CARROLS CORP
10-K/A, 1996-04-10
EATING PLACES
Previous: BRADLEY REAL ESTATE INC, SC 13G/A, 1996-04-10
Next: CARROLS CORP, 8-K, 1996-04-10



                  SECURITIES AND EXCHANGE COMMISSION
                        Washington, D.C.  20549

                               FORM 10-K/A

           Annual Report Pursuant to Section 13 or 15 (d) of
                  the Securities Exchange Act of 1934

                For Fiscal Year Ended December 31, 1995

                     Commission File Number 1-6553

                          CARROLS CORPORATION
        (Exact name of Registrant as specified in its charter)

DELAWARE                                                     16-0958146
(State or other jurisdiction of                        (I.R.S. Employer
incorporation or organization)                      Identification No.)

968 JAMES STREET, SYRACUSE, NEW YORK                              13203
(Address of principal executive office)                      (Zip Code)

                            (315) 424-0513
         (Registrant's telephone number, including area code)

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

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

                    11-1/2% SENIOR NOTES DUE  2003
                           (Title of Class)

     Indicate  by  check  mark whether the Registrant (1) has filed all reports
required to be filed by Section  13  or 15(d) of the Securities Exchange Act of
1934  during the preceding 12 months (or  for  such  shorter  period  that  the
Registrant was required to file such reports), and (2) has been subject to such
filing     requirements    for    the    past    90    days.      Yes    _    X
                           No___

     The aggregate  market  value of the voting stock held by non-affiliates of
the Registrant:   NO VOTING STOCK IS HELD BY NON-AFFILIATES.

       The number of shares outstanding  of each of the Registrant's classes of
common stock, as of March 15, 1996:  10.

Documents Incorporated by Reference:  NONE.

Ammended only to reformat the information for readability.

                                 Page 1 of 53
<PAGE>
                                PART I



ITEM 1. BUSINESS

RECENT DEVELOPMENTS

     On  March  6,  1996, Atlantic Restaurants,  Inc.  (the  "Buyer"),  Carrols
Holdings  Corporation  ("Holdings"),  Carrols  Corporation  (the  "Company"  or
"Carrols")   and   certain  selling  shareholders  of  Holdings  (the  "Selling
Shareholders") entered  into a Securities Purchase Agreement (the "Agreement").
Pursuant to the Agreement and subject to certain conditions precedent described
below, Buyer will acquire  between  95%  and  100% of the outstanding shares of
common  stock,  including  securities  that  are  convertible,  exercisable  or
exchangeable  into  shares  of  common stock, of Holdings  (the  "Securities").
Holdings is the owner of all of the  issued  and  outstanding  capital stock of
Carrols.

     Assuming  all  of the Securities are acquired by the Buyer, the  aggregate
purchase  price therefor  will  be  approximately  $86,500,000  (the  "Purchase
Price").  In  accordance  with  the Agreement, the Purchase Price is subject to
adjustment in the event (i) that certain liabilities of Carrols and Holdings as
at March 31, 1996 exceed specified  targeted  levels  or (ii) of a delay in the
Closing.  The Purchase Price shall be paid in cash.

     It is anticipated that, at the closing of the transaction (the "Closing"),
the  Buyer will elect a new Board of Directors of Holdings  and  Holdings  will
elect  a  new  Board of Directors of Carrols.  Such new board will include Alan
Vituli and Daniel  T.  Accordino  who  will also continue to serve Holdings and
Carrols in their present positions.

     The parties anticipate that the Closing will occur in April 1996 if all of
the  conditions precedent to the Closing  will  have  occurred  by  such  time,
including  (i)  obtaining  the  consent  of  Burger  King  Corporation and (ii)
additional conditions to Closing set forth in the Agreement.   The purchase and
sale of certain outstanding options, representing 3.2% of the Securities  on  a
fully-diluted  basis (excluding for this purpose the Warrants defined in note j
in Item 12), will be consummated on or about January 6, 1997.

