LUBYS CAFETERIAS INC
10-K, 1997-11-25
EATING PLACES
Previous: LUBYS CAFETERIAS INC, DEF 14A, 1997-11-25
Next: CARPENTER TECHNOLOGY CORP, S-8, 1997-11-25




                                   FORM 10-K

                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C.   20549
(Mark One)

[X]              ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE
                 SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]

For the fiscal year ended August 31, 1997
                                             OR

[ ]            TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                  SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from _________________ to ______________________

Commission file number:  1-8308

                           LUBY'S CAFETERIAS, INC.                     
______________________________________________________________________________ 
                                                      
             (Exact name of registrant as specified in its charter)

         Delaware                                     74-1335253               

_________________________                ____________________________________`
 (State of Incorporation)                (I.R.S. Employer Identification No.)

2211 Northeast Loop 410
Post Office Box 33069
San Antonio, Texas  78265-3069                    Area Code 210 654-9000
_______________________________________      _______________________________
(Address of principal executive office)      (Registrant's telephone number)

Securities registered pursuant to Section 12(b) of the Act:
                                                     Name of exchange on
        Title of Class                                 which registered   
        ______________                              ______________________

Common Stock ($.32 par value)                       New York Stock Exchange

Common Stock Purchase Rights                        New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act: None
                                                            ____

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

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

The aggregate market value of the shares of Common Stock of the registrant
held by non-affiliates of the registrant as of November 12, 1997, was
approximately $431,453,000 (based upon the assumption that directors and
officers are the only affiliates).

As of November 12, 1997, there were 23,270,675 shares of the registrant's
Common Stock outstanding, exclusive of 4,132,392 treasury shares.

Portions of the following documents are incorporated by reference into the
designated parts of this Form 10-K:  annual report to shareholders for the
fiscal year ended August 31, 1997, (in Part II) and proxy statement relating
to 1998 annual meeting of shareholders (in Part III).

Item 1.  Business.

     Luby's Cafeterias, Inc. (the "Company") operates 232 cafeterias under the
name "Luby's" located in suburban shopping areas in Arizona, Arkansas,
Florida, Kansas, Louisiana, Mississippi, Missouri, New Mexico, Oklahoma,
Tennessee, and Texas.  Of the 232 cafeterias operated by the Company, 135 are
at locations owned by the Company and 97 are on leased premises.

     Luby's Cafeterias, Inc. was originally incorporated in Texas in 1959 and
was reincorporated in Delaware on December 31, 1991.  The Company's executive
offices are at 2211 Northeast Loop 410, P. O. Box 33069, San Antonio, Texas
78265-3069.

     The Company was restructured into a holding company on February 1,
1997, at which time all of the operating assets were transferred to Luby's
Restaurants Limited Partnership, a Texas limited partnership composed of two
wholly owned indirect corporate subsidiaries of the Company.  All cafeteria
operations are conducted by the partnership.  Unless the context indicates
otherwise, the word "Company" as used herein includes the partnership and
the consolidated corporate subsidiaries of Luby's Cafeterias, Inc.

Marketing

     The Company's product strategy is to provide a wide variety of freshly 
prepared foods in an attractive and informal environment.  The Company's
research has shown that its products appeal to a broad range of value-oriented
consumers with particular success among senior citizens, families with
children, shoppers, and business people looking for a quick, healthy meal at a
reasonable price.

     Prior to 1991 the Company relied primarily on customers' word-of-mouth
recommendations and community relations activities to promote its business,
spending approximately .5% of sales annually on these efforts.  In 1991 the
Company began developing a new marketing program.  Based on favorable
results of radio and television advertising tests, the marketing budget
increased and currently approximates two percent of sales.  The Company 
intends to continue expending the majority of the marketing budget on
television and radio advertising, as well as supporting the increased
local marketing activities of the individual cafeterias.

Operations

     The Company's operations combine the food quality and atmosphere of a
good restaurant with the simplicity and visual food selection of cafeteria
service.  Food is prepared in small quantities throughout serving hours, and
frequent quality checks are made.  Each cafeteria offers a broad and varied
menu and normally serves 12 to 14 entrees, 12 to 14 vegetable dishes, 22 to 25
salads, and 18 to 20 desserts.

     The Company's cafeterias cater primarily to shoppers and office or store
personnel for lunch and to families for dinner.  The Company's cafeterias are
open for lunch and dinner seven days a week.  All of the cafeterias sell
take-out orders, and most of them have separate food to go entrances.  Take-
out orders accounted for approximately 11 percent of sales in fiscal 1997.

     Each cafeteria is operated as a separate unit under the control of a
manager who has responsibility for day-to-day operations, including food
purchasing, menu planning, and personnel employment and supervision.  Each
cafeteria manager is compensated on the basis of his or her cafeteria's
profits.  Management believes that granting broad authority to its cafeteria
managers and compensating them on the basis of their performance are
significant factors in the profitability of its cafeterias.  Of the 232
cafeteria managers employed by the Company, 177 have been with the Company for
more than ten years.  Generally, an individual is employed for a period of
seven to ten years before he or she is considered qualified to become a
cafeteria manager.

     Each cafeteria cooks or prepares substantially all of the food served,
including breads and pastries.  The cafeterias prepare food from the same
recipes, with minor variations to suit local tastes, although menus are not
uniform in all of the Company's cafeterias on any particular day.  Menus are
prepared to reflect local and seasonal food preferences and to take advantage
of any special food purchasing opportunities.  Substantially all of the food
served by each cafeteria is purchased from local suppliers.  None of the
cafeterias are dependent upon any one supplier, and the Company believes that
alternative sources of supply are readily available. 

     Quality control teams, each consisting of experienced cooks and a
supervisor, help to maintain uniform standards of food preparation.  The teams
primarily assist in the training of new personnel during the opening of new
cafeterias.  The teams also visit the cafeterias periodically and work with
the regular staffs to check adherence to the Company's recipes, train
personnel in new techniques, and evaluate procedures for possible use
throughout the Company.

     The Company conducts a training program comprised of both on-the-job
training and classroom instruction in its training facilities in
San Antonio.  The training program is approximately three months in duration.
Management personnel receive one week of classroom instruction and spend
the remaining time on practical training in operating cafeterias.  In order to
draw management trainees from regional talent pools, the Company has set
up satellite training schools in several key cafeterias to make on-the-job
training more accessible on a local level.

     As of August 31, 1997, the Company had approximately 13,000 employees,
consisting of 12,104 nonmanagement cafeteria personnel; 754 cafeteria
managers, associate managers, and assistant managers; and 142 executive,
administrative, and clerical personnel.  Employee relations are considered to
be good, and the Company has never had a strike or work stoppage.

Expansion
 
     During the fiscal year ended August 31, 1997, the Company relocated two
cafeterias in Longview and San Antonio, Texas, closed two cafeterias in
Dallas, Texas, and Topeka, Kansas, and opened 27 new cafeterias in Peoria,
Arizona; Hot Springs and Little Rock, Arkansas; St. Petersburg, Florida;
Joplin, Missouri; Albuquerque, New Mexico; Memphis, Tennessee; and Abilene,
Austin, College Station, Dallas, Del Rio, Houston, Irving, Jacinto City,
Laredo, McAllen, Mesquite, Orange, Rosenberg, and San Antonio, Texas.  
Included in the new units were 15 cafeteria locations acquired from Triangle 
FoodService Corporation (formerly Wyatt Cafeterias, Inc.).  The net increase
in the number of cafeterias for the 1997 fiscal year was 25.

     Since August 31, 1997, the Company has closed two cafeterias in 
Leavenworth, Kansas, and Muskogee, Oklahoma, and has opened five new
cafeterias in Phoenix, Arizona; Clearwater, Florida; Meridian, Mississippi;
and Greenville and Tyler, Texas.  During fiscal year 1998, the Company
expects to open a total of approximately seven new cafeterias.

     The Company continually evaluates prospective new cafeteria sites and
typically has several sites for new cafeterias under active consideration at
any given time.  The rate at which new cafeterias are opened is governed by
the Company's policy of controlled growth, which takes into account the
resources and capabilities of all departments involved, including real estate,
construction, equipment, and operations.  It has been the Company's experience
that new cafeterias generally become profitable within a few months after
opening.

     The costs of opening new cafeterias vary widely, depending on whether the
facilities are to be leased or owned, and if owned, on site acquisition and
construction costs.  The Company estimates that in recent years it has cost
$2,500,000 to $2,700,000 to construct, equip, and furnish a new cafeteria in a
freestanding building under normal conditions, including land acquisition
costs.  The approximate cost to finish out, equip, and furnish a new cafeteria
in a leased facility has ranged from $1,200,000 to $1,400,000.  

Waterstreet Joint Venture

     In January 1996 the Company announced a joint venture agreement with 
Waterstreet, Inc., a seafood restaurant company operating in Corpus Christi,
Fort Worth, and San Antonio, Texas.  The agreement provides for the opening
of up to five "Water Street Seafood Company" restaurants during the term of
the joint venture.  Two of the restaurants have been opened in Houston
and San Antonio, Texas.  Two others are under construction in Austin and
Lewisville, Texas.

Service Marks

     The Company uses several service marks, including "Luby's" and believes
that such marks are of material importance to its business.  The Company has
federal service mark registrations for several of such marks.  

     The Company is not the sole user of the name "Luby's" in the cafeteria
business.  One cafeteria using the name "Luby's" and one cafeteria using the
name "Pat Luby's" are being operated in two different cities in Texas by two
different owners not affiliated with the Company.  The Company's legal counsel
is of the opinion that the Company has the paramount right to use the name
"Luby's" as a service mark in the cafeteria business in the United States and
that such other users can be precluded from expanding their use of the name as
a service mark. 

Competition and Other Factors

     The food service business is highly competitive, and there are numerous
restaurants and other food service operations in each of the markets where the
Company operates.  The quality of the food served, in relation to its price,
and public reputation are important factors in food service competition. 
Neither the Company nor any of its competitors has a significant share of the
total market in any area in which the Company competes.  The Company believes
that its principal competitors are conventional restaurants and other
cafeterias.  

     The Company's facilities and food products are subject to state and local
health and sanitation laws.  In addition, the Company's operations are subject
to federal, state, and local regulations with respect to environmental and
safety matters, including regulations concerning air and water pollution and
regulations under the Americans with Disabilities Act and the Federal
Occupational Safety and Health Act.  Such laws and regulations, in the
Company's opinion, have not materially affected its operations, although
compliance has resulted in some increased costs.

Item 2.  Properties.

     The Company owns the underlying land and buildings in which 135 of its
cafeterias are located.  In addition, the Company owns several cafeteria sites
being held for future development.

     Of the 232 cafeterias operated by the Company, 97 are at locations held
under leases, including 61 in regional shopping malls.  Most of the leases
provide for a combination of fixed-dollar and percentage rentals.  Most of the
leases require the lessee to pay additional amounts related to property taxes,
hazard insurance, and maintenance of common areas. 

     See Notes 5 and 8 of Notes to Financial Statements for information
concerning the Company's lease rental expenses, lease commitments, and
construction commitments.  Of the 97 cafeteria leases, the current terms of 30
expire from 1998 to 2002, 22 from 2003 to 2007, and 45 thereafter. 
Eighty of the leases can be extended beyond their current terms at the
Company's option.

     A typical cafeteria seats 250 to 300 guests and contains 9,000 to 10,500
square feet of floor space.  Most of the cafeterias are located in modern
buildings and all are in good condition. It is the Company's policy to
refurbish and modernize cafeterias as necessary to maintain their appearance
and utility.  The equipment in all cafeterias is well maintained.  Several of
the Company's cafeteria properties contain excess building space which is
rented to tenants unaffiliated with the Company.

     The towns and cities in which the Company's 232 cafeterias are located 
are listed below, with numbers in parentheses indicating the number of 
units in each locale:

Arizona (14)                           Baytown (1)
   Chandler (1)                        Beaumont (1)
   Glendale (1)                        Bedford (1)
   Mesa (2)                            Bellmead (1)
   Peoria (1)                          Brownsville (2)
   Phoenix (5)                         Bryan/College Station (2)
   Scottsdale (1)                      Carrollton (1)
   Surprise (1)                        Conroe (1)
   Tucson (2)                          Corpus Christi (4)
                                       Dallas (12)
Arkansas (7)                           Deer Park (1)
   Fayetteville (1)                    Del Rio (1)
   Fort Smith (1)                      Denton (1)
   Hot Springs (1)                     DeSoto (1)
   Little Rock (3)                     Duncanville (1)
   North Little Rock (1)               El Paso (5)
                                       Fort Worth (9)
Florida (7)                            Galveston (1)
   Clearwater (2)                      Garland (1)
   Pinellas Park (1)                   Grand Prairie (1)
   St. Petersburg (1)                  Grapevine (1)
   Sebring (1)                         Greenville (1)
   Tampa (2)                           Harlingen (2)
                                       Houston (31)
Kansas (3)                             Humble (1)
   Mission (1)                         Irving/Las Colinas (2)
   Wichita (2)                         Jacinto City (1)
                                       Kerrville (1)
Louisiana (2)                          Killeen (1)
   Bossier City (1)                    Kingwood (1)
   Shreveport (1)                      Lake Jackson (1)
                                       Laredo (2)
Mississippi (2)                        Lewisville (1)
   Hattiesburg (1)                     Longview (1)
   Meridian (1)                        Lubbock (1)
                                       Lufkin (1)
Missouri (4)                           McAllen (3)
   Independence (1)                    McKinney (1)
   Joplin (1)                          Mesquite (3)
   Kansas City (2)                     Midland (1)
                                       Mission (1)
New Mexico (5)                         New Braunfels (1)
   Albuquerque (3)                     Odessa (1)
   Las Cruces (1)                      Orange (1)
   Santa Fe (1)                        Pasadena (1)
                                       Pharr (1)
Oklahoma (8)                           Plano (2)
   Bartlesville (1)                    Port Arthur (2)
   Broken Arrow (1)                    Richardson (1)
   Oklahoma City (3)                   Rosenberg (1)
   Shawnee (1)                         Round Rock (1)
   Tulsa (2)                           San Angelo (1)
                                       San Antonio (21)
Tennessee (12)                         San Marcos (1)
   Franklin (1)                        Sherman (1)
   Memphis (5)                         Stafford (1)
   Morristown (1)                      Sugar Land (1)
   Murfreesboro (1)                    Temple (1)
   Nashville (3)                       Texarkana (1)
   Oak Ridge (1)                       The Woodlands (1)
                                       Tomball (1)
Texas (168)                            Tyler (3)
   Abilene (2)                         Victoria (1)
   Amarillo (2)                        Waco (1)
   Arlington (3)                       Weslaco (1)
   Austin (7)

     The Company's corporate offices are located in a building owned by the
Company containing approximately 40,000 square feet of office space.  The
Company utilizes the space for its executive offices and related facilities.

     The Company maintains public liability insurance and property damage
insurance on its properties in amounts which management believes to be
adequate.

Item 3.  Legal Proceedings.

     The Company is from time to time subject to pending claims and lawsuits
arising in the ordinary course of business.  In the opinion of management,
the ultimate resolution of such claims and lawsuits will not have a material 
adverse effect on the Company's operations or consolidated financial position.
There are no material legal proceedings to which any director, officer, or
affiliate of the Company, or any associate of any such director or officer,
is a party, or has a material interest, adverse to the Company.

Item 4.  Submission of Matters to a Vote of Security Holders.

     No matter was submitted during the fourth quarter of the fiscal year
ended August 31, 1997, to a vote of security holders of the Company.

Item 4A.  Executive Officers of the Registrant.

     Certain information is set forth below concerning the executive officers
of the Company, each of whom has been elected to serve until the 1998 annual
meeting of shareholders and until his or her successor is duly elected and
qualified.
 
                          Served as
                           Officer       Positions with Company and
Name                        Since    Principal Occupation Last Five Years  Age
________________________  ________   ____________________________________  ___

David B. Daviss            1997       Chairman of the Board (since Oct.    64
                                      1997); Acting Chief Executive
                                      Officer (May-Oct. 1997); Director
                                      since 1984; Chairman of the 
                                      Executive Committee and member of
                                      the Corporate Governance Committee;
                                      investor.
                                      
Barry J.C. Parker          1997       President, Chief Executive Officer,  50
                                      and Director (since Oct. 1997);   
                                      member of the Executive Committee;
                                      Chairman of the Board, President,  
                                      and Chief Executive Officer of 
                                      County Seat Stores, Inc. 1989-1996; 
                                      principal of Hoak Capital Corp. (1997)

William E. Robson          1982       Executive Vice President-Operations   56
                                      and Director (since 1993); Senior
                                      Vice President-Operations 1992-1995;
                                      Senior Vice President-Operations  
                                      Development prior to 1992.

Clyde C. Hays III          1985       Senior Vice President-Operations      46
                                      (since Jan. 1996); Vice President-
                                      Operations 1993-1995; Area Vice
                                      President prior to 1993.

Raymond C. Gabrysch        1988       Senior Vice President-Operations      46
                                      (since Sept. 1997); Senior Vice 
                                      President-Human Resources (Jan.-
                                      Aug. 1997); Vice President-Human
                                      Resources (1996); Area Vice
                                      President prior to 1996.

Laura M. Bishop            1995       Senior Vice President and Chief       36
                                      Financial Officer (since Jan. 1997); 
                                      Vice President-Finance (1996); Vice
                                      President-Financial Planning (1995); 
                                      Director of Financial Planning 
                                      (1993-1995); Director of Internal
                                      Audit (1992-1993).

Robert P. Burke            1996       Senior Vice President-Marketing       48
                                      (since Jan. 1997); Vice President-
                                      Marketing 1996; Vice President of
                                      Sales and Marketing, Pace Foods/
                                      Campbell Soup Company prior to 1996.

Ronald E. Riemenschneider  1990       Vice President and Treasurer (since   39
                                      1995); Controller 1990-1995.    

James R. Hale              1980       Secretary; Member of law firm of      68
                                      Cauthorn Hale Hornberger Fuller
                                      Sheehan & Becker Incorporated
                                      since 1992; member of law firm of
                                      Cox & Smith Incorporated prior
                                      to 1992.

                                  PART II

Item 5.   Market for Registrant's Common Equity and Related Stockholder
          Matters.

Stock Prices and Dividends

     The Company's common stock is traded on the New York Stock Exchange under
the symbol LUB.  The following table sets forth, for the last two fiscal
years, the high and low sales prices on the New York Stock Exchange from the
consolidated transaction reporting system and the per share cash dividends
declared on the common stock.

      Fiscal Quarters                              Quarterly
      Ended                High        Low      Cash Dividend
      _________________   ______      ______    ______________

      November 30, 1995   $22.88      $19.88         $.18
      February 29, 1996    23.00       20.13          .18
      May 31, 1996         25.25       20.38          .18
      August 31, 1996      25.25       22.50          .20
      November 30, 1996    24.38       20.75          .20              
      February 28, 1997    22.88       19.88          .20              
      May 31, 1997         20.63       17.63          .20              
      August 31, 1997      20.63       18.81          .20  

     As of September 12, 1997, there were approximately 4,733 record holders
of the Company's common stock.

Item 6.  Selected Financial Data.

<TABLE>
Five Year Summary of Operations
(Thousands of dollars except per share data)
Years ended August 31,
<CAPTION>
                                   1997       1996       1995       1994      1993
                                   ________   ________   ________   ________  ________
<S>                                <C>        <C>        <C>        <C>       <C> 

Sales                              $495,446   $450,128   $419,024   $390,692  $367,757

Costs and expenses:
 Cost of food                       121,287    110,008    103,611     98,223    92,957
 Payroll and related costs          146,940    124,333    113,952    104,543    99,233
 Occupancy and other operating 
  expenses                          150,638    132,595    123,907    113,546   104,958
 General and administrative 
  expenses                           19,451     20,217     18,672     15,330    15,967
 Provision for asset impairments
  and store closings                 12,432          -          -          -         -
                                   ________   ________   ________   ________  ________
                                    450,748    387,153    360,142    331,642   313,115

      Income from operations         44,698     62,975     58,882     59,050    54,642

Other income (expenses):
 Interest expense                    (4,037)    (2,130)    (1,749)         -         -
 Interest and other                   2,001      1,697      1,805      1,385     1,574
                                   ________   ________   ________   ________  ________
                                     (2,036)      (433)        56      1,385     1,574
                                   ________   ________   ________   ________  ________
      Income before income taxes
       and accounting change         42,662     62,542     58,938     60,435    56,216

Provision for income taxes           14,215     23,334     21,923     22,663    20,687
                                   ________   ________   ________   ________  ________
      Income before accounting 
       change                        28,447     39,208     37,015     37,772    35,529

Cumulative effect of change in
 accounting for income taxes              -          -          -      1,563         -
                                   ________   ________   ________   ________  ________
      Net income (a)               $ 28,447   $ 39,208   $ 37,015   $ 39,335  $ 35,529

Income per share before accounting
 change                            $   1.22   $   1.66   $   1.55   $   1.45  $   1.31
    
Net income per common share        $   1.22   $   1.66   $   1.55   $   1.51  $   1.31
    
Cash dividend declared per common 
 share                             $    .80   $    .74   $    .68   $    .62  $    .56

At year-end:
 Total assets                      $368,778   $335,290   $312,380   $289,668  $302,099
 Long-term debt                    $ 84,000   $ 41,000   $      -   $      -  $      -
Number of cafeterias                    229        204        187        176       168
<FN>
(a)  Net income in 1994 includes the cumulative effect of change in accounting
     for income taxes of $1,563, or $.06 per share.
</TABLE>

Item 7.   Management's Discussion and Analysis of Financial Condition  
          and Results of Operations.

Liquidity and Capital Resources

     During the last three years the Company has funded all capital
expenditures from internally-generated funds, cash equivalents, short-term
borrowings, and long-term debt.  Capital expenditures for fiscal 1997 were
$62,432,000, a 29% increase from fiscal 1996.  This increase resulted from the
opening of 29 new cafeterias in fiscal 1997, including two relocations, as
compared to 19 in fiscal 1996, which included one relocation.  Fiscal 1997
capital expenditures included the purchase of 20 locations from Triangle
FoodService Corporation, formerly Wyatt Cafeterias, Inc., for approximately
$14 million in cash.  After additional capital expenditures of approximately
$5 million to repair and refurbish these units, 15 of the 20 locations were
opened as "Luby's" and are included in the 29 new openings in fiscal 1997.  In
addition, the Company purchased eight sites as land held for future use, which
was the same number of land sites purchased during fiscal 1996. 

     Plans for fiscal 1998 include the opening of approximately seven new
cafeterias:  five on sites owned by the Company, one on land held under a
long-term ground lease, and one in a regional shopping mall.  In addition to
the recurring capital expenditures in existing locations, the Company expects
fiscal 1998 capital expenditures to include approximately $5 to $6 million
related to upgrading the cafeteria information systems.  During the fourth
quarter of fiscal 1997, the Company identified several properties which
it no longer intends to use for future cafeteria development; therefore, the
sites are now held for sale.  The Company anticipates that proceeds from the
sale of these properties will partially offset future capital requirements.  
    
     As part of a joint venture agreement with Waterstreet, Inc. signed in
January 1996, the Company opened one seafood restaurant in fiscal 1997 on
property held under a long-term ground lease.  Two seafood restaurants are
planned to open in fiscal 1998, both on sites owned by the Company.  These 
Water Street Seafood Company  restaurants will be leased by the joint venture
from the Company and operated by Waterstreet, Inc.  
     
     As of August 31, 1997, the Company owned three undeveloped cafeteria
sites, and several land site acquisitions were in varying stages of
negotiation.  As a result of fewer new store openings planned for next year,
the Company expects a decrease in total capital expenditures for fiscal 1998. 
Construction costs for new cafeterias and seafood restaurants are expected to
be funded by cash flow from operations, cash currently held in cash equivalent
investments, and long-term debt.

     The Company generated cash from operations of $57,368,000 in fiscal 1997. 
The Company had a balance of $84,000,000 outstanding at August 31, 1997, under
a $125,000,000 credit facility with a syndication of four banks.  At 
August 31, 1997, the Company had a working capital deficit of $29,711,000
which compares to the prior year's working capital deficit of $35,096,000. 
The working capital position improved during fiscal 1997 due primarily to the
increase in cash and cash equivalents of $3,743,000.  The Company typically
carries current liabilities in excess of current assets because cash generated
from operating activities is reinvested in capital expenditures.

     The Board of Directors authorized the purchase in the open market of up
to 1,000,000 shares of the Company's outstanding common stock through 
December 31, 1998, of which 149,700 shares were purchased in fiscal 1997. 
Under this and a previous authorization, the Company purchased a total of
897,500 shares of its common stock during fiscal 1997 at a cost of
$19,918,000, which are being held as treasury stock. 
     
     The Company believes that funds generated from operations and short-term
or long-term financing from external sources, which can be obtained on terms
acceptable to the Company, are adequate for its foreseeable needs.

Results of Operations

Fiscal 1997 Compared to Fiscal 1996

     Sales increased $45,318,000, or 10%, due to the addition of 27 new
cafeterias in fiscal 1997 and 18 cafeterias in fiscal 1996.  The average sales
volume of cafeterias opened over one year decreased to $2,264,000 in fiscal
1997 from $2,332,000 in fiscal 1996 due primarily to a negative trend in
customer counts.  This trend was a result of intense competition in the
restaurant industry and sales transfer from our established cafeterias 
caused by the significant number of fiscal 1997 and 1996 openings in our
existing markets.  The impact of the same-store customer count decline was
partially offset by a 3.5% increase in average tray revenues.  The Company
implemented a price increase on September 15, 1996, to help offset the
pressure on profit margins from the increase in the Federal minimum wage.
     
     Cost of food increased $11,279,000, or 10%, due primarily to the increase
in sales.  Payroll and related costs increased $22,607,000, or 18%, due
primarily to the increase in sales, the increase in the Federal minimum wage
which became effective October 1, 1996, and  higher wage costs associated with
increased expansion over the prior year. Although a price increase was
implemented to help offset higher wage rates, the decline in same-store sales
experienced during fiscal 1997 resulted in significant pressure on labor
costs.  With the subsequent increase of the Federal minimum wage on 
September 1, 1997, the Company expects continued pressure on labor costs
during fiscal 1998. This should be partially mitigated by fewer new store
openings since labor costs are typically higher during the first year of
operation.  Occupancy and other operating expenses increased $18,043,000, or
14%, due primarily to the increase in sales and the opening of 27 new
cafeterias.  Preopening expenses and start-up costs, which are expensed
as incurred, totaled approximately $3 million for new openings in fiscal 1997. 
The decline in same-store sales caused fixed costs within this expense
category to increase as a percent of sales.  However, managers' salaries,
which are based on the profitability of the cafeterias, decreased as a 
percent of sales due to lower store profits.  General and administrative
expenses decreased $766,000, or 4%.  As a result of lower earnings, the
Company's contribution to the profit sharing plan totaled $1.5 million, or
$3.6 million less than fiscal 1996.  This decrease was partially offset by
retirement costs, executive search firm fees, and higher legal and
professional fees associated with the Company's restructuring into a
holding company.  In addition, manager trainee salaries and moving expenses
were higher than fiscal 1996 due to the increased expansion.
     
     During fiscal 1997 the Company adopted Financial Accounting Standards 
No. 121 (FAS 121),  Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to be Disposed of,  and recorded a $12.4 million pretax
charge during the fourth quarter.  The charge included $4.6 million for the
closing of four cafeterias, $3 million for the write-down of certain cafeteria
properties which the Company plans to continue to operate, the write-down of
$2.1 million for surplus properties the Company plans to sell, $1.4 million
for the write-down of computer hardware, and $1.3 million for various other
charges.

     Interest expense of $4,037,000 for fiscal 1997 was incurred in
conjunction with borrowings under the credit facility and is net of $1,029,000
capitalized on qualifying properties.  The increase over fiscal 1996 of
$1,907,000, or 86%, was due to higher average outstanding borrowings relating
to the increase in expansion during fiscal 1997 and the purchase of treasury
stock.

     The provision for income taxes decreased $9,119,000, or 39%, due to lower
income before income taxes and lower state taxes resulting from the Company's
restructuring into a holding company.  The Company's effective income tax rate
decreased from 37.3% in fiscal 1996 to 33.3% in fiscal 1997.  A portion of the
decline in the provision for income taxes in fiscal 1997 is nonrecurring since
it resulted from lowering the deferred tax liability based on a lower expected
state tax rate.  The Company anticipates that the effective tax rate will be
approximately 35.6% for fiscal 1998. 

Fiscal 1996 Compared to Fiscal 1995

     Sales increased $31,104,000, or 7%, due in part to the addition of 18 new
cafeterias in fiscal 1996 and 11 cafeterias in fiscal 1995.  The average sales
volume of cafeterias opened over one year increased slightly to $2,332,000 in
fiscal 1996 from $2,321,000 in fiscal 1995 due primarily to higher average
tray revenues over the prior year.  The same-store customer count trend was
negative for the first time since 1992.  This decline was not wholly
unexpected because all but four of the fiscal 1996 openings occurred in 
existing markets.  Accordingly, our market share improved in these areas;
however, customer traffic and sales at established cafeterias were negatively
impacted.  This, combined with increased competition and the lack of full
recovery from the peso devaluation in fiscal 1995, resulted in the negative
same-store customer count trend. 
     
     Cost of food increased $6,397,000, or 6%, due primarily to the increase
in sales. Food cost margins improved from the price increase on the Lu Ann
Platter, which took effect on December 1, 1995.  Payroll and related costs
increased $10,381,000, or 9%, due primarily to the increase in sales, higher
wages for hourly employees in existing cafeterias, and higher wage costs
associated with increased expansion over the prior year.  Occupancy and other
operating expenses increased $8,688,000, or 7%, due primarily to the increase
in sales and the opening of 18 new cafeterias.  General and administrative
expenses increased $1,545,000, or 8%, due primarily to two additional area
vice president positions, higher management trainee salaries, and higher
moving expenses, all associated with the increased expansion.

     Interest expense of $2,130,000 for fiscal 1996 was incurred in
conjunction with borrowings under the credit facility and is net of $1,100,000
capitalized on qualifying properties.  The increase over fiscal 1995 of
$381,000, or 22%, was due to higher average outstanding borrowings.

     The provision for income taxes increased $1,411,000, or 6%, due to higher
income before income taxes.  The Company's effective income tax rate increased
slightly from 37.2% in fiscal 1995 to 37.3% in fiscal 1996.

New Accounting Pronouncements

     In February 1997, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 128,  Earnings Per Share, 
which is required to be adopted for financial statements issued after 
December 15, 1997.  At that time, the Company will be required to change the
method currently used to compute earnings per share and to restate all prior
periods.  Under the new requirements for calculating basic earnings per share,
the dilutive effect of stock options will be excluded.  The change is not
expected to have a material impact on the Company's earnings per share. 

Inflation

     The Company's policy is to maintain stable menu prices without regard to
seasonal variations in food costs.  General increases in costs of food, wages,
supplies, and services make it necessary for the Company to increase its menu
prices from time to time.  To the extent prevailing market conditions allow,
the Company intends to adjust menu prices to maintain profit margins.

Forward-Looking Statements

Except for the historical information contained in this annual report, certain
statements made herein are forward-looking regarding cash flow from
operations, restaurant openings, operating margins, capital requirements, the
availability of acceptable real estate locations for new restaurants, and
other matters.  These forward-looking statements involve risks and
uncertainties and, consequently, could be affected by general business
conditions, the impact of competition, the success of operating initiatives,
changes in cost and supply of food and labor, the seasonality of the Company's
business, taxes, inflation, and governmental regulations.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk.

     See information in Item 8 of Part II of this Report appearing
in the Notes to Consolidated Financial Statements under the caption
"Interest-Rate Swap Agreements" in Note 1 and under the caption "Debt" in 
Note 4.

Item 8.  Financial Statements and Supplementary Data.

                         LUBY'S CAFETERIAS, INC.
                          FINANCIAL STATEMENTS

                Years Ended August 31, 1997, 1996, and 1995
                   with Report of Independent Auditors

Report of Independent Auditors

The Board of Directors and Shareholders
Luby's Cafeterias, Inc. and Subsidiaries

     We have audited the accompanying consolidated balance sheets of Luby's
Cafeterias, Inc. and Subsidiaries at August 31, 1997 and 1996, and the related
consolidated statements of income, shareholders' equity, and cash flows for
each of the three years in the period ended August 31, 1997.  These financial
statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

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

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position
of Luby's Cafeterias, Inc. and Subsidiaries at August 31, 1997 and 1996, and
the results of its operations and its cash flows for each of the three years
in the period ended August 31, 1997, in conformity with generally accepted
accounting principles.

     As discussed in Note 2 to the consolidated financial statements, in
fiscal 1997 the Company changed its method of accounting for the impairment of
long-lived assets and for long-lived assets to be disposed of in accordance
with Financial Accounting Standard No. 121.

                                               ERNST & YOUNG LLP
San Antonio, Texas
October 6, 1997


                            Luby's Cafeterias, Inc.
                          Consolidated Balance Sheets

                                                            August 31, 
                                                        1997          1996
                                                      ________       _______
                                                      (Thousands of dollars)  
         
Assets         
Current assets:          
 Cash and cash equivalents                            $  6,430       $  2,687
 Trade accounts and other receivables                      510            541
 Food and supply inventories                             4,507          4,517
 Prepaid expenses                                        3,586          3,195
 Deferred income taxes                                     937            418
                                                      ________       ________
Total current assets                                    15,970         11,358

Property held for sale                                  12,680              -
          
Investments and other assets - at cost:      
 Land held for future use                                1,582          8,040
 Other assets                                            4,529          4,303
                                                      ________       ________
Total investments and other assets                       6,111         12,343
          
Property, plant, and equipment - at cost, less 
 accumulated depreciation and amortization             334,017        311,589
                                                      ________       ________
Total assets                                          $368,778       $335,290
                                                      ________       ________

Liabilities and Shareholders' Equity         
Current liabilities:          
 Accounts payable - trade                             $ 13,584       $ 14,568
 Dividends payable                                       4,653          4,796
 Accrued expenses and other liabilities                 25,038         24,336
 Income taxes payable                                    2,406          2,754
                                                      ________       ________
Total current liabilities                               45,681         46,454
          
Long-term debt                                          84,000         41,000

Deferred income taxes and other credits                 20,257         22,163

Commitments and contingencies                                -              -
          
Shareholders' equity:
 Common stock, $.32 par value; authorized 
  100,000,000 shares, issued 27,403,067 shares           8,769          8,769
 Paid-in capital                                        26,945         26,945
 Retained earnings                                     276,140        267,374
 Less cost of treasury stock, 4,136,693
  shares in 1997 and 3,425,525 shares in
  1996                                                 (93,014)       (77,415)
                                                      ________       ________
Total shareholders' equity                             218,840        225,673
                                                      ________       ________
 
Total liabilities and shareholders' equity            $368,778       $335,290
                                                      ________       ________
See accompanying notes.

