Trowbridge  (Contained  in
                     its  opinions  filed  herewith  as  Exhibits  5  and  8 and
                     incorporated herein by reference.)

              23.3   Consent of  PricewaterhouseCoopers  LLP,  Certified  Public
                     Accountants, dated May 30, 2000 (Filed herewith.)

              *24    Power of Attorney (See "Signatures.")



-------------------------
*    Previously  filed as exhibits to the Registration  Statement on Form  S-11
     (File No. 333-47411) filed March 5,  1998,  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  December 31, 1999.
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>                  <C>                   <C>                   <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, FL        AL, AZ, CA, CO,       AL, DC, FL, GA,
                                  GA, LA, MD, OK,        GA, IL, IN, KS,       FL, GA, IA, IL,       IL, IN, KS, MA,
                                  PA, TX, VA, WA         LA, MI, MN, MO,       IN, KS, KY, MD,       MD, MI, MS, NC,
                                                         NC, NM, OH, TN,       MI, MN, MO, NC,       OH, PA, TN, TX,
                                                         TX, WA, WY            NE, OK, 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 - 12/31/97    2/11/87 - 11/18/99    2/11/87 - 10/25/99    10/30/87 - 1/19/99

Cash down payment (Note 1)          $13,435,137           $27,417,112           $25,000,031           $28,643,526

Contract purchase price
plus acquisition fee                $13,361,435           $27,266,696           $24,891,350           $28,541,500


Other cash expenditures
   expensed                                  --                    --                    --                    --

Other cash expenditures
   capitalized                           73,702               150,416               108,681               102,026
                               -----------------      ----------------      ----------------      ----------------

Total acquisition cost (Note 1)     $13,435,137           $27,417,112           $25,000,031           $28,643,526
                               =================      ================      ================      ================
</TABLE>
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. and CNL Hospitality Properties, Inc., amounts were also
         advanced under their respective lines of credit to facilitate the
         acquisition of certain 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)
<TABLE>
<CAPTION>
<S>                                      <C>                  <C>                   <C>                   <C>
                                     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, FL, GA,       AL, AZ, CO, FL,       AZ, FL, IN, LA,
                                  IN, MI, NH, NY,        IL, IN, KS, MA,       GA, IN, LA, MI,       MI, MN, NC, NY,
                                  OH, SC, TN, TX,        MI, MN, NC, NE,       MN, NC, OH, SC,       OH, TN, TX, VA
                                  UT, WA                 NM, NY, OH, OK,       TN, TX, UT, WA
                                                         PA, TN, TX, VA,
                                                         WA, WY

Type of property                     Restaurants           Restaurants           Restaurants           Restaurants

Gross leasable space
   (sq. ft.) or number                  36 units              59 units              51 units              43 units
   of units and total
   square feet of units              149,519 s/f           239,412 s/f           193,159 s/f           183,957 s/f

Dates of purchase              2/6/89 - 12/14/99     5/1/87 - 11/12/99     1/5/90 - 12/14/99    4/30/90 - 11/04/99


Cash down payment (Note 1)           $26,459,769           $43,928,371           $31,613,448           $32,433,602

Contract purchase price
plus acquisition fee                 $26,077,897           $43,410,362           $30,946,766           $31,900,876


Other cash expenditures
   expensed                                   --                    --                    --                    --

Other cash expenditures
   capitalized                           381,872               518,009               666,682               532,726
                                -----------------      ----------------      ----------------      ----------------

Total acquisition cost (Note 1)      $26,459,769           $43,928,371           $31,613,448           $32,433,602
                                =================      ================      ================      ================
</TABLE>
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 12/31/99 had not reinvested
         the net sales proceeds. 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% and 11% 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. The Partnership also owns a 51.10% interest in a joint
         venture that sold its property and as of 12/31/99 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)
<TABLE>
<CAPTION>
<S>                                      <C>                  <C>                   <C>                   <C>
                                     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, CO,       AL, AZ, CA, CO,       AL, AZ, CA, FL,
                                  GA, IL, IN, LA,        FL, ID, IL, LA,       CT, FL, KS, LA,       GA, LA, MO, MS,
                                  MI, MN, MS, NC,        MI, MO, MT, NC,       MA, MI, MS, NC,       NC, NM, OH, SC,
                                  NH, NY, OH, SC,        NE, NH, NM, NY,       NH, NM, OH, OK,       TN, TX, WA
                                  TN, TX                 OH, PA, SC, TN,       PA, SC, TX, VA,
                                                         TX, WA                WA