     The consummation  of  the  transactions contemplated by the Agreement (the
"Change of Control Transaction")   will  constitute a "change of control" under
the Indenture, dated as of August 17, 1993  (the  "Indenture"),  among Carrols,
Holdings  and  Marine  Midland Bank, N.A., as trustee, governing Carrols'  $110
million aggregate principal  amount  (currently  $108.5 million outstanding) of
11-1/2% Senior Notes Due 2003 (the "Notes").  In accordance  with the terms and
conditions  of the Indenture, upon a "change of control", each  holder  of  the
Notes will have  the  right to require Carrols to repurchase all or any part of
such holder's Notes at  a  repurchase  price  in  cash  equal  to  101%  of the
principal  amount  of  the  Notes  being  repurchased  (plus accrued and unpaid
interest,  if  any).   See "Management's Discussion and Analysis  of  Financial
Condition and Results of Operations-Liquidity and Capital Resources".

HISTORICAL DEVELOPMENT

     Carrols was incorporated  in  1968 and through 1976 its principal business
was the operation of fast food hamburger  restaurants  under  the  name Carrols
Restaurants  and  movie theaters under the name CinemaNational. In 1976,  as  a
result of growing competition  from larger and  better recognized national fast
food restaurant chains, Carrols became a  franchisee of Burger King Corporation
("BKC") and began converting its   restaurants  to  Burger King restaurants and
ceased  operating  and  franchising  restaurants  under  the  name  of  Carrols
Restaurants. In order to facilitate the  financing of the  conversion  of these
restaurants,  Carrols  disposed  of a  substantial portion of its movie theater
assets.

     In  1969, Carrols offered its  common  stock  through  an  initial  public
offering.  The  Company's  shares were listed for trading on the New York Stock
Exchange in 1983.

     The Company was acquired in December 1986 (the "Acquisition") by Holdings,
a corporation formed to effect  the  Acquisition  by  Mr. Alan Vituli and other
members  of the Company's current senior management, a private  investor  group
and certain  institutional  investors.  As a result of the Acquisition, Carrols
became a wholly-owned subsidiary  of  Holdings  and, as a result, the shares of
common stock of Carrols ceased trading.  In March  1992,  Mr.  Vituli,  who was
Chairman  of  the  Board  of  the  Company  from the time of the Acquisition in
December  1986,  was  also elected to serve as Chief  Executive  Officer.   Mr.
Daniel T. Accordino was  appointed  President  of the Company in February 1993.
In January 1995, the Company entered into three-year employment agreements with
Messrs.  Vituli  and  Accordino.   See  "Executive Compensation  --  Employment
Agreements".

     At  the  time  of the Acquisition,  the  Company  owned  138  Burger  King
restaurants and a food  distribution business. In August 1990, the Company sold
the distribution business  to  Burger  King  Distribution  Services  (BKDS),  a
division  of  BKC.   Carrols  currently  purchases  substantially  all  of  its
requirements  for  foodstuffs  and  paper and packaging products from ProSource
Services Corporation ("ProSource"), the  successor  to BKDS, pursuant to a five
year supply agreement which was entered into on April 1, 1994 and which expires
on March 31, 1999. See "Business--Supplies and Distribution."

     Since the Acquisition, Carrols has expanded its operations from 138 Burger
King restaurants to 220 as of March 15, 1996. During this period, Carrols built
31  restaurants,  purchased 63 restaurants and disposed  of  or  closed  twelve
restaurants. See "Business--Restaurant  Locations."   Since  October  1992, the
Company has acquired 52 Burger King restaurants through the 1992 acquisition of
ten  Burger  King  restaurants  for  a  purchase  price  of  approximately $7.4
million,  the  1993 acquisition of 18 Burger King restaurants  for  a  purchase
price of approximately $10.5 million, the 1994 acquisition of 22 restaurants in
three separate transactions  for  a total purchase price of approximately $11.6
million, the acquisition of one restaurant in 1995 and one in 1996.