                             Luby's Cafeterias, Inc.
                        Consolidated Statements of Income

                                              Years Ended August 31,        
                                         1997           1996          1995
                                       ________       ________       ________
                                  (Thousands of dollars except per share data)
                  
Sales                                 $495,446         $450,128       $419,024
               
Costs and expenses:           
 Cost of food                          121,287         110,008        103,611
 Payroll and related costs             146,940         124,333        113,952
 Occupancy and other operating 
  expenses                             150,638         132,595        123,907
 General and administrative expenses    19,451          20,217         18,672
 Provision for asset impairments
  and store closings                    12,432               -              -
                                      ________        ________       ________
                                       450,748         387,153        360,142
                                      ________        ________       ________
Income from operations                  44,698          62,975         58,882

Interest expense                        (4,037)         (2,130)        (1,749)
               
Other income, net                        2,001           1,697          1,805
                                      ________        ________       ________

Income before income taxes              42,662          62,542         58,938
               
Provision (benefit) for income taxes:
 Current                                17,616          20,940         21,750
 Deferred                               (3,401)          2,394            173
                                      ________        ________       ________
                                        14,215          23,334         21,923
                                       
                                      ________        ________       ________
Net income                            $ 28,447        $ 39,208       $ 37,015
                                       
                                      ________        ________       ________
Net income per share                  $   1.22        $   1.66       $   1.55
                                      ________        ________       ________

See accompanying notes.


<TABLE>
                               Luby's Cafeterias, Inc.
                 Consolidated Statements of Shareholders' Equity
<CAPTION>

                                 Common Stock                                 Total
                           Issued           Treasury      Paid-In   Retained Shareholders'
                       Shares  Amount    Shares   Amount  Capital   Earnings  Equity
__________________________________________________________________________________________
                             (Amounts in thousands except per share data)
<S>                    <C>     <C>     <C>     <C>         <C>       <C>      <C>
Balance at 
 August 31, 1994       27,403  $8,769  (2,285) $(51,202)   $26,945   $229,014 $213,526
Net income for the
 year                       -       -       -         -          -     37,015   37,015
Common stock issued
 under employee bene-
 fit plans, net of  
 shares tendered in 
 partial payment            -       -     195     4,395          -     (1,086)   3,309
Cash dividends,
 $.675 per share            -       -       -         -          -    (15,970) (15,970)
Purchases of treasury
 stock                      -       -  (2,000)  (45,176)         -          -  (45,176)
                       ______  ______  ______   _______    _______    _______  _______
Balance at 
 August 31, 1995       27,403   8,769  (4,090)  (91,983)    26,945    248,973  192,704
Net income for the
 year                       -       -       -         -          -     39,208   39,208
Common stock issued
 under employee bene-
 fit plans, net of
 shares tendered in
 partial payment and
 including tax benefits     -       -     916    20,565          -     (3,218)  17,347
Cash dividends,
 $.74 per share             -       -       -         -          -    (17,589) (17,589)
Purchases of treasury
 stock                      -       -    (252)   (5,997)         -          -   (5,997)
                       ______  ______  ______    _______   _______    _______  _______
Balance at 
 August 31, 1996       27,403   8,769  (3,426)  (77,415)    26,945    267,374  225,673
Net income for the
 year                       -       -       -         -          -     28,447   28,447
Common stock issued
 under employee bene-
 fit plans, net of
 shares tendered in
 partial payment and
 including tax benefits     -       -     186     4,319          -     (1,027)   3,292
Cash dividends,
 $.80 per share             -       -       -         -          -    (18,654) (18,654)
Purchases of treasury
 stock                      -       -    (897)  (19,918)         -          -  (19,918)
                       ______  ______  ______   _______    _______    _______  _______

Balance at
 August 31, 1997       27,403  $8,769  (4,137) $(93,014)   $26,945   $276,140 $218,840
                       ______  ______  ______   _______    _______   ________ ________

See accompanying notes.
</TABLE>

                             Luby's Cafeterias, Inc.
                     Consolidated Statements of Cash Flows

                                               Years Ended August 31,         
                                          1997          1996           1995
                                        ________      ________       ________
                                                (Thousands of dollars)        
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                              $28,447       $ 39,208       $ 37,015
Adjustments to reconcile net income
 to net cash provided by operating
 activities:              
  Depreciation and amortization          20,196         17,693         16,417
  Provision for asset impairments
   and store closings                    12,132              -              -
  Gain on disposal of land  
   held for future use                        -              -           (106)
  (Gain) loss on disposal of  
   property, plant, and equipment          (110)            31           (313)
                                       ________       ________       ________
Cash provided by operating 
 activities before changes in 
 operating assets and liabilities        60,665         56,932         53,013

Changes in operating assets and 
 liabilities:           
  (Increase) decrease in trade 
   accounts and other receivables            31           (230)           (36)
  (Increase) decrease in food and 
   supply inventories                        10           (483)          (183)
  Increase in prepaid expenses             (391)          (346)            (9)
  Increase in other assets                 (226)        (1,115)          (353)
  Increase in accounts payable-trade        174          2,441          1,368
  Increase (decrease) in accrued 
   expenses and other liabilities           817           (337)         3,082
  Increase (decrease) in income 
   taxes payable                            (48)         1,263           (479)
  Increase (decrease) in deferred  
   income taxes and other credits        (3,664)         2,229             (5)
                                        _______       ________       ________

Net cash provided by operating 
 activities                              57,368         60,354         56,398

CASH FLOWS FROM INVESTING ACTIVITIES:               
Proceeds from disposal of land 
 held for future use                          -              -            495
Proceeds from disposal of property,
 plant, and equipment                     2,803            153            474
Purchases of land held for future use   (11,649)        (5,776)        (7,531)
Purchases of property, plant, and 
 equipment                              (50,783)       (42,753)       (29,715)
                                        _______       ________       ________
Net cash used in investing 
 activities                             (59,629)       (48,376)       (36,277)
               
CASH FLOWS FROM FINANCING ACTIVITIES:             
Proceeds from issuance of common 
 stock under stock option plans           2,878         16,145          3,196
Net proceeds (payments) of
 short-term borrowings                        -        (57,000)        40,000
Proceeds from long-term debt            979,000        268,000              -
Reductions of long-term debt           (936,000)      (227,000)             -
Purchases of treasury stock             (21,077)        (4,839)       (45,916)
Dividends paid                          (18,797)       (16,989)       (15,918)
                                        _______        _______        _______ 
Net cash provided by 
 (used in) financing activities           6,004        (21,683)       (18,638)
                                        _______        _______        _______
Net increase (decrease) in cash 
 and cash equivalents                     3,743         (9,705)         1,483
               
Cash and cash equivalents at 
 beginning of year                        2,687         12,392         10,909
                                       ________       ________       ________
Cash and cash equivalents at end 
 of year                               $  6,430       $  2,687       $ 12,392
                                       ________       ________       ________
See accompanying notes.
       

                           Luby's Cafeterias, Inc.
                 Notes to Consolidated Financial Statements
                      August 31, 1997, 1996, and 1995

1.  Significant Accounting Policies

Nature of Operations

     Luby's Cafeterias, Inc. and Subsidiaries (the Company), based in 
San Antonio, Texas, owns and operates cafeterias in the southern United
States.  As of August 31, 1997, the Company operated a total of 229 units. 
The Company locates its cafeterias convenient to shopping and business
developments as well as to residential areas.  Accordingly, the cafeterias
cater primarily to shoppers, store and office personnel at lunchtime, and to
families at dinner.

Principles of Consolidation

     Effective February 1, 1997, the Company was restructured into a holding
company.  The accompanying consolidated financial statements include the
accounts of Luby's Cafeterias, Inc. and its wholly owned and majority-owned 
subsidiaries.  All significant intercompany accounts and transactions have
been eliminated in consolidation.

Inventories

     The food and supply inventories are stated at the lower of cost
(first-in, first-out) or market.

Property Held for Sale

     Property held for sale is stated at the lower of cost or estimated net
realizable value.

Depreciation and Amortization

     The Company depreciates the cost of plant and equipment over their
estimated useful lives using both straight-line and accelerated methods. 
Leasehold improvements are amortized over the related lease lives, which are
in some cases shorter than the estimated useful lives of the improvements.

Long-Lived Assets

     During 1997 the Company adopted FAS Statement No. 121, "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be 
disposed of."  Impairment losses are recorded on long-lived assets used in 
operations when indicators of impairment are present and the undiscounted
cash flows estimated to be generated by those assets are less than the 
carrying amount.  Impairment losses are also recorded for long-lived
that are expected to be disposed of. 

Statement of Cash Flows

     For purposes of the statement of cash flows, the Company considers all
highly liquid financial instruments purchased with an original maturity of
three months or less to be cash equivalents.

Preopening Expenses

     New store preopening costs are expensed as incurred.

Advertising Expenses

     Advertising costs are expensed as incurred.  Advertising expense as a
percentage of sales approximates two percent for fiscal years 1997, 1996, and
1995.                         

Income Taxes

     Deferred income taxes are computed using the liability method.  Under
this method, deferred tax assets and liabilities are determined based on
differences between financial reporting and tax bases of assets and
liabilities (temporary differences) and are measured using the enacted tax
rates and laws that will be in effect when the differences are expected to
reverse.

Stock-Based Compensation

     During 1997 the Company adopted FAS Statement No. 123, "Accounting for
Stock-Based Compensation" (FAS 123), which encourages, but does not require 
the Company to record compensation cost for stock-based compensation plans
at fair value.  The Company has chosen to continue to account for stock-based
compensation using the intrinsic value method prescribed in APB 25.  The
disclosure requirements prescribed by FAS 123 are not significant to the
Company.

Interest-Rate Swap Agreements

     The Company enters into interest-rate swap agreements to modify the
interest characteristics of its outstanding debt.  Each interest-rate swap 
agreement is designated with all or a portion of the principal balance and
term of a specific debt obligation.  These agreements involve the exchange of
amounts based on a fixed interested rate for amounts based on variable
interest rates over the life of the agreement without an exchange of the
notional amount upon which the payments are based.  The differential to be
paid or received as interest rates change is accrued and recognized as an
adjustment to interest expense related to the debt.  The related amount
payable to or receivable from counterparties is included in other
liabilities or assets.  The fair values of these agreements are estimated
by obtaining quoted market prices.

Use of Estimates

     In preparing financial statements in conformity with generally accepted
accounting principles, management is required to make estimates and
assumptions that affect the reported amounts of assets and liabilities and the
disclosure of contingent assets and liabilities at the date of the financial
statements and revenues and expenses during the reporting period.  Actual
results could differ from these estimates.

2.  Impairment of Long-Lived Assets

     As a result of the Company adopting Statement No. 121, "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be
Disposed of," during 1997, a charge to operating costs of $12.4 million was
recorded.  The charge included $4.6 million for the closing of four 
cafeterias, $3 million for the write-down of certain cafeteria properties
which the Company plans to continue to operate, the write-down of $2.1 million
for surplus properties the Company plans to sell, $1.4 million for the
write-down of computer hardware, and $1.3 million for various other charges. 
For those assets which the Company plans to continue to operate, the carrying
values were written down to estimated future discounted cash flows or fully
written off in the case of negative future cash flows.  All charges were
recorded in the provision for asset impairments and store closings.

3.  Property, Plant, and Equipment

     The cost and accumulated depreciation of property, plant, and equipment
at August 31, 1997 and 1996, together with the related estimated useful lives
used in computing depreciation and amortization, are reflected below:

                                                                  Estimated
                                        1997         1996        Useful Lives
                                      ________     ________    _______________
                                      (Thousands of dollars)        
               
Land                                  $ 78,540     $ 74,699                  -
Cafeteria equipment and 
 furnishings                           124,188      117,227      3 to 10 years
Buildings                              222,316      209,404     20 to 40 years
Leasehold and leasehold 
 improvements                           52,833       46,403     Term of leases
Office furniture and equipment           3,540        2,536      5 to 10 years
Transportation equipment                   657          688            5 years
Construction in progress                 8,788        7,506                  -
                                      ________     ________  

                                       490,862      458,463 
               
Less accumulated depreciation 
 and amortization                      156,845      146,874 
                                      ________     ________ 

                                      $334,017     $311,589 
                                      ________     ________ 

     Total interest expense incurred for 1997, 1996, and 1995 was $5,066,000,
$3,230,000, and $2,644,000, respectively, which approximated the amount paid
in each year.  The amounts capitalized on qualifying properties in 1997,
1996, and 1995 were $1,029,000, $1,100,000, and $895,000, respectively.

4.  Debt

     During 1996 the Company entered into a $100 million credit facility
with a syndication of four banks.  As part of this credit facility, the  
Company has a revolving credit agreement which allows borrowings for varying
periods through February 27, 2001, at the lower of the prime rate or other
rate options available at the time of borrowing.  The credit facility 
includes a maximum commitment for letters of credit of $20 million.  The
credit facility contains business covenants which, among other things, impose
certain financial restrictions on the Company relating primarily to leverage
and net worth.

     During 1997 the Company increased the credit facility to $125 million, 
extended the agreement through June 30, 2002, and negotiated a facility fee
of .085% on the total commitment.  Additionally, the Company entered into two
Interest Rate Protection Agreements (swaps) to fix the rate on a portion of 
the floating-rate debt outstanding under its revolving line of credit.  The 
swaps are fixed-rate agreements in the notional amounts of $30 million and 
$15 million.  Both swaps have an interest rate of 6.4975% and a termination
date of June 30, 2002.  At August 31, 1997, the Company estimates it would
have to pay $300,000 to terminate the agreements.

     As of August 31, 1997, the balance outstanding under the revolving credit
agreement was $84,000,000 at an interest rate of 5.95%.

     At August 31, 1997, letters of credit of approximately $5,659,000 have
been issued as security for the payment of insurance obligations classified as
accrued expenses on the balance sheets.

5.  Leases

     The Company conducts a major part of its operations from facilities which
are leased under noncancelable lease agreements.  Most of the leases are for
periods of ten to 25 years and provide for contingent rentals based on sales
in excess of a base amount.  Approximately 80% of the leases contain renewal
options ranging from five to 30 years.

     Annual future minimum lease payments under noncancelable operating leases
as of August 31, 1997, are as follows:
 
Years ending August 31:                               (Thousands of dollars)
 1998                                                       $ 7,353
 1999                                                         7,290
 2000                                                         7,069
 2001                                                         6,791
 2002                                                         6,294
 Thereafter                                                  48,302
                                                            _______ 
Total minimum lease payments                                $83,099 
                                                            _______ 

     Total rent expense for operating leases for the years ended August 31,
1997, 1996, and 1995 was as follows:

                                       1997        1996        1995
                                     _______     ________    ________
                                          (Thousands of dollars)     
               
Minimum rentals                      $6,884        $5,807       $5,477 
Contingent rentals                      996         1,126        1,229 
                                     ______        ______       ______ 

                                     $7,880        $6,933       $6,706 
                                     ______        ______       ______ 


6.  Employee Benefit Plans and Agreements

Incentive Compensation

     The Company has various incentive compensation plans covering officers
and other key employees that are based upon the achievement of specified
earnings goals and performance factors.  Awards under the plans are payable in
cash and/or in shares of common stock.  Charges to expense for current and
future distributions under the plans amounted to $-0-, $400,000, and
$431,000 in 1997, 1996, and 1995, respectively.  During the years ended
August 31, 1997, 1996, and 1995, 4,790, 10,590, and 4,820 shares of common
stock were issued under the plans out of treasury stock, respectively.

Stock Option Plans
 
     The Company has a Management Incentive Stock Plan to provide for 
market-based incentive awards, including stock options, stock appreciation
rights, restricted stock, and performance share awards.  Under the terms of
the Management Incentive Stock Plan, nonqualified stock options, incentive
stock options, and other types of awards for not more than 2,700,000 shares of
the Company's common stock may be granted to eligible employees of the
Company, including officers.  Stock options may be granted at prices not less
than 100% of fair market value at date of grant.  Options granted to the
participants of the plan are exercisable over staggered periods and expire,
depending upon the type of grant, in five to seven years.  The plan provides
for various vesting methods, depending upon the category of personnel.

     Following is a summary of activity in the stock option plans for the
three years ended August 31, 1997, 1996, and 1995:

<TABLE>
<CAPTION>
                                                  Common         
                                Option Price      Shares        Options       Options
                                 Per Share       Reserved     Outstanding    Exercisable
                              ________________   _________    ___________    ___________
<S>                           <C>                <C>          <C>            <C>

Balances - August 31, 1994    $15.00 to $23.25   2,463,328    1,916,234        225,762
Granted                        22.75 to  23.75           -      136,100              -
Became exercisable             15.00 to  23.75           -            -        582,379
Cancelled or expired           15.00 to  23.75           -      (95,467)       (43,552)
Exercised                      15.00 to  21.75    (209,753)    (209,753)      (209,753)
                                                 _________    _________        _______
Balances - August 31, 1995     15.00 to  23.75   2,253,575    1,747,114        554,836
Granted                        21.00 to  21.63           -      223,648              -
Became exercisable             15.00 to  23.75           -            -      1,167,766
Cancelled or expired           16.42 to  23.75           -      (53,415)       (38,903)
Exercised                      15.00 to  23.25    (980,600)    (980,600)      (980,600)
                                                 _________    _________       ________
Balances - August 31, 1996     15.00 to  23.75   1,272,975      936,747        703,099
Granted                        20.25 to  23.13           -       33,675              -
Became exercisable             21.00 to  23.73           -            -        173,658
Cancelled or expired           17.75 to  23.75           -     (295,623)      (281,723)
Exercised                      15.00 to  23.25    (277,501)    (277,501)      (277,501)
                                                 _________    _________       ________
Balances - August 31, 1997    $16.25 to $23.75     995,474      397,298        317,533
  
                                                 _________    _________       ________

</TABLE>

Deferred Compensation

     Deferred compensation agreements exist for several key management
employees, all of whom are current or former officers.  Under the agreements,
the Company is obligated to provide for each such employee or his
beneficiaries, during a period of ten years after the employee's death,
disability, or retirement, annual benefits ranging from $15,500 to $43,400. 
The estimated present value of future benefits to be paid is being
accrued over the period from the effective date of the agreements until the
expected retirement dates of the participants.  The net expense incurred for
this plan for the years ended August 31, 1997, 1996, and 1995 amounted to
$47,000, $239,000, and $79,000, respectively.

     The Company also has a Supplemental Executive Retirement Plan (SERP) for
key executives and officers.  The SERP is a "target" benefit plan, with the
annual lifetime benefit based upon a percentage of average salary during the
final five years of service at age 65, offset by several sources of income
including benefits payable under deferred compensation agreements, if
applicable, the profit sharing plan, and Social Security.  SERP benefits will
be paid from the Company's assets.  The net expense incurred for this plan for
the years ended August 31, 1997 and 1996, was $120,000 and $80,000,
respectively, and the unfunded accumulated benefit obligation as of August 31,
1997 and 1996, was approximately $315,400 and $250,000, respectively.

Profit Sharing

     The Company has a profit sharing plan and retirement trust covering
substantially all employees who have attained the age of 21 years and have
completed one year of continuous service.  The plan is administered by a
corporate trustee, is a "qualified plan" under Section 401(a) of the Internal
Revenue Code, and provides for the payment of the employee's vested portion of
the plan upon retirement, termination, disability, or death.  The plan is
funded by contributions of a portion of the net earnings of the Company.  The
plan provides that for each fiscal year in which the Company's net income
(before income taxes and before any contribution to the plan) meets certain
minimum standards, the Company is obligated to contribute to the plan, at a
minimum, an amount equal to a defined percentage of the participants'
compensation.  In no event will the required contribution exceed 10% of the
Company's income before income taxes and before any contribution to the plan. 
The Company's annual contribution to the plan amounted to $1,500,000,
$5,100,000, and $4,888,000, for 1997, 1996, and 1995, respectively.

     During 1997 the Company established a voluntary 401(k) employee
savings plan to provide substantially all salaried and hourly employees
of the Company an opportunity to accumulate personal funds for their 
retirement.  These contributions may be made on a before-tax basis to the
plan.  The Company does not match the participants' contributions to the
plan.

7.  Income Taxes

     The tax effect of temporary differences results in deferred income tax
assets and liabilities as of August 31 as follows:
                                                 
                                                    1997          1996
                                                  ________    ___________
                                                   (Thousands of dollars)   
          

Deferred tax assets: 
   Workers' compensation insurance                $   937         $   418
   Deferred compensation                              651             779
   Asset impairments and store closing reserves     3,453               -
                                                  _______         _______
     Total deferred tax assets                      5,041           1,197
Deferred tax liabilities:
   Amortization of capitalized interest               439             494
   Depreciation and amortization                   18,960          19,085
   Other                                            1,706           1,083
                                                  _______         _______
     Total deferred tax liabilities                21,105          20,662
                                                  _______         _______
Net deferred tax liability                        $16,064         $19,465 
                                                  _______         _______

     The reconciliation of the provision for income taxes to the expected
income tax expense (computed using the statutory tax rate) is as follows:

                              1997               1996               1995 
                        Amount      %       Amount      %       Amount     %
                        _______   ____      _______   ____     _______   ____
                     (Thousands of dollars and as a percent of pretax income)  

Normally expected 
 income tax expense   $14,932    35.0%     $21,890   35.0%     $20,628   35.0%

State income taxes        745     1.7        1,488    2.4        1,616    2.7
 
Jobs tax credits         (101)    (.2)          (1)     -         (151)   (.2)
  
Other differences      (1,361)   (3.2)         (43)   (.1)        (170)   (.3)
                      _______    _____      _______   ____      ______   ____ 
  
                      $14,215    33.3%      $23,334   37.3%     $21,923  37.2%
                      _______    _____      _______   ____      _______  ____

     During 1997 the Company restructured into a holding company which 
effectively decreased future expected state taxes.  The deferred tax assets
and liabilities were reduced accordingly, and the effect on total income tax
expense is included above with "Other differences."

     Cash payments for income taxes for 1997, 1996, and 1995 were $17,664,000,
$19,677,000, and $22,229,000, respectively.

8.  Commitments and Contingencies

     At August 31, 1997, the Company had seven restaurants under construction. 
The aggregate unexpended costs under the construction contracts were
approximately $2,935,000.

     The Company has unconditionally guaranteed a $2,000,000 loan under a line
of credit for an unrelated limited partnership in exchange for advertising
rights and a participation in future profits of the venture. 

     The Company is presently, and from time to time, subject to pending
claims and lawsuits arising in the ordinary course of business.  In the 
opinion of management, the ultimate resolution of these pending legal
proceedings will not have a material adverse effect on the Company's
operations or consolidated financial position.

9.  Common Stock

     In 1991 the Board of Directors adopted a Shareholder Rights Plan and
declared a dividend of one common stock purchase right for each outstanding
share of common stock.  The rights are not initially exercisable.  The rights
may become exercisable under circumstances described in the Plan if any person
or group (an Acquiring Person) becomes the beneficial owner of 15% or more of
the common stock.  Once the rights become exercisable, each right will be
exercisable to purchase, for $27.50 (the Purchase Price), one-half of one
share of common stock, par value $.32 per share, of the Company.  If any
person becomes the beneficial owner of 15% or more of the common stock, each
right will entitle the holder, other than the Acquiring Person, to purchase
for the Purchase Price a number of shares of the Company's common stock having
a market value of four times the Purchase Price.

     The Board of Directors authorized the purchase in the open market of up
to 1,000,000 shares of the Company's outstanding common stock through 
December 31, 1998, of which 149,700 shares were purchased in fiscal year 1997. 
Under this and previous authorizations, the Company purchased 897,500 and
252,200 shares of its common stock at a cost of $19,918,000 and $5,997,000
during 1997 and 1996, respectively, which are being held as treasury stock.

10.  Per Share Information

     The weighted average number of shares used in the net income per share
computation was 23,406,191 for 1997, 23,688,813 for 1996, and 23,908,087 for
1995.

11.  Accrued Expenses and Other Liabilities

     Accrued expenses and other liabilities at August 31 consisted of:

                                               1997             1996
                                              _______          _______
                                               (Thousands of dollars)   
          
Salaries and bonuses                          $ 6,662          $ 6,185
Rent                                              721              777
Taxes, other than income                        7,245            5,742
Profit sharing plan                             1,452            5,057
Insurance                                       7,747            6,273
Other                                           1,211              302
                                              _______          _______
                                              $25,038          $24,336
                                              _______          _______

12.  Quarterly Financial Information (Unaudited)

     The following is a summary of quarterly unaudited financial information
for 1997 and 1996:
                                           Three Months Ended            
                           November 30,  February 28,   May 31,    August 31,
                              1996          1997         1997         1997
                           ________      ________     ________     _________
                             (Thousands of dollars except per share data)      
                        
Sales                      $122,287      $118,830     $127,630      $126,699
Gross profit                 55,887        54,908       59,387        57,037
Net income                    8,166         8,404        9,583         2,294
Net income per share            .35           .36          .41           .10
                   
                                           Three Months Ended            
                           November 30,  February 29,   May 31,    August 31,
                              1995          1996         1996         1996
                           ________      ________     ________     _________
                             (Thousands of dollars except per share data)      
    
Sales                      $108,337      $108,835     $117,132      $115,824
Gross profit                 51,027        52,634       57,140        54,986
Net income                    8,565         9,322       10,964        10,357
Net income per share            .37           .40          .46           .43

Item 9.  Changes in and Disagreements with Accountants on Accounting
         and Financial Disclosure.

     Not applicable.
                                    PART III

Item 10. Directors and Executive Officers of the Registrant.

     There is incorporated in this Item 10 by reference that portion
of the Company's definitive proxy statement for the 1998 annual
meeting of shareholders appearing therein under the captions "Election
of Directors," "Information Concerning Directors and Executive
Officers," and "Certain Relationships and Related Transactions."
See also the information in Item 4A of Part I of this
Report.

Item 11. Executive Compensation.

     There is incorporated in this Item 11 by reference that portion
of the Company's definitive proxy statement for the 1998 annual
meeting of shareholders appearing therein under the captions "Executive
Compensation," "Deferred Compensation," and "Certain Relationships and
Related Transactions."

Item 12. Security Ownership of Certain Beneficial Owners and
         Management.

     There is incorporated in this Item 12 by reference that portion
of the Company's definitive proxy statement for the 1998 annual
meeting of shareholders appearing therein under the captions
"Principal Shareholders" and "Management Shareholders."

Item 13. Certain Relationships and Related Transactions.

     There is incorporated in this Item 13 by reference that portion
of the Company's definitive proxy statement for the 1998 annual
meeting of shareholders appearing therein under the caption "Certain
Relationships and Related Transactions."

                                  PART IV

Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

     (a) Documents.

     1. Financial Statements

     The following financial statements are filed as part of this Report:

     Consolidated balance sheets at August 31, 1997 and 1996

     Consolidated statements of income for each of the three years in the
     period ended August 31, 1997

     Consolidated statements of shareholders' equity for each of the three
     years in the period ended August 31, 1997

     Consolidated statements of cash flows for each of the three years in the
     period ended August 31, 1997

     Notes to consolidated financial statements

     Report of independent auditors
 
     2. Financial Statement Schedules

     All schedules are omitted since the required information is not present
or is not present in amounts sufficient to require submission of the schedule
or because the information required is included in the financial statements
and notes thereto.

     3. Exhibits

     The following exhibits are filed as a part of this Report:

     2     -  Agreement and Plan of Merger dated November 1, 1991, between 
              Luby's Cafeterias, Inc., a Texas corporation, and Luby's 
              Cafeterias, Inc., a Delaware corporation (filed as Exhibit 2 to
              the Company's Quarterly Report on Form 10-Q for the quarter 
              ended November 30, 1991, and incorporated herein by reference).

     3(a)  -  Certificate of Incorporation of Luby's Cafeterias, Inc., a
              Delaware corporation, as in effect February 28, 1994 (filed as
              Exhibit 3(a) to the Company's Quarterly Report on Form 10-Q for
              the quarter ended February 28, 1994, and incorporated herein by
              reference).

     3(b)  -  Bylaws of Luby's Cafeterias, Inc., as currently in effect (filed 
              as Exhibit 3(c) to the Company's Annual Report on Form 10-K for
              the fiscal year ended August 31, 1996, and incorporated herein
              by reference).

     4(a)  -  Description of Common Stock Purchase Rights of Luby's 
              Cafeterias, Inc. in Form 8-A (filed April 17, 1991, effective 
              April 26, 1991, File No.1-8308, and incorporated herein by
              reference).

     4(b)  -  Amendment No. 1 dated December 19, 1991, to Rights Agreement 
              dated April 16, 1991 (filed as Exhibit 4(b) to the Company's 
              Quarterly Report on Form 10-Q for the quarter ended November 30,
              1991, and incorporated herein by reference).

     4(c) -   Amendment No. 2 dated February 7, 1995, to Rights Agreement
              dated April 16, 1991 (filed as Exhibit 4(d) to the Company's
              Quarterly Report on Form 10-Q for the quarter ended February 28,
              1995, and incorporated herein by reference).

     4(d)  -  Amendment No. 3 dated May 29, 1995, to Rights Agreement dated 
              April 16, 1991 (filed as Exhibit 4(d) to the Company's Quarterly 
              Report on Form 10-Q for the quarter ended May 31, 1995, and 
              incorporated herein by reference).

     4(e)  -  Credit Agreement dated February 27, 1996, among Luby's 
              Cafeterias, Inc., Certain Lenders, and NationsBank of Texas,
              N.A. (filed as Exhibit 4(e) to the Company's Quarterly Report on
              Form 10-Q for the quarter ended February 29, 1996, and 
              incorporated herein by reference).

     4(f)  -  First Amendment to Credit Agreement dated January 24, 1997,
              among Luby's Cafeterias, Inc., Certain Lenders, and NationsBank 
              of Texas, N.A. (filed as Exhibit 4(f) to the Company's Quarterly
              Report on Form 10-Q for the quarter ended February 28, 1997,
              and incorporated herein by reference).

     4(g)  -  ISDA Master Agreement dated June 17, 1997, between Luby's
              Cafeterias, Inc. and NationsBank, N.A., with Schedule and 
              Confirmation dated July 7, 1997.

     4(h)  -  ISDA Master Agreement dated July 2, 1997, between Luby's
              Cafeterias, Inc. and Texas Commerce Bank National Association,
              with Schedule and Confirmation dated July 2, 1997.

     4(i)  -  Second Amendment to Credit Agreement dated July 3, 1997, among   
              Luby's Cafeterias, Inc., Certain Lenders, and NationsBank of
              Texas, N.A.

    10(a)  -  Form of Deferred Compensation Agreement entered into between 
              Luby's Cafeterias, Inc. and various officers (filed as Exhibit 
              10(b) to the Company's Annual Report on Form 10-K for the fiscal 
              year ended August 31, 1981, and incorporated herein by
              reference).

    10(b)  -  Form of Amendment to Deferred Compensation Agreement between 
              Luby's Cafeterias, Inc. and various officers and former officers
              adopted January 14, 1997 (filed as Exhibit 10(b) to the 
              Company's Quarterly Report on Form 10-Q for the quarter ended 
              February 28, 1997, and incorporated herein by reference).

    10(c)  -  Annual Incentive Plan for Area Vice Presidents of Luby's
              Cafeterias, Inc. adopted October 19, 1983 (filed as Exhibit 
              10(d) to the Company's Annual Report on Form 10-K for the fiscal
              year ended August 31, 1983, and incorporated herein by 
              reference).

    10(d)  -  Amendment to Annual Incentive Plan for Area Vice Presidents of 
              Luby's Cafeterias, Inc. adopted January 14, 1997 (filed as 
              Exhibit 10(d) to the Company's Quarterly Report on Form 10-Q for
              the quarter ended February 28, 1997, and incorporated herein by 
              reference).

    10(e)  -  Incentive Bonus Plan of Luby's Cafeterias, Inc. adopted 
              October 19, 1983 (filed as Exhibit 10(e) to the Company's Annual
              Report on Form 10-K for the fiscal year ended August 31, 1983,
              and incorporated herein by reference).

    10(f)  -  Amendment to Incentive Bonus Plan of Luby's Cafeterias, Inc.
              adopted January 14, 1997 (filed as Exhibit 10(f) to the
              Company's Quarterly  Report on Form 10-Q for the quarter ended
              February 28, 1997, and incorporated herein by reference).

    10(g) -   Performance Unit Plan of Luby's Cafeterias, Inc. approved by the 
              shareholders on January 12, 1984 (filed as Exhibit 10(f) to the 
              Company's Annual Report on Form 10-K for the fiscal year ended 
              August 31, 1984, and incorporated herein by reference).

    10(h)  -  Amendment to Performance Unit Plan of Luby's Cafeterias, Inc.
              adopted January 14, 1997 (filed as Exhibit 10(h) to the 
              Company's Quarterly Report on Form 10-Q for the quarter ended
              February 28, 1997, and incorporated herein by reference).

    10(i)  -  Employment Contract dated January 8, 1988, between Luby's 
              Cafeterias, Inc. and George H. Wenglein (filed as Exhibit 10(h)
              to the Company's Annual Report on Form 10-K for the fiscal year
              ended August 31, 1988, and incorporated herein by reference).

    10(j)  -  Management Incentive Stock Plan of Luby's Cafeterias, Inc. 
              (filed as Exhibit 10(i) to the Company's Annual Report on Form
              10-K for the fiscal year ended August 31, 1989, and incorporated
              herein by reference).

    10(k)  -  Amendment to Management Incentive Stock Plan of Luby's 
              Cafeterias, Inc. adopted January 14, 1997 (filed as Exhibit 
              10(k) to the Company's Quarterly Report on Form 10-Q for the 
              quarter ended February 28, 1997, and incorporated herein by
              reference).