Type of property                     Restaurants           Restaurants           Restaurants           Restaurants

Gross leasable space
   (sq. ft.) or number                  46 units              55 units              44 units              51 units
   of units and total
   square feet of units              205,174 s/f           232,970 s/f           189,043 s/f           213,437 s/f

Dates of purchase             8/31/90 - 11/18/99    11/5/91 - 11/18/99    5/18/92 - 10/27/99    10/16/92 - 11/4/99


Cash down payment (Note 1)           $35,281,872           $41,350,155           $38,564,392           $41,809,104

Contract purchase price
plus acquisition fee                 $34,539,511           $40,647,657           $37,968,947           $41,311,673


Other cash expenditures
   expensed                                   --                    --                    --                    --

Other cash expenditures
   capitalized                           742,361               702,498               595,445               497,431
                                -----------------      ----------------      ----------------      ----------------

Total acquisition cost (Note 1)      $35,281,872           $41,350,155           $38,564,392           $41,809,104
                                =================      ================      ================      ================
</TABLE>
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)
<TABLE>
<CAPTION>
<S>                                      <C>                  <C>                   <C>                   <C>
                                     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, FL,       AL, CA, FL, GA,        AZ, CA, CO, DC,
                                  CO, FL, GA, IN,        GA, KS, LA, MN,       KS, KY, MN, MO,        FL, GA, ID, IN,
                                  KS, LA, MD, NC,        MO, MS, NC, NJ,       MS, NC, NJ, NM,        KS, MN, MO, NC,
                                  OH, PA, SC, TN,        NV, OH, SC, TN,       OH, OK, PA, SC,        NM, NV, OH, TN,
                                  TX, VA                 TX, VA                TN, TX, VA             TX, UT, WI

Type of property                      Restaurants           Restaurants            Restaurants           Restaurants

Gross leasable space
   (sq. ft.) or number                   50 units              67 units               56 units              49 units
   of units and total
   square feet of units               167,286 s/f           206,885 s/f            178,554 s/f           187,674 s/f

Dates of purchase              5/18/93 - 12/31/97    9/27/93 - 12/14/99     4/28/94 - 12/14/99    10/21/94 - 8/12/98


Cash down payment (Note 1)            $36,388,084           $44,907,255            $38,804,451           $42,677,881

Contract purchase price
plus acquisition fee                  $36,019,958           $44,481,752            $38,414,061           $42,288,418


Other cash expenditures
   expensed                                    --                    --                     --                    --

Other cash expenditures
   capitalized                            368,126               425,503                390,290               389,463
                                 -----------------      ----------------      -----------------      ----------------

Total acquisition cost (Note 1)       $36,388,084           $44,907,255            $38,804,351           $42,677,881
                                 =================      ================      =================      ================
</TABLE>
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. 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% interest in a joint venture which owns
         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)
<TABLE>
<CAPTION>
<S>                                      <C>                  <C>                   <C>                   <C>
                                    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, IL,       AZ, CA, FL, GA,       AZ, CA, GA, NV,
                                  CT,  DE, FL, GA,       IN, MI, NC, NV,       IL, KY, MD, MN,       PA, TX, WA
                                  IA,  ID, IL, IN,       OH, SC, TN, TX,       NC, NV, NY, OH,
                                  KS,  KY, LA, MD,       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                 679 units              31 units               25 units              11 units
   of units and total
   square feet of units            3,337,708 s/f           126,129 s/f            127,937 s/f         1,675,124 s/f

Dates of purchase             6/30/95 - 12/30/99    12/20/95 - 1/28/99     12/27/96 - 2/24/99    7/31/98 - 12/10/99


Cash down payment (Note 1)          $859,636,017           $26,053,830            $30,313,089          $185,839,076

Contract purchase price
plus acquisition fee                $857,126,546           $26,020,021            $30,206,102          $183,057,568


Other cash expenditures
   expensed                                   --                    --                     --                    --

Other cash expenditures
   capitalized                         2,509,471                33,809                106,987             2,781,508
                                -----------------      ----------------      -----------------     -----------------

Total acquisition cost (Note 1)     $859,636,017           $26,053,830            $30,313,089          $185,839,076
                                =================      ================      =================     =================
</TABLE>
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%, 67.68% and a 76.37% 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% and a 57.2% interest in two 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.





<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. 3 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 May 30, 2000.