     On  August  17,  1993,  the  Company   consummated   a   refinancing  (the
"Refinancing")  that  repaid  all  outstanding amounts under the then  existing
senior  secured credit facility, senior  subordinated  notes  and  subordinated
debentures.   Under  the  terms  of  the  refinancing and the Company's present
outstanding indebtedness, (including capital  lease  obligation) scheduled debt
amortization requirements range from under $1.0 million  to  $3.6  million  per
year  until  2000.   The  Refinancing  included  the issuance of $110.0 million
aggregate principal amount of 11-1/2% Senior Notes  due 2003 and the concurrent
closing of a new $25.0 million senior secured revolving  credit  facility  (the
"Senior  Secured Credit Facility") which replaced the Company's existing senior
secured credit  facility with the same lender.    On December 20, 1994, Carrols
amended certain provisions of the Senior Secured Credit Facility which included
an increase in the  maximum  amount  of  the  revolver  to  the  original $25.0
million, elimination of the scheduled annual reductions in the maximum revolver
available  and a reduction in the interest rate.  As part of the amendment,  an
additional $5.0 million credit facility was added to the existing $25.0 million
facility,  which  additional  facility  was  secured  by  the  22  Burger  King
restaurants acquired during 1994.

COMPANY OPERATIONS

     GENERAL.  Since  1976,  the  Company's  principal  business  has  been the
operation  of  Burger  King restaurants. The Company is the largest independent
Burger King franchisee in  the United States. As of March 15, 1996, the Company
operated,  as  franchisee, 220  Burger  King  restaurants,  of  which  200  are
free-standing restaurants  and  20  are  located  in retail shopping centers or
specialty stores.  Carrols currently operates Burger  King  restaurants in nine
Northeastern and Midwestern states and one Southeastern state.

     Carrols' Burger King restaurants are typically open seven days a week from
7:00 a.m. to 11:00 p.m. Substantially all of Carrols' Burger  King  restaurants
offer  a  breakfast  menu  and  the traditional Burger King menu for lunch  and
dinner.   A standard, free-standing  Burger  King restaurant building typically
has  an area of approximately 3,000 square feet  with  a  seating  capacity  of
approximately 90, drive-thru service and adjacent parking areas. Smaller Burger
King facilities  are  utilized  in  retail shopping centers.  In Carrols' free-
standing Burger King restaurants, greater  than  50%  of  sales  are  generally
generated  through  drive-thru  windows.  Carrols leases most of its restaurant
properties, although it owns the land and buildings on which 18 restaurants are
located. See "Properties."

     BURGER  KING.    There are approximately  7,900  Burger  King  restaurants
worldwide making BKC the second largest fast food hamburger operation.  BKC has
been franchising since 1954 and has expanded to locations in all 50 states, the
District of Columbia and  approximately 54 foreign countries.

     Burger King restaurants  are  fast  food restaurants of distinctive design
which serve a limited menu of moderately-priced  foods  and offer efficient and
rapid  service.  The  Company  believes  that  convenience,  quality  of  food,
price/value  and  speed  of  service are the primary competitive advantages  of
Burger King restaurants. Burger  King restaurants appeal to a broad spectrum of
consumers.

     Burger King restaurants feature  flame-broiled  hamburgers,  which  are an
integral   part   of  the  Burger  King  identity,  and  several  widely-known,
trademarked products,  the  most  popular  being  the Whopper{<reg-trade-mark>}
sandwich, which is a large, flame-broiled hamburger  on a five-inch toasted bun
garnished  with  combinations  of  mayonnaise,  lettuce,  onions,  pickles  and
tomatoes.   The  basic  menu  of  all  Burger  King  restaurants  consists   of
hamburgers,  cheeseburgers,  chicken  sandwiches  and  filets, fish sandwiches,
french  fried potatoes, salads, various breakfast products,  shakes,  desserts,
soft drinks,  milk  and  coffee. From time to time, other promotional items are
added to the menu for limited  periods.  BKC  continually  seeks to develop new
products and concepts as it endeavors to enhance the menu and service of Burger
King restaurants.