    10(l)  -  Nonemployee Director Deferred Compensation Plan of Luby's 
              Cafeterias, Inc. adopted October 27, 1994 (filed as Exhibit
              10(g) to the Company's Quarterly Report on Form 10-Q for the 
              quarter ended November 30, 1994, and incorporated herein by
              reference).

    10(m)  -  Amendment to Nonemployee Director Deferred Compensation Plan of 
              Luby's Cafeterias, Inc. adopted January 14, 1997 (filed as
              Exhibit 10(m) to the Company's Quarterly Report on Form 10-Q for
              the quarter ended February 28, 1997, and incorporated herein by
              reference).

    10(n)  -  Nonemployee Director Stock Option Plan of Luby's Cafeterias, 
              Inc. approved by the shareholders on January 13, 1995 (filed as
              Exhibit 10(h) to the Company's Quarterly Report on Form 10-Q for
              the quarter ended February 28, 1995, and incorporated herein by 
              reference).

    10(o)  -  Amendment to Nonemployee Director Stock Option Plan of Luby's 
              Cafeterias, Inc. adopted January 14, 1997 (filed as Exhibit 
              10(o) to the Company's Quarterly Report on Form 10-Q for the 
              quarter ended February 28, 1997, and incorporated herein by 
              reference).

    10(p)  -  Employment Contract dated January 12, 1996, between Luby's
              Cafeterias, Inc. and John B. Lahourcade (filed as Exhibit 10(i)
              to the Company's Quarterly Report on Form 10-Q for the quarter 
              ended February 29, 1996, and incorporated herein by reference).

    10(q)  -  Luby's Cafeterias, Inc. Supplemental Executive Retirement Plan
              dated May 30, 1996 (filed as Exhibit 10(j) to the Company's 
              Annual Report on Form 10-K for the fiscal year ended August 31,
              1996, and incorporated  herein by reference).

    10(r)  -  Amendment to Luby's Cafeterias, Inc. Supplemental Executive 
              Retirement Plan adopted January 14, 1997 (filed as Exhibit 10(r)
              to the Company's Quarterly Report on Form 10-Q for the quarter
              ended February 28, 1997, and incorporated herein by reference).

    10(s)  -  Luby's Cafeterias, Inc. Welfare Benefit Plan Trust dated
              July 18, 1996 (filed as Exhibit 10(k) to the Company's Annual
              Report on Form 10-K for the fiscal year ended August 31, 1996,
              and incorporated herein by reference).

    10(t)  -  Retirement Agreement dated March 17, 1997, between Luby's 
              Cafeterias, Inc. and Ralph Erben (filed as Exhibit 10(t) to the 
              Company's Quarterly Report on Form 10-Q for the quarter ended 
              February 28, 1997, and incorporated herein by reference).

    10(u)  -  Employment Agreement dated September 15, 1997, between Luby's
              Cafeterias, Inc. and Barry J.C. Parker.

    10(v)  -  Term Promissory Note of Barry J.C. Parker in favor of Luby's
              Cafeterias, Inc., dated November 10, 1997, in the original
              principal sum of $199,999.00.

    10(w)  -  Stock Agreement dated November 10, 1997, between Barry J.C.
              Parker and Luby's Cafeterias, Inc.

    11    -   Statement re computation of per share earnings.

    21    -   Subsidiaries of Luby's Cafeterias, Inc.

    27    -   Financial Data Schedule.

    99    -   Consent of Ernst & Young LLP.

    (b)  Reports on Form 8-K.

     No reports on Form 8-K have been filed during the last quarter of
the period covered by this Report.

                                SIGNATURES


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

Date:  November 25, 1997                  LUBY'S CAFETERIAS, INC. 
                                          (Registrant) 


                                        By: DAVID B. DAVISS
                                            ___________________________
                                            David B. Daviss, Chairman of
                                                the Board

     Pursuant to the requirements of the Securities Exchange Act of
1934, this report has been signed below by the following persons on
behalf of the registrant and in the capacities and on the dates
indicated. 

Signature and Date                           Name and Title

DAVID B. DAVISS                              David B. Daviss, Chairman
_______________________________              of the Board 
November 25, 1997                            

BARRY J.C. PARKER                            Barry J.C. Parker, President, 
_______________________________              Chief Executive Officer,
November 25, 1997                            and Director

WILLIAM E. ROBSON                            William E. Robson, Executive Vice
________________________________             President-Operations and
November 25, 1997                            Director

LAURA M. BISHOP                              Laura M. Bishop, Senior Vice      
________________________________             President and Chief Financial
November 25, 1997                            Officer
  
RONALD E. RIEMENSCHNEIDER                    Ronald E. Riemenschneider, Vice
________________________________             President, Treasurer, and         
November 25, 1997                            Principal Accounting Officer

LAURO F. CAVAZOS                             Lauro F. Cavazos, Director
________________________________
November 25, 1997

ROGER R. HEMMINGHAUS                         Roger R. Hemminghaus, Director
________________________________
November 25, 1997

JOHN B. LAHOURCADE                           John B. Lahourcade, Director
________________________________
November 25, 1997

WALTER J. SALMON                             Walter J. Salmon, Director
________________________________
November 25, 1997

GEORGE H. WENGLEIN                           George H. Wenglein, Director
________________________________
November 25, 1997

JOANNE WINIK                                 Joanne Winik, Director
________________________________
November 25, 1997

<PAGE>
                              EXHIBIT INDEX


 Exhibit

     2        Agreement and Plan of Merger dated November 1, 1991, between 
              Luby's Cafeterias, Inc., a Texas corporation, and Luby's 
              Cafeterias, Inc., a Delaware corporation (filed as Exhibit 2 to
              the Company's Quarterly Report on Form 10-Q for the quarter 
              ended November 30, 1991, and incorporated herein by reference).

     3(a)     Certificate of Incorporation of Luby's Cafeterias, Inc., a
              Delaware corporation, as in effect February 28, 1994 (filed as
              Exhibit 3(a) to the Company's Quarterly Report on Form 10-Q for
              the quarter ended February 28, 1994, and incorporated herein by
              reference).

     3(b)     Bylaws of Luby's Cafeterias, Inc., as currently in effect (filed 
              as Exhibit 3(c) to the Company's Annual Report on Form 10-K for
              the fiscal year ended August 31, 1996, and incorporated herein
              by reference).

     4(a)     Description of Common Stock Purchase Rights of Luby's 
              Cafeterias, Inc. in Form 8-A (filed April 17, 1991, effective 
              April 26, 1991, File No.1-8308, and incorporated herein by
              reference).

     4(b)     Amendment No. 1 dated December 19, 1991, to Rights Agreement 
              dated April 16, 1991 (filed as Exhibit 4(b) to the Company's 
              Quarterly Report on Form 10-Q for the quarter ended November 30,
              1991, and incorporated herein by reference).

     4(c)     Amendment No. 2 dated February 7, 1995, to Rights Agreement
              dated April 16, 1991 (filed as Exhibit 4(d) to the Company's
              Quarterly Report on Form 10-Q for the quarter ended February 28,
              1995, and incorporated herein by reference).

     4(d)     Amendment No. 3 dated May 29, 1995, to Rights Agreement dated 
              April 16, 1991 (filed as Exhibit 4(d) to the Company's Quarterly 
              Report on Form 10-Q for the quarter ended May 31, 1995, and 
              incorporated herein by reference).

     4(e)     Credit Agreement dated February 27, 1996, among Luby's 
              Cafeterias, Inc., Certain Lenders, and NationsBank of Texas,
              N.A. (filed as Exhibit 4(e) to the Company's Quarterly Report on
              Form 10-Q for the quarter ended February 29, 1996, and 
              incorporated herein by reference).

     4(f)     First Amendment to Credit Agreement dated January 24, 1997,
              among Luby's Cafeterias, Inc., Certain Lenders, and NationsBank 
              of Texas, N.A. (filed as Exhibit 4(f) to the Company's Quarterly
              Report on Form 10-Q for the quarter ended February 28, 1997, and
              incorporated herein by reference).

     4(g)     ISDA Master Agreement dated June 17, 1997, between Luby's
              Cafeterias, Inc. and NationsBank, N.A., with Schedule and 
              Confirmation dated July 7, 1997.

     4(h)     ISDA Master Agreement dated July 2, 1997, between Luby's
              Cafeterias, Inc. and Texas Commerce Bank National Association,
              with Schedule and Confirmation dated July 2, 1997.

     4(i)     Second Amendment to Credit Agreement dated July 3, 1997, among   
              Luby's Cafeterias, Inc., Certain Lenders, and NationsBank of
              Texas, N.A.

    10(a)     Form of Deferred Compensation Agreement entered into between 
              Luby's Cafeterias, Inc. and various officers (filed as Exhibit 
              10(b) to the Company's Annual Report on Form 10-K for the fiscal 
              year ended August 31, 1981, and incorporated herein by
              reference).

    10(b)     Form of Amendment to Deferred Compensation Agreement between 
              Luby's Cafeterias, Inc. and various officers and former officers
              adopted January 14, 1997 (filed as Exhibit 10(b) to the 
              Company's Quarterly Report on Form 10-Q for the quarter ended 
              February 28, 1997, and incorporated herein by reference).

    10(c)     Annual Incentive Plan for Area Vice Presidents of Luby's
              Cafeterias, Inc. adopted October 19, 1983 (filed as Exhibit 
              10(d) to the Company's Annual Report on Form 10-K for the fiscal
              year ended August 31, 1983, and incorporated herein by 
              reference).

    10(d)     Amendment to Annual Incentive Plan for Area Vice Presidents of 
              Luby's Cafeterias, Inc. adopted January 14, 1997 (filed as 
              Exhibit 10(d) to the Company's Quarterly Report on Form 10-Q for
              the quarter ended February 28, 1997, and incorporated herein by 
              reference).

    10(e)     Incentive Bonus Plan of Luby's Cafeterias, Inc. adopted 
              October 19, 1983 (filed as Exhibit 10(e) to the Company's Annual
              Report on Form 10-K for the fiscal year ended August 31, 1983,
              and incorporated herein by reference).

    10(f)     Amendment to Incentive Bonus Plan of Luby's Cafeterias, Inc.
              adopted January 14, 1997 (filed as Exhibit 10(f) to the
              Company's Quarterly Report on Form 10-Q for the quarter ended
              February 28, 1997, and incorporated herein by reference).

    10(g)     Performance Unit Plan of Luby's Cafeterias, Inc. approved by the 
              shareholders on January 12, 1984 (filed as Exhibit 10(f) to the 
              Company's Annual Report on Form 10-K for the fiscal year ended 
              August 31, 1984, and incorporated herein by reference).

    10(h)     Amendment to Performance Unit Plan of Luby's Cafeterias, Inc.
              adopted January 14, 1997 (filed as Exhibit 10(h) to the 
              Company's Quarterly Report on Form 10-Q for the quarter ended
              February 28, 1997, and incorporated herein by reference).

    10(i)     Employment Contract dated January 8, 1988, between Luby's 
              Cafeterias, Inc. and George H. Wenglein (filed as Exhibit 10(h)
              to the Company's Annual Report on Form 10-K for the fiscal year
              ended August 31, 1988, and incorporated herein by reference).

    10(j)     Management Incentive Stock Plan of Luby's Cafeterias, Inc. 
              (filed as Exhibit 10(i) to the Company's Annual Report on Form
              10-K for the fiscal year ended August 31, 1989, and incorporated
              herein by reference).

    10(k)     Amendment to Management Incentive Stock Plan of Luby's 
              Cafeterias, Inc. adopted January 14, 1997 (filed as Exhibit 
              10(k) to the Company's Quarterly Report on Form 10-Q for the 
              quarter ended February 28, 1997, and incorporated herein by
              reference).

    10(l)     Nonemployee Director Deferred Compensation Plan of Luby's 
              Cafeterias, Inc. adopted October 27, 1994 (filed as Exhibit
              10(g) to the Company's Quarterly Report on Form 10-Q for the 
              quarter ended November 30, 1994, and incorporated herein by
              reference).

    10(m)     Amendment to Nonemployee Director Deferred Compensation Plan of 
              Luby's Cafeterias, Inc. adopted January 14, 1997 (filed as
              Exhibit 10(m) to the Company's Quarterly Report on Form 10-Q for
              the quarter ended February 28, 1997, and incorporated herein by
              reference).

    10(n)     Nonemployee Director Stock Option Plan of Luby's Cafeterias, 
              Inc. approved by the shareholders on January 13, 1995 (filed as
              Exhibit 10(h) to the Company's Quarterly Report on Form 10-Q for
              the quarter ended February 28, 1995, and incorporated herein by 
              reference).

    10(o)     Amendment to Nonemployee Director Stock Option Plan of Luby's 
              Cafeterias, Inc. adopted January 14, 1997 (filed as Exhibit 
              10(o) to the Company's Quarterly Report on Form 10-Q for the 
              quarter ended February 28, 1997, and incorporated herein by 
              reference).

    10(p)     Employment Contract dated January 12, 1996, between Luby's
              Cafeterias, Inc. and John B. Lahourcade (filed as Exhibit 10(i)
              to the Company's Quarterly Report on Form 10-Q for the quarter 
              ended February 29, 1996, and incorporated herein by reference).

    10(q)     Luby's Cafeterias, Inc. Supplemental Executive Retirement Plan
              dated May 30, 1996 (filed as Exhibit 10(j) to the Company's 
              Annual Report on Form 10-K for the fiscal year ended August 31,
              1996, and incorporated  herein by reference).

    10(r)     Amendment to Luby's Cafeterias, Inc. Supplemental Executive 
              Retirement Plan adopted January 14, 1997 (filed as Exhibit 10(r)
              to the Company's Quarterly Report on Form 10-Q for the quarter
              ended February 28, 1997, and incorporated herein by reference).

    10(s)     Luby's Cafeterias, Inc. Welfare Benefit Plan Trust dated
              July 18, 1996 (filed as Exhibit 10(k) to the Company's Annual
              Report on Form 10-K for the fiscal year ended August 31, 1996,
              and incorporated herein by reference).

    10(t)     Retirement Agreement dated March 17, 1997, between Luby's 
              Cafeterias, Inc. and Ralph Erben (filed as Exhibit 10(t) to the 
              Company's Quarterly Report on Form 10-Q for the quarter ended 
              February 28, 1997, and incorporated herein by reference).

    10(u)     Employment Agreement dated September 15, 1997, between Luby's
              Cafeterias, Inc. and Barry J.C. Parker.

    10(v)     Term Promissory Note of Barry J.C. Parker in favor of Luby's
              Cafeterias, Inc., dated November 10, 1997, in the original
              principal sum of $199,999.00.

    10(w)     Stock Agreement dated November 10, 1997, between Barry J.C.
              Parker and Luby's Cafeterias, Inc.

    11        Statement re computation of per share earnings.

    21        Subsidiaries of Luby's Cafeterias, Inc.

    27        Financial Data Schedule.

    99        Consent of Ernst & Young LLP.


                                                                  Exhibit 4(g)

(Multicurrency - Cross Border)

                                      ISDA
                    International Swap Dealers Association. Inc.
                                 MASTER AGREEMENT
                             dated as of June 17, 1997

NationsBank, N. A. and Luby's Cafeterias, Inc. have entered and/or anticipate
entering into one or more transactions (each a "Transaction") that are or will
be governed by this Master Agreement, which includes the schedule (the
"Schedule"), and the documents and other confirming evidence (each a
"Confirmation") exchanged between the parties confirming those Transactions.

Accordingly, the parties agree as follows:-
    
1.  Interpretation
    
(a)   Definitions. The terms defined in Section 14 and in the Schedule will
have the meanings therein specified for the purpose of this Master Agreement.

(b)   Inconsistency. In the event of any inconsistency between the provisions
of the Schedule and the other provisions of this Master Agreement, the
Schedule will prevail. In the event of any inconsistency between the
provisions of any Confirmation and this Master Agreement (including the
Schedule), such Confirmation will prevail for the purpose of the relevant
Transaction.

(c)   Single Agreement. All Transactions are entered into in reliance on the
fact that this Master Agreement and all Confirmations form a single agreement
between the parties (collectively referred to as this "Agreement"), and the
parties would not otherwise enter into any Transactions.

2.  Obligations

(a)   General Conditions.

      (i)  Each party will make each payment or delivery specified in each
      Confirmation to be made by it, subject to the other provisions of
      this Agreement.

      (ii)  Payments under this Agreement will be made on the due date for
      value on that date in the place of the account specified in the
      relevant Confirmation or otherwise pursuant to this Agreement, in freely
      transferable funds and in the manner customary for payments in the
      required currency.  Where settlement is by delivery (that is, other
      than by payment), such delivery will be made for receipt on
      the due date in the manner customary for the relevant obligation
      unless otherwise specified in the relevant Confirmation or elsewhere
      in this Agreement.

      (iii) Each obligation of each party under Section 2(a)(i) is subject to
      (1) the condition precedent that no Event of Default or Potential
      Event of Default with respect to the other party has occurred
      and is continuing, (2) the condition precedent that no Early
      Termination Date in respect of the relevant Transaction has occurred
      or been effectively designated and (3) each other applicable
      condition precedent specified in this Agreement.

(b)   Change of Account. Either party may change its account for receiving
a payment or delivery by giving notice to the other party at least
five Local Business Days prior to the scheduled date for the payment
or delivery to which such change applies unless such other party
gives timely notice of a reasonable objection to such change.

(c)   Netting. If on any date amounts would otherwise be payable:-

      (i)  in the same currency; and
    
      (ii) in respect of the same Transaction,

by each party to the other, then, on such date, each party's obligation to
make payment of any such amount will be automatically satisfied and discharged
and, if the aggregate amount that would otherwise have been payable by one
party exceeds the aggregate amount that would otherwise have been payable
by the other party, replaced by an obligation upon the party by whom the
larger aggregate amount would have been payable to pay to the other party the
excess of the larger aggregate amount over the smaller aggregate amount.

The parties may elect in respect of two or more Transactions that a net amount
will be determined in respect of all amounts payable on the same date in the
same currency in respect of such Transactions, regardless of whether such
amounts are payable in respect of the same Transaction. The election may be
made in the Schedule or a Confirmation by specifying that subparagraph (ii)
above will not apply to the Transactions identified as being subject to the
election, together with the starting date (in which case subparagraph (ii)
above will not, or will cease to, apply to such Transactions from such date).
This election may be made separately for different groups of Transactions and
will apply separately to each pairing of offices through which the parties
make and receive payments or deliveries.

(d)   Deduction or Withholding for Tax.

      (i)  Gross-Up. All payments under this Agreement will be made without
      any deduction or withholding for or on account of any Tax unless such
      deduction or withholding is required by any applicable law, as
      modified by the practice of any relevant governmental revenue
      authority, then in effect. If a party is so required to deduct or
      withhold, then that party ("X") will:-

        (1)  promptly notify the other party ("Y") of such requirement;

        (2)  pay to the relevant authorities the full amount required to be
        deducted or withheld (including the full amount required to be
        deducted or withheld from any additional amount paid by X to Y under
        this Section 2(d)) promptly upon the earlier of determining that such
        deduction or withholding is required or receiving notice that such
        amount has been assessed against Y;
    
        (3)  promptly forward to Y an official receipt (or a certified copy),
        or other documentation reasonably acceptable to Y, evidencing such
        payment to such authorities; and

        (4)  if such Tax is an Indemnifiable Tax, pay to Y, in addition to the
        payment to which Y is otherwise entitled under this Agreement, such
        additional amount as is necessary to ensure that the net amount
        actually received by Y (free and clear of Indemnifiable Taxes, whether
        assessed against X or Y) will equal the full amount Y would have
        received had no such deduction or withholding been required. However,
        X will not be required to pay any additional amount to Y to the extent
        that it would not be required to be paid but for:-
    
           (A) the failure by Y to comply with or perform any agreement
           contained in Section 4(a)(i), 4(a)(iii) or 4(d); or

           (B) the failure of a representation made by Y pursuant to Section
           3(f) to be accurate and true unless such failure would not have
           occurred but for (I) any action taken by a taxing authority, or
           brought in a court of competent jurisdiction, on or after the date
           on which a Transaction is entered into (regardless of whether such
           action is taken or brought with respect to a party to this
           Agreement) or (II) a Change in Tax Law.
    
      (ii) Liability. If:-

        (1)  X is required by any applicable law, as modified by the practice
        of any relevant governmental revenue authority, to make any deduction
        or withholding in respect of which X would not be required to pay an
        additional amount to Y under Section 2(d)(i)(4);

        (2)  X does not so deduct or withhold; and

        (3)  a liability resulting from such Tax is assessed directly against
         X,

      then, except to the extent Y has satisfied or then satisfies the
      liability resulting from such Tax, Y will promptly pay to X the amount
      of such liability (including any related liability for interest, but
      including any related liability for penalties only if Y has failed to
      comply with or perform any agreement contained in Section 4(a)(i),
      4(a)(iii) or 4(d)).

(e)   Default interest; Other Amounts. Prior to the occurrence or effective
designation of an Early Termination Date in respect of the relevant
Transaction, a party that defaults in the performance of any payment
obligation will, to the extent permitted by law and subject to Section 6(c),
be required to pay interest (before as well as after judgment) on the overdue
amount to the other party on demand in the same currency as such overdue
amount, for the period from (and including) the original due date for payment
to (but excluding) the date of actual payment, at the Default Rate. Such
interest will be calculated on the basis of daily compounding and the actual
number of days elapsed. If, prior to the occurrence or effective designation
of an Early Termination Date in respect of the relevant Transaction, a party
defaults in the performance of any obligation required to be settled by
delivery, it will compensate the other party on demand if and to the
extent provided for in the relevant Confirmation or elsewhere in this
Agreement.

3.  Representations

Each party represents to the other party (which representations will be deemed
to be repeated by each party on each date on which a Transaction is entered
into and, in the case of the representations in Section 3(f), at all times
until the termination of this Agreement) that:-
    
(a)   Basic Representations.

      (i)   Status. It is duly organized and validly existing under the laws
      of the jurisdiction of its organizaion or incorporation and, if relevant
      under such laws, in good standing;

      (ii)  Powers. It has the power to execute this Agreement and any other
      documentation relating to this Agreement to which it is a party, to
      deliver this Agreement and any other documentation relating to this
      Agreement that it is required by this Agreement to deliver and to
      perform its obligations under this Agreement and any obligations it has
      under any Credit Support Document to which it is a party and has taken
      all necessary action to authorise such execution, delivery and
      performance;
    
      (iii) No Violation or Conflict. Such execution, delivery and performance
      do not violate or conflict with any law applicable to it, any provision
      of its constitutional documents, any order or judgment of any court or
      other agency of government applicable to it or any of its assets or any
      contractual restriction binding on or affecting it or any of its assets;

      (iv)  Consents. All governmental and other consents that are required to
      have been obtained by it with respect to this Agreement or any Credit
      Support Document to which it is a party have been obtained and are in
      full force and effect and all conditions of any such consents have been
      complied with; and
    
      (v)   Obligations Binding. Its obligations under this Agreement and any
      Credit Support Document to which it is a party constitute its legal,
      valid and binding obligations, enforceable in accordance with their
      respective terms (subject to applicable bankruptcy, reorganization,
      insolvency, moratorium or similar laws affecting creditors' rights
      generally and subject, as to enforceability, to equitable principles of
      general application (regardless of whether enforcement is sought in a
      proceeding in equity or at law)).

(b)   Absence of Certain Events. No Event of Default or Potential Event of
Default or, to its knowledge, Termination Event with respect to it has
occurred and is continuing and no such event or circumstance would occur as a
result of its entering into or performing its obligations under this Agreement
or any Credit Support Document to which it is a party.

(c)   Absence of Litigation. There is not pending or, to its knowledge,
threatened against it or any of its Aftiliates any action, suit or proceeding
at law or in equity or before any court, tribunal, governmental body,
agency or official or any arbitrator that is likely to affect the legality,
validity or enforceability against it of this Agreement or any Credit Support
Document to which it is a party or its ability to perform its obligations
under this Agreement or such Credit Support Document.

(d)   Accuracy of Specified Information. All applicable information that is
furnished in writing by or on behalf of it to the other party and is
identified for the purpose of this Section 3(d) in the Schedule is, as of
the date of the information, true, accurate and complete in every material
respect.

(e)   Payer Tax Representation. Each representation specified in the Schedule
as being made by it for the purpose of this Section 3(e) is accurate and true.

(f)   Payee Tax Representations. Each representation specified in the Schedule
as being made by it for the purpose of this Section 3(f) is accurate and true.

4.  Agreements

Each party agrees with the other that, so long as either party has or may have
any obligation under this Agreement or under any Credit Support Document to
which it is a party:-

(a)   Furnish Specified Information. It will deliver to the other party or, in
certain cases under subparagraph (iii) below, to such government or taxing
authority as the other party reasonably directs:-
 
      (i)   any forms, documents or certificates relating to taxation
      specified in the Schedule or any Confirmation;

      (ii)  any other documents specified in the Schedule or any
      Confirmation; and

      (iii) upon reasonable demand by such other party, any form or document
      that may be required or reasonably requested in writing in order to
      allow such other party or its Credit Support Provider to make a payment
      under this Agreement or any applicable Credit Support Document without
      any deduction or withholding for or on account of any Tax or with such
      deduction or withholding at a reduced rate (so long as the completion,
      execution or submission of such form or document would not materially
      prejudice the legal or commercial position of the party in receipt of
      such demand), with any such form or document to be accurate and
      completed in a manner reasonably satisfactory to such other party and to
      be executed and to be delivered with any reasonably required
      certification,

in each case by the date specified in the Schedule or such Confimnation or, if
none is specified, as soon as reasonably practicable.

(b)   Maintain Authorizations.  It will use all reasonable efforts to maintain
in full force and effect all consents of any governmental or other authority
that are required to be obtained by it with respect to this Agreement or any
Credit Support Document to which it is a party and will use all reasonable
efforts to obtain any that may become necessary in the future.

(c)   Comply with Laws.  It will comply in all material respects with all
applicable laws and orders to which it may be subject if failure so to comply
would materially impair its ability to perform its obligations under this
Agreement or any Credit Support Document to which it is a party.

(d)   Tax Agreement.  It will give notice of any failure of a representation
made by it under Section 3(f) to be accurate and true promptly upon learning
of such failure.

(e)   Payment of Stamp Tax. Subject to Section 11, it will pay any Stamp Tax
levied or imposed upon it or in respect of its execution or performance of
this Agreement by a jurisdiction in which it is incorporated, organised,
managed and controlled, or considered to have its seat, or in which a branch
or office through which it is acting for the purpose of this Agreement is
located ("Stamp Tax Jurisdiction") and will indemnify the other party against
any Stamp Tax levied or imposed upon the other party or in respect of the
other party's execution or performance of this Agreement by any such Stamp Tax
Jurisdiction which is not also a Stamp Tax Jurisdiction with respect to the
other party.


5.  Events of Default and Termination Events

(a)   Events of Default.  The occurrence at any time with respect to a party
or, if applicable, any Credit Support Provider of such party or any Specified
Entity of such party of any of the following events constitutes an event of
default (an "Event of Default") with respect to such party:-

      (i)   Failure to Pay or Deliver.  Failure by the party to make, when
      due, any payment under this Agreement or delivery under Section2(a)(i)
      or 2(e) required to be made by it if such failure is not remedied on or
      before the third Local Business Day after notice of such failure is
      given to the party;

      (ii)  Breach of Agreement. Failure by the party to comply with or
      perform any agreement or obligation (other than an obligation to make
      any payment under this Agreement or delivery under Section 2(a)(i) or
      2(e) or to give notice of a Termination Event or any agreement or
      obligation under Section 4(a)(i), 4(a)(iii) or 4(d)) to be complied with
      or performed by the party in accordance with this Agreement if such
      failure is not remedied on or before the thirtieth day after notice of
      such failure is given to the party;

      (iii) Credit Support Default.

            (1)  Failure by the party or any Credit Support Provider of such
            party to comply with or perform any agreement or obligation to be
            complied with or performed by it in accordance with any Credit
            Support Document if such failure is continuing after any
            applicable grace period has elapsed;

            (2)  the expiration or termination of such Credit Support Document
            or the failing or ceasing of such Credit Support Document to be in
            full force and effect for the purpose of this Agreement (in either
            case other than in accordance with its terms) prior to the 
            satisfaction of all obligations of such party under each
            Transaction to which such Credit Support Document relates without
            the written consent of the other party; or

            (3)  the party or such Credit Support Provider disaffirms,
            disclaims, repudiates or rejects, in whole or in part, or
            challenges the validity of, such Credit Support Document;

      (iv)  Misrepresentation.  A representation (other than a representation
      under Section 3(e) or (f)) made or repeated or deemed to have been made
      or repeated by the party or any Credit Support Provider of such party in
      this Agreement or any Credit Support Document proves to have been
      incotrrect or misleading in any material respect when made or repeated
      or deemed to have been made or repeated;

      (v)  Default under Specified Transaction. The party, any Credit Support
      Provider of such party or any applicable Specified Entity of such party
      (1) defaults under a Specified Transaction and, after giving effect to
      any applicable notice requirement or grace period, there occurs a
      liquidation of, and acceleration of obligations under, or an early
      termination of, that Specified Transaction, (2) defaults, after giving
      effect to any applicable notice requirement or grace period, in making
      any payment or delivery due on the last payment, delivery or exchange
      date of, or any payment on early termination of, a Specified Transaction
      (or such default continues for at least three Local Business Days if
      there is no applicable notice requirement or grace period) or (3)
      disaffirms, disclaims, repudiates or rejects, in whole or in part, a
      Specified Transaction (or such action is taken by any person or entity
      appointed or empowered to operate it or act on its behalf);

      (vi)  Cross Default. If "Cross Default" is specified in the Schedule as
      applying to the party, the occurrence or existence of (I) a default,
      event of default or other similar condition or event (however described)
      in respect of such party, any Credit Support Provider of such party or
      any applicable Specified Entity of such party under one or more
      agreements or instruments relating to Specified Indebtedness of any of
      them (individually or collectively) in an aggregate amount of not less
      than the applicable Threshold Amount (as specified in the Schedule)
      which has resulted in such Specified Indebtedness becoming, or becoming
      capable at such time of being declared, due and payable under such
      agreements or instruments, before it would otherwise have been due and
      payable or (a) a default by such party, such Credit Support Provider or
      such Specified Entity (individually or collectively) in making one or
      more payments on the due date thereof in an aggregate amount of not less
      than the applicable Threshold Amount under such agreements or
      instruments (after giving effect to any applicable notice requirement or
      grace period);

      (vii) Bankruptcy. The party, any Credit Support Provider of such party
       or any applicable Specified Entity of such party:-
    
         (1) is dissolved (other than pursuant to a consolidation,
         amalgamation or merger); (2) becomes insolvent or is unable to pay
         its debts or fails or admits in writing its inability generally to
         pay its debts as they become due; (3) makes a general assignment,
         arrangement or composition with or for the benefit of its creditors;
         (4) institutes or has instituted against it a proceeding seeking a
         judgment of insolvency or bankruptcy or any other relief under any
         bankruptcy or insolvency law or other similar law affecting
         creditors' rights, or a petition is presented for its winding-up or
         liquidation, and, in the case of any such proceeding or petition
         instituted or presented against it, such proceeding or petition (A)
         results in a judgment of insolvency or bankruptcy or the entry of an
         order for relief or the making of an order for its winding-up or
         liquidation or (B) is not dismissed, discharged, stayed or restrained
         in each case within 30 days of the institution or presentation
         thereof; (5) has a resolution passed for its winding-up, official
         management or liquidation (other than pursuant to a consolidation,
         amalgamation or merger); (6) seeks or becomes subject to the
         appointment of an administrator, provisional liquidator,
         conservator, receiver, trustee, custodian or other similar official
         for it or for all or substantially all its assets; (7) has a secured
         party take possession of all or substantially all its assets or has
         a distress, execution, attachment, sequestration or other legal
         process levied, enforced or sued on or against all or substantially
         all its assets and such secured party maintains possession, or
         any such process is not dismissed, discharged, stayed or restrained,
         in each case within 30 days thereafter; (8) causes or is subject to
         any event with respect to it which, under the applicable laws of any
         jurisdiction, has an analogous effect to any of the events specified
         in clauses (1) to (7) (inclusive); or (9) takes any action in
         furtherance of, or indicating its consent to, approval of, or
         acquiescence in, any of the foregoing acts; or

      (viii) Merger Without Assumption.  The party or any Credit Support
      Provider of such party consolidates or amalgamates with, or merges with
      or into, or transfers all or substantially all its assets to, another
      entity and, at the time of such consolidation, amalgamation, merger or
      transfer:-

         (1)  the resulting, surviving or transferee entity fails to assume
         all the obligations of such party or such Credit Support Provider
         under this Agreement or any Credit Support Document to which it or
         its predecessor was a party by operation of law or pursuant to an
         agreement reasonably satisfactory to the other party to this
         Agreement; or

         (2)  the benefits of any Credit Support Document fail to extend
         (without the consent of the other party) to the performance by such
         resulting, surviving or transferee entity of its obligations under
         this Agreement.
    