                                        CNL HEALTH CARE 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. 3 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                May 30, 2000
-------------------------------        Chief Executive Officer
James M. Seneff, Jr.                   (Principal Executive Officer)



/s/ Robert A. Bourne                   Director and President                   May 30, 2000
-------------------------------        (Principal Financial and
Robert A. Bourne                       Accounting Officer)



/s/ David W. Dunbar                    Independent Director                     May 30, 2000
-------------------------------
David W. Dunbar



/s/ Edward A. Moses                    Independent Director                     May 30, 2000
-------------------------------
Edward A. Moses



/s/ Timothy S. Smick                   Independent Director                     May 30, 2000
-------------------------------
Timothy S. Smick

</TABLE>


<PAGE>




                                  EXHIBIT INDEX


    Exhibits

     *1.1     Form of Managing Dealer Agreement

     *1.2     Form of Participating Broker Agreement

     *1.3     Form of Warrant Purchase Agreement

     *3.1     CNL Health Care Properties, Inc. Articles of Incorporation

     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 on 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  on  March  5,  1999  and
              incorporated herein by reference.)

     4.1      CNL Health Care Properties,  Inc. Articles of Incorporation (Filed
              as Exhibit 3.1 and incorporated herein by reference.)

     4.2      CNL Health Care Properties,  Inc. Amended and Restated Articles of
              Incorporation  (Filed as Exhibit  3.2 and  incorporated  herein by
              reference.)

     4.3      CNL Health Care Properties,  Inc. Bylaws (Filed as Exhibit 3.3 and
              incorporated herein by reference.)

     4.4      Reinvestment  Plan  (Included in the  Prospectus as Appendix A and
              incorporated herein by reference.)

     *5       Opinion of Shaw Pittman  Potts & Trowbridge  as to the legality of
              the  securities  being  registered by CNL Health Care  Properties,
              Inc.

     *8       Opinion  of Shaw  Pittman  Potts &  Trowbridge  regarding  certain
              material tax issues relating to CNL Health Care Properties, Inc.

     *10.1    Form of Escrow Agreement between CNL Health Care Properties,  Inc.
              and SouthTrust Asset Management Company of Florida, N.A.

     10.2     Advisory  Agreement  (Previously filed as Exhibit 10.1 to the Form
              10-K filed on March 5, 1999 and incorporated herein by reference.)

     *10.3    Form of Joint Venture Agreement

     *10.4    Form of Indemnification and Put Agreement

     *10.5    Form of Unconditional Guaranty of Payment and Performance

     *10.6    Form of Purchase Agreement

     *10.7    Form of Lease  Agreement  including  Rent  Addendum,  Construction
              Addendum and Memorandum of Lease


-------------------------
*    Previously filed as exhibits to the Registration  Statement  on  Form  S-11
     (File No. 333-47411)  filed  March  5, 1998, as  amended,  and incorporated
     herein by reference.

<PAGE>


      10.8    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  on  May  3,  2000  and
              incorporated herein by reference.)

     *10.10   Agreement of Limited Partnership of CNL Health Care Partners, LP

       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
              (Previously  filed as Exhibit 10.11 to the Registration  Statement
              on Form  S-11  (File  No.  333-37480)  filed  on May 19,  2000 and
              incorporated herein by reference.)

       10.12  Lease  Agreement  between  CNL  Health  Care  Partners,  LP and BG
              Orlando Park,  LLC dated April 20, 2000,  relating to the Brighton
              Gardens(R) by  Marriott(R)  -- Orland Park,  Illinois  (Previously
              filed as Exhibit 10.12 to the Registration  Statement on Form S-11
              (File No. 333-37480) filed on May 19, 2000 and incorporated herein
              by reference.)

       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  (Previously  filed as Exhibit  10.13 to the
              Registration  Statement on Form S-11 (File No. 333-37480) filed on
              May 19, 2000 and incorporated herein by reference.)

       23.1   Consent   of   PricewaterhouseCoopers    LLP,   Certified   Public
              Accountants, dated May 30, 2000 (Filed herewith.)

     *23.2    Consent  of Shaw  Pittman  Potts &  Trowbridge  (Contained  in its
              opinions  filed  herewith  as  Exhibits  5 and 8 and  incorporated
              herein by reference.)

     23.3     Consent   of   PricewaterhouseCoopers    LLP,   Certified   Public
              Accountants, dated May 30, 2000 (Filed herewith.)

     *24      Power of Attorney (See "Signatures.")


-------------------------
*    Previously filed as exhibits to the Registration  Statement  on  Form  S-11
     (File No. 333-47411)  filed  March  5, 1998, as  amended,  and incorporated
     herein by reference.




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