     FRANCHISE  AGREEMENTS.  Each of Carrols' Burger King restaurants  operates
under  a  separate  Franchise Agreement  from  BKC.  The  Franchise  Agreements
require, among other things, that all restaurants be of standardized design and
be operated in a prescribed  manner,  including  utilization  of  the  standard
Burger  King  menu.  The  Franchise Agreements generally provide for an initial
term of 20 years and have an  initial  fee  of  $40,000.  A Successor Franchise
Agreement  may  be  granted  by  Burger King for an additional  20  year  term,
provided the restaurant meets the  then-current BKC operating standards and the
Company is not in default under the  relevant  Franchise  Agreement. Currently,
the Successor Franchise Agreement fee is $25,000 per restaurant,  which  fee is
expected to increase to $40,000.  In addition to this fee, in order to obtain a
Successor  Franchise  Agreement,  a  franchisee  is  typically required to make
capital improvements to the subject restaurant to bring  the  restaurant  up to
BKC's  then-current  design  standards. The amount of such capital expenditures
will vary widely depending upon  the  magnitude of the required changes and the
degree  to  which  the  Company has made interim  changes  to  the  restaurant.
Although the Company estimates that a substantial remodeling can cost in excess
of $250,000, the Company's average remodeling cost over the past five years has
been approximately $140,000  per  restaurant. The Franchise Agreements are non-
cancelable except for failure to abide by the terms thereof.

     Carrols believes that it enjoys a good relationship with BKC, and believes
that it will satisfy BKC's normal Successor  Franchise  Agreement policies and,
accordingly, that Successor Franchise Agreements will be  granted in due course
by BKC at expiration of the existing Franchise Agreements.   Historically,  BKC
has granted Successor Franchise Agreements for all of the Restaurants sought by
the Company.

     In addition to the initial franchise fee, franchisees currently pay to BKC
a  monthly  royalty  of  3-1/2%  of  the  gross revenues from their Burger King
restaurants. Burger King operators currently  also  contribute  4%  of  monthly
gross  revenues  from their Burger King restaurants to fund BKC's national  and
regional advertising.  BKC  engages  in substantial advertising and promotional
activities and other efforts to maintain and enhance the nationwide Burger King
system.  Carrols  supplements  BKC's  marketing   with  local  advertising  and
promotional campaigns. See "Business--Business Strategy"  and  "Advertising and
Promotion."

     The  franchisee  of  a  new  restaurant  must  also purchase the requisite
equipment, seating, signage and pay various other costs  to  open  a new Burger
King  restaurant.  The  Company  estimates that the average cost for a standard
free-standing restaurant are approximately  $240,000 (excluding the cost of the
building,  land  and  site  improvements).  The  Company   estimates  that  the
aggregate cost of constructing a free-standing restaurant and  the cost of land
and  site improvements range from $650,000 to $1,000,000 (or higher)  depending
upon building type, land cost and site work.

     The BKC Franchise Agreement does not grant any franchisee exclusive rights
to a defined territory. The Company believes that BKC generally seeks to ensure
that newly granted franchises do not materially adversely affect the operations
of existing Burger King restaurants.

     The  Company  is required to obtain BKC's consent prior to the acquisition
or development of new  Burger  King  restaurants.   BKC  has the right of first
refusal  to  purchase  any Burger King restaurant which the Company  wishes  to
acquire from other franchisees.  In  addition,  BKC's prior consent is required
for the sale by the Company of any of its restaurants.  Since  the Acquisition,
BKC has consented to all of the Company's proposed acquisitions.