(b)  Termination Events. The occurrence at any time with respect to a party
or, if applicable, any Credit Support Provider of such party or any Specified
Entity of such party of any event specified below constitutes an Illegality if
the event is specified in (i) below, a Tax Event if the event is specified in
(ii) below or a Tax Event Upon Merger if the event is specified in (iii)
below, and, if specified to be applicable, a Credit Event Upon Merger if the
event is specified pursuant to (iv) below or an Additional Termination Event
if the event is specified pursuant to (v) below:-

      (i)   Illegality. Due to the adoption of, or any change in, any
      applicable law after the date on which a Transaction is entered into, or
      due to the promulgation of, or any change in, the interpretation by
      any court, tribunal or regulatory authority with competent jurisdiction
      of any applicable law after such date, it becomes unlawful (other than
      as a result of a breach by the party of Section 4(b)) for such party
      (which hill be the Affected Party):-
    
         (1)  to perform any absolute or contingent obligation to make a
         payment or delivery or to receive a payment or delivery in respect of
         such Transaction or to comply with any other material provision of
         this Agreement relating to such Transaction; or

         (2)  to perform, or for any Credit Support Provider of such party to
         perform, any contingent or other obligation which the party (or such
         Credit Support Provider) has under any Credit Support Document
         relating to such Transaction:

      (ii)  Tax Event. Due to (x) any action taken by a taxing authority, or
      brought in a court of competent jurisdiction, on or after the date on
      which a Transaction is entered into (regardless of whether such
      action is taken or brought with respect to a party to this Agreement) or
      (y) a Change in Tax Law, the party (which will be the Affected Party)
      will, or there is a substantial likelihood that it will, on the next
      succeeding Scheduled Payment Date (l) be required to pay to the other
      party an additional amount in respect of an Indemnifiable Tax under
      Section 2(d)(i)(4) (except in respect of interest under Section 2(e),
      6(d)(ii) or 6(e)) or (2) receive a payment from which an amount is
      required to be deducted or withheld for or on account of a Tax (except
      in respect of interest under Section 2(e), 6(d)(ii) or 6(e)) and no
      additional amount is required to be paid in respect of such Tax under
      Section 2(d)(i)(4) (other than by reason of Section 2(d)(i)(4)(A) or
      (B));

      (iii) Tax Event Upon Merger.  The party (the "Burdened Party") on the
      next succeeding Scheduled Payment Date will either (l) be required to
      pay an additional amount in respect of an Indemnifiable Tax under
      Section 2(d)(i)(4) (except in respect of interest under Section 2(e),
      6(d)(ii) or 6(e)) or (2) receive a payment from which an amount has
      been deducted or withheld for or on account of any Indemnifiable Tax in
      respect of which the other party is not required to pay an additional
      amount (other than by reason of Section 2(d)(i)(4)(A) or (B)), in either
      case as a result of a party consolidating or amalgamating with, or
      merging with or into, or transferring all or substantially all
      its assets to, another entity (which will be the Affected Party) where
      such action does not constitute an event described in Section
      5(a)(viii);

      (iv)  Credit Event Upon Merger.  If "Credit Event Upon Merger" is
      specified in the Schedule as applying to the party, such party ("X"),
      any Credit Support Provider of X or any applicable Specified Entity of X
      consolidates or amalgamates with, or merges with or into, or transfers
      all or substantially all its assets to, another entity and such action
      does not constitute an event described in Section 5(a)(viii) but the
      creditworthiness of the resulting, surviving or transferee entity is
      materially weaker than that of X, such Credit Support Provider or such
      Specified Entity, as the case may be, immediately prior to such action
      (and, in such event, X or its successor or transferee, as appropriate,
      will be the Affected Party); or

      (v)  Additional Termination Event. If any "Additional Termination Event"
      is specified in the Schedule or any Confirmation as applying, the
      occurrence of such event (and, in such event, the Affected Party or
      Affected Parties shall be as specified for such Additional Termination
      Event in the Schedule or such Confirmation).

(c)  Event of Default and Illegality. If an event or circumstance which would
otherwise constitute or give rise to an Event of Default also constitutes an
Illegality, it will be treated as an Illegality and will not constitute an
Event of Default.


6.  Early Termination

(a)  Right to Terminate Following Event of Default. If at any time an Event of
Default with respect to a party (the "Defaulting Party") has occurred and is
then continuing, the other party (the "Non-defaulting Party") may, by not more
than 20 days notice to the Defaulting Party specifying the relevant Event of
Default, designate a day not earlier than the day such notice is effective as
an Early Termination Date in respect of all outstanding Transactions. If,
however, "Automatic Early Termination" is specified in the Schedule as
applying to a party, then an Early Termination Date in respect of all
outstanding Transactions will occur immediately upon the occurrence with
respect to such party of an Event of Default specified in Section
5(a)(vii)(1), (3), (5), (6) or, to the extent analogous thereto, (8), and as
of the time immediately preceding the institution of the relevant proceeding
or the presentation of the relevant petition upon the occurrence with respect
to such party of an Event of Default specified in Section 5(a)(vii)(4) or, to
the extent analogous thereto, (8).

(b)  Right to Terminate Following Termination Event.

      (i)   Notice. If a Termination Event occurs, an Affected Party will,
      promptly upon becoming aware of it, notify the other party, specifying
      the nature of that Termination Event and each Affected Transaction
      and will also give such other information about that Termination Event
      as the other party may reasonably require.

      (ii)  Transfer to Avoid Termination Event. If either an Illegality under
      Section 5(b)(i)(1) or a Tax Event occurs and there is only one Affected
      Party, or if a Tax Event Upon Merger occurs and the Burdened Party is
      the Affected Party, the Affected Party will, as a condition to its right
      to designate an Early Termination Date under Section 6(b)(iv), use all
      reasonable efforts (which will not require such party to incur a loss,
      excluding immaterial, incidental expenses) to transfer within 20 days
      after it gives notice under Section 6(b)(i) all its rights and
      obligations under this Agreement in respect of the Affected Transactions
      to another of its Offices or Affiliates so that such Termination Event
      ceases to exist.

      If the Affected Party is not able to make such a transfer it will give
      notice to the other party to that effect within such 20 day period,
      whereupon the other party may effect such a transfer within
      30 days after the notice is given under Section 6(b)(i).

      Any such transfer by a party under this Section 6(b)(ii) will be subject
      to and conditional upon the prior written consent of the other party,
      which consent will not be withheld if such other party's policies in
      effect at such time would permit it to enter into transactions with the
      transferee on the terms proposed.

      (iii) Two Affected Parties. If an Illegality under Section 5(b)(i)(1)
      or a Tax Event occurs and there are two Affected Parties, each party
      will use all reasonable efforts to reach agreement within 30 days
      after notice thereof is given under Section 6(b)(i) on action to avoid
      that Termination Event.

      (iv) Right to Terminate. If:-

           (1) a transfer under Section 6(b)(ii) or an agreement under Section
           6(b)(iii), as the case may be, has not been effected with respect
           to all Affected Transactions within 30 days after an Affected Party
           gives notice under Section 6(b)(i); or
    
           (2) an Illegality under Section 5(b)(i)(2), a Credit Event Upon
           Merger or an Additional Termination Event occurs, or a Tax Event
           Upon Merger occurs and the Burdened Party is not the Affected
           Party,

either party in the case of an Illegality, the Burdened Party in the case of a
Tax Event Upon Merger, any Affected Party in the case of a Tax Event or an
Additional Termination Event if there is more than one Affected Party, or the
party which is not the Affected Party in the case of a Credit Event Upon
Merger or an Additional Termination Event if there is only one Affected Party
may, by not more than 20 days notice to the other party and provided that the
relevant Termination Event is then continuing, designate a day not earlier
than the day such notice is effective as an Early Termination Date in respect
of all Affected Transactions.

(c)  Effect of Designation.

      (i)   If notice designating an Early Termination Date is given under
      Section 6(a) or (b), the Early Termination Date will occur on the date
      so designated, whether or not the relevant Event of Default or
      Termination Event is then continuing.

      (ii)  Upon the occurrence or effective designation of an Early
      Termination Date, no further payments or deliveries under Section
      2(a)(i) or 2(e) in respect of the Terminated Transactions will
      be required to be made, but without prejudice to the other provisions of
      this Agreement. The amount, if any, payable in respect of an Early
      Termination Date shall be determined pursuant to Section 6(e).

(d)  Calculations.

      (i)   Statement. On or as soon as reasonably practicable following the
      occurrence of an Early Termination Date, each party will make the
      calculations on its part, if any, contemplated by Section 6(e)
      and will provide to the other party a statement (1) showing, in
      reasonable detail, such calculations (including all relevant quotations
      and specifying any amount payable under Section 6(e)) and (2) giving
      details of the relevant account to which any amount payable to it is to
      be paid. In the absence of written confirmation from the source of a
      quotation obtained in determining a Market Quotation, the records of
      the party obtaining such quotation will be conclusive evidence of the
      existence and accuracy of such quotation.

      (ii)  Payment Date. An amount calculated as being due in respect of any
      Early Termination Date under Section 6(e) will be payable on the day
      that notice of the amount payable is effective (in the case of an Early
      Termination Date which is designated or occurs as a result of an Event
      of Default) and on the day which is two Local Business Days after the
      day on which notice of the amount payable is effective (in the case of
      an Early Termination Date which is designated as a result of a
      Termination Event). Such amount will be paid together with (to the
      extent permitted under applicable law) interest thereon (before as well
      as after judgment) in the Termination Currency, from (and including)
      the relevant Early Termination Date to (but excluding) the date such
      amount is paid, at the Applicable Rate. Such interest will be calculated
      on the basis of daily compounding and the actual number of days elapsed.

(e)  Payments on Early Termination. If an Early Termination Date occurs, the
following provisions shall apply based on the parties' election in the
Schedule of a payment measure, either "Market Quotation" or''Loss", and a
payment method, either the "First Method'' or the Second Method". If the
parties fail to designate a payment measure or payment method in the Schedule,
it will be deemed that "Market Quotation" or the "Second Method", as the case
may be, shall apply. The amount, if any, payable in respect of an Early
Termination Date and determined pursuant to this Section will be subject to
any Set-off.

      (i)   Events of Default. If the Early Termination Date results from an
      Event of Default:-

           (1)  First Method and Market Quotation.  If the First Method and
           Market Quotatation apply, the Defaulting Party will pay to the
           Non-defaulting Party the excess, if a positive number, of (A) the
           sum of the Settlement Amount (determined by the 'on-defaulting
           Party) in respect of the Terminated Transactions and the
           Termination Currency Equivalent of the Unpaid Amounts owing
           to the Non-defaulting Party over (B) the Termination Currency
           Equivalent of the Unpaid Amounts owing to the Defaulting Party.

           (2)  First Method and Loss.  If the First Method and Loss apply,
           the Defaulting Party will pay to the Non-defaulting Party, if a
           positive number, the Non-defaulting Party's Loss in respect
           of this Agreement.
    
           (3)  Second Method and Market Quotation.  If the Second Method and
           Market Quotation apply, an amount will be payable equal to (A) the
           sum of the Settlement Amount (determined by the Non-defaulting
           Party) in respect of the Terminated Transactions and the
           Termination Currency Equivalent of the Unpaid Amounts owing to the
           Non-defaulting Party less (B) the Termination Currency Equivalent
           of the Unpaid Amounts owing to the Defaulting Party. If that amount
           is a positive number, the Defaulting Party will pay it to the
           Non-defaulting Party; if it is a negative number, the
           Non-defaulting Party will pay the absolute value of that amount to
           the Defaulting Party.

           (4)  Second Method and Loss.  If the Second Method and Loss apply,
           an amount will be payable equal to the Non-defaulting Party's Loss
           in respect of this Agreement. If that amount is a positive number,
           the Defaulting Party will pay it to the Non-defaulting Party; if it
           is a negative number, the Non-defaulting Party will pay the
           absolute value of that amount to the Defaulting Party.
    
      (ii)  Termination Events.  If the Early Termination Date results from a
      Termination Event:-
    
           (1)  One Affected Party . If there is one Affected Party, the
           amount payable will be determined in accordance with Section
           6(e)(i)(3), if Market Quotation applies, or Section 6(e)(i)(4), if
           Loss applies, except that, in either case, references to the
           Defaulting Party and to the Non-defaulting Party will be deemed to
           be references to the Affected Party and the party which is not the
           Affected Party, respectively, and, if Loss applies and fewer than
           all the Transactions arc being terminated, Loss shall be calculated
           in respect of all Terminated Transactions.

           (2)  Affected Parties. If there are two Affected Parties:-

               (A) if Market Quotation applies, each party will determine a
               Settlement Amount in respect of the Terminated Transactions,
               and an amount will be payable equal to (I) the sum of (a)
               one-half of the difference between the Settlement Amount of the
               party with the higher Settlement Amount ("X") and the
               Settlement Amount of the party with the lower Settlement Amount
               ("Y") and (b) the Termination Currency Equivalent of the
               Unpaid Amounts owing to X less (II) the Termination Currency
               Equivalent of the Unpaid Amounts owing to Y; and

               (B) if Loss applies, each party will determine its Loss in
               respect of this Agreement (or, if fewer than all the
               Transactions are being terminated, in respect of all Terminated
               Transactions) and an amount will be payable equal to one-half
               of the difference between the Loss of the party with the higher
               Loss ("X") and the Loss of the party with the lower
               Loss ("Y").

           If the amount payable is a positive number, Y will pay it to X; if
           it is a negative number, X will pay the absolute value of that
           amount to Y.
    
      (iii) Adjustment for Bankruptcy.  In circumstances where an Early
      Termination Date occurs because "Automatic Early Termination" applies in
      respect of a party, the amount determined under this Section 6(e) will
      be subject to such adjustments as are appropriate and permitted by law
      to reflect any payments or deliveries made by one party to the other
      under this Agreement (and retained by such other party) during the
      period from the relevant Early Termination Date to the date for
      payment determined under Section 6(d)(ii).

      (iv)  Pre-Estimate.  The parties agree that if Market Quotation applies
      an amount recoverable under this Section 6(e) is a reasonable
      pre-estimate of loss and not a penalty.  Such amount is payable for
      the loss of bargain and the loss of protection against future risks and
      except as otherwise provided in this Agreement neither party will be
      entitled to recover any additional damages as a consequence of such
      losses.

7.  Transfer

Subject to Section 6(b)(ii), neither this Agreement nor any interest or
obligation in or under this Agreement may be transferred (whether by way of
security or otherwise) by either party without the prior written consent
of the other partly except that:-

(a)  a party may make such a transfer of this Agreement pursuant to a
consolidation or amalgamation with, or merger with or into, or transfer of all
or substantially all its assets to, another entity (but without prejudice to
any other right or remedy under this Agreement); and

(b)  a party may make such a transfer of all or any part of its interest in
any amount payable to it from a Defaulting Party under Section 6(e).

Any purported transfer that is not in compliance with this Section will be
void.

8.  Contractual Currency

(a)  Payment In the Contractual Currency.  Each payment under this Agreement
will be made in the relevant currency specified in this Agreement for that
payment (the "Contractual Currency"). To the extent permitted by applicable
law, any obligation to make payments under this Agreement in the Contractual
Currency will not be discharged or satisfied by any tender in any currency
other than the Contractual Currency, except to the extent such tender results
in the actual receipt by the party to which payment is owed, acting in a
reasonable manner and in good faith in converting the currency so tendered
into the Contractual Currency, of the full amount in the Contractual Currency
of all amounts payable in respect of this Agreement.  If for any reason the
amount in the Contractual Currency so received falls short of the amount in
the Contractual Currency payable in respect of this Agreement, the party
required to make the payment will, to the extent permitted by applicable law,
immediately pay such additional amount in the Contractual Currency
as may be necessary to compensate for the shortfall. If for any reason the
amount in the Contractual Currency so received exceeds the amount in the
Contractual Currency payable in respect of this Agreement, the party
receiving the payment will refund promptly the amount of such excess.

(b) Judgments.  To the extent permitted by applicable law, if any judgment or
order expressed in a currency other than the Contractual Currency is rendered
(i) for the payment of any amount owing in respect of this Agreement, (ii) for
the payment of any amount relating to any early termination in respect of this
Agreement or (iii) in respect of a judgment or order of another court for the
payment of any amount described in (i) or (ii) above, the party seeking
recovery, after recovery in full of the aggregate amount to which such
party is entitled pursuant to the judgment or order, will be entitled to
receive immediately from the other party the amount of any shortfall of the
Contractual Currency received by such party as a consequence of sums paid in
such other currency and will refund promptly to the other party any excess of
the Contractual Currency received by such party as a consequence of sums paid
in such other currency if such shortfall or such excess arises or results from
any variation between the rate of exchange at which the Contractual Currency
is converted into the currency of the judgment or order for the purposes of
such judgment or order and the rate of exchange at which such party is able,
acting in a reasonable manner and in good faith in converting the currency
received into the Contractual Currency, to purchase the Contractual Currency
with the amount of the currency of the judgment or order actually received by
such party. The term "rate of exchange" includes, without limitation, any
premiums and costs of exchange payable in connection with the purchase of or
conversion into the Contractual Currency. 

(c)  Separate Indemnities.  To the extent permitted by applicable law, these
indemnities constitute separate and independent obligations from the other
obligations in this Agreement, will be enforceable as separate and independent
causes of action, will apply notwithstanding any indulgence granted by the
party to which any payment is owed and will not be affected by judgment being
obtained or claim or proof being made for any other sums payable in respect of
this Agreement.

(d)  Evidence of Loss.  For the purpose of this Section 8, it will be
sufficient for a party to demonstrate that it would have suffered a loss bad
an actual exchange or purchase been made. 

9.  Miscellaneous

(a)  Entire Agreement.  This Agreement constitutes the entire agreement and
understanding of the parties with respect to its subject matter and supersedes
all oral communication and prior writings with respect thereto.

(b)  Amendments.  No amendment, modification or waiver in respect of this
Agreement will be effective unless in writing (including a writing evidenced
by a facsimile transmission) and executed by each of the parties or confirmed
by an exchange of telexes or electronic messages on an electronic messaging
system.

(c)  Survival of Obligations.  Without prejudice to Sections 9(a)(iii) and
6(c)(ii), the obligations of the parties under this Agreement will survive the
termination of any Transaction.

(d)  Remedies Cumulative.  Except as provided in this Agreement, the rights,
powers, remedies and privileges provided in this Agreement are cumulative and
not exclusive of any rights, powers, remedies and privileges provided by late.

(e)  Counterparts and Confirmations.

      (i)   This Agreement (and each amendment, modification and waiver in
      respect of it) may be executed and delivered in counterparts (including
      by facsimile transmission), each of which will be deemed an original.

      (ii)  The parties intend that they are legally bound by the terms of
      each Transaction from the moment they agree to those terms (whether
      orally or otherwise). A Confirmation shall be entered into as soon as
      practicable and may be executed and delivered in counterparts (including
      by facsimile transmission) or be created by an exchange of telexes or by
      an exchange of electronic messages on an electronic messaging system,
      which in each case will be sufficient for all purposes to evidence
      a binding supplement to this Agreement. The parties will specify therein
      or through another effective means that any such counterpart, telex or
      electronic message constitutes a Confirmation.

(f)  No Waiver of Rights.  A failure or delay in exercising any right, power
or privilege in respect of this Agreement will not be presumed to operate as a
waiver, and a single or partial exercise of any right, power or privilege will
not be presumed to preclude any subsequent or further exercise, of that right,
power or privilege or the exercise of any other right, power or privilege.

(g)  Headings.  The headings used in this Agreement are for convenience of
reference only and are not to affect the construction of or to be taken into
consideration in interpreting this Agreement.

10.  Offices; Multibranch Parties

(a)  If Section 10(a) is specified in the Schedule as applying, each party
that enters into a Transaction through an Office other than its head or home
office represents to the other party that, notwithstanding the place of
booking office or jurisdiction of incorporation or organization of such
party, the obligations of such party are the same as if it had entered into
the Transaction through its head or home office. This representation will be
deemed to be repeated by such party on each date on which a Transaction Is
entered into.

(b)  Neither party may change the Office through which it makes and receives
payments or deliveries for the purpose of a Transaction without the prior
written consent of the other party.

(c)  If a party is specified as a Multibranch Party in the Schedule, such
Multibranch Party may make and receive payments or deliveries under any
Transaction through any Office listed in the Schedule, and the Office
through which it makes and receives payments or deliveries with respect to a
Transaction will be specified in the relevant Confirmation.

11.  Expenses

A Defaulting Party will, on demand, indemnify and hold harmless the other
party for and against all reasonable out-of-pocket expenses, including legal
fees and Stamp Tax, incurred by such other party by reason of the enforcement
and protection of its rights under this Agreement or any Credit Support
Document to which the Defaulting Party is a party or by reason of the early
termination of any Transaction, including, but not limited to, costs of
collection.

12.  Notices

(a)  Effectiveness.  Any notice or other communication in respect of this
Agreement may be given in any manner set forth below (except that a notice or
other communication under Section 5 or 6 may not be given by facsimile
transmission or electronic messaging system) to the address or number or in
accordance with the electronic messaging system details provided (see the
Schedule) and will be deemed effective as indicated:-

      (i)   if in writing and delivered in person or by courier, on the date
      it is delivered;

      (ii)  if sent by telex, on the date the recipient's answerback is
      received:

      (iii) if sent by facsimile transmission, on the date that transmission
      is received by a responsible employee of the recipient in legible form
      (it being agreed that the burden of proving receipt will be on the
      sender and will not be met by a transmission report generated by the
      sender's facsimile machine);

      (iv)  if sent by certified or registered mail (airmail, if overseas) or
      the equivalent (return receipt requested), on the date that mail is
      delivered or its delivery is attempted; or

      (v)   if sent by electronic messaging system, on the date that
      electronic message is received, unless the date of that delivery (or
      attempted delivery) or that receipt, as applicable, is not a Local
      Business Day or that communication is delivered (or attempted) or
      received, as applicable, after the close of business on a Local Business
      Day, in which case that communication shall be deemed given and
      effective on the first following day that is a Local Business Day.

(b)  Change of Addresses.  Either party may by notice to the other change the
address, telex or facsimile number or electronic messaging system details at
which notices or other communications are to be given to it.

13.  Governing Law and Jurisdiction

(a)  Governing law.  This Agreement will be governed by and construed in
accordance with the law specified in the Schedule.

(b)  Jurisdiction.  With respect to any suit, action or proceedings relating
to this Agreement ("Proceedings"), each party irrevocably:-

      (i)   submits to the jurisdiction of the English courts, if this
      Agreement is expressed to be governed by English law, or to the
      non-exclusive jurisdiction of the courts of the State of New York; and
      the United States District Count located in the Borough of Manhattan in
      New York City, if this Agreement is expressed to be governed by the laws
      of the State of New York; and

      (ii)  waives any objection which it may have at any time to the laying
      of venue of any Proceedings brought in any such court, waives any claim
      that such Proceedings have been brought in an inconvenient forum and
      further waives the right to object, with respect to such Proceedings,
      that such court does not have any jurisdiction over such party.

Nothing in this Agreement precludes either party from bringing Proceedings in
any other jurisdiction (outside, if this Agreement is expressed to be governed
by English law, the Contracting States, as defined in Section 1(3) of the
Civil Jurisdiction and Judgments Act 1982 or any modification, extension or 
re-enactment thereof for the time being in force) nor will the bringing of
Proceedings in any one or more jurisdictions preclude the bringing of
Proceedings in any other jurisdiction.

(c)  Service of Process.  Each party irrevocably appoints the Process Agent
(if any) specified opposite its name in the Schedule to receive, for it and on
its behalf, service of process in any Proceedings. If for any reason any
party's Process Agent is unable to act as such, such party will promptly
notify the other party and within 30 days appoint a substitute process agent
acceptable to the other party. The parties irrevocably consent to service of
process given in the manner provided for notices in Section 12. Nothing in
this Agreement will affect the right of either party to serve process in any
other manner permitted by law.

(d)  Waiver of Immunities.  Each party irrevocably waives, to the fullest
extent permitted by applicable law, with respect to itself and its revenues
and assets (irrespective of their use or intended use), all immunity on the
grounds of sovereignty or other similar grounds from (i) suit, (ii)
jurisdiction of any court, (iii) relief by way of injunction, order for
specific performance or for recovery of property, (iv) attachment of its
assets (whether before or after judgment) and (v) execution or enforcement of
any judgment to which it or its revenues or assets might otherwise be entitled
in any Proceedings in the courts of any jurisdiction and irrevocably agrees,
to the extent permitted by applicable law, that it will not claim any such
immunity in any Proceedings.

14.  Definitions

As used in this Agreement:-

"Additional Termination Event" has the meaning specified in Section 5(b).

"Affected Party" has the meaning specified in Section 5(b).

"Affected Transactions" means (a) with respect to any Termination Event
consisting of an Illegality, Tax Event or Tax Event Upon Merger, all
Transactions affected by the occurrence of such Termination Event
and (b) with respect to any other Termination Event, all Transactions.

"Affiliate" means, subject to the Schedule, in relation to any person, any
entity controlled, directly or indirectly, by the person, any entity that
controls, directly or indirectly, the person or any entity directly or
indirectly under common control with the person. For this purpose, "control"
of any entity or person means ownership of a majority of the voting power of
the entity or person.

"Applicable Rate" means:-

(a)  in respect of obligations payable or deliverable (or which would have
been but for Section 2(a)(iii)) by a Defaulting Party, the Default Rate;

(b)  in respect of an obligation to pay an amount under Section 6(e) of either
party from and after the date (determined in accordance with Section 6(d)(ii))
on which that amount is payable, the Default Rate;

(c)  in respect of all other obligations payable or deliverable (or which
would have been but for Section 2(a)(iii)) by a Non-defaulting Party, the
Non-default Rate; and

(d)  in all other cases, the Termination Rate.

"Burdened Party" has the meaning specified in Section 5(b).

"Change in Tax Law" means the enactment, promulgation, execution or
ratification of, or any change in or amendment to, any law (or in the
application or official interpretation of any law) that occurs on or after
the date on which the relevant Transaction is entered into.

"consent" includes a consent, approval, action, authorization, exemption,
notice, filing, registration or exchange control consent.

"Credit Event Upon Merger" has the meaning specified in Section 5(b).

"Credit Support Document" means any agreement or instrument that is specified
as such in this Agreement.

"Credit Support Provider" has the meaning specified in the Schedule.

"Default Rate" means a rate per annum equal to the cost (without proof or
evidence of any actual cost) to the relevant payee (as certified by it) if it
were to fund or of funding the relevant amount plus 1% per annum.

"Defaulting Party" has the meaning specified in Section 6(a).

"Early Termination Date" means the date determined in accordance with Section
6(a) or 6(b)(iv).

"Event of Default" has the meaning specified in Section 5(a) and, if
applicable, in the Schedule.

"Illegality" has the meaning specified in Section 5(b).

"Indemnifiable Tax" means any Tax other than a Tax that would not be imposed
in respect of a payment under this Agreement but for a present or former
connection between the jurisdiction of the government or taxation authority
imposing such Tax and the recipient of such payment or a person related to
such recipient (including, without limitation, a connection arising from such
recipient or related person being or having been a citizen or resident of such
jurisdiction, or being or having been organised, present or engaged in a
trade or business in such jurisdiction, or having or having had a permanent
establishment or fixed place of business in such jurisdiction, but excluding a
connection arising solely from such recipient or related person having
executed, delivered, performed its obligations or received a payment under, or
enforced, this Agreement or a Credit Support Document).

"law" includes any treaty, law, rule or regulation (as modified, in the case
of tax matters, by the practice of any relevant governmental revenue
authority) and "lawful" and "unlawful" will be construed accordingly.

"Local Business Day" means, subject to the Schedule, a day on which commercial
banks are open for business (including dealings in foreign exchange and
foreign currency deposits) (a) in relation to any obligation under Section
2(a)(i), in the place(s) specified in the relevant Confirmation or, if not so
specified, as otherwise agreed by the parties in writing or determined
pursuant to provisions contained, or incorporated by reference, in this
Agreement, (b) in relation to any other payment, in the place where the
relevant account is located and, if different, in the principal financial
centre, if any, of the currency of such payment, (c) in relation to any notice
or other communication, including notice contemplated under Section 5(a)(i),
in the city specified in the address for notice provided by the recipient and,
in the case of a notice contemplated by Section 2(b), in the place where the
relevant new account is to be located and (d) in relation to Section
5(a)(v)(2), in the relevant locations for performance with respect to such
Specified Transaction.

"Loss" means, with respect to this Agreement or one or more Terminated
Transactions, as the case may be, and a party, the Termination Currency
Equivalent of an amount that party reasonably determines in good faith to be
its total losses and costs (or gain, in which case expressed as a negative
number) in connection with this Agreement or that Terminated Transaction or
group of Terminated Transactions, as the case may be, including any loss of
bargain, cost of funding or, at the election of such party but without
duplication, loss or cost incurred as a result of its terminating,
liquidating, obtaining or reestablishing any hedge or related trading position
(or any gain resulting from any of them). Loss includes losses and costs (or
gains) in respect of any payment or delivery required to have been made
(assuming satisfaction of each applicable condition precedent) on or before
the relevant Early Termination Date and not made, except, so as to avoid
duplication, if Section 6(e)(i)(1) or (3) or 6(e)(ii)(2)(A) applies. Loss does
not include a party's legal fees and out-of-pocket expenses referred to under
Section 11.  A party will determine its Loss as of the relevant Early
Termination Date, or, if that is not reasonably practicable, as of the
earliest date thereafter as is reasonably practicable. A party may (but need
not) determine its Loss by reference to quotations of relevant rates or prices
from one or more leading dealers in the relevant markets.

"Market Quotation" means, with respect to one or more Terminated Transactions
and a party making the determination, an amount determined on the basis of
quotations from Reference Market-makers.  Each quotation will be for an
amount, if any, that would be paid to such party (expressed as a negative
number) or by such party (expressed as a positive number) in consideration of
an agreement between such party (taking into account any existing Credit
Support Document with respect to the obligations of such party) and the
quoting Reference Market-maker to enter into a transaction (the "Replacement
Transaction") that would have the effect of preserving for such party the
economic equivalent of any payment or delivery (whether the underlying
obligation was absolute or contingent and assuming the satisfaction of each
applicable condition precedent) by the parties under Section 2(a)(i) in
respect of such Terminated Transaction or group of Terminated Transactions
that would, but for the occurrence of the relevant Early Termination Date,
have been required after that date. For this purpose, Unpaid Amounts in
respect of the Terminated Transaction or group of Terminated Transactions are
to be excluded but, without limitation, any payment or delivery that would,
but for the relevant Early Termination Date, have been required (assuming
satisfaction of each applicable condition precedent) after that Early
Termination Dare is to be included. The Replacement Transaction would be
subject to such documentation as such party and the Reference Market-maker
may, in good faith, agree. The party making the determination (or its agent)
will request each Reference Market-maker to provide its quotation to the
extent reasonably practicable as of the same day and time (without regard to
different time zones) on or as soon as reasonably practicable after the
relevant Early Termination Date. The day and time as of which those quotations
are to be obtained will be selected in good faith by the party obliged to make
a determination under Section 6(e), and, if each party is so obliged. After
consultation with the other. If more than three quotations are provided, the
Market Quotation will be the arithmetic mean of the quotations, without regard
to the quotations having the highest and lowest values. If exactly three such
quotations are provided, the Market Quotation will be the quotation remaining
after disregarding the highest and lowest quotations. For this purpose, if
more than one quotation has the same highest value or lowest value, then one
of such quotations shall be disregarded. If fewer than three quotations are
provided, it will be deemed that the Market Quotation in respect of such
Terminated Transaction or group of Terminated Transactions cannot be
determined. 

"Non-default Rate" means a rate per annum equal to the cost (without proof or
evidence of any actual cost) to the Non-defaulting Party (as certified by it)
if it were to fund the relevant amount. 

"Non-defaulting Party" has the meaning specified in Section 6(a)

"Office" means a branch or office of a party, which may be such party's head
or home office.

"Potential Event of Default" means any event which, with the giving of notice
or the lapse of time or both, would constitute an Event of Default.

"Reference Market-makers" means four leading dealers in the relevant market
selected by the party determining a Market Quotation in good faith (a) from
among dealers of the highest credit standing which satisfy all the criteria
that such party applies generally at the time in deciding whether to offer or
to make an extension of credit and (b) to the extent practicable, from among
such dealers having an office in the same city.

"Relevant Jurisdiction" means, with respect to a party, the jurisdictions (a)
in which the party is incorporated, organised, managed and controlled or
considered to have its seat, (b) where an Office through which the party is
acting for purposes of this Agreement is located, (c) in which the party
executes this Agreement and (d) in relation to any payment, from or through
which such payment is made.

"Scheduled Payment Date" means a date on which a payment or delivery is to be
made under Section 2(a)(i) with respect to a Transaction.

"Set off' means set-off, offset, combination of accounts, right of retention
or withholding or similar right or requirement to which the payer of an amount
under Section 6 is entitled or subject (whether arising under this Agreement,
another contract, applicable law or otherwise) that is exercised by, or
imposed on, such payer.

"Settlement Amount" means, with respect to a party and any Early Termination
Date, the sum of:-

(a)  the Termination Currency Equivalent of the Market Quotations (whether
positive or negative) for each Terminated Transaction or group of Terminated
Transactions for which a Market Quotation is determined; and

(b)  such party's Loss (whether positive or negative and without reference to
any Unpaid Amounts) for each Terminated Transaction or group of Terminated
Transactions for which a Market Quotation cannot be determined or would not
(in the reasonable belief of the party making the determination) produce a
commercially reasonable result. 

"Specifics Entity" has the meaning specified in the Schedule.

"Specified Indebtedness" means, subject to the Schedule, any obligation
(whether present or future, contingent or otherwise, as principal or surety or
otherwise) in respect of borrowed money.

"Specified Transaction" means, subject to the Schedule, (a) any transaction
(including an agreement with respect thereto) now existing or hereafter
entered into between one party to this Agreement (or any Credit Support
Provider of such party or any applicable Specified Entity of such party) and
the other party to this Agreement (or any Credit Support Provider of such
other party or any applicable Specified Entity of such other party) which is
a rate swap transaction, basis swap, forward rate transaction, commodity swap,
commodity option, equity or equity index swap, equity or equity index option,
bond option, interest rate option, foreign exchange transaction, cap
transaction, floor transaction, collar transaction, currency swap transaction,
cross-currency rate swap transaction, currency option or any other similar
transaction (including any option with respect to any of these transactions),
(b) any combination of these transactions and (c) any other transaction 
identified as a Specified Transaction in this Agreement or the relevant
confirmation.

"Stamp Tax" means any stamp, registration, documentation or similar tax.

"Tax" means any present or future tax, levy, impost, duty, charge, assessment
or fee of any nature (including interest, penalties and additions thereto)
that is imposed by any government or other taxing authority in respect of any
payment under this Agreement other than a stamp, registration, documentation
or similar tax.

"Tax Event" has the meaning specified in Section 5(b).

"Tax Event Upon Merger" has the meaning specified in Section S(b).

"Terminated Transactions" means with respect to any Early Termination Date (a)
if resulting from a Termination Event, all Affected Transactions and (b) if
resulting from an Event of Default, all Transactions (in either case) in
effect immediately before the effectiveness of the notice designating that
Early Termination Date (or, if "Automatic Early Termination" applies,
immediately before that Early Termination Date).

"Termination Currency" has the meaning specified in the Schedule.