     MANAGEMENT  STRUCTURE;  STAFFING;  TRAINING.  Substantially all  executive
management, finance, marketing and operation support  functions  are  conducted
centrally  at  Carrols'  Syracuse, New York headquarters. The Company currently
has three vice president-regional  directors  and  a  regional director who are
responsible for the operations of all Carrols' Burger King restaurants in their
respective  regions.  Three  of the regional directors have  been  employed  by
Carrols for over 20 years. There  are 28 district supervisors who report to the
regional directors. The district supervisors have responsibility for an average
of  eight  restaurants  and  are responsible  for  direct  supervision  of  the
day-to-day  operations  of  the restaurants.  Typically,  district  supervisors
previously served as restaurant  managers  at one of Carrols' restaurants. Both
regional directors and district supervisors are compensated with a fixed salary
plus an incentive bonus based upon the performance  of  the  restaurants  under
their supervision.

     A   typical  Carrols'  Burger  King  restaurant  is  staffed  with  hourly
employees,  who  are supervised by a salaried manager and two or three salaried
assistant managers.

     Carrols  provides  both  classroom  and  in-restaurant  training  for  its
salaried and hourly  personnel,  in  addition  to training programs provided by
BKC. Carrols believes that training and management  development are integral to
its success.

     CONTROL SYSTEMS. Financial and management control  of Carrols' restaurants
is facilitated by the use of a computerized back office point  of  sale  system
which   integrates   a  personal  computer  and  point  of  sale  equipment  to
electronically communicate  data  from  each  of  the  Company's restaurants to
Carrols'   centralized management information system on a  daily  basis.  Sales
reports, payroll  data,  food  and  labor  cost  analyses  and  other operating
information  for  each  restaurant  are  also available daily to the restaurant
manager, who is expected to react quickly to trends or situations in his or her
restaurant. The daily information is accumulated  for  weekly operating reports
covering  significant  restaurant performance indicators for  each  restaurant.
These reports are monitored  by  each management level from district supervisor
through  senior management. Carrols  believes  that  these  systems  materially
enhance its ability to control and manage its restaurant operations.

     FACTORS  AFFECTING THE COMPANY'S OPERATIONS. Carrols' business is affected
by various conditions  such  as  automobile  usage, inclement weather, gasoline
prices and road construction. Weather conditions  can be particularly severe in
the Northeast where the Company operates a significant  number  of  its  Burger
King  restaurants.  Historically, the Company's business has also been affected
by changes  in  local  and national economic conditions, demographic trends and
consumer spending habits, tastes, and concerns about the nutritional quality of
fast food.

     SITE SELECTION. The  Company believes that the location of its restaurants
is very important to its success.   New  development  sites are evaluated based
upon   accessibility,   visibility,   costs,   surrounding  traffic   patterns,
competition and demographic characteristics. The  Company's  senior management,
based  upon  analyses  prepared  by  its  real  estate  professionals  and  its
operations personnel, determines the acceptability of all  acquisition  and new
development sites. See "Business--Business Strategy."
<PAGE>
RESTAURANT LOCATIONS

     The  following  table  sets  forth  the  locations  of the 220 Burger King
restaurants in Carrols' system at March 15, 1996.