"Termination Currency Equivalent" means, in respect of any amount denominated
in the Termination Currency, such Termination Currency amount and, in respect
of any amount denominated in a currency other than the Termination Currency
(the "Other Currency"), the amount in the Termination Currency determined
by the party making the relevant determination as being required to purchase
such amount of such Other Currency as at the relevant Early Termination Date,
or, if the relevant Market Quotation or Loss (as the case may be), is
determined as of a later date, that later date, with the Termination Currency
at the rate equal to the spot exchange rate of the foreign exchange agent
(selected as provided below) for the purchase of such Other Currency with the
Termination Currency at or about 11:00 a.m. (in the city in which such foreign
exchange agent is located) on such date as would be customary for the
determination of such a rate for the purchase of such Other Currency for value
on the relevant Early Termination Date or that later date. The foreign
exchange agent will, if only one party is obliged to make a determination
under Section 6(e), be selected in good faith by that party and otherwise will
be agreed by the parties. 

"Termination Event" means an Illegality, a Tax Event or a Tax Event Upon
Merger or, if specified to be applicable, a Credit Event Upon Merger or an
Additional Termination Event.

"Termination Rate" means a rate per annum equal to the arithmetic mean of the
cost (without proof or evidence of any actual cost) to each party (as
certified by such party) if it were to fund or of funding such amounts.

"Unpaid Amounts" owing to any party means, with respect to an Early
Termination Date, the aggregate of (a) in respect of all Terminated
Transactions, the amounts that became payable (or that would have become
payable but for Section 2(a)(iii)) to such party under Section 9(a)(i) on or 
prior to such Early Termination Date and which remain unpaid as at such Early
Termination Date and (b) in respect of each Terminated Transaction, for each
obligation under Section 2(a)(i) which was (or would have been but for
Section 2(a)(iii)) required to be settled by delivery to such parry on or
prior to such Early Termination Date and which has not been so settled as at
such Early Termination Date, an amount equal to the fair market value of that
which was (or would have been) required to be delivered as of the originally
scheduled date for delivery, in each case together with (to the extent
permitted under applicable law) interest, in the currency of such amounts,
from (and including) the date such amounts or obligations were or would have
been required to have been paid or performed to (but excluding) such Early
Termination Date, at the Applicable Rate. Such amounts of interest will be
calculated on the basis of daily compounding and the actual number of days
elapsed.  The fair market value of any obligation referred to in clause (b)
above shall be reasonably determined by the party obliged to make the
determination under Section 6(e) or, if each party is so obliged, it shall be
the average of the Termination Currency Equivalents of the fair market values
reasonably determined by both parties.

IN WITNESS WHEREOF the parties have executed this document on the respective
dates specified below  with effect from the date specified on the first page
of this document.

NationsBank, N.A.                       Luby's Cafeterias, Inc.
______________________________          _____________________________
     (Name of Party)                         (Name of Party)


By:  R. VAUGHAN DODD                    By:  LAURA M. BISHOP
     __________________________              _________________________
Name:  R. Vaughan Dodd                  Name:  Laura M. Bishop
Title: Senior Vice President            Title: Senior Vice President 
                                               and Chief Financial Officer
Date:  July 17, 1997                    Date:  July 9, 1997
<PAGE>
                     SCHEDULE to the MASTER AGREEMENT
                      dated as of June 17, 1997 between
                      NATIONSBANK, N.A. ("Party A") and
                     LUBY'S CAFETERIAS, INC. ("Party B")


        PART 1:  Termination Provisions and Certain Other Matters

(a)   "Credit Agreement" means the Credit Agreement dated as of February 27,
1996 among Luby's Cafeterias, Inc., as "Borrower", certain "Lenders" referred
to therein, and NationsBank of Texas, N.A., as "Administrative Lender", as
amended, modified, restated or replaced from time to time.

(b)   "Specified Entity" means in relation to Party A for the purpose of:-

      Section 5(a)(v), none;
      Section 5(a)(vi), none;
      Section 5(a)(vii), none; and 
      Section 5(b)(iv), none;

              in relation to Party B for the purpose of:-

      Section 5(a)(v), each Subsidiary (as defined in the Credit Agreement);
      Section 5(a)(vi), each Subsidiary;
      Section 5(a)(vii), each Subsidiary; and
      Section 5(b)(iv), each Subsidiary.

(c)   "Specified Transaction" will have the meaning specified in Section l4.

(d)   The "Cross-Default" provisions of Section 5(a)(vi) will apply to Party A
and Party B and each Specified Entity of Party B.  In connection therewith,
"Specified Indebtedness" will have the meaning specified in Section 14, except
that such term shall not include obligations in respect of deposits received
in the ordinary course of a party's banking business, and "Threshold Amount"
means [with respect to Party A, an amount equal to three percent of Party A's
shareholders' equity, determined in accordance with generally accepted
accounting principles in such party's jurisdiction of incorporation or
organization, consistently applied, as at the end of such party's most
recently completed fiscal year, and with respect to Party B, $1,000,000.

With respect to Party B, an Event of Default (with Party B being the
Defaulting Party) shall also occur under this Agreement upon the occurrence of
any Event of Default specified in the Credit Agreement, as amended from time
to time after the date hereof with the consent of Party A.

(e)   The "Credit Event Upon Merger" provisions of Section 5(b)(iv) will apply
to Party A and Party B and each Specified Entity of Party B.

(f)   The "Automatic Early Termination" provision of Section 6(a) will not
apply to Party A or Party B.

(g)   Payments on Early Termination.  For the purpose of Section 6(e):-

      (i)   Market Quotation will apply.
      (ii)  The Second Method will apply.

(h)   "Termination Currency" means United States Dollars.

(i)   Additional Termination Event.  Additional Termination Event will not
apply.



                         PART 2:  Tax Representations

                                 Not applicable.


                     PART 3:  Agreement to Deliver Documents

For the purpose of Section 4(a)(i) and (ii) of this Agreement, each party
agrees to deliver the following documents:

(a)   Tax forms, documents or certificates to be delivered are:  none.

(b)   Other documents to be delivered are:-

Party required           Form/                  Date by           Covered by   
  to deliver           Document/              which to be        Section 3(d)  
   document           Certificate              delivered        Representation 
 
_____________   _______________________   ____________________  ______________
Party A and     Certified copies of all     Upon execution and        Yes
Party B         corporate authorizations    delivery of this                
                and any other documents     Agreement
                with respect to the
                execution, delivery and 
                performance of this
                Agreement

Party A and     Certificate of authority    Upon execution and        Yes
Party B         and specimen signatures of  delivery of this
                individuals executing this  Agreement and 
                Agreement and               thereafter upon request
                Confirmations.              of the other party


                            PART 4:  Miscellaneous

(a)   Address for Notices.  For the purpose of Section 12(a) of this
Agreement:-

Address for notice or communications to Party A:

                   NationsBank, N.A.
                   100 N. Tryon St., NC1-007-13-01
                   Charlotte, North Carolina  28255
                   Attention:  Derivatives Documentation Unit
                   (Telex No:  669959; Answerback:  NATIONSBK CHA)
                   Facsimile No.:  704-386-4113


Address for notice or communications to Party B:

                   Attention:  Ron Riemenschneider
                   Luby's Cafeterias, Inc.
                   P.O. Box 33069
                   2211 Northeast Loop 410
                   San Antonio, TX 78265-3069
                   Telephone No.:  210-871-7515
                   Facsimile No.:  210-656-3836

(b)   Process Agent.  For the purpose of Section 13(c):

Party A appoints as its Process Agent:  Not applicable.

Party B appoints as its Process Agent:  Not applicable.

 
(c)   Offices.  The provisions of Section 10(a) will apply to this Agreement.

(d)   Multibranch Party. For the purpose of Section 10(c) of this Agreement:-

Party A is not a Multibranch Party.

Party B is not a Multibranch Party.

(e)   Calculation Agent.  The Calculation Agent is Party A, unless otherwise
specified in a Confirmation in relation to the relevant Transaction.  

(f)   Credit Support Document.  Details of any Credit Support Document:-

Not applicable.

(g)   Credit Support Provider. Credit Support Provider means in relation to
Party A,

Not applicable.

Credit Support Provider means in relation to Party B,

Not applicable.

(h)   Governing Law.  This Agreement will be governed by and construed in
accordance with the laws of the State of New York (without reference to that
jurisdiction's choice of law doctrine).

(i)   Netting of Payments.  Subparagraph (ii) of Section 2(c) will not apply
to any Transaction unless specified in the relevant Confirmation.

(j)   "Affiliate" will have the meaning specified in Section 14 of this
Agreement.



                            PART 5: Other Provisions

(a)   Set-off.  Nothing in this Agreement shall be treated as restricting or
negating any right of set-off, lien, counterclaim or other right or remedy
which might otherwise be available to either party.

(b)   Payments.  Notwithstanding the provisions of any Transaction, in the
event an Event of Default or an event that with the giving of notice or lapse
of time (or both) would become an Event of Default shall have occurred and be
continuing with respect to a party ("Party X"), or material adverse change in
the business, operations, assets or financial or other condition of Party X
shall have occurred, then, upon written notice being given to Party X by the
other party ("Party Y") (or automatically, without any requirement for the
giving of notice, in the case of an Event of Default or Potential Event of
Default described in Section 5(a)(vii)), the following modifications shall be
made, effective as of the date such notice is given or deemed to be given, to
each Transaction where the originally-scheduled Payment Dates for Party Y
occur more frequently than the Payment Dates for Party X:  (i)  Compounding
shall apply; (ii) Party Y's Payment Dates shall be changed to coincide with
Party X's Payment Dates; (iii)  the Compounding Dates shall be the same dates
as Party Y's originally-scheduled Payment Dates; and (iv) for purposes of
calculating the amount of the payment to be made by Party Y on the Payment
Date for Party Y (as modified hereby) next succeeding the effective date of
the modifications provided for in this paragraph, the Calculation Period in
respect of which such payment is being made will be deemed to have commenced
on the date of the most recent payment made by Party Y.

(c)   Exchange of Confirmations.  For each Transaction entered into hereunder,
Party A shall promptly send to Party B a Confirmation, via telex or facsimile
transmission. Party B agrees to respond to such Confirmation within three (3)
Business Days, either confirming agreement thereto or requesting a correction
of any error(s) contained therein.  Failure by Party B to respond within such
period shall not affect the validity or enforceability of such Transaction and
shall be deemed to be an affirmation of the terms contained in such
Confirmation, absent manifest error.  The parties agree that any such exchange
of telexes or facsimile transmissions shall constitute a Confirmation for all
purposes hereunder.

(d)   Notice by Facsimile Transmission.  Section 12(a) is hereby amended by
inserting the words "or 13(c)" between the number "6" and the word "may" in
the second line thereof. 

(e)   Waiver of Right to Trial by Jury.  Each party hereby irrevocably waives
any and all rights to trial by jury with respect to any legal proceeding
arising out of or relating to this Agreement or any Transaction contemplated
hereby.

(f)   Recording of Conversations.  Each party to this Agreement acknowledges
and agrees to the tape or electronic recording of conversations between the
parties to this Agreement whether by one or other or both of the parties, and
that any such recordings may be submitted in evidence in any action or
proceeding relating to the Agreement or any Transaction.

(g)   Eligible Swap Participant.  Each party represents to the other that it
is an "eligible swap participant" as defined under the regulations of the
Commodity Futures Trading Commission, currently at 17 C.F.R. Section
35.1(b)(2).

(h)   Relationship Between Parties.  Each party represents to the other party
and will be deemed to represent to the other party on the date on which it
enters into a Transaction that (absent a written agreement between the parties
that expressly imposes affirmative obligations to the contrary for that
Transaction):-

      (i)   Non-Reliance.  It is acting for its own account, and it has made
its own independent decisions to enter into that Transaction and as to whether
that Transaction is appropriate or proper for it based upon its own judgment
and upon advice from such advisors as it has deemed necessary.  It is not
relying on any communication (written or oral) of the other party as
investment advice or as a recommendation to enter into that Transaction; it
being understood that information and explanations related to the terms and
conditions of a Transaction shall not be considered investment advice or a
recommendation to enter into that Transaction.  Further, such party has not
received from the other party any assurance or guarantee as to the expected
results of that Transaction.

      (ii)  Evaluation and Understanding.  It is capable of evaluating and
understanding (on its own behalf or through independent professional advice),
and understands and accepts, the terms, conditions and risks of that
Transaction.  It is also capable of assuming, and assumes, the financial and
other risks of that Transaction.

      (iii) Status of Parties.  The other party is not acting as an agent,
fiduciary or advisor for it in respect of that Transaction.

(i)   Incorporation by Reference of Terms of Credit Agreement.  The covenants,
terms and provisions of, including all representations and warranties of Party
B contained in, the Credit Agreement, as in effect as of the date of this
Agreement, are hereby incorporated by reference in, and made part of, this
Agreement to the same extent as if such covenants, terms, and provisions were
set forth in full herein.  Party B hereby agrees that, during the period
commencing with the date of this Agreement through and including such date on
which all of Party B's obligations under this Agreement are fully performed,
Party B will (a) observe, perform, and fulfill each and every such covenant,
term, and provision applicable to Party B, as such covenants, terms, and
provisions, may be amended from time to time after the date of this Agreement
and (b) deliver to Party A at the address for notices to Party A provided in
Part 4 each notice, document, certificate or other writing as Party B is
obligated to furnish to any other party to the Credit Agreement.  In the event
the Credit Agreement terminates or becomes no longer binding on Party B prior
to the termination of this Agreement, such covenants, terms, and provisions
(other than those requiring payments in respect of amounts owed under the
Credit Agreement) will remain in force and effect for purposes of this
Agreement as though set forth in full herein until the date on which all of
Party B's obligations under this Agreement are fully performed, and this
Agreement is terminated.



Accepted and agreed:



NATIONSBANK, N.A.                             LUBY'S CAFETERIAS, INC.


       R. VAUGHAN DODD                               LAURA M. BISHOP
___________________________                   __________________________
Name:  R. Vaughan Dodd                        Name:  Laura M. Bishop

Title: Senior Vice President                  Title: Senior Vice President and
                                                     Chief Financial Officer


<PAGE>
              CONFIRMATION FOR U.S. DOLLAR RATE SWAP TRANSACTION           
                   TO BE SUBJECT TO 1992 MASTER AGREEMENT                  
                                                                           

TO:      LUBY'S CAFETERIAS, INC.                                               
         P.O. BOX 33069
         2211 NORTHEAST LOOP 410                                               
         SAN ANTONIO, TX  78265-3069                                           
ATTN:    RON RIEMENSCHNEIDER                                                   
TEL:     210-871-7515                                                          
FAX:     210-656-3836                                                          
                                                                           
FROM:    NationsBank, N.A.                                              
         233 S. Wacker Drive                                            
         Chicago, Illinois  60606                                       
         FRANK TANTILLO / JOHN KAPUSTIAK                                       
            
                                                                           
Date:    07JUL97                                                          
                                                                           
Our Reference No. 632650/184154                                                
   
                                                                           
The purpose of this letter agreement is to confirm the terms and        
conditions of the Swap Transaction entered into between us on the       
Trade Date specified below (the "Swap Transaction").  This letter       
agreement constitutes a "Confirmation" as referred to in the            
Master Agreement specified below.                                       
                                                                           
1.  The definitions and provisions contained in the 1991 ISDA           
Definitions (as published by the International Swaps and Derivatives    
Association, Inc. (the "Definitions") are incorporated                  
into this Confirmation.  In the event of any inconsistency between      
the Definitions and this Confirmation, this Confirmation will govern.   
Each party represents and warrants to the other that (i) it is duly     
authorized to enter into this Swap Transaction and to perform its       
obligations hereunder and (ii) the person executing this Confirmation   
is duly authorized to execute and deliver it.                           
                                                                           
2.  This Confirmation supplements, forms part of, and is subject        
to, the Master Agreement in the form published by ISDA in June, 1992    
(the "Agreement"), as if you and we had executed that agreement         
(but without any Schedule thereto) and the Agreement shall be governed  
by and construed in accordance with the laws of the State of New        
York.  All provisions contained or incorporated by reference in the     
Agreement shall govern this Confirmation except as expressly            
modified below.  In addition, you and we agree to use our best          
efforts promptly to negotiate, execute and deliver a Master             
Agreement (in the form published by ISDA).  Upon execution and          
delivery by you and us of that agreement (i) this Confirmation          
shall supplement, form part of, and be subject to that agreement        
and (ii) all provisions contained or incorporated by reference in       
that agreement shall govern this Confirmation except as expressly       
modified below.                                                         

The terms of the Swap Transaction to which this Confirmation            
relates are as follows:                                                 
                                                                           
   Currency/Notional Amount:       USD 30,000,000.00                           
    
                                                                           
   Trade Date:                     02JUL97                                   
   Effective Date:                 14JUL97                                   
   Termination Date:               30JUN02                                   
                                                                           
Fixed Amounts:                                                          
                                                                           
   Payer of Fixed:                 LUBY'S CAFETERIAS, INC.
                                                                           
   Fixed Rate Payer
   Payment Dates:                  EACH JANUARY 14, APRIL 14, JULY 14, AND
                                   OCTOBER 14, WITH FINAL PAYMENT JUNE 30, 
                                   2002, COMMENCING OCTOBER 14, 1997 AND 
                                   ENDING JUNE 30, 2002, SUBJECT TO ADJUSTMENT
                                   IN ACCORDANCE WITH THE MODIFIED FOLLOWING 
                                   BUSINESS DAY CONVENTION.                
                                                                           
   Fixed Rate Payer                                                        
   Business Days:                  NEW YORK, LONDON                            
      
                                                                           
   Fixed Rate:                     6.497500%                                  
                                                                           
   Fixed Rate Payer Day                                                    
   Count Fraction:                 ACTUAL/360                                  

                                                                           
Floating Amounts:                                                       

   Payer of Floating:              NATIONSBANK, N.A.                       
                                                                          
   Floating Rate Payer
   Reset Dates:                    The First Day of Each Calculation Period
                                                                           
   Floating Rate Payer
   Payment Dates:                  EACH JANUARY 14, APRIL 14, JULY 14, AND
                                   OCTOBER 14, WITH FINAL PAYMENT JUNE 30, 
                                   2002, COMMENCING OCTOBER 14, 1997 AND 
                                   ENDING JUNE 30, 2002, SUBJECT TO ADJUSTMENT
                                   IN ACCORDANCE WITH THE MODIFIED FOLLOWING
                                   BUSINESS DAY CONVENTION.
 .                                                                           
   Floating Rate Payer                                                     
   Business Days:                  NEW YORK, LONDON                            
      
                                                                           
   Floating Rate Option:           USD-LIBOR-BBA                           
                                                                           
   Designated Maturity:            3 MONTHS                                   
                                                                           
   Spread:                         NONE                                   
                                                                           
   Floating Rate for Initial                                               
   Calculation Period:             TO BE SET                                  
                                                                           
   Floating Rate Payer                                                     
   Day Count Fraction:             ACTUAL/360                                  

                                                                           
   Averaging:                      INAPPLICABLE                              
                                                                           
   Rounding Factor:                One-Hundred-Thousandth of One Percent   
                                                                           
   Calculation Agent:              NationsBank, N.A.                       
                                                                           
   Assignment:                     This Swap Transaction may be assigned   
                                   only with prior written consent.        

   Legal and Out-of-Pocket                                                 
   Expenses:                       For each party's own account.           
                                                                           
   Governing Law:                  The Laws of the State of New York.      
                                                                           
   Recording of Conversations:     Each party to this Agreement            
                                   acknowledges and agrees to the tape or  
                                   electronic recording of conversations   
                                   between the parties to this Agreement   
                                   whether by one or other or both of the  
                                   parties, and that any such recordings   
                                   may be submitted in evidence in any     
                                   action or proceeding relating to the    
                                   Agreement or any Transaction.           
                                                                           
   Payment Instructions:                                                   
                                                                           
   Payment to NationsBank:            Payment to LUBY'S CAFETERIAS, INC.:  
   NATIONSBANK, N.A. - CHARLOTTE        PLEASE PROVIDE LUBY'S CAFETERIAS, INC.
   ABA 053000196                        AB 111000025                    
   ACCT: 1085201651100                  ACCT: 7110062300                
   ATTN: DERIVATIVE OPERATIONS          ATTN: Ronald E. Riemenschneider   
                                                                           
   Please confirm that the foregoing correctly sets forth the terms and    
   conditions of our agreement by responding within three (3) Business Days
   by returning via telecopier an executed copy of this Confirmation to the
   attention of the Swaps Documentation Group at Fax No. (312) 234-3160.  
   Failure to respond within such period shall not affect the validity or 
   enforceability of this Swap Transaction, and shall be deemed to be an 
   affirmation of the terms and conditions contained herein, absent manifest
   error.                                
                                                                           
   Yours Sincerely,                                                        

   NATIONSBANK, N.A.                                                       


       NICK KOLIC                                                              
   By: ______________________                                               
       Nick Kolic                                                              
       Vice President     
                                                                               
                                                                      
   Confirmed as of the date first written above:                           
                                                                           
   LUBY'S CAFETERIAS, INC.                                                     
                                                                 

       LAURA M. BISHOP                                                      
   By: ______________________                                               
       Authorized Signatory                                                    
                                                                       
<PAGE>
                                                            Exhibit 4(h)
(Multicurrency - Cross Border)

                                      ISDA
                    International Swap Dealers Association. Inc.
                                 MASTER AGREEMENT
                             dated as of July 2, 1997

Texas Commerce Bank National Association and Luby's Cafeterias, Inc. have
entered and/or anticipate entering into one or more transactions (each a
"Transaction") that are or will be governed by this Master Agreement, which
includes the schedule (the "Schedule"), and the documents and other confirming
evidence (each a "Confirmation") exchanged between the parties confirming
those Transactions.

Accordingly, the parties agree as follows:-
    
1.  Interpretation
    
(a)   Definitions. The terms defined in Section 14 and in the Schedule will
have the meanings therein specified for the purpose of this Master Agreement.

(b)   Inconsistency. In the event of any inconsistency between the provisions
of the Schedule and the other provisions of this Master Agreement, the
Schedule will prevail. In the event of any inconsistency between the
provisions of any Confirmation and this Master Agreement (including the
Schedule), such Confirmation will prevail for the purpose of the relevant
Transaction.

(c)   Single Agreement. All Transactions are entered into in reliance on the
fact that this Master Agreement and all Confirmations form a single agreement
between the parties (collectively referred to as this "Agreement"), and the
parties would not otherwise enter into any Transactions.

2.  Obligations

(a)   General Conditions.

      (i)  Each party will make each payment or delivery specified in each
      Confirmation to be made by it, subject to the other provisions of
      this Agreement.

      (ii)  Payments under this Agreement will be made on the due date for
      value on that date in the place of the account specified in the
      relevant Confirmation or otherwise pursuant to this Agreement, in freely
      transferable funds and in the manner customary for payments in the
      required currency.  Where settlement is by delivery (that is, other
      than by payment), such delivery will be made for receipt on
      the due date in the manner customary for the relevant obligation
      unless otherwise specified in the relevant Confirmation or elsewhere
      in this Agreement.

      (iii) Each obligation of each party under Section 2(a)(i) is subject to
      (1) the condition precedent that no Event of Default or Potential
      Event of Default with respect to the other party has occurred
      and is continuing, (2) the condition precedent that no Early
      Termination Date in respect of the relevant Transaction has occurred
      or been effectively designated and (3) each other applicable
      condition precedent specified in this Agreement.

(b)   Change of Account. Either party may change its account for receiving
a payment or delivery by giving notice to the other party at least
five Local Business Days prior to the scheduled date for the payment
or delivery to which such change applies unless such other party
gives timely notice of a reasonable objection to such change.

(c)   Netting. If on any date amounts would otherwise be payable:-

      (i)  in the same currency; and
    
      (ii) in respect of the same Transaction,

by each party to the other, then, on such date, each party's obligation to
make payment of any such amount will be automatically satisfied and discharged
and, if the aggregate amount that would otherwise have been payable by one
party exceeds the aggregate amount that would otherwise have been payable
by the other party, replaced by an obligation upon the party by whom the
larger aggregate amount would have been payable to pay to the other party the
excess of the larger aggregate amount over the smaller aggregate amount.

The parties may elect in respect of two or more Transactions that a net amount
will be determined in respect of all amounts payable on the same date in the
same currency in respect of such Transactions, regardless of whether such
amounts are payable in respect of the same Transaction. The election may be
made in the Schedule or a Confirmation by specifying that subparagraph (ii)
above will not apply to the Transactions identified as being subject to the
election, together with the starting date (in which case subparagraph (ii)
above will not, or will cease to, apply to such Transactions from such date).
This election may be made separately for different groups of Transactions and
will apply separately to each pairing of offices through which the parties
make and receive payments or deliveries.

(d)   Deduction or Withholding for Tax.

      (i)  Gross-Up. All payments under this Agreement will be made without
      any deduction or withholding for or on account of any Tax unless such
      deduction or withholding is required by any applicable law, as
      modified by the practice of any relevant governmental revenue
      authority, then in effect. If a party is so required to deduct or
      withhold, then that party ("X") will:-

        (1)  promptly notify the other party ("Y") of such requirement;

        (2)  pay to the relevant authorities the full amount required to be
        deducted or withheld (including the full amount required to be
        deducted or withheld from any additional amount paid by X to Y under
        this Section 2(d)) promptly upon the earlier of determining that such
        deduction or withholding is required or receiving notice that such
        amount has been assessed against Y;
    
        (3)  promptly forward to Y an official receipt (or a certified copy),
        or other documentation reasonably acceptable to Y, evidencing such
        payment to such authorities; and

        (4)  if such Tax is an Indemnifiable Tax, pay to Y, in addition to the
        payment to which Y is otherwise entitled under this Agreement, such
        additional amount as is necessary to ensure that the net amount
        actually received by Y (free and clear of Indemnifiable Taxes, whether
        assessed against X or Y) will equal the full amount Y would have
        received had no such deduction or withholding been required. However,
        X will not be required to pay any additional amount to Y to the extent
        that it would not be required to be paid but for:-
    
           (A) the failure by Y to comply with or perform any agreement
           contained in Section 4(a)(i), 4(a)(iii) or 4(d); or

           (B) the failure of a representation made by Y pursuant to Section
           3(f) to be accurate and true unless such failure would not have
           occurred but for (I) any action taken by a taxing authority, or
           brought in a court of competent jurisdiction, on or after the date
           on which a Transaction is entered into (regardless of whether such
           action is taken or brought with respect to a party to this
           Agreement) or (II) a Change in Tax Law.
    
      (ii) Liability. If:-

        (1)  X is required by any applicable law, as modified by the practice
        of any relevant governmental revenue authority, to make any deduction
        or withholding in respect of which X would not be required to pay an
        additional amount to Y under Section 2(d)(i)(4);

        (2)  X does not so deduct or withhold; and

        (3)  a liability resulting from such Tax is assessed directly against
         X,

      then, except to the extent Y has satisfied or then satisfies the
      liability resulting from such Tax, Y will promptly pay to X the amount
      of such liability (including any related liability for interest, but
      including any related liability for penalties only if Y has failed to
      comply with or perform any agreement contained in Section 4(a)(i),
      4(a)(iii) or 4(d)).

(e)   Default interest; Other Amounts. Prior to the occurrence or effective
designation of an Early Termination Date in respect of the relevant
Transaction, a party that defaults in the performance of any payment
obligation will, to the extent permitted by law and subject to Section 6(c),
be required to pay interest (before as well as after judgment) on the overdue
amount to the other party on demand in the same currency as such overdue
amount, for the period from (and including) the original due date for payment
to (but excluding) the date of actual payment, at the Default Rate. Such
interest will be calculated on the basis of daily compounding and the actual
number of days elapsed. If, prior to the occurrence or effective designation
of an Early Termination Date in respect of the relevant Transaction, a party
defaults in the performance of any obligation required to be settled by
delivery, it will compensate the other party on demand if and to the
extent provided for in the relevant Confirmation or elsewhere in this
Agreement.

3.  Representations

Each party represents to the other party (which representations will be deemed
to be repeated by each party on each date on which a Transaction is entered
into and, in the case of the representations in Section 3(f), at all times
until the termination of this Agreement) that:-
    
(a)   Basic Representations.

      (i)   Status. It is duly organized and validly existing under the laws
      of the jurisdiction of its organizaion or incorporation and, if relevant
      under such laws, in good standing;

      (ii)  Powers. It has the power to execute this Agreement and any other
      documentation relating to this Agreement to which it is a party, to
      deliver this Agreement and any other documentation relating to this
      Agreement that it is required by this Agreement to deliver and to
      perform its obligations under this Agreement and any obligations it has
      under any Credit Support Document to which it is a party and has taken
      all necessary action to authorise such execution, delivery and
      performance;
    
      (iii) No Violation or Conflict. Such execution, delivery and performance
      do not violate or conflict with any law applicable to it, any provision
      of its constitutional documents, any order or judgment of any court or
      other agency of government applicable to it or any of its assets or any
      contractual restriction binding on or affecting it or any of its assets;

      (iv)  Consents. All governmental and other consents that are required to
      have been obtained by it with respect to this Agreement or any Credit
      Support Document to which it is a party have been obtained and are in
      full force and effect and all conditions of any such consents have been
      complied with; and
    
      (v)   Obligations Binding. Its obligations under this Agreement and any
      Credit Support Document to which it is a party constitute its legal,
      valid and binding obligations, enforceable in accordance with their
      respective terms (subject to applicable bankruptcy, reorganization,
      insolvency, moratorium or similar laws affecting creditors' rights
      generally and subject, as to enforceability, to equitable principles of
      general application (regardless of whether enforcement is sought in a
      proceeding in equity or at law)).

(b)   Absence of Certain Events. No Event of Default or Potential Event of
Default or, to its knowledge, Termination Event with respect to it has
occurred and is continuing and no such event or circumstance would occur as a
result of its entering into or performing its obligations under this Agreement
or any Credit Support Document to which it is a party.

(c)   Absence of Litigation. There is not pending or, to its knowledge,
threatened against it or any of its Aftiliates any action, suit or proceeding
at law or in equity or before any court, tribunal, governmental body,
agency or official or any arbitrator that is likely to affect the legality,
validity or enforceability against it of this Agreement or any Credit Support
Document to which it is a party or its ability to perform its obligations
under this Agreement or such Credit Support Document.

(d)   Accuracy of Specified Information. All applicable information that is
furnished in writing by or on behalf of it to the other party and is
identified for the purpose of this Section 3(d) in the Schedule is, as of
the date of the information, true, accurate and complete in every material
respect.

(e)   Payer Tax Representation. Each representation specified in the Schedule
as being made by it for the purpose of this Section 3(e) is accurate and true.

(f)   Payee Tax Representations. Each representation specified in the Schedule
as being made by it for the purpose of this Section 3(f) is accurate and true.

4.  Agreements

Each party agrees with the other that, so long as either party has or may have
any obligation under this Agreement or under any Credit Support Document to
which it is a party:-

(a)   Furnish Specified Information. It will deliver to the other party or, in
certain cases under subparagraph (iii) below, to such government or taxing
authority as the other party reasonably directs:-
 
      (i)   any forms, documents or certificates relating to taxation
      specified in the Schedule or any Confirmation;

      (ii)  any other documents specified in the Schedule or any
      Confirmation; and

      (iii) upon reasonable demand by such other party, any form or document
      that may be required or reasonably requested in writing in order to
      allow such other party or its Credit Support Provider to make a payment
      under this Agreement or any applicable Credit Support Document without
      any deduction or withholding for or on account of any Tax or with such
      deduction or withholding at a reduced rate (so long as the completion,
      execution or submission of such form or document would not materially
      prejudice the legal or commercial position of the party in receipt of
      such demand), with any such form or document to be accurate and
      completed in a manner reasonably satisfactory to such other party and to
      be executed and to be delivered with any reasonably required
      certification,

in each case by the date specified in the Schedule or such Confimnation or, if
none is specified, as soon as reasonably practicable.

(b)   Maintain Authorizations.  It will use all reasonable efforts to maintain
in full force and effect all consents of any governmental or other authority
that are required to be obtained by it with respect to this Agreement or any
Credit Support Document to which it is a party and will use all reasonable
efforts to obtain any that may become necessary in the future.

(c)   Comply with Laws.  It will comply in all material respects with all
applicable laws and orders to which it may be subject if failure so to comply
would materially impair its ability to perform its obligations under this
Agreement or any Credit Support Document to which it is a party.

(d)   Tax Agreement.  It will give notice of any failure of a representation
made by it under Section 3(f) to be accurate and true promptly upon learning
of such failure.

(e)   Payment of Stamp Tax. Subject to Section 11, it will pay any Stamp Tax
levied or imposed upon it or in respect of its execution or performance of
this Agreement by a jurisdiction in which it is incorporated, organised,
managed and controlled, or considered to have its seat, or in which a branch
or office through which it is acting for the purpose of this Agreement is
located ("Stamp Tax Jurisdiction") and will indemnify the other party against
any Stamp Tax levied or imposed upon the other party or in respect of the
other party's execution or performance of this Agreement by any such Stamp Tax
Jurisdiction which is not also a Stamp Tax Jurisdiction with respect to the
other party.


5.  Events of Default and Termination Events

(a)   Events of Default.  The occurrence at any time with respect to a party
or, if applicable, any Credit Support Provider of such party or any Specified
Entity of such party of any of the following events constitutes an event of
default (an "Event of Default") with respect to such party:-

      (i)   Failure to Pay or Deliver.  Failure by the party to make, when
      due, any payment under this Agreement or delivery under Section2(a)(i)
      or 2(e) required to be made by it if such failure is not remedied on or
      before the third Local Business Day after notice of such failure is
      given to the party;

      (ii)  Breach of Agreement. Failure by the party to comply with or
      perform any agreement or obligation (other than an obligation to make
      any payment under this Agreement or delivery under Section 2(a)(i) or
      2(e) or to give notice of a Termination Event or any agreement or
      obligation under Section 4(a)(i), 4(a)(iii) or 4(d)) to be complied with
      or performed by the party in accordance with this Agreement if such
      failure is not remedied on or before the thirtieth day after notice of
      such failure is given to the party;

      (iii) Credit Support Default.