<TABLE>
<CAPTION>
NEW YORK (98)             OHIO (66)                   MAINE (3)
<S>                      <C>                         <C>
Greater Albany (14)       Greater Akron (11)          Augusta (1)
Auburn (1)                Alliance (2)                Bangor (2)
Amsterdam (1)             Archbold (1)
Greater Binghamton (6)    Ashland (1)
Boonville (1)             Bowling Green (3)           MASSACHUSETTS (2)
Buffalo (1)               Bryan (1)
Catskill (1)              Greater Canton (11)         North Andover (1)
Cobleskill (1)            Greater Cleveland (10)      Billerica (1)
Cortland (1)              Defiance (1)
Fulton (1)                Findlay (2)
Glens Falls (2)           Fostoria (1)                NEW JERSEY (2)
Gloversville (2)          Fremont (1)
Hamilton (1)              Hartville (1)
Herkimer (1)              Lima (2)                    Franklin (1)
Hudson (1)                Mansfield (6)               Newton (1)
Kingston (3)              Medina (1)
Middletown (2)            Mentor (1)
New City (1)              New Philadelphia (2)        CONNECTICUT (1)
Newburgh (3)              Ottawa (1)
Niagara Falls (1)         Streetsboro (1)             Westport (1)
Norwich (1)               Tiffin (1)
Oneonta (2)               Van Wert (1)
Oswego (1)                Wapakoneta (1)              VERMONT (1)
Peekskill (1)             Wooster (2)
Plattsburgh (3)           Wauseon (1)                 Rutland (1)
Poughkeepsie (2)
Port Jervis (1)
Greater Rochester (14)    MICHIGAN (15)
Rome (2)
Greater Syracuse (18)     Ann Arbor (3)
Schodack (1)              Battle Creek (4)
Greater Utica (4)         Kalamazoo (4)
Watertown (2)             Jackson (3)
Yorktown Heights (1)      Washtenaw (1)
NORTH CAROLINA (24)       PENNSYLVANIA (8)
Greater Asheville (9)     Bradford (1)
Durham (7)                East Stroudsburg (1)
Forest City (1)           Lebanon (1)
Hendersonville (2)        Reading (4)
Marion (1)                Tamaqua (1)
Morganton (1)
Raleigh (2)
Shelby (1)
</TABLE>
<PAGE>
ADVERTISING AND PROMOTION


     As  a  Burger  King  franchisee,  a  significant  portion  of  the
Company's  advertising  and  promotional  programs  are established and
coordinated by BKC through regional and national advertising campaigns.
Carrols supplements BKC's advertising and promotional  activities  with
local  advertising  and  promotions,  including  purchasing  additional
television,   radio   and  print  advertising.  Carrols  also  utilizes
promotional programs, such  as combination meals and discounted prices,
targeted  to  its  customers, thereby  enabling  Carrols  to  create  a
flexible and directed marketing program.

     Most BKC franchisees  and  BKC  are  required  to contribute 4% of
monthly  gross  revenues from restaurant operations to  an  advertising
fund, utilized by  BKC for its advertising and promotional programs and
public relations activities.   BKC's  advertising  programs  consist of
national campaigns and local advertising which supplements the national
campaigns.   BKC's  advertising  campaigns  are  generally  carried  on
television, radio  and in circulated print media (national and regional
newspapers and magazines).  Carrols  believes  that  one  of  the major
advantages  of  being  a  Burger  King  franchisee  is  the leverage it
realizes from the marketing power of BKC.

SUPPLIES AND DISTRIBUTION

     As a Burger King franchisee, Carrols is required to  purchase  all
of  its  foodstuffs,  paper  and packaging from BKC-approved suppliers.
Other non-food items such as kitchen  utensils,  equipment  maintenance
tools  and  other  supplies  may  be purchased from any suitable source
provided such items meet BKC product uniformity standards.  On April 1,
1994, Carrols entered into a new supply  agreement  with  its supplier,
ProSource.  Pursuant to that agreement, Carrols is required  to  obtain
substantially all of its foodstuffs (other than bread products), paper,
promotional   premiums   and  packaging  from  ProSource.   The  supply
agreement with ProSource is  a  five-year  agreement  which expires  on
March  31,  1999.  The  Company believes that ProSource's services  are
competitive  with alternatives  available  to  the  Company.    Carrols
purchases   its    bread    products    from    local   bakeries.   See
"Business--Historical Development."

     There are other BKC-approved supplier/distributors  which  compete
with  ProSource.  Carrols  believes that it would be able to substitute
another supplier if ProSource   were  unable,  for any reason, or chose
not to continue to service the Company.