            (1)  Failure by the party or any Credit Support Provider of such
            party to comply with or perform any agreement or obligation to be
            complied with or performed by it in accordance with any Credit
            Support Document if such failure is continuing after any
            applicable grace period has elapsed;

            (2)  the expiration or termination of such Credit Support Document
            or the failing or ceasing of such Credit Support Document to be in
            full force and effect for the purpose of this Agreement (in either
            case other than in accordance with its terms) prior to the 
            satisfaction of all obligations of such party under each
            Transaction to which such Credit Support Document relates without
            the written consent of the other party; or

            (3)  the party or such Credit Support Provider disaffirms,
            disclaims, repudiates or rejects, in whole or in part, or
            challenges the validity of, such Credit Support Document;

      (iv)  Misrepresentation.  A representation (other than a representation
      under Section 3(e) or (f)) made or repeated or deemed to have been made
      or repeated by the party or any Credit Support Provider of such party in
      this Agreement or any Credit Support Document proves to have been
      incotrrect or misleading in any material respect when made or repeated
      or deemed to have been made or repeated;

      (v)  Default under Specified Transaction. The party, any Credit Support
      Provider of such party or any applicable Specified Entity of such party
      (1) defaults under a Specified Transaction and, after giving effect to
      any applicable notice requirement or grace period, there occurs a
      liquidation of, and acceleration of obligations under, or an early
      termination of, that Specified Transaction, (2) defaults, after giving
      effect to any applicable notice requirement or grace period, in making
      any payment or delivery due on the last payment, delivery or exchange
      date of, or any payment on early termination of, a Specified Transaction
      (or such default continues for at least three Local Business Days if
      there is no applicable notice requirement or grace period) or (3)
      disaffirms, disclaims, repudiates or rejects, in whole or in part, a
      Specified Transaction (or such action is taken by any person or entity
      appointed or empowered to operate it or act on its behalf);

      (vi)  Cross Default. If "Cross Default" is specified in the Schedule as
      applying to the party, the occurrence or existence of (I) a default,
      event of default or other similar condition or event (however described)
      in respect of such party, any Credit Support Provider of such party or
      any applicable Specified Entity of such party under one or more
      agreements or instruments relating to Specified Indebtedness of any of
      them (individually or collectively) in an aggregate amount of not less
      than the applicable Threshold Amount (as specified in the Schedule)
      which has resulted in such Specified Indebtedness becoming, or becoming
      capable at such time of being declared, due and payable under such
      agreements or instruments, before it would otherwise have been due and
      payable or (a) a default by such party, such Credit Support Provider or
      such Specified Entity (individually or collectively) in making one or
      more payments on the due date thereof in an aggregate amount of not less
      than the applicable Threshold Amount under such agreements or
      instruments (after giving effect to any applicable notice requirement or
      grace period);

      (vii) Bankruptcy. The party, any Credit Support Provider of such party
       or any applicable Specified Entity of such party:-
    
         (1) is dissolved (other than pursuant to a consolidation,
         amalgamation or merger); (2) becomes insolvent or is unable to pay
         its debts or fails or admits in writing its inability generally to
         pay its debts as they become due; (3) makes a general assignment,
         arrangement or composition with or for the benefit of its creditors;
         (4) institutes or has instituted against it a proceeding seeking a
         judgment of insolvency or bankruptcy or any other relief under any
         bankruptcy or insolvency law or other similar law affecting
         creditors' rights, or a petition is presented for its winding-up or
         liquidation, and, in the case of any such proceeding or petition
         instituted or presented against it, such proceeding or petition (A)
         results in a judgment of insolvency or bankruptcy or the entry of an
         order for relief or the making of an order for its winding-up or
         liquidation or (B) is not dismissed, discharged, stayed or restrained
         in each case within 30 days of the institution or presentation
         thereof; (5) has a resolution passed for its winding-up, official
         management or liquidation (other than pursuant to a consolidation,
         amalgamation or merger); (6) seeks or becomes subject to the
         appointment of an administrator, provisional liquidator,
         conservator, receiver, trustee, custodian or other similar official
         for it or for all or substantially all its assets; (7) has a secured
         party take possession of all or substantially all its assets or has
         a distress, execution, attachment, sequestration or other legal
         process levied, enforced or sued on or against all or substantially
         all its assets and such secured party maintains possession, or
         any such process is not dismissed, discharged, stayed or restrained,
         in each case within 30 days thereafter; (8) causes or is subject to
         any event with respect to it which, under the applicable laws of any
         jurisdiction, has an analogous effect to any of the events specified
         in clauses (1) to (7) (inclusive); or (9) takes any action in
         furtherance of, or indicating its consent to, approval of, or
         acquiescence in, any of the foregoing acts; or

      (viii) Merger Without Assumption.  The party or any Credit Support
      Provider of such party consolidates or amalgamates with, or merges with
      or into, or transfers all or substantially all its assets to, another
      entity and, at the time of such consolidation, amalgamation, merger or
      transfer:-

         (1)  the resulting, surviving or transferee entity fails to assume
         all the obligations of such party or such Credit Support Provider
         under this Agreement or any Credit Support Document to which it or
         its predecessor was a party by operation of law or pursuant to an
         agreement reasonably satisfactory to the other party to this
         Agreement; or

         (2)  the benefits of any Credit Support Document fail to extend
         (without the consent of the other party) to the performance by such
         resulting, surviving or transferee entity of its obligations under
         this Agreement.
    
(b)  Termination Events. The occurrence at any time with respect to a party
or, if applicable, any Credit Support Provider of such party or any Specified
Entity of such party of any event specified below constitutes an Illegality if
the event is specified in (i) below, a Tax Event if the event is specified in
(ii) below or a Tax Event Upon Merger if the event is specified in (iii)
below, and, if specified to be applicable, a Credit Event Upon Merger if the
event is specified pursuant to (iv) below or an Additional Termination Event
if the event is specified pursuant to (v) below:-

      (i)   Illegality. Due to the adoption of, or any change in, any
      applicable law after the date on which a Transaction is entered into, or
      due to the promulgation of, or any change in, the interpretation by
      any court, tribunal or regulatory authority with competent jurisdiction
      of any applicable law after such date, it becomes unlawful (other than
      as a result of a breach by the party of Section 4(b)) for such party
      (which hill be the Affected Party):-
    
         (1)  to perform any absolute or contingent obligation to make a
         payment or delivery or to receive a payment or delivery in respect of
         such Transaction or to comply with any other material provision of
         this Agreement relating to such Transaction; or

         (2)  to perform, or for any Credit Support Provider of such party to
         perform, any contingent or other obligation which the party (or such
         Credit Support Provider) has under any Credit Support Document
         relating to such Transaction:

      (ii)  Tax Event. Due to (x) any action taken by a taxing authority, or
      brought in a court of competent jurisdiction, on or after the date on
      which a Transaction is entered into (regardless of whether such
      action is taken or brought with respect to a party to this Agreement) or
      (y) a Change in Tax Law, the party (which will be the Affected Party)
      will, or there is a substantial likelihood that it will, on the next
      succeeding Scheduled Payment Date (l) be required to pay to the other
      party an additional amount in respect of an Indemnifiable Tax under
      Section 2(d)(i)(4) (except in respect of interest under Section 2(e),
      6(d)(ii) or 6(e)) or (2) receive a payment from which an amount is
      required to be deducted or withheld for or on account of a Tax (except
      in respect of interest under Section 2(e), 6(d)(ii) or 6(e)) and no
      additional amount is required to be paid in respect of such Tax under
      Section 2(d)(i)(4) (other than by reason of Section 2(d)(i)(4)(A) or
      (B));

      (iii) Tax Event Upon Merger.  The party (the "Burdened Party") on the
      next succeeding Scheduled Payment Date will either (l) be required to
      pay an additional amount in respect of an Indemnifiable Tax under
      Section 2(d)(i)(4) (except in respect of interest under Section 2(e),
      6(d)(ii) or 6(e)) or (2) receive a payment from which an amount has
      been deducted or withheld for or on account of any Indemnifiable Tax in
      respect of which the other party is not required to pay an additional
      amount (other than by reason of Section 2(d)(i)(4)(A) or (B)), in either
      case as a result of a party consolidating or amalgamating with, or
      merging with or into, or transferring all or substantially all
      its assets to, another entity (which will be the Affected Party) where
      such action does not constitute an event described in Section
      5(a)(viii);

      (iv)  Credit Event Upon Merger.  If "Credit Event Upon Merger" is
      specified in the Schedule as applying to the party, such party ("X"),
      any Credit Support Provider of X or any applicable Specified Entity of X
      consolidates or amalgamates with, or merges with or into, or transfers
      all or substantially all its assets to, another entity and such action
      does not constitute an event described in Section 5(a)(viii) but the
      creditworthiness of the resulting, surviving or transferee entity is
      materially weaker than that of X, such Credit Support Provider or such
      Specified Entity, as the case may be, immediately prior to such action
      (and, in such event, X or its successor or transferee, as appropriate,
      will be the Affected Party); or

      (v)  Additional Termination Event. If any "Additional Termination Event"
      is specified in the Schedule or any Confirmation as applying, the
      occurrence of such event (and, in such event, the Affected Party or
      Affected Parties shall be as specified for such Additional Termination
      Event in the Schedule or such Confirmation).

(c)  Event of Default and Illegality. If an event or circumstance which would
otherwise constitute or give rise to an Event of Default also constitutes an
Illegality, it will be treated as an Illegality and will not constitute an
Event of Default.


6.  Early Termination

(a)  Right to Terminate Following Event of Default. If at any time an Event of
Default with respect to a party (the "Defaulting Party") has occurred and is
then continuing, the other party (the "Non-defaulting Party") may, by not more
than 20 days notice to the Defaulting Party specifying the relevant Event of
Default, designate a day not earlier than the day such notice is effective as
an Early Termination Date in respect of all outstanding Transactions. If,
however, "Automatic Early Termination" is specified in the Schedule as
applying to a party, then an Early Termination Date in respect of all
outstanding Transactions will occur immediately upon the occurrence with
respect to such party of an Event of Default specified in Section
5(a)(vii)(1), (3), (5), (6) or, to the extent analogous thereto, (8), and as
of the time immediately preceding the institution of the relevant proceeding
or the presentation of the relevant petition upon the occurrence with respect
to such party of an Event of Default specified in Section 5(a)(vii)(4) or, to
the extent analogous thereto, (8).

(b)  Right to Terminate Following Termination Event.

      (i)   Notice. If a Termination Event occurs, an Affected Party will,
      promptly upon becoming aware of it, notify the other party, specifying
      the nature of that Termination Event and each Affected Transaction
      and will also give such other information about that Termination Event
      as the other party may reasonably require.

      (ii)  Transfer to Avoid Termination Event. If either an Illegality under
      Section 5(b)(i)(1) or a Tax Event occurs and there is only one Affected
      Party, or if a Tax Event Upon Merger occurs and the Burdened Party is
      the Affected Party, the Affected Party will, as a condition to its right
      to designate an Early Termination Date under Section 6(b)(iv), use all
      reasonable efforts (which will not require such party to incur a loss,
      excluding immaterial, incidental expenses) to transfer within 20 days
      after it gives notice under Section 6(b)(i) all its rights and
      obligations under this Agreement in respect of the Affected Transactions
      to another of its Offices or Affiliates so that such Termination Event
      ceases to exist.

      If the Affected Party is not able to make such a transfer it will give
      notice to the other party to that effect within such 20 day period,
      whereupon the other party may effect such a transfer within
      30 days after the notice is given under Section 6(b)(i).

      Any such transfer by a party under this Section 6(b)(ii) will be subject
      to and conditional upon the prior written consent of the other party,
      which consent will not be withheld if such other party's policies in
      effect at such time would permit it to enter into transactions with the
      transferee on the terms proposed.

      (iii) Two Affected Parties. If an Illegality under Section 5(b)(i)(1)
      or a Tax Event occurs and there are two Affected Parties, each party
      will use all reasonable efforts to reach agreement within 30 days
      after notice thereof is given under Section 6(b)(i) on action to avoid
      that Termination Event.

      (iv) Right to Terminate. If:-

           (1) a transfer under Section 6(b)(ii) or an agreement under Section
           6(b)(iii), as the case may be, has not been effected with respect
           to all Affected Transactions within 30 days after an Affected Party
           gives notice under Section 6(b)(i); or
    
           (2) an Illegality under Section 5(b)(i)(2), a Credit Event Upon
           Merger or an Additional Termination Event occurs, or a Tax Event
           Upon Merger occurs and the Burdened Party is not the Affected
           Party,

either party in the case of an Illegality, the Burdened Party in the case of a
Tax Event Upon Merger, any Affected Party in the case of a Tax Event or an
Additional Termination Event if there is more than one Affected Party, or the
party which is not the Affected Party in the case of a Credit Event Upon
Merger or an Additional Termination Event if there is only one Affected Party
may, by not more than 20 days notice to the other party and provided that the
relevant Termination Event is then continuing, designate a day not earlier
than the day such notice is effective as an Early Termination Date in respect
of all Affected Transactions.

(c)  Effect of Designation.

      (i)   If notice designating an Early Termination Date is given under
      Section 6(a) or (b), the Early Termination Date will occur on the date
      so designated, whether or not the relevant Event of Default or
      Termination Event is then continuing.

      (ii)  Upon the occurrence or effective designation of an Early
      Termination Date, no further payments or deliveries under Section
      2(a)(i) or 2(e) in respect of the Terminated Transactions will
      be required to be made, but without prejudice to the other provisions of
      this Agreement. The amount, if any, payable in respect of an Early
      Termination Date shall be determined pursuant to Section 6(e).

(d)  Calculations.

      (i)   Statement. On or as soon as reasonably practicable following the
      occurrence of an Early Termination Date, each party will make the
      calculations on its part, if any, contemplated by Section 6(e)
      and will provide to the other party a statement (1) showing, in
      reasonable detail, such calculations (including all relevant quotations
      and specifying any amount payable under Section 6(e)) and (2) giving
      details of the relevant account to which any amount payable to it is to
      be paid. In the absence of written confirmation from the source of a
      quotation obtained in determining a Market Quotation, the records of
      the party obtaining such quotation will be conclusive evidence of the
      existence and accuracy of such quotation.

      (ii)  Payment Date. An amount calculated as being due in respect of any
      Early Termination Date under Section 6(e) will be payable on the day
      that notice of the amount payable is effective (in the case of an Early
      Termination Date which is designated or occurs as a result of an Event
      of Default) and on the day which is two Local Business Days after the
      day on which notice of the amount payable is effective (in the case of
      an Early Termination Date which is designated as a result of a
      Termination Event). Such amount will be paid together with (to the
      extent permitted under applicable law) interest thereon (before as well
      as after judgment) in the Termination Currency, from (and including)
      the relevant Early Termination Date to (but excluding) the date such
      amount is paid, at the Applicable Rate. Such interest will be calculated
      on the basis of daily compounding and the actual number of days elapsed.

(e)  Payments on Early Termination. If an Early Termination Date occurs, the
following provisions shall apply based on the parties' election in the
Schedule of a payment measure, either "Market Quotation" or''Loss", and a
payment method, either the "First Method'' or the Second Method". If the
parties fail to designate a payment measure or payment method in the Schedule,
it will be deemed that "Market Quotation" or the "Second Method", as the case
may be, shall apply. The amount, if any, payable in respect of an Early
Termination Date and determined pursuant to this Section will be subject to
any Set-off.

      (i)   Events of Default. If the Early Termination Date results from an
      Event of Default:-

           (1)  First Method and Market Quotation.  If the First Method and
           Market Quotatation apply, the Defaulting Party will pay to the
           Non-defaulting Party the excess, if a positive number, of (A) the
           sum of the Settlement Amount (determined by the 'on-defaulting
           Party) in respect of the Terminated Transactions and the
           Termination Currency Equivalent of the Unpaid Amounts owing
           to the Non-defaulting Party over (B) the Termination Currency
           Equivalent of the Unpaid Amounts owing to the Defaulting Party.

           (2)  First Method and Loss.  If the First Method and Loss apply,
           the Defaulting Party will pay to the Non-defaulting Party, if a
           positive number, the Non-defaulting Party's Loss in respect
           of this Agreement.
    
           (3)  Second Method and Market Quotation.  If the Second Method and
           Market Quotation apply, an amount will be payable equal to (A) the
           sum of the Settlement Amount (determined by the Non-defaulting
           Party) in respect of the Terminated Transactions and the
           Termination Currency Equivalent of the Unpaid Amounts owing to the
           Non-defaulting Party less (B) the Termination Currency Equivalent
           of the Unpaid Amounts owing to the Defaulting Party. If that amount
           is a positive number, the Defaulting Party will pay it to the
           Non-defaulting Party; if it is a negative number, the
           Non-defaulting Party will pay the absolute value of that amount to
           the Defaulting Party.

           (4)  Second Method and Loss.  If the Second Method and Loss apply,
           an amount will be payable equal to the Non-defaulting Party's Loss
           in respect of this Agreement. If that amount is a positive number,
           the Defaulting Party will pay it to the Non-defaulting Party; if it
           is a negative number, the Non-defaulting Party will pay the
           absolute value of that amount to the Defaulting Party.
    
      (ii)  Termination Events.  If the Early Termination Date results from a
      Termination Event:-
    
           (1)  One Affected Party . If there is one Affected Party, the
           amount payable will be determined in accordance with Section
           6(e)(i)(3), if Market Quotation applies, or Section 6(e)(i)(4), if
           Loss applies, except that, in either case, references to the
           Defaulting Party and to the Non-defaulting Party will be deemed to
           be references to the Affected Party and the party which is not the
           Affected Party, respectively, and, if Loss applies and fewer than
           all the Transactions arc being terminated, Loss shall be calculated
           in respect of all Terminated Transactions.

           (2)  Affected Parties. If there are two Affected Parties:-

               (A) if Market Quotation applies, each party will determine a
               Settlement Amount in respect of the Terminated Transactions,
               and an amount will be payable equal to (I) the sum of (a)
               one-half of the difference between the Settlement Amount of the
               party with the higher Settlement Amount ("X") and the
               Settlement Amount of the party with the lower Settlement Amount
               ("Y") and (b) the Termination Currency Equivalent of the
               Unpaid Amounts owing to X less (II) the Termination Currency
               Equivalent of the Unpaid Amounts owing to Y; and

               (B) if Loss applies, each party will determine its Loss in
               respect of this Agreement (or, if fewer than all the
               Transactions are being terminated, in respect of all Terminated
               Transactions) and an amount will be payable equal to one-half
               of the difference between the Loss of the party with the higher
               Loss ("X") and the Loss of the party with the lower
               Loss ("Y").

           If the amount payable is a positive number, Y will pay it to X; if
           it is a negative number, X will pay the absolute value of that
           amount to Y.
    
      (iii) Adjustment for Bankruptcy.  In circumstances where an Early
      Termination Date occurs because "Automatic Early Termination" applies in
      respect of a party, the amount determined under this Section 6(e) will
      be subject to such adjustments as are appropriate and permitted by law
      to reflect any payments or deliveries made by one party to the other
      under this Agreement (and retained by such other party) during the
      period from the relevant Early Termination Date to the date for
      payment determined under Section 6(d)(ii).

      (iv)  Pre-Estimate.  The parties agree that if Market Quotation applies
      an amount recoverable under this Section 6(e) is a reasonable
      pre-estimate of loss and not a penalty.  Such amount is payable for
      the loss of bargain and the loss of protection against future risks and
      except as otherwise provided in this Agreement neither party will be
      entitled to recover any additional damages as a consequence of such
      losses.

7.  Transfer

Subject to Section 6(b)(ii), neither this Agreement nor any interest or
obligation in or under this Agreement may be transferred (whether by way of
security or otherwise) by either party without the prior written consent
of the other partly except that:-

(a)  a party may make such a transfer of this Agreement pursuant to a
consolidation or amalgamation with, or merger with or into, or transfer of all
or substantially all its assets to, another entity (but without prejudice to
any other right or remedy under this Agreement); and

(b)  a party may make such a transfer of all or any part of its interest in
any amount payable to it from a Defaulting Party under Section 6(e).

Any purported transfer that is not in compliance with this Section will be
void.

8.  Contractual Currency

(a)  Payment In the Contractual Currency.  Each payment under this Agreement
will be made in the relevant currency specified in this Agreement for that
payment (the "Contractual Currency"). To the extent permitted by applicable
law, any obligation to make payments under this Agreement in the Contractual
Currency will not be discharged or satisfied by any tender in any currency
other than the Contractual Currency, except to the extent such tender results
in the actual receipt by the party to which payment is owed, acting in a
reasonable manner and in good faith in converting the currency so tendered
into the Contractual Currency, of the full amount in the Contractual Currency
of all amounts payable in respect of this Agreement.  If for any reason the
amount in the Contractual Currency so received falls short of the amount in
the Contractual Currency payable in respect of this Agreement, the party
required to make the payment will, to the extent permitted by applicable law,
immediately pay such additional amount in the Contractual Currency
as may be necessary to compensate for the shortfall. If for any reason the
amount in the Contractual Currency so received exceeds the amount in the
Contractual Currency payable in respect of this Agreement, the party
receiving the payment will refund promptly the amount of such excess.

(b) Judgments.  To the extent permitted by applicable law, if any judgment or
order expressed in a currency other than the Contractual Currency is rendered
(i) for the payment of any amount owing in respect of this Agreement, (ii) for
the payment of any amount relating to any early termination in respect of this
Agreement or (iii) in respect of a judgment or order of another court for the
payment of any amount described in (i) or (ii) above, the party seeking
recovery, after recovery in full of the aggregate amount to which such
party is entitled pursuant to the judgment or order, will be entitled to
receive immediately from the other party the amount of any shortfall of the
Contractual Currency received by such party as a consequence of sums paid in
such other currency and will refund promptly to the other party any excess of
the Contractual Currency received by such party as a consequence of sums paid
in such other currency if such shortfall or such excess arises or results from
any variation between the rate of exchange at which the Contractual Currency
is converted into the currency of the judgment or order for the purposes of
such judgment or order and the rate of exchange at which such party is able,
acting in a reasonable manner and in good faith in converting the currency
received into the Contractual Currency, to purchase the Contractual Currency
with the amount of the currency of the judgment or order actually received by
such party. The term "rate of exchange" includes, without limitation, any
premiums and costs of exchange payable in connection with the purchase of or
conversion into the Contractual Currency. 

(c)  Separate Indemnities.  To the extent permitted by applicable law, these
indemnities constitute separate and independent obligations from the other
obligations in this Agreement, will be enforceable as separate and independent
causes of action, will apply notwithstanding any indulgence granted by the
party to which any payment is owed and will not be affected by judgment being
obtained or claim or proof being made for any other sums payable in respect of
this Agreement.

(d)  Evidence of Loss.  For the purpose of this Section 8, it will be
sufficient for a party to demonstrate that it would have suffered a loss bad
an actual exchange or purchase been made. 

9.  Miscellaneous

(a)  Entire Agreement.  This Agreement constitutes the entire agreement and
understanding of the parties with respect to its subject matter and supersedes
all oral communication and prior writings with respect thereto.

(b)  Amendments.  No amendment, modification or waiver in respect of this
Agreement will be effective unless in writing (including a writing evidenced
by a facsimile transmission) and executed by each of the parties or confirmed
by an exchange of telexes or electronic messages on an electronic messaging
system.

(c)  Survival of Obligations.  Without prejudice to Sections 9(a)(iii) and
6(c)(ii), the obligations of the parties under this Agreement will survive the
termination of any Transaction.

(d)  Remedies Cumulative.  Except as provided in this Agreement, the rights,
powers, remedies and privileges provided in this Agreement are cumulative and
not exclusive of any rights, powers, remedies and privileges provided by late.

(e)  Counterparts and Confirmations.

      (i)   This Agreement (and each amendment, modification and waiver in
      respect of it) may be executed and delivered in counterparts (including
      by facsimile transmission), each of which will be deemed an original.

      (ii)  The parties intend that they are legally bound by the terms of
      each Transaction from the moment they agree to those terms (whether
      orally or otherwise). A Confirmation shall be entered into as soon as
      practicable and may be executed and delivered in counterparts (including
      by facsimile transmission) or be created by an exchange of telexes or by
      an exchange of electronic messages on an electronic messaging system,
      which in each case will be sufficient for all purposes to evidence
      a binding supplement to this Agreement. The parties will specify therein
      or through another effective means that any such counterpart, telex or
      electronic message constitutes a Confirmation.

(f)  No Waiver of Rights.  A failure or delay in exercising any right, power
or privilege in respect of this Agreement will not be presumed to operate as a
waiver, and a single or partial exercise of any right, power or privilege will
not be presumed to preclude any subsequent or further exercise, of that right,
power or privilege or the exercise of any other right, power or privilege.

(g)  Headings.  The headings used in this Agreement are for convenience of
reference only and are not to affect the construction of or to be taken into
consideration in interpreting this Agreement.

10.  Offices; Multibranch Parties

(a)  If Section 10(a) is specified in the Schedule as applying, each party
that enters into a Transaction through an Office other than its head or home
office represents to the other party that, notwithstanding the place of
booking office or jurisdiction of incorporation or organization of such
party, the obligations of such party are the same as if it had entered into
the Transaction through its head or home office. This representation will be
deemed to be repeated by such party on each date on which a Transaction Is
entered into.

(b)  Neither party may change the Office through which it makes and receives
payments or deliveries for the purpose of a Transaction without the prior
written consent of the other party.

(c)  If a party is specified as a Multibranch Party in the Schedule, such
Multibranch Party may make and receive payments or deliveries under any
Transaction through any Office listed in the Schedule, and the Office
through which it makes and receives payments or deliveries with respect to a
Transaction will be specified in the relevant Confirmation.

11.  Expenses

A Defaulting Party will, on demand, indemnify and hold harmless the other
party for and against all reasonable out-of-pocket expenses, including legal
fees and Stamp Tax, incurred by such other party by reason of the enforcement
and protection of its rights under this Agreement or any Credit Support
Document to which the Defaulting Party is a party or by reason of the early
termination of any Transaction, including, but not limited to, costs of
collection.

12.  Notices

(a)  Effectiveness.  Any notice or other communication in respect of this
Agreement may be given in any manner set forth below (except that a notice or
other communication under Section 5 or 6 may not be given by facsimile
transmission or electronic messaging system) to the address or number or in
accordance with the electronic messaging system details provided (see the
Schedule) and will be deemed effective as indicated:-

      (i)   if in writing and delivered in person or by courier, on the date
      it is delivered;

      (ii)  if sent by telex, on the date the recipient's answerback is
      received:

      (iii) if sent by facsimile transmission, on the date that transmission
      is received by a responsible employee of the recipient in legible form
      (it being agreed that the burden of proving receipt will be on the
      sender and will not be met by a transmission report generated by the
      sender's facsimile machine);

      (iv)  if sent by certified or registered mail (airmail, if overseas) or
      the equivalent (return receipt requested), on the date that mail is
      delivered or its delivery is attempted; or

      (v)   if sent by electronic messaging system, on the date that
      electronic message is received, unless the date of that delivery (or
      attempted delivery) or that receipt, as applicable, is not a Local
      Business Day or that communication is delivered (or attempted) or
      received, as applicable, after the close of business on a Local Business
      Day, in which case that communication shall be deemed given and
      effective on the first following day that is a Local Business Day.

(b)  Change of Addresses.  Either party may by notice to the other change the
address, telex or facsimile number or electronic messaging system details at
which notices or other communications are to be given to it.

13.  Governing Law and Jurisdiction

(a)  Governing law.  This Agreement will be governed by and construed in
accordance with the law specified in the Schedule.

(b)  Jurisdiction.  With respect to any suit, action or proceedings relating
to this Agreement ("Proceedings"), each party irrevocably:-

      (i)   submits to the jurisdiction of the English courts, if this
      Agreement is expressed to be governed by English law, or to the
      non-exclusive jurisdiction of the courts of the State of New York; and
      the United States District Count located in the Borough of Manhattan in
      New York City, if this Agreement is expressed to be governed by the laws
      of the State of New York; and

      (ii)  waives any objection which it may have at any time to the laying
      of venue of any Proceedings brought in any such court, waives any claim
      that such Proceedings have been brought in an inconvenient forum and
      further waives the right to object, with respect to such Proceedings,
      that such court does not have any jurisdiction over such party.

Nothing in this Agreement precludes either party from bringing Proceedings in
any other jurisdiction (outside, if this Agreement is expressed to be governed
by English law, the Contracting States, as defined in Section 1(3) of the
Civil Jurisdiction and Judgments Act 1982 or any modification, extension or 
re-enactment thereof for the time being in force) nor will the bringing of
Proceedings in any one or more jurisdictions preclude the bringing of
Proceedings in any other jurisdiction.

(c)  Service of Process.  Each party irrevocably appoints the Process Agent
(if any) specified opposite its name in the Schedule to receive, for it and on
its behalf, service of process in any Proceedings. If for any reason any
party's Process Agent is unable to act as such, such party will promptly
notify the other party and within 30 days appoint a substitute process agent
acceptable to the other party. The parties irrevocably consent to service of
process given in the manner provided for notices in Section 12. Nothing in
this Agreement will affect the right of either party to serve process in any
other manner permitted by law.

(d)  Waiver of Immunities.  Each party irrevocably waives, to the fullest
extent permitted by applicable law, with respect to itself and its revenues
and assets (irrespective of their use or intended use), all immunity on the
grounds of sovereignty or other similar grounds from (i) suit, (ii)
jurisdiction of any court, (iii) relief by way of injunction, order for
specific performance or for recovery of property, (iv) attachment of its
assets (whether before or after judgment) and (v) execution or enforcement of
any judgment to which it or its revenues or assets might otherwise be entitled
in any Proceedings in the courts of any jurisdiction and irrevocably agrees,
to the extent permitted by applicable law, that it will not claim any such
immunity in any Proceedings.

14.  Definitions

As used in this Agreement:-

"Additional Termination Event" has the meaning specified in Section 5(b).

"Affected Party" has the meaning specified in Section 5(b).

"Affected Transactions" means (a) with respect to any Termination Event
consisting of an Illegality, Tax Event or Tax Event Upon Merger, all
Transactions affected by the occurrence of such Termination Event
and (b) with respect to any other Termination Event, all Transactions.

"Affiliate" means, subject to the Schedule, in relation to any person, any
entity controlled, directly or indirectly, by the person, any entity that
controls, directly or indirectly, the person or any entity directly or
indirectly under common control with the person. For this purpose, "control"
of any entity or person means ownership of a majority of the voting power of
the entity or person.

"Applicable Rate" means:-

(a)  in respect of obligations payable or deliverable (or which would have
been but for Section 2(a)(iii)) by a Defaulting Party, the Default Rate;

(b)  in respect of an obligation to pay an amount under Section 6(e) of either
party from and after the date (determined in accordance with Section 6(d)(ii))
on which that amount is payable, the Default Rate;

(c)  in respect of all other obligations payable or deliverable (or which
would have been but for Section 2(a)(iii)) by a Non-defaulting Party, the
Non-default Rate; and

(d)  in all other cases, the Termination Rate.

"Burdened Party" has the meaning specified in Section 5(b).

"Change in Tax Law" means the enactment, promulgation, execution or
ratification of, or any change in or amendment to, any law (or in the
application or official interpretation of any law) that occurs on or after
the date on which the relevant Transaction is entered into.

"consent" includes a consent, approval, action, authorization, exemption,
notice, filing, registration or exchange control consent.

"Credit Event Upon Merger" has the meaning specified in Section 5(b).

"Credit Support Document" means any agreement or instrument that is specified
as such in this Agreement.

"Credit Support Provider" has the meaning specified in the Schedule.

"Default Rate" means a rate per annum equal to the cost (without proof or
evidence of any actual cost) to the relevant payee (as certified by it) if it
were to fund or of funding the relevant amount plus 1% per annum.

"Defaulting Party" has the meaning specified in Section 6(a).

"Early Termination Date" means the date determined in accordance with Section
6(a) or 6(b)(iv).

"Event of Default" has the meaning specified in Section 5(a) and, if
applicable, in the Schedule.

"Illegality" has the meaning specified in Section 5(b).

"Indemnifiable Tax" means any Tax other than a Tax that would not be imposed
in respect of a payment under this Agreement but for a present or former
connection between the jurisdiction of the government or taxation authority
imposing such Tax and the recipient of such payment or a person related to
such recipient (including, without limitation, a connection arising from such
recipient or related person being or having been a citizen or resident of such
jurisdiction, or being or having been organised, present or engaged in a
trade or business in such jurisdiction, or having or having had a permanent
establishment or fixed place of business in such jurisdiction, but excluding a
connection arising solely from such recipient or related person having
executed, delivered, performed its obligations or received a payment under, or
enforced, this Agreement or a Credit Support Document).

"law" includes any treaty, law, rule or regulation (as modified, in the case
of tax matters, by the practice of any relevant governmental revenue
authority) and "lawful" and "unlawful" will be construed accordingly.

"Local Business Day" means, subject to the Schedule, a day on which commercial
banks are open for business (including dealings in foreign exchange and
foreign currency deposits) (a) in relation to any obligation under Section
2(a)(i), in the place(s) specified in the relevant Confirmation or, if not so
specified, as otherwise agreed by the parties in writing or determined
pursuant to provisions contained, or incorporated by reference, in this
Agreement, (b) in relation to any other payment, in the place where the
relevant account is located and, if different, in the principal financial
centre, if any, of the currency of such payment, (c) in relation to any notice
or other communication, including notice contemplated under Section 5(a)(i),
in the city specified in the address for notice provided by the recipient and,
in the case of a notice contemplated by Section 2(b), in the place where the
relevant new account is to be located and (d) in relation to Section
5(a)(v)(2), in the relevant locations for performance with respect to such
Specified Transaction.

"Loss" means, with respect to this Agreement or one or more Terminated
Transactions, as the case may be, and a party, the Termination Currency
Equivalent of an amount that party reasonably determines in good faith to be
its total losses and costs (or gain, in which case expressed as a negative
number) in connection with this Agreement or that Terminated Transaction or
group of Terminated Transactions, as the case may be, including any loss of
bargain, cost of funding or, at the election of such party but without
duplication, loss or cost incurred as a result of its terminating,
liquidating, obtaining or reestablishing any hedge or related trading position
(or any gain resulting from any of them). Loss includes losses and costs (or
gains) in respect of any payment or delivery required to have been made
(assuming satisfaction of each applicable condition precedent) on or before
the relevant Early Termination Date and not made, except, so as to avoid
duplication, if Section 6(e)(i)(1) or (3) or 6(e)(ii)(2)(A) applies. Loss does
not include a party's legal fees and out-of-pocket expenses referred to under
Section 11.  A party will determine its Loss as of the relevant Early
Termination Date, or, if that is not reasonably practicable, as of the
earliest date thereafter as is reasonably practicable. A party may (but need
not) determine its Loss by reference to quotations of relevant rates or prices
from one or more leading dealers in the relevant markets.