     All BKC-approved suppliers are required to purchase all foodstuffs
and  supplies  from BKC-approved manufacturers and  purveyors.  BKC  is
responsible for  monitoring  quality  control  and supervision of these
manufacturers and purveyors. See "Business--Quality Assurance."

     BKC monitors all BKC-approved manufacturers  and  purveyors of its
foodstuffs.  BKC regularly visits these manufacturers and  purveyors to
observe the preparation of foodstuffs and run various tests  to  ensure
that  only  high  quality foodstuffs are sold to BKC-approved suppliers
and distributors. In addition, BKC coordinates and supervises audits of
approved suppliers  and  distributors  to  determine continuing product
specification  compliance  and  ensure  that  manufacturing  plant  and
distribution center standards are met.

QUALITY ASSURANCE

     All Burger King franchisees, including Carrols, operate subject to
a comprehensive regimen of quality assurance and  health  standards set
by  BKC,  as  well  as  standards  set  by  Federal,  state  and  local
governmental   laws  and  regulations.  These  standards  include  food
preparation  rules  regarding,  among  other  things,  minimum  cooking
temperatures,  sanitation  and  cleanliness.  In  addition, BKC has set
maximum time standards for holding unsold prepared  food;  for example,
unsold  sandwiches  are  discarded   ten minutes after preparation  and
unsold french fries are discarded seven  minutes after preparation. The
"conveyor belt" cooking system utilized in all Burger King restaurants,
which is calibrated to carry hamburgers through  the  flame  broiler at
regulated  speeds,  helps  ensure  that standardized cooking times  and
temperatures are met.

     Carrols, through its regional directors  and district supervisors,
closely  supervises  the operation of all of its  restaurants  to  help
ensure that standards  and  policies  are   followed  and  that product
quality,  customer  service  and  cleanliness  of  the restaurants  are
maintained.  BKC  conducts  unscheduled  periodic inspections  of  each
Burger King restaurant throughout the Burger King system.

BUSINESS STRATEGY

     The  Company's  primary  business  strategy   is   to  expand  its
operations  through  the  acquisition  and  construction  of additional
Burger  King restaurants while enhancing the quality of operations  and
competitive  position of its existing Burger King restaurants.  Carrols
believes the size of the nationwide Burger King system will continue to
present opportunities  for  selective  growth  through acquisitions. In
addition,  Carrols  believes that the number of markets  in  which  the
Company operates will  provide  opportunities  for  construction of new
restaurants.  The  ability  of  the  Company  to  expand  through   the
acquisition  and  construction of additional Burger King restaurants is
subject to, among other  things,  the  availability  of  financing  and
obtaining the consent of BKC.

 GOVERNMENT REGULATION

     Carrols  is  subject  to  various  Federal,  state  and local laws
affecting its business, including various health, sanitation,  fire and
safety  standards.  Newly  constructed  or  remodeled  restaurants  are
subject  to  state  and local building code and zoning requirements. In
connection  with  the  remodeling   and  alteration  of  the  Company's
restaurants,  the  Company may be required  to  expend  funds  to  meet
certain Federal, state  and  local  regulations,  including regulations
requiring that remodeled or altered restaurants be handicap accessible.
The  Company  is  also  subject  to  Federal  and  state  environmental
regulations, although  such regulations have not had a material  effect
on the Company's operations.

     The Company is subject to the Fair Labor Standards Act and various
state  laws  governing  such  matters  as  minimum  wage  requirements,
overtime  and other working conditions and citizenship requirements.  A
significant  number of the Company's food service personnel are paid at
rates related  to the Federal minimum wage and increases in the minimum
wage could increase the Company's labor costs.

     The  Company   believes   that  it  is  operating  in  substantial
compliance  with  applicable  laws   and   regulations   governing  its
operations.