"Market Quotation" means, with respect to one or more Terminated Transactions
and a party making the determination, an amount determined on the basis of
quotations from Reference Market-makers.  Each quotation will be for an
amount, if any, that would be paid to such party (expressed as a negative
number) or by such party (expressed as a positive number) in consideration of
an agreement between such party (taking into account any existing Credit
Support Document with respect to the obligations of such party) and the
quoting Reference Market-maker to enter into a transaction (the "Replacement
Transaction") that would have the effect of preserving for such party the
economic equivalent of any payment or delivery (whether the underlying
obligation was absolute or contingent and assuming the satisfaction of each
applicable condition precedent) by the parties under Section 2(a)(i) in
respect of such Terminated Transaction or group of Terminated Transactions
that would, but for the occurrence of the relevant Early Termination Date,
have been required after that date. For this purpose, Unpaid Amounts in
respect of the Terminated Transaction or group of Terminated Transactions are
to be excluded but, without limitation, any payment or delivery that would,
but for the relevant Early Termination Date, have been required (assuming
satisfaction of each applicable condition precedent) after that Early
Termination Dare is to be included. The Replacement Transaction would be
subject to such documentation as such party and the Reference Market-maker
may, in good faith, agree. The party making the determination (or its agent)
will request each Reference Market-maker to provide its quotation to the
extent reasonably practicable as of the same day and time (without regard to
different time zones) on or as soon as reasonably practicable after the
relevant Early Termination Date. The day and time as of which those quotations
are to be obtained will be selected in good faith by the party obliged to make
a determination under Section 6(e), and, if each party is so obliged. After
consultation with the other. If more than three quotations are provided, the
Market Quotation will be the arithmetic mean of the quotations, without regard
to the quotations having the highest and lowest values. If exactly three such
quotations are provided, the Market Quotation will be the quotation remaining
after disregarding the highest and lowest quotations. For this purpose, if
more than one quotation has the same highest value or lowest value, then one
of such quotations shall be disregarded. If fewer than three quotations are
provided, it will be deemed that the Market Quotation in respect of such
Terminated Transaction or group of Terminated Transactions cannot be
determined. 

"Non-default Rate" means a rate per annum equal to the cost (without proof or
evidence of any actual cost) to the Non-defaulting Party (as certified by it)
if it were to fund the relevant amount. 

"Non-defaulting Party" has the meaning specified in Section 6(a)

"Office" means a branch or office of a party, which may be such party's head
or home office.

"Potential Event of Default" means any event which, with the giving of notice
or the lapse of time or both, would constitute an Event of Default.

"Reference Market-makers" means four leading dealers in the relevant market
selected by the party determining a Market Quotation in good faith (a) from
among dealers of the highest credit standing which satisfy all the criteria
that such party applies generally at the time in deciding whether to offer or
to make an extension of credit and (b) to the extent practicable, from among
such dealers having an office in the same city.

"Relevant Jurisdiction" means, with respect to a party, the jurisdictions (a)
in which the party is incorporated, organised, managed and controlled or
considered to have its seat, (b) where an Office through which the party is
acting for purposes of this Agreement is located, (c) in which the party
executes this Agreement and (d) in relation to any payment, from or through
which such payment is made.

"Scheduled Payment Date" means a date on which a payment or delivery is to be
made under Section 2(a)(i) with respect to a Transaction.

"Set off' means set-off, offset, combination of accounts, right of retention
or withholding or similar right or requirement to which the payer of an amount
under Section 6 is entitled or subject (whether arising under this Agreement,
another contract, applicable law or otherwise) that is exercised by, or
imposed on, such payer.

"Settlement Amount" means, with respect to a party and any Early Termination
Date, the sum of:-

(a)  the Termination Currency Equivalent of the Market Quotations (whether
positive or negative) for each Terminated Transaction or group of Terminated
Transactions for which a Market Quotation is determined; and

(b)  such party's Loss (whether positive or negative and without reference to
any Unpaid Amounts) for each Terminated Transaction or group of Terminated
Transactions for which a Market Quotation cannot be determined or would not
(in the reasonable belief of the party making the determination) produce a
commercially reasonable result. 

"Specifics Entity" has the meaning specified in the Schedule.

"Specified Indebtedness" means, subject to the Schedule, any obligation
(whether present or future, contingent or otherwise, as principal or surety or
otherwise) in respect of borrowed money.

"Specified Transaction" means, subject to the Schedule, (a) any transaction
(including an agreement with respect thereto) now existing or hereafter
entered into between one party to this Agreement (or any Credit Support
Provider of such party or any applicable Specified Entity of such party) and
the other party to this Agreement (or any Credit Support Provider of such
other party or any applicable Specified Entity of such other party) which is
a rate swap transaction, basis swap, forward rate transaction, commodity swap,
commodity option, equity or equity index swap, equity or equity index option,
bond option, interest rate option, foreign exchange transaction, cap
transaction, floor transaction, collar transaction, currency swap transaction,
cross-currency rate swap transaction, currency option or any other similar
transaction (including any option with respect to any of these transactions),
(b) any combination of these transactions and (c) any other transaction 
identified as a Specified Transaction in this Agreement or the relevant
confirmation.

"Stamp Tax" means any stamp, registration, documentation or similar tax.

"Tax" means any present or future tax, levy, impost, duty, charge, assessment
or fee of any nature (including interest, penalties and additions thereto)
that is imposed by any government or other taxing authority in respect of any
payment under this Agreement other than a stamp, registration, documentation
or similar tax.

"Tax Event" has the meaning specified in Section 5(b).

"Tax Event Upon Merger" has the meaning specified in Section S(b).

"Terminated Transactions" means with respect to any Early Termination Date (a)
if resulting from a Termination Event, all Affected Transactions and (b) if
resulting from an Event of Default, all Transactions (in either case) in
effect immediately before the effectiveness of the notice designating that
Early Termination Date (or, if "Automatic Early Termination" applies,
immediately before that Early Termination Date).

"Termination Currency" has the meaning specified in the Schedule.

"Termination Currency Equivalent" means, in respect of any amount denominated
in the Termination Currency, such Termination Currency amount and, in respect
of any amount denominated in a currency other than the Termination Currency
(the "Other Currency"), the amount in the Termination Currency determined
by the party making the relevant determination as being required to purchase
such amount of such Other Currency as at the relevant Early Termination Date,
or, if the relevant Market Quotation or Loss (as the case may be), is
determined as of a later date, that later date, with the Termination Currency
at the rate equal to the spot exchange rate of the foreign exchange agent
(selected as provided below) for the purchase of such Other Currency with the
Termination Currency at or about 11:00 a.m. (in the city in which such foreign
exchange agent is located) on such date as would be customary for the
determination of such a rate for the purchase of such Other Currency for value
on the relevant Early Termination Date or that later date. The foreign
exchange agent will, if only one party is obliged to make a determination
under Section 6(e), be selected in good faith by that party and otherwise will
be agreed by the parties. 

"Termination Event" means an Illegality, a Tax Event or a Tax Event Upon
Merger or, if specified to be applicable, a Credit Event Upon Merger or an
Additional Termination Event.

"Termination Rate" means a rate per annum equal to the arithmetic mean of the
cost (without proof or evidence of any actual cost) to each party (as
certified by such party) if it were to fund or of funding such amounts.

"Unpaid Amounts" owing to any party means, with respect to an Early
Termination Date, the aggregate of (a) in respect of all Terminated
Transactions, the amounts that became payable (or that would have become
payable but for Section 2(a)(iii)) to such party under Section 9(a)(i) on or 
prior to such Early Termination Date and which remain unpaid as at such Early
Termination Date and (b) in respect of each Terminated Transaction, for each
obligation under Section 2(a)(i) which was (or would have been but for
Section 2(a)(iii)) required to be settled by delivery to such parry on or
prior to such Early Termination Date and which has not been so settled as at
such Early Termination Date, an amount equal to the fair market value of that
which was (or would have been) required to be delivered as of the originally
scheduled date for delivery, in each case together with (to the extent
permitted under applicable law) interest, in the currency of such amounts,
from (and including) the date such amounts or obligations were or would have
been required to have been paid or performed to (but excluding) such Early
Termination Date, at the Applicable Rate. Such amounts of interest will be
calculated on the basis of daily compounding and the actual number of days
elapsed.  The fair market value of any obligation referred to in clause (b)
above shall be reasonably determined by the party obliged to make the
determination under Section 6(e) or, if each party is so obliged, it shall be
the average of the Termination Currency Equivalents of the fair market values
reasonably determined by both parties.

IN WITNESS WHEREOF the parties have executed this document on the respective
dates specified below  with effect from the date specified on the first page
of this document.

Texas Commerce Bank                     Luby's Cafeterias, Inc.
______________________________          _____________________________
     (Name of Party)                         (Name of Party)


By:  CAROLYN B. BETTI                   By:  LAURA M. BISHOP
     __________________________              _________________________
Name:  Carolyn B. Betti                 Name:  Laura M. Bishop
Title: Senior Vice President            Title: Senior Vice President 
                                               and Chief Financial Officer
Date:  July 17, 1997                    Date:  July 9, 1997
(Multicurrency-Cross Border)
                                                              EXECUTION COPY
                                                                     #159473

<PAGE>
                        SCHEDULE to the MASTER AGREEMENT
                         dated as of July 2, 1997 between
               TEXAS COMMERCE BANK NATIONAL ASSOCIATION ("Party A") 
                                     and
                         LUBY'S CAFETERIAS, INC. ("Party B")


PART 1:  Termination Provisions and Certain Other Matters


   (a)  "Specified Entity" means, in relation to Party A, for the purpose of:

Section 5(a)(v), none;

Section 5(a)(vi), none;

Section 5(a)(vii), none; and

Section 5(b)(iv), none;

    and, in relation to Party B, for the purpose of:

Section 5(a)(v), none;

Section 5(a)(vi), none;

Section 5(a)(vii), none; and

Section 5(b)(iv), none.

   (b)  "Specified Transaction" will have the meaning specified in Section 14.

   (c)  The "Cross-Default" provisions of Section 5(a)(vi) will apply to Party
A and to Party B.  In connection therewith, "Specified Indebtedness" will have
the meaning specified in Section 14, except that such term shall not include
obligations in respect of deposits received in the ordinary course of a
party's banking business, and "Threshold Amount" means an amount equal to
three percent of a party's shareholders' equity, determined in accordance with
generally accepted accounting principles in the United States of America
("GAAP"), consistently applied, as at the end of such party's most recently
completed fiscal year.

   (d)  The "Credit Event Upon Merger" provisions of Section 5(b)(iv) will
apply to Party A and to Party B.

   (e)  The "Automatic Early Termination" provision of Section 6(a) will not
apply to Party A or Party B.

   (f)  Payments on Early Termination.  For the purpose of Section 6(e):

        (i)   Market Quotation will apply.

        (ii)  The Second Method will apply.

   (g)  "Termination Currency" means United States Dollars.



                             PART 2:  Tax Representations.

                                      Not applicable.


                         PART 3:  Agreement to Deliver Documents

For the purpose of Sections 4(a)(i) and (iii) of this Agreement, each party
agrees to deliver the following documents, as applicable:

   (a)  Tax forms, documents or certificates to be delivered are:  none.


   (b)  Other documents to be delivered are:

Party required      Form/                       Date by           Covered by
  to deliver       Document/                  which to be        Section 3(d)
   document       Certificate                  delivered        Representation

Party B        Annual Report of Party          As soon as              Yes
               B containing consolidated       available and in 
               financial statements            any event within
               certified by independent        90 days after the
               certified public accountants    end of each fiscal
               and prepared in accordance      year of Party B
               with GAAP

Party B        Opinion of counsel satis-       Upon execution and      No
               factory to Party A substan-     delivery of this
               tially in the form of Exhibit   Agreement
               I hereto

Party B        Certified copies of all         Upon execution and      Yes
               corporate authorizations and    delivery of this
               any other documents with        Agreement
               respect to the execution, 
               delivery and performance of
               this Agreement

Party B        Certificate of authority and    Upon execution and      Yes
               specimen signatures of indivi-  delivery of this
               duals executing this Agree-     Agreement and there-
               ment and Confirmations          after upon request
                                               of Party A


                            PART 4:  Miscellaneous


   (a)  Address for Notices.  For the purpose of Section 12(a) of this
        Agreement:

Address for notice or communications to Party A:

Any notice shall be delivered to the address or facsimile or telex number
specified below:

     Texas Commerce Bank National Association
     Attention: Derivatives Desk
     707 Travis
     Houston, Texas 77002
     Facsimile No.: (713) 216-6977 

Address for notice or communications to Party B:

     Luby's Cafeterias, Inc.
     Attention: Chief Financial Officer
     2211 Northeast Loop 410
     San Antonio, Texas 78217-4673
     Facsimile No.: (210) 654-3211

   (b)  Process Agent   For the purpose of Section 13(c):

   Party A appoints as its Process Agent:  Not applicable.
   Party B appoints as its Process Agent:  Not applicable.

   (c)  Offices.  The provisions of Section 10(a) will apply to this
        Agreement.

   (d)  Multibranch Party .  For the purpose of Section 10 of this Agreement:

   Party A is not a Multibranch Party.
   Party B is not a Multibranch Party.

   (e)  Calculation Agent.  The Calculation Agent is Party A, unless otherwise
specified in a Confirmation in relation to the relevant Transaction.

   (f)  Credit Support Document.  Details of any Credit Support Document:  not
applicable.

   (g)  Credit Support Provider.  Credit Support Provider means, in relation
to either party, not applicable.

   (h)  Governing Law.  THIS AGREEMENT WILL BE GOVERNED BY AND CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF TEXAS (WITHOUT REFERENCE TO CHOICE OF
LAW DOCTRINE).

   (i)  Netting of Payments.  Subparagraph (ii) of Section 2(c) will not apply
to any Transaction unless specified in the relevant Confirmation.

   (j)  "Affiliate" will have the meaning specified in Section 14 of this
Agreement.


                                       PART 5
                               :  Other Provisions


   (a)  Set-off. Any amount (the "Early Termination Amount") payable to one
party (the "Payee") by the other party (the "Payer") under Section 6(e), in
circumstances where there is a Defaulting Party or one Affected Party in the
case where a Termination Event under Section 5(b)(iv) has occurred, will, at
the option of the party ("X") other than the Defaulting Party or the Affected
Party (and without prior notice to the Defaulting Party or the Affected
Party), be reduced by its set-off against any amount(s) (the "Other Agreement
Amount") payable (whether at such time or in the future or upon the occurrence
of a contingency) by the Payee to the Payer (irrespective of the currency,
place of payment or booking office of the obligation) under any other
agreement(s) between the Payee and the Payer or instrument(s) or
undertaking(s) issued or executed by one party to, or in favor of, the other
party (and the Other Agreement Amount will be discharged promptly and in all
respects to the extent it is so set-off).  X will give notice to the other
party of any set-off effected under this section.

For this purpose, either the Early Termination Amount or the Other Agreement
Amount (or the relevant portion of such amounts) may be converted by X into
the currency in which the other is denominated at the rate of exchange at
which such party would be able, acting in a reasonable manner and in good
faith, to purchase the relevant amount of such currency.

If an obligation is unascertained, X may in good faith estimate that
obligation and set-off in respect of the estimate, subject to the relevant
party accounting to the other when the obligation is ascertained.

Nothing in this section shall be effective to create a charge or other
security interest.  This section shall be without prejudice and in addition to
any right of set-off, combination of accounts, lien or other right to which
any party is at any time otherwise entitled (whether by operation of  law,
contract or otherwise).

   (b)  Exchange of Confirmations.  For each Transaction entered into
hereunder, Party A shall promptly send to Party B a Confirmation via facsimile
transmission, containing all material terms of payment and signed by Party A.
Party B agrees to respond to such Confirmation within 10 Business Days, either
confirming agreement thereto or requesting a correction of any error(s)
contained therein.  Failure by Party B to respond within such period shall not
affect the validity or enforceability of such Transaction and shall be deemed
to be an affirmation of the terms contained in such Confirmation, absent
manifest error.  The parties agree that any such exchange of facsimile
transmissions shall constitute a Confirmation for all purposes hereunder.

   (c)  Relationship Between Parties.  The following representation shall be
added as a new Section 3(g) of this Agreement:

  "(g)  Relationship Between Parties.  Absent a written agreement to the
contrary:

        (i)   It is not relying on any advice (whether written or oral) of the
        other party regarding any Transaction, other than the representations
        expressly made by that other party in this Agreement and in the
        Confirmation in respect of that Transaction;

        (ii)  In respect of each Transaction under this Agreement,

              (1)  it has the capacity to evaluate (internally or through
              independent professional advice) that Transaction and has made
              its own decision to enter into that Transaction;

              (2)  It understands the terms, conditions and risks of that
              Transaction and is willing to accept those terms and conditions
              and to assume (financially and otherwise) those risks; and

              (3)  the other party (a) is not acting as a fiduciary or
              financial, investment or commodity trading advisor for it: (b)
              has not given to it (directly or indirectly through any other
              person) any assurance, guaranty or representation whatsoever as
              to the merits (either legal, regulatory, tax, financial,
              accounting or otherwise) of that Transaction or any
              documentation related thereto; and (c) has not committed to
              unwind that Transaction."

   (d)  Waiver of Right to Trial by Jury.  Each party recognizes that, in
matters related to this Agreement or any Transaction, either party may be
entitled to a trial in which matters of fact are determined by a jury (as
opposed to a trial in which such matters are determined by a judge).  By
execution of this Agreement, each party will give up its respective rights to
trial by jury, and each party has carefully considered the consequences of
signing this Agreement and has consulted with its respective attorneys.  Each
party acknowledges that this waiver is entered into to avoid delays, minimize
trial expense, and streamline the legal proceedings in order to accomplish a
quick resolution of claims arising under or in conjunction with this Agreement
or any Transaction.  TO THE MAXIMUM EXTENT NOT PROHIBITED BY LAW, EACH PARTY
KNOWINGLY, VOLUNTARILY AND INTENTIONALLY WAIVES ANY RIGHT IT MAY HAVE TO A
TRIAL BY JURY IN RESPECT OF ANY LITIGATION ARISING UNDER, OR IN CONNECTION
WITH, THIS AGREEMENT OR ANY TRANSACTION HEREUNDER.

   (e)  Further Representations.  (i) Party B represents to Party A (which
representations will be deemed to be repeated by Party B on each date on which
a Transaction is entered into) that:

           (i)  Generally Accepted Accounting Principles.  The financial
        information delivered pursuant to paragraph (b) of Part 3 of this
        Schedule, including the related schedules and notes thereto, has been
        prepared in accordance with GAAP, applied consistently throughout the
        periods involved (except as disclosed therein).

           (ii)  No Material Contingent Obligation(s).  Neither Party B nor
        any of its subsidiaries has any material contingent obligation,
        contingent liability or liability for taxes, long-term lease or
        unusual forward or long-term commitment, which is not reflected in the
        financial statements delivered to Party A pursuant to this Schedule or
        in the notes thereto.

           (iii)  No Change.  Since May 31, 1997, there has been no material
        adverse change in the business, operations, assets or financial or
        other condition of Party B.

        (ii)  Each party represents to the other party that it is an "eligible
swap participant" as such term is defined in Part 35 of Chapter I of Title 17
of the Code of Federal Regulations, promulgated by the Commodity Futures
Trading Commission, entitled "Exemption of Swap Agreements".

   (f)  Jurisdiction.  Section 13(b) of this Agreement  is hereby restated as
follows:

        (b)  JURISDICTION.  WITH RESPECT TO ANY CLAIM ARISING OUT OF THIS
AGREEMENT, (A) EACH PARTY IRREVOCABLY SUBMITS TO THE NONEXCLUSIVE JURISDICTION
OF THE COURTS OF THE STATE OF TEXAS AND THE UNITED STATES DISTRICT COURT
LOCATED IN HOUSTON, HARRIS COUNTY, TEXAS; AND (B) EACH PARTY IRREVOCABLY
WAIVES ANY OBJECTION WHICH IT MAY HAVE AT ANY TIME TO THE LAYING OF VENUE OF
ANY SUIT, ACTION OR PROCEEDING ARISING OUT OF OR RELATING TO THIS AGREEMENT
BROUGHT IN ANY SUCH COURT, IRREVOCABLY WAIVES ANY CLAIM THAT ANY SUCH SUIT,
ACTION OR PROCEEDING BROUGHT IN ANY SUCH COURT HAS BEEN BROUGHT IN AN
INCONVENIENT FORUM, AND IRREVOCABLY WAIVES THE RIGHT TO OBJECT, WITH RESPECT
TO SUCH CLAIM, SUIT, ACTION OR PROCEEDING BROUGHT IN ANY SUCH COURT, THAT SUCH
COURT DOES NOT HAVE JURISDICTION OVER SUCH PARTY.

   (g)  Telephonic Recording.  Each party (i) consents to the recording of the
telephone conversations of trading and marketing personnel of the parties and
their Affiliates in connection with this Agreement or any potential
Transaction and (ii) agrees to obtain any necessary consent of, and give
notice of such recording to, such personnel of it and its Affiliates.

   (h)  Usury Not Intended; Savings Provisions.  Notwithstanding any provision
to the contrary contained in this Agreement, it is expressly provided that in
no case or event shall the aggregate of any amounts accrued or paid pursuant
to this Agreement which under applicable laws are or may be deemed to
constitute interest ever exceed the maximum nonusurious interest rate
permitted by applicable Texas or federal laws, whichever permit the higher
rate.  In this connection, Party A and Party B stipulate and agree that it is
their common and overriding intent to contract in strict compliance with
applicable usury laws.  In furtherance thereof, none of the terms of this
Agreement shall ever be construed to create a contract to pay, as
consideration for the use, forbearance or detention of money, interest at a
rate in excess of the maximum rate permitted by applicable laws.  Neither
party shall ever be liable for interest in excess of the maximum rate
permitted by applicable laws.  If, for any reason whatsoever, such interest
paid or received during the full term of the applicable indebtedness produces
a rate which exceeds the maximum rate permitted by applicable laws, the
receiving party shall credit against the principal of such indebtedness (or,
if such indebtedness shall have been paid in full, shall refund to the payor
of such interest) such portion of said interest as shall be necessary to cause
the interest paid to produce a rate equal to the maximum rate permitted by
applicable laws.  All sums paid or agreed to be paid for the use, forbearance
or detention of money shall, to the extent permitted by applicable law, be
amortized, prorated, allocated and spread in equal parts throughout the full
term of the applicable indebtedness, so that the interest rate is uniform
throughout the full term of such indebtedness.  The provisions of this
paragraph shall control all agreements, whether now or hereafter existing and
whether written or oral, between Party A and Party B.

   (i)  Entire Agreement.

        THIS WRITTEN MASTER AGREEMENT REPRESENTS THE FINAL AGREEMENT BETWEEN
THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS,
OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES.


        THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.


Accepted and agreed:

TEXAS COMMERCE BANK                     LUBY'S CAFETERIAS, INC.
NATIONAL ASSOCIATION


By:    CAROLYN B. BETTI                       LAURA M. BISHOP
     ____________________________       By: ________________________
     Name:Carolyn B. Betti                  Name:  Laura M. Bishop
     Title: Vice President                  Title: Senior Vice President 
                                                   and Chief Financial Officer


<PAGE>
                             Dated as of July 2, 1997




Luby's Cafeterias, Inc.
2211 Northeast Loop 410
San Antonio, Texas 78217-4673

Attn: Ron Riemenschneider

Re:  Swap Transaction (Our Reference No. 697)

Ladies and Gentlemen:

The purpose of this letter agreement is to set forth the terms and conditions
of the Swap Transaction entered into between us on the Trade Date below (the
"Swap Transaction").  It constitutes a "Confirmation" as referred to in the
Master Agreement described below.

The definitions and provisions contained in the 1991 ISDA Definitions (as
published by the International Swap Dealers Association, Inc., now known as
the International Swaps and Derivatives Association, Inc. ("ISDA")) are
incorporated into this Confirmation.  In the event of any inconsistency
between those definitions and provisions and this Confirmation, this
Confirmation will govern.  Each party represents and warrants to the other
that (i) it is duly authorized to enter into this Swap Transaction and to
perform its obligations hereunder and (ii) the person executing this
Confirmation is duly authorized to execute and deliver it.

1.  This Confirmation supplements, forms part of, and is subject to, the
    Master Agreement in the form published by ISDA (the "Agreement"), as if
    you and we had executed that agreement (but without any Schedule thereto)
    and the Agreement shall be governed by and construed in accordance with
    the laws of the State of Texas.  All provisions contained or incorporated
    by reference in the Agreement shall govern this Confirmation except as
    expressly modified below.  In addition, you and we agree to use our best
    efforts promptly to negotiate, execute and deliver a Master Agreement (in
    the form published by ISDA).  Upon execution and delivery by you and us of
    that agreement (i) this Confirmation shall supplement, form a part of, and
    be subject to that agreement and (ii) all provisions contained or
    incorporated by reference in that agreement shall govern this Confirmation
    except as expressly modified below.

2.  The terms of the Swap Transaction to which this Confirmation relates are
    as follows:

Notional Amount:                      USD 15,000,000

Trade Date:                           July 2, 1997

Effective Date:                       July 14, 1997

Termination Date:                     June 30, 2002 

FIXED AMOUNTS

  Fixed Rate Payer:                   Luby's Cafeterias, Inc. ("Counterparty")

  Fixed Rate Payer Payment Dates:     The 14th day of each July, October,
                                      January, and April of each year,
                                      commencing October 14, 1997 to and
                                      including the Termination Date, subject
                                      to adjustment in accordance with the
                                      Modified Following Business Day
                                      Convention.

  Fixed Rate:                         6.4975 percent

  Fixed Rate Day Count Fraction:      Actual/360


FLOATING AMOUNTS

  Floating Rate Payer:                Texas Commerce Bank National
                                      Association ("TCB")

  Floating Rate Payer Payment Dates:  Same as the Fixed Rate Payer
                                      Payment Dates

  Floating Rate for Initial
  Calculation Period:                 To be determined 

  Floating Rate Option:               USD-LIBOR-BBA

  Designated Maturity:                Three months, provided however, that
                                      the Designated Maturity for the final
                                      Calculation Period shall be the
                                      interpolation of 2 months and 3 months.

  Floating Rate Day Count Fraction:   Actual/360

  Reset Dates:                        The first day of each Calculation
                                      Period

Compounding:                          Inapplicable

Business Days:                        New York Business Days and London
                                      Business Days 

Calculation Agent:                    TCB

Payments to TCB:                      Texas Commerce Bank - Houston
                                      ABA No. 113-000-609
                                      Capital Markets Dept. - Rate Swaps
                                      CR Acct. No. 00100381608
                                      Attn:  Ginger Vollert

Payments to Counterparty:             Account No.: [Please Advise]
                                      Depository:
                                      Favor Of:

Governing Law:                        The laws of the State of Texas

Each party has entered into this Swap Transaction solely in reliance on its
own judgment.  Neither party has any fiduciary obligation to the other party
relating to this Swap Transaction.  In addition, neither party has held itself
out as advising, or has held out any of its employees or agents as having the
authority to advise, the other party as to whether or not the other party
should enter into this Swap Transaction, any subsequent actions relating to
this Swap Transaction or any other matters relating to this Swap Transaction.
Neither party shall have any responsibility or liability whatsoever in respect
of any advice of this nature given, or views expressed, by it or any of such
persons to the other party relating to this Swap Transaction, whether or not
such advice is given or such views are expressed at the request of the other
party.

THE AGREEMENT AND THIS WRITTEN CONFIRMATION REPRESENT THE FINAL AGREEMENT
BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR,
CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OF THE PARTIES.

THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES 

Please confirm that the foregoing correctly sets forth the terms and
conditions of our agreement by responding within ten (10) Business Days by
returning via facsimile an executed copy of this Confirmation to the attention
of JIM SHIELDS (facsimile no. (713) 216-4919; telephone no. (713) 216-5482.)

Texas Commerce Bank is pleased to have concluded this transaction with you.

                                   Very truly yours,

                                   TEXAS COMMERCE BANK
                                   NATIONAL ASSOCIATION



                                   By:  CAROLYN BETTI
                                        ________________________________
                                        Carolyn Betti
                                        Vice President


Accepted and confirmed as
of the date first written:


LUBY'S CAFETERIAS, INC.




By:  LAURA M. BISHOP
     ______________________________________ 
     Name:  Laura M. Bishop
     Title: Senior Vice President
            and Chief Financial Officer


<PAGE>
                                                            Exhibit 4(i)

                        SECOND AMENDMENT TO CREDIT AGREEMENT

        THIS SECOND AMENDMENT TO CREDIT AGREEMENT (this "Second Amendment"), 
dated as of July 3, 1997, is entered into among LUBY'S CAFETERIAS, INC., a 
Delaware corporation (the "Borrower"), the banks listed on the signature 
pages hereof (the "Lenders"), and NATIONSBANK OF TEXAS, N.A., as 
Administrative Lender for the Lenders (in said capacity, the "Administrative 
Lender").

                                    BACKGROUND

       A.     The Borrower, the Lenders, and the Administrative Lender 
heretofore entered into that certain Credit Agreement, dated as of 
February 27, 1996, as amended by that certain First Amendment to Credit 
Agreement, dated as of January 24, 1997 (said Credit Agreement, as amended, 
the "Credit Agreement"; the terms defined in the Credit Agreement and not 
otherwise defined herein shall be used herein as defined in the Credit 
Agreement).

       B.     The Borrower, the Lenders, and the Administrative Lender desire 
to amend the Credit Agreement.

       NOW, THEREFORE, in consideration of the covenants, conditions and 
agreements hereinafter set forth, and for other good and valuable 
consideration, the receipt and adequacy of which are all hereby acknowledged, 
the Borrower, the Lenders, and the Administrative Lender covenant and agree 
as follows:

       1.     AMENDMENTS.

       (a)   The dollar amount of "$100,000,000" set forth in (i) the 
BACKGROUND Section and (ii) the definition of "Commitment" in Section 1.1 of 
the Credit Agreement is hereby amended to be "$125,000,000".

       (b)   The definition of "Applicable Margin" set forth in Section 1.1 
of the Credit Agreement is hereby amended to read as follows:

             "'Applicable Margin' means the following per annum percentages, 
applicable in the following situations:

                                                LIBOR Basis                 
                                              for Advances of     LIBOR Basis
                                    Base Rate  one, two,three  for Advances of 
               Applicability          Basis    or six months     7 or 14 days

       (a) If the Leverage Ratio is 
           not less than 2.00 to 1    0.000        0.225             0.325
 
       (b) If the Leverage Ratio is 
           less than 2.00 to 1        0.000        0.200             0.300

       The Applicable Margin payable by the Borrower on the Revolving Credit 
       Advances hereunder shall be subject to reduction or increase, as 
       applicable, and as set forth in the table above, on a quarterly basis 
       according to the performance of the Borrower as tested by using the 
       Leverage Ratio for the most recent fiscal quarter.  Each adjustment in 
       the LIBOR Basis shall be effective on the date of receipt by the 
       Administrative Lender of the financial statements (and related  
       Officer's Certificate) required pursuant to Section 6.1(a) or 6.1(b)    
       hereof, as applicable, provided that until the Administrative Lender  
       shall have received the financial statements (and related Officer's 
       Certificate) required to be delivered pursuant to Section 6.1(b) hereof 
       for the fiscal quarter ending May 31, 1997, the Applicable Margin with 
       respect to the LIBOR Basis shall be determined as if the Leverage Ratio 
       is less than 2.00 to 1.  If the financial statements (and related 
       Officer's Certificate) of the Borrower setting forth the Leverage Ratio 
       are not received by the date required pursuant to Section 6.1(a) or 
       6.1(b) hereof, as applicable, the Applicable Margin shall be determined 
       as if the Leverage Ratio is not less than 2.0 to 1 until such time as 
       such financial statements (and related Officer's Certificate) are 
       received."

       (c)   The definition of "Maturity Date" set forth in Section 1.1 of the 
Credit Agreement is hereby amended to read as follows:

             "'Maturity Date' means June 30, 2002, or the earlier date of  
       termination in whole of the Commitment pursuant to Section 2.6 or 7.2  
       hereof."

       (d)    Section 2.4(a) of the Credit Agreement is hereby amended to 
read as follows:

             "(a)  Facility Fee.  Subject to Section 10.9 hereof, the 
       Borrower agrees pay to the Administrative Lender, for the ratable 
       account of the Lenders, a facility fee on the daily average amount of 
       the Commitment at the following per annum percentages, applicable in  
       the following situations:

                               Applicability                       Percentage
           
             (a) If the Leverage Ratio is not less than 2.00 to 1    0.100%
           
             (b) If the Leverage Ratio is less than 2.00 to 1        0.085%

       Such facility fee payable by the Borrower shall be subject to reduction 
       or increase, as applicable, and as set forth in the table above, on a 
       quarterly basis according to the performance of the Borrower as tested   
       by using the Leverage Ratio for the most recent fiscal quarter.  Each 
       adjustment in the facility fee shall be effective on the date of 
       receipt by the Administrative Lender of the financial statements (and 
       related Officer's Certificate) required pursuant to Section 6.1(a) or 
       6.1(b) hereof, as applicable, provided that until the Administrative 
       Lender shall have received the financial statements (and related 
       Officer's Certificate) required to be delivered pursuant to Section 
       6.1(b) hereof for the fiscal quarter ending May 31, 1997, the facility 
       fee shall be determined as if the Leverage Ratio is less than 2.00 to 
       1.  If the financial statements (and related Officer's Certificate) of 
       the Borrower setting forth the Leverage Ratio are not received by the 
       date required pursuant to Section 6.1(a) or 6.1(b) hereof, as     
       applicable, the facility fee shall be determined as if the Leverage 
       Ratio is not less than 2.00 to 1 until such time as such financial 
       statements (and related Officer's Certificate) are received.  The 
       facility fee shall be (i) payable in arrears on each Quarterly Date and 
       on the Maturity Date, (ii) fully earned when due, (iii) subject to 
       Section 10.9 hereof, non-refundable when paid, and (iv) computed on the 
       basis of a year of 360 days, for the actual number of days elapsed."

       (e)   Section 5.6 of the Credit Agreement is hereby amended to read as   
follows:

             "Section 5.6 [Intentionally Omitted]"

       (f)   Section 5.9 of the Credit Agreement is hereby amended to read as 
follows:

             "Section 5.9 Leverage Ratio.  The Borrower covenants and agrees
       that it will not allow the Leverage Ratio to be greater than 2.50 to 1 
       at the end of any fiscal quarter."

       (g)   Section 5.10 of the Credit Agreement is hereby amended to read as 
follows:

             "Section 5.10 Liens.  The Borrower covenants and agrees that it
       will not create, assume or suffer to exist, or permit any of its 
       Restricted Subsidiaries to create, assume or suffer to exist, any Lien 
       on any asset now owned or hereafter acquired by it except Permitted 
       Liens."

       2.     REPRESENTATIONS AND WARRANTIES TRUE; NO EVENT OF DEFAULT.  By 
its execution and delivery hereof, the Borrower represents and warrants that,
as of the date hereof and after giving effect to the amendments contemplated 
by the foregoing Section 1:

              (a)   the representations and warranties contained in the Credit 
       Agreement are true and correct on and as of the date hereof as made on 
       and as of such date;

              (b)   no event has occurred and is continuing which constitutes   
       a Default or an Event of Default;

              (c)   the Borrower has full power and authority to execute, 
       deliver and perform this Second Amendment, the Revolving Credit Notes 
       referred to in Section 3(c) of this Second Amendment (collectively, 
       the "Replacement Notes"), and the Credit Agreement, as amended by this 
       Second Amendment, the execution, delivery and performance of this 
       Second Amendment, the Replacement Notes and the Credit Agreement, as 
       amended by this Second Amendment, have been authorized by all  
       corporate action of the Borrower, and this Second Amendment, the 
       Replacement Notes and the Credit Agreement, as amended hereby, 
       constitute the legal, valid and binding obligations of the Borrower, 
       enforceable in accordance with their respective terms, except as 
       enforceability may be limited by applicable Debtor Relief Laws and by 
       general principles of equity (regardless of whether enforcement is 
       sought in a proceeding in equity or at law) and except as rights to 
       indemnity may be limited by federal or state securities laws;

             (d)   neither the execution, delivery and performance of this 
       Second Amendment, the Replacement Notes or the Credit Agreement, as 
       amended by this Second Amendment, nor the consummation of any 
       transactions herein or therein, will contravene or conflict with any 
       law, rule or regulation to which the Borrower or any of its 
       Subsidiaries is subject or any indenture, agreement or other 
       instrument to which the Borrower or any of its Subsidiaries or any of 
       their respective property issubject; and

             (e)   no authorization, approval consent, or other action by, 
       notice to, or filing with, any Tribunal or other Person (other than 
       the Board of Directors of the Borrower) is required for the (i) 
       execution, delivery or performance by the Borrower of this Second 
       Amendment, the Replacement Notes and the Credit Agreement, as amended 
       by this Second Amendment, or (ii) acknowledgement of this Second 
       Amendment by any Guarantor.

       3.     CONDITIONS OF EFFECTIVENESS.  This Second Amendment shall be 
effective as of the date first above written, subject to the following:

              (a)   the Administrative Lender shall have received counterparts 
       of this Second Amendment executed by each Lender;

              (b)   the Administrative Lender shall have received counterparts 
       of this Second Amendment executed by the Borrower and acknowledged by 
       each Guarantor;

              (c)   the Administrative Lender shall have received a duly 
       executed Replacement Note, payable to the order of each Lender in an 
       amount equal to such Lender's Specified Percentage of the Commitment, 
       as increased by this Second Amendment;

              (d)   the representations and warranties set forth in Section 2
       of this Second Amendment shall be true and correct;

              (e)   the Administrative Lender shall have received a copy of 
       the certified resolutions of the Borrower authorizing the execution, 
       delivery and performance of this Second Amendment and the Replacement 
       Notes; and

              (f)   the Administrative Lender shall have received, in form and 
       substance  satisfactory to the Administrative Lender and its counsel, 
       such other documents, certificates and instruments as the 
       Administrative Lender shall require.

       4.     GUARANTORS' ACKNOWLEDGEMENT.  By signing below, each Guarantor 
(i) acknowledges, consents and agrees to the execution, delivery and 
performance by the Borrower of this Second Amendment, (ii) acknowledges and 
agrees that its obligations in respect of its Subsidiary Guaranty are not 
released, diminished, waived, modified, impaired or affected in any manner by 
this Second Amendment or any of the provisions contemplated herein, 
(iii) ratifies and confirms its obligations under its Subsidiary Guaranty, 
and agrees that its obligations under its Subsidiary Guaranty cover the 
Commitment as increased by this Second Amendment, and (iv) acknowledges and 
agrees that it has no claims or offsets against, or defenses or counterclaims
to, its Subsidiary Guaranty.

       5.     REFERENCE TO THE CREDIT AGREEMENT.

              (a)   Upon the effectiveness of this Second Amendment, each 
       reference in the Credit Agreement to "this Agreement", "hereunder", or 
       words of like import shall mean and be a reference to the Credit 
       Agreement, as affected and amended hereby.

              (b)   The Credit Agreement, as amended by the amendments 
       referred to above, shall remain in full force and effect and is hereby 
       ratified and confirmed.

       6.     COSTS, EXPENSES AND TAXES.  The Borrower agrees to pay on demand 
all costs and expenses of the Administrative Lender in connection with the 
preparation, reproduction, execution and delivery of this Second Amendment 
and the other instruments and documents to be delivered hereunder (including
the reasonable fees and out-of-pocket expenses of counsel for the 
Administrative Lender with respect thereto and with respect to advising 
the Administrative Lender as to its rights and responsibilities under the 
Credit Agreement, as hereby amended).

       7.    EXECUTION IN COUNTERPARTS.  This Second Amendment may be 
executed in any number of counterparts and by different parties hereto in 
separate counterparts, each of which when so executed and delivered shall 
be deemed to be an original and all of which when taken together shall 
constitute but one and the same instrument.

       8.     GOVERNING LAW:  BINDING EFFECT.  This Second Amendment shall
be governed by and construed in accordance with the laws of the State of 
Texas and shall be binding upon the Borrower and each Lender and their 
respective successors and assigns.

       9.     HEADINGS.  Section headings in this Second Amendment are 
included herein for convenience of reference only and shall not constitute a
part of this Second Amendment for any other purpose.

       10.    ENTIRE AGREEMENT.  THE CREDIT AGREEMENT, AS AMENDED BY THIS 
SECOND AMENDMENT, AND THE OTHER LOAN DOCUMENTS REPRESENT THE FINAL AGREEMENT
BETWEEN THE PARTIES AND MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR, 
CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS BETWEEN THE PARTIES.  THERE
ARE NO ORAL UNWRITTEN AGREEMENTS BETWEEN THE PARTIES.


REMAINDER OF PAGE LEFT INTENTIONALLY BLANK



IN WITNESS WHEREOF, the parties hereto have executed this Second Amendment as 
the date first above written.

                                     LUBY'S CAFETERIAS, INC.


                                          LAURA M. BISHOP
                                     By:  ______________________________

                                          Name:  Laura M. Bishop
                                          Title: Senior Vice President and CFO


                                           NATIONSBANK OF TEXAS, N.A.


                                          SHARON M. ELLIS
                                     By:  _____________________________
                                          Sharon M. Ellis
                                          Vice President


                                     SUNTRUST BANK, ATLANTA


                                          TODD C. DAVIS
                                     By:  ______________________________
                                          Name: Todd C. Davis
                                          Title:Assistant Vice President


                                          F. MCCLELLAN DEAVER III
                                     By:  _______________________________

                                          Name: F. McClellan Deaver III
                                          Title: Group Vice President


                                     TEXAS COMMERCE BANK      
                                     NATIONAL ASSOCIATION


                                          ROBERT CARSWELL
                                     By:  ______________________________

                                          Name: Robert Carswell
                                          Title: Senior Vice President


                                     THE BANK OF TOKYO, LTD., DALLAS
                                     AGENCY


                                          CHRIS W. HOLDER
                                      By: _______________________________
                                          Name: Chris W. Holder
                                          Title: Vice President


ACKNOWLEDGED AND AGREED:

LUBY'S HOLDINGS, INC.


     LAURA M. BISHOP
By: _____________________________

    Name: Laura M. Bishop
    Title: Senior Vice President and CFO


LUBCO, INC.


      LAURA M. BISHOP
By:  _____________________________

     Name: Laura M. Bishop
     Title: Senior Vice President and CFO


LUBY'S LIMITED PARTNER, INC.


     LAURA M. BISHOP
By:  _____________________________ 

     Name:  Laura M. Bishop
     Title: Senior Vice President and CFO


LUBY'S MANAGEMENT, INC.


      LAURA M. BISHOP
By:  _____________________________

     Name:  Laura M. Bishop
     Title: Senior Vice President and CFO




LUBY'S RESTAURANTS LIMITED PARTNERSHIP



By:    LUBY'S MANAGEMENT, INC., its
       general partner


            LAURA M. BISHOP
       By:__________________________
          Name:  Laura M. Bishop
          Title: Senior Vice President and CFO




                                                          Exhibit 10(u)

                                                     September 15, 1997


Mr. Barry J. C. Parker
6519 Riverview Lane
Dallas, Texas  75248

Dear Mr. Parker:

    Upon your acceptance, this letter will confirm the terms and conditions of 
your employment as President and Chief Executive Officer of Luby's Cafeterias, 
Inc. (the "Company").

     1.  Employment and Term.  You will be employed as President and Chief
Executive Officer (the "Offices") of Luby's Cafeterias, Inc., and each of its 
wholly-owned subsidiaries.  You will be elected to the Offices effective as of 
October 1, 1997, and will be re-elected annually during the term of your 
employment.  This employment agreement will be effective as of October 1, 
1997, and will continue in effect to and including September 30, 2000, or 
until such earlier date as termination may occur pursuant to this agreement 
(the "Term").  During the Term, you will devote your full working time and 
attention to the business and affairs of the Company and its subsidiaries to 
the best of your ability.

     2.  Base Salary.  During the Term, you will be paid a minimum base salary 
of $360,000 per year payable in monthly installments commencing November 1, 
1997.  Your base salary will be reviewed annually and will be subject to 
increase from time to time at the discretion of the Board of Directors (the 
"Board") based upon recommendations of the Compensation Committee (the 
"Committee").  Your base salary will not be reduced below $360,000 per year 
during the Term.

     3.  Cash Bonus.  During the Term, you will be a participant in the 
Company's annual incentive bonus plan.  For the fiscal year ending August 31, 
1998, your cash bonus will be not less than $132,000 (being 11/12 of $144,000 
for a full year).  For subsequent fiscal years during the Term, your cash 
bonus will be determined by the Committee (with the approval of the Board) in 
accordance with the plan and with criteria commensurate with your position as 
the senior executive officer of the Company.  The Company does not guarantee 
you a cash bonus for any fiscal year subsequent to August 31, 1998.

     4.  Hiring Stock Options.  On October 1, 1997, the Committee will grant 
you two six-year options under the Company's management incentive stock plan 
for a total of 100,000 shares of the Company's common stock at an option price 
equal to fair market value on the date of grant.  One of the options will be 
an "incentive stock option" for the maximum allowable shares and the other 
will be a "nonqualified stock option" for the remaining shares.  Each option 
will become exercisable in cumulative increments of 20% per year, with each 
option becoming fully exercisable on the fifth anniversary of the date of 
grant.  Subject to the foregoing, the options will be in customary form as
determined by the Committee.  Each option will provide that it shall become 
fully exercisable upon a "change in control" (as hereinafter defined).

     5.  Annual Stock Options.  During the Term, the Committee will grant you 
a stock option annually under the Company's management incentive stock plan 
(or successor plan), commencing in October 1997.  Such options will be granted 
in accordance with normal grant guidelines established by the Committee and 
with criteria commensurate with your position as the senior executive officer 
of the Company.

     6.  Performance Units.  In October 1997, the Committee will grant you
under the Company's management incentive stock plan (i) a prorata performance 
unit award of 5,000 units for the three-year performance cycle ending
August 31, 1998, (ii) a prorata performance unit award of 5,000 units for the 
three-year performance cycle ending August 31, 1999, and (iii)  a full 
performance unit award of 5,000 units for the three-year performance cycle
ending August 31, 2000.  Thereafter, during the Term, the Committee will grant 
you a performance unit award annually when grants are made to other executive 
officers of the Company.  Such awards will be granted in accordance with 
normal grant guidelines established by the Committee and with criteria 
commensurate with your position as the senior executive officer of the 
Company.

     7.  Relocation Allowance.  The Company agrees to pay you a relocation 
allowance not to exceed $100,000 to reimburse you for costs incurred in 
relocating yourself and your family from Dallas to San Antonio, including, but 
not limited to, moving expenses and any loss on the sale of your residence in 
Dallas.

     8.  Stock Purchase.  Prior to November 1, 1997, you agree to purchase in 
your own name and for your own account in the open market 20,000 shares of the 
Company's common stock, which shares, together with any shares received by you 
as stock dividends or stock splits attributable thereto, are referred to as 
the "Shares."  At the time you purchase the Shares, the Company will make you 
a personal loan in a principal sum equal to the lesser of $200,000 or an 
amount equal to 50% of your cost of the Shares (the "Stock Loan"), bearing 
interest at the lowest rate under Internal Revenue Service regulations 
necessary to avoid imputed interest.

     9.  Stock Agreement.  When the Shares are purchased by you, the Company 
will enter into an agreement with you (the "Stock Agreement") pursuant to 
which the Shares will be pledged to secure payment of the Stock Loan.  The 
Stock Agreement will provide that on each anniversary date of the Stock 
Agreement while you remain in the employ of the Company, the Company will 
forgive 20% of the original principal amount of the Stock Loan.  The Stock 
Agreement will provide that in the event of a "change in control" (as 
hereinafter defined), the entire principal balance of the Stock Loan will be 
forgiven.

    10.  Benefits.  During the Term, you will be entitled to participate in 
all of the Company's benefit plans in which other executive officers are 
entitled to participate.  Such benefits will include, but not by way of 
limitation, Company-paid health and disability insurance, participation in the 
Company's profit sharing plan, a Company-furnished automobile, an annual 
physical examination at the Company's expense, a $3,000 annual allowance for 
tax planning and preparation, and a $1,000 annual reimbursement for out-of-
pocket medical expenses.  You will also be designated as an eligible 
participant in the Company's supplemental executive retirement plan on the 
same basis as other executive officers, except that you will be credited with 
1.8 years of service for each year of your employment with the Company so that 
full benefits will be available to you at age 65.

    11.  Directorships.  The Board will elect you to a seat on the Board, 
effective as of October 1, 1997, for a term expiring at the annual meeting of 
shareholders in the year 2000.  You will also be elected a director of each of 
the Company's wholly-owned subsidiaries, effective as of October 1, 1997.  In 
1999, the Board will nominate you  for re-election to the Board if you are an 
employee at that time and otherwise eligible.  Likewise, during your 
employment with the Company, you will be re-elected annually as a director of 
each of the Company's wholly-owned subsidiaries.

    12.  Death or Disability.  If, as a result of your incapacity during the 
Term  due to physical illness or injury or mental illness, you are absent from 
your duties with the Company for 180 consecutive days, the Company may 
terminate your employment for "disability."  If your employment is terminated 
by reason of death or disability, you will not be entitled to further 
employment compensation or benefits except with respect to vested rights under 
the Company's benefit plans.

    13.  Termination for Cause.  The Company may terminate your employment 
"for cause" upon (a) your willful and continued failure to substantially 
perform your duties with the Company, except as a result of death or 
"disability," or (b) your willfully engaging in gross misconduct materially 
injurious to the Company.  If your employment is terminated during the Term by 
the Company "for cause," you will not be entitled to further employment 
compensation or benefits except with respect to vested rights under the 
Company's benefit plans.

    14.  Resignation for Good Reason.  You may terminate your employment for 
"good reason," which shall mean:

(a)  assignment to you of duties inconsistent with your position as the chief 
executive officer of the Company without your consent;

(b)  removal of you from or failure to elect you to the Offices to which you 
are entitled to be elected pursuant to this agreement;

(c)  reduction of the minimum salary to which you are entitled under this 
agreement;

(d)  a material reduction or denial of the benefits to which you are entitled 
under this agreement; or

(e)  the Company's requiring that you be based anywhere except the Company's 
executive offices in San Antonio, Texas, without your consent.

If you terminate your employment during the Term for "good reason" you will be 
entitled to continue to receive all of your compensation and benefits under 
this agreement until September 30, 2000, or the expiration of one year from 
the date your employment is so terminated, whichever is later.

    15.  Termination without Cause.  If, during the Term, your employment is 
terminated by the Company without "cause" (as defined above), you will be 
entitled to continue to receive all of your compensation and benefits under 
this agreement until September 30, 2000, or the expiration of one year from 
the date your employment is so terminated, whichever is later.

    16.  Resignation without Good Reason.  If, during the Term, you resign 
your employment without "good reason" (as defined above), you will not be 
entitled to further employment compensation or benefits except with respect to 
vested rights under the Company's benefit plans.

    17.  Change in Control.  The term "change in control" as used in this 
agreement shall mean a change in the control of the Company of a nature that 
would be required to be reported in response to Item 1 of Form 8-K promulgated 
under the Securities Exchange Act of 1934.

     If the foregoing is acceptable, please indicate your concurrence by 
signing a copy of this letter.

                                      Sincerely,

                                      LUBY'S CAFETERIAS, INC.



                                      By: DAVID B. DAVISS
                                          ___________________________________
                                          David B. Daviss
                                          Acting Chief Executive Officer

Accepted and agreed to:



BARRY J.C. PARKER
_______________________________________
Barry J.C. Parker

<PAGE>
                                                            Exhibit 10(v)

                                 TERM PROMISSORY NOTE


$199,999.00                 San Antonio, Texas            November 10, 1997


     1.  FOR VALUE RECEIVED, the undersigned, BARRY J.C. PARKER ("Maker"), 
promises to pay to the order of LUBY'S CAFETERIAS, INC. ("Payee") at 2211 
Northeast Loop 410 San Antonio, Texas 78217-4673, the principal sum of One 
Hundred Ninety Nine Thousand Nine Hundred Ninety Nine and No/100 Dollars 
($199,999.00) together with interest on the unpaid principal balance at the 
rates hereinafter provided. 

     2.  Principal is payable in annual installments of Thirty Nine Thousand 
Nine Hundred Ninety-Nine Dollars and 80/100 ($39,999.80) or more each, on the 
10th of November of each year beginning November 10, 1998 and continuing 
regularly and annually until said principal has been paid.  Interest on the 
principal balance hereof from time to time remaining unpaid prior to maturity 
shall accrue at a fixed rate per annum equal to 6.34% and is payable annually 
on the same dates as, and in addition to the installments of principal.   All 
past due principal and interest shall bear interest from maturity thereof 
until paid at 10% per annum.  In the event that it should ever be or become 
unlawful to charge or collect interest on past due interest, then, 
notwithstanding any contrary provision of this Note, no interest shall be 
charged or collected on past due interest.

     3.  Interest shall be calculated on sums actually advanced to or for the 
Maker from the date or dates of such advances until paid.  Interest shall be 
computed on the basis of a 365/366 day year for the actual number of days 
occurring in the period (including the first but excluding the last day) for 
which such interest is payable.

     4.  Payment of this Note is secured by, and is subject to the terms of 
that certain Stock Agreement of even date herewith by and between Maker and 
Payee covering the rights and properties more fully described therein.

     5.  Maker may prepay this Note in full at any time or in part from time 
to time, without premium or penalty. 

     6.  This Note shall be governed by and construed in accordance with Texas 
law and applicable federal law.  The parties hereto intend to conform strictly 
to the applicable usury laws.  In no event, whether by reason of acceleration 
of the maturity hereof or otherwise, shall the amount paid or agreed to be 
paid to Payee for the use, forbearance or detention of money hereunder or 
otherwise exceed the maximum amount permissible under applicable law.  If 
fulfillment of any provision hereof or of any or other document now or 
hereafter evidencing, securing or pertaining to the indebtedness evidenced by 
this Note, at the time performance of such provision shall be due, would 
involve exceeding the limit of validity prescribed by law, then the obligation 
to be fulfilled shall be reduced automatically to the limit of such validity.  
If Payee shall ever receive anything of value deemed interest under applicable 
law which would exceed interest at the highest lawful rate, an amount equal to 
any amount which would have been excessive interest shall be applied to the 
reduction of the unpaid principal amount owing hereunder in the inverse order 
of its maturity and not to the payment of interest, or if such amount which 
would have been excessive interest exceeds the unpaid balance of principal 
hereof, such excess shall be refunded to Maker.  All sums paid or agreed to be 
paid to Payee  for the use, forbearance or detention of the indebtedness of 
Maker to Payee shall, to the extent permitted by applicable law, be amortized, 
prorated, allocated, and spread throughout the full stated term of such 
indebtedness so that the amount of interest on account of such indebtedness 
does not exceed the maximum amount permitted by applicable law.  

     IN WITNESS WHEREOF, Maker has duly executed this Note effective as of the 
day, month and year first above written.

                                    MAKER:

                                    BARRY J.C. PARKER
                                    __________________________________________
                                    Barry J.C. Parker


<PAGE>
                                                             Exhibit 10(w)

                                   STOCK AGREEMENT

     This Stock Agreement  (the "Stock  Agreement") is entered into to be 
effective the 10th day of November, 1997 by and between BARRY J.C. PARKER (the 
"Employee"), and LUBY'S CAFETERIAS, INC. (the "Company").

     WHEREAS, the Company loaned Employee the sum of One Hundred Ninety Nine 
Thousand Nine Hundred Ninety Nine and No/100 Dollars ($199,999.00) represented 
by that certain Term Promissory Note of even date herewith executed by 
Employee, payable to the Company (the "Note");

     WHEREAS,  the proceeds of the Note shall be used by Employee to pay a 
portion of the purchase price of twenty thousand (20,000) shares of the common 
stock of the Company;

     WHEREAS, as security for the payment of the indebtedness evidenced by the 
Note, Employee agrees to grant the Company a security interest in the common 
stock purchased by Employee; and

     WHEREAS, so long as Employee remains employed by the Company, the Company 
was agreed to periodically forgive payment of principal under the Note.

     NOW THEREFORE, in consideration of the covenants and agreements contained 
herein, financial accommodations given, and for other good and valuable 
consideration, receipt and sufficiency of which are hereby acknowledged, the 
parties hereby agree as follows:

     1.  Stock Pledge.  As security for the payment and performance of the 
Note, Employee hereby grants to the Company a security interest, lien, and 
mortgage, in and to, and agrees and acknowledges that the Company has, and 
shall continue to have, a security interest, lien and mortgage against those 
certain twenty thousand shares of common stock of Luby's Cafeterias, Inc., par 
value $.32, (the "Pledged Shares") owned by Employee, certificates 
representing which are being delivered to the Company in connection with the 
execution hereof, and the following:  

         (a)  the certificates representing the Pledged Shares, and all cash, 
     securities, dividends, increases, distributions and profits received 
     therefrom or in connection therewith, including distributions or payments 
     in partial or complete liquidation or redemption, or as a result of 
     reclassifications, readjustments, reorganizations or changes in the 
     capital structure of the Company and any other property at any time and 
     from time to time received, receivable or otherwise distributed or 
     delivered to Employee in connection therewith, and all rights and 
     privileges pertaining thereto;

         (b)  all dividends, cash, instruments and other property from time to 
     time received, receivable or otherwise distributed in respect of or in 
     exchange for any or all of the Pledged Shares;

         (c)  all securities hereafter delivered to Company in substitution 
     for, or in addition to, any of the foregoing, as required or permitted by 
     Company, all certificates representing or evidencing such securities, and 
     all cash, securities, instruments, documents, dividends, increases, 
     distributions and profits received therefrom, and any other property at 
     any time and from time to time received by, receivable by, or otherwise 
     distributed or delivered to Company in respect of or in exchange for any 
     or all of the property described above;

         (d)  all subscriptions, warrants, options and any other rights issued 
     now or hereafter by the Company or any other person whatsoever upon or in 
     connection with the Pledged Shares and any part of the Collateral 
     (hereinafter defined); and

         (e)  all products and proceeds of the foregoing and all general 
     intangibles and contract rights related thereto, including without 
     limitation, all revenues, distributions, dividends, property, 
     registration rights, contract rights and other rights and interests that 
     Employee is, or may hereafter become, entitled to receive on account of 
     any collateral described in subsections (a) through (e),

(all such Pledged Shares, certificates, securities, instruments, documents, 
dividends, increases, distributions, profits, intangibles, contract rights and 
other property being herein collectively called the "Collateral" or the 
"Pledged Collateral").  Notwithstanding any provision herein, before an Event 
of Default, Employee has the right to receive, use and enjoy any and all cash 
dividends from the Pledged Collateral.

     2.  Employee's Representations and Warranties. Employee hereby represents 
and warrants that: 

         (a)  Employee is the legal and equitable owner of the Pledged 
     Collateral free and clear of all liens, charges, pledges, encumbrances 
     and security interests of every kind and nature; and

         (b)  Employee has good right and lawful authority to pledge the 
     Pledged Collateral in the manner hereby done or contemplated.

     3.  Default.  An "Event of Default" shall exist if either or both of the 
following events (herein collectively called "Events of Default") shall occur:

         (a)  Employee fails to pay when due any principal of the Note; or

         (b)  Employee fails to pay when due any interest on the Note.

     4.  Remedies On Event of Default.  If an Event of Default occurs and is 
not cured within fifteen (15) days after written notice of default is given,
then the Company, at its option may (i) declare the principal of, and all 
interest then accrued on, the Note to be forthwith due and payable, whereupon
the same shall forthwith become due and payable without further notice,
presentment, demand, protest, notice of intention to accelerate, notice of
acceleration, or other notice of any kind (except as specifically required 
herein), all of which Employee hereby expressly waives, anything contained 
herein or in the Note to the contrary notwithstanding, and/or (ii) without
further notice of default or demand, pursue and enforce any of the Company's
rights and remedies hereunder or under the Note or otherwise provided under
or pursuant to any applicable law.

     5.  Company As Custodian.  The Company (or an agent designated by the 
Company)   shall have physical possession of the certificates or instruments 
representing or evidencing the Pledged Collateral. Pledgor agrees that the 
Pledgor will deposit with the Company, along with the certificates or 
instruments representing or evidencing the Pledged Collateral, duly executed 
stock powers in favor of the Company or its nominee with signatures guaranteed 
by a member or member organization of the New York Stock Exchange or by a 
commercial bank or trust company acceptable to the transfer agent.

     6.  Waiver. The Company's acceptance of partial or delinquent payments, 
or failure of the Company to exercise any right available hereunder or 
otherwise shall not be construed as a waiver of the right to exercise the same 
or any other right at any other time, nor as a modification of this Stock 
Agreement or of the Employee's obligations under this Stock Agreement.

     7.  Successors and Assigns.  The provisions of this Stock Agreement apply 
to and shall inure to the benefit of the Company's successors and assigns and 
bind the Employee's successors in interest and assigns. Nothing contained in 
this paragraph, however, shall be deemed a consent to the Employee's sale, 
assignment, or transfer of any of the Collateral or obligations of the 
Employee hereunder.

     8.  Forgiveness of Principal.  Notwithstanding anything contained 
elsewhere herein or in the Note, it is agreed that if, during the term of the 
Note, Employee is in the employ of the Company on the day that an annual 
payment of principal is due pursuant to the Note, the Company shall, and 
hereby does forgive the repayment of said installment of principal then due. 
Employee shall be required to pay the annual interest payments.  If, during 
the term of the Note, Employee ceases to be employed by the Company, Employee 
shall be obligated to repay the balance of the Note strictly pursuant to the 
terms thereof.

     9.  Change in Control.	Should a "change in control" of the Company 
occur prior to the maturity date of the Note of a nature that would be 
required to be reported in response to Item 1 of Form 8-K promulgated under 
the Securities Exchange Act of 1934 as that requirement exists on the 
effective date of this Stock Agreement, then, upon the occurrence of, and on 
the date of said change in control ("Change Date"), the Company shall, and 
hereby does forgive the entire remaining principal balance of the Note.  
Employee shall pay the accumulated interest through the Change Date on or 
before the date the next annual payment of principal and interest  would be 
due pursuant to the Note.

Executed this 10th day of November, 1997.

EMPLOYEE:                                          COMPANY:
                                                   LUBY'S CAFETERIAS, INC.,
                                                   a Delaware corporation

BARRY J.C. PARKER                                       DAVID B. DAVISS
______________________________                     By:  ______________________
Barry J.C. Parker                                       David B. Daviss 
                                                        Chairman of the Board




                                                                   Exhibit 11

                           COMPUTATION OF PER SHARE EARNINGS

     The following is a computation of the weighted average number of shares 
outstanding which is used in the computation of per share earnings for Luby's 
Cafeterias, Inc. for the three and twelve months ended August 31, 1997 and 
1996.

Three months ended August 31, 1997:

      23,266,374 x shares outstanding for 92 days           2,140,506,408
        Divided by number of days in the period                        92
                                                            _____________
                                                               23,266,374

Twelve months ended August 31, 1997:

      23,892,819 x shares outstanding for 30 days             716,784,570
      23,666,720 x shares outstanding for 31 days             733,668,320
      23,281,927 x shares outstanding for 30 days             698,457,810
      23,329,990 x shares outstanding for 31 days             723,229,690
      23,404,092 x shares outstanding for 31 days             725,526,852
      23,409,028 x shares outstanding for 28 days             655,452,784
      23,410,574 x shares outstanding for 31 days             725,727,794
      23,406,574 x shares outstanding for 30 days             702,197,220
      23,280,909 x shares outstanding for 31 days             721,708,179
      23,266,374 x shares outstanding for 92 days           2,140,506,408
                                                            _____________
                                                            8,543,259,627
        Divided by number of days in the period                       365
                                                            _____________
                                                               23,406,191
Three months ended August 31, 1996:

      24,125,505 x shares outstanding for 30 days             723,765,150
      24,125,419 x shares outstanding for 31 days             747,887,989
      24,072,780 x shares outstanding for 31 days             746,256,180
                                                           ______________
                                                            2,217,909,319
        Divided by number of days in the period                        92
                                                           ______________
                                                               24,107,710
Twelve months ended August 31, 1996:

      23,313,132 x shares outstanding for 21 days             489,575,772
      23,315,089 x shares outstanding for 21 days             489,616,869
      23,320,721 x shares outstanding for 18 days             419,772,978
      23,331,311 x shares outstanding for  8 days             186,650,488
      23,334,503 x shares outstanding for 23 days             536,693,569
      23,340,118 x shares outstanding for 11 days             256,741,298
      23,345,163 x shares outstanding for 21 days             490,248,423
      22,398,704 x shares outstanding for 30 days             701,961,120
      23,529,859 x shares outstanding for 13 days             305,888,167
      23,590,511 x shares outstanding for 16 days             377,448,176
      23,693,381 x shares outstanding for 31 days             734,494,811
      23,925,105 x shares outstanding for 30 days             717,753,150
      24,043,597 x shares outstanding for 31 days             745,351,507
      24,125,505 x shares outstanding for 30 days             723,765,150
      24,125,419 x shares outstanding for 31 days             747,887,989
      24,072,780 x shares outstanding for 31 days             746,256,180
                                                           _______________
                                                            8,670,105,647
        Divided by number of days in the period                       366
                                                           ______________
                                                               23,688,813



                                                                   Exhibit 21

  
                   SUBSIDIARIES OF LUBY'S CAFETERIAS, INC.

1.  Luby's Holdings, Inc., a Delaware corporation, doing business under its
    corporate name

2.  Luby's Limited Partner, Inc., a Delaware corporation, doing business under
    its corporate name

3.  Luby's Management, Inc., a Delaware corporation, doing business under its
    corporate name

4.  LUBCO, Inc., a Delaware corporation, doing business under its corporate 
    name

5.  L & W Seafood, Inc., a Delaware corporation, doing business under its 
    corporate name

6.  Luby's Restaurants Limited Partnership, a Texas limited partnership, doing
    business under the names "Luby's," "Luby's Cafeteria" and "Luby's 
    Cafeterias"



<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          AUG-31-1997
<PERIOD-END>                               AUG-31-1997
<CASH>                                           6,430
<SECURITIES>                                         0
<RECEIVABLES>                                      510
<ALLOWANCES>                                         0
<INVENTORY>                                      4,507
<CURRENT-ASSETS>                                15,970
<PP&E>                                         490,862
<DEPRECIATION>                                 156,845
<TOTAL-ASSETS>                                 368,778
<CURRENT-LIABILITIES>                           45,681
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         8,769
<OTHER-SE>                                     210,071<F1>
<TOTAL-LIABILITY-AND-EQUITY>                   368,778
<SALES>                                        495,446
<TOTAL-REVENUES>                               495,446
<CGS>                                          268,227
<TOTAL-COSTS>                                  268,227
<OTHER-EXPENSES>                               150,638
<LOSS-PROVISION>                                12,432
<INTEREST-EXPENSE>                               4,037
<INCOME-PRETAX>                                 42,662
<INCOME-TAX>                                    14,215
<INCOME-CONTINUING>                             28,447
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    28,447
<EPS-PRIMARY>                                     1.22
<EPS-DILUTED>                                     1.22
<FN>
<F1>Other stockholders' equity amount is less cost of treasury stock of $93,014.
</FN>
        

</TABLE>

                                                                 Exhibit 99


                     Consent of Independent Auditors


We consent to the incorporation by reference in the Registration Statements
(Form S-8 No. 33-36791) pertaining to the Luby's Cafeterias, Inc. Management
Incentive Stock Plan, (Form S-8 No. 33-10559) pertaining to the Luby's 
Cafeterias, Inc. Performance Unit Plan, and (Form S-8 No. 333-19283)
pertaining to the Luby's Cafeterias Savings and Investment Plan of Luby's 
Cafeterias, Inc. of our report dated October 6, 1997, with respect to the 
consolidated financial statements of Luby's Cafeterias, Inc. incorporated by 
reference in the Annual Report (Form 10-K) for the year ended August 31, 1997.




                                                ERNST & YOUNG LLP

San Antonio, Texas
November 24, 1997




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