COMPETITION

     The  fast  food  industry  is highly competitive. In each  of  its
markets, Carrols' restaurants compete  with  a large number of national
and  regional restaurant chains, as well as locally-owned  restaurants,
offering low-priced and medium-priced fare. Convenience stores, grocery
store  delicatessens  and food counters, cafeterias and other purveyors
of moderately priced and  quickly  prepared foods also compete with the
Company.  In the Company's markets, McDonald's,  Wendy's  and  Hardee's
provide  the   most  significant  competition.  Carrols  believes  that
national  brand  name   identification  is  a  significant  competitive
advantage in the fast food  business.  The Company's largest competitor
is McDonald's. The Company believes that  product  quality  and  taste,
convenience of location, speed of service, menu variety, and price  are
the  most  important  competitive  factors  in the fast food restaurant
industry.

EMPLOYEES

     At  December  31,  1995,  Carrols  employed  approximately   7,500
persons; approximately 100 were administrative personnel and 7,400 were
restaurant  operating  personnel. None of Carrols' employees is covered
by  collective  bargaining  agreements.  Approximately   6,800  of  the
restaurant operating  personnel  at  December  31,  1995 were part-time
employees.   Carrols   believes   that   its  employee  relations   are
satisfactory.

ADDITIONAL RESTAURANT CONCEPTS

     TACO  CABANA.  Carrols is a party  to  an  agreement
dated June 20, 1994, as amended on February 16, 1996 (the
"Taco Cabana Agreement")  with  T.C.  Management, Inc., an affiliate of
Taco Cabana, Inc., under which Carrols  has the exclusive
right  to  develop  Taco  Cabana restaurants in North  Carolina,  South
Carolina, and the Tidewater  and  Richmond  areas  of  Virginia.   Taco
Cabana, Inc., is a publicly traded company which operates quick-service
Mexican  patio  cafe  restaurants. As of December 31, 1995, Taco
Cabana  owned  and operated  106 Taco  Cabana  restaurants  and
franchised 27 Taco Cabana restaurants.

     The Taco Cabana  Agreement  requires Carrols to develop three Taco
Cabana restaurants during the first  year,  six Taco Cabana restaurants
during the second year, and eight Taco Cabana  restaurants  during each
of  the  next  three   years  in  order  to  retain the entirety of its
territory under the agreement.  Carrols has the ability to maintain the
exclusive  right  to  develop  in  its assigned territory  provided  it
continues to develop Taco Cabana restaurants  in  accordance  with  the
formula set forth in the Taco Cabana Agreement.  Failure to comply with
the formula would result in a reduction or elimination of its exclusive
territorial  rights.   Upon  execution  of  the  Taco Cabana Agreement,
Carrols paid a non-refundable fee of $250,000, which  will  be credited
against  development  and  license fees for the first five Taco  Cabana
restaurants developed by Carrols.   The development and license fee for
the  first ten Taco Cabana restaurants  to  be  opened  by  Carrols  is
$50,000  per  restaurant, thereafter the development and license fee is
$25,000 per restaurant. 

     The Taco Cabana Agreement, as amended, provides that
the first three  restaurants  required to be developed are not required
to be open until thirty months  after  February 16, 1996.  Accordingly,
no Taco Cabana Restaurants are  required to be open until
August 1998.  To date, no Taco Cabana  restaurants  have been built
by Carrols.


     POLLO  TROPICAL.  Carrols  is  a party to  an
agreement dated January 1, 1995, as amended  June 30, 1995, (the
"Pollo Tropical Agreement") with Pollo Franchise, Inc., an affiliate of
Pollo  Tropical,  Inc.,  under which Carrols has the exclusive
right  to  develop  Pollo Tropical  restaurants  in  certain  specified
regions of Ohio and Kentucky.    Pollo  Tropical  is  a publicly traded
company  which operates a chain of quick service restaurants  featuring
grilled marinated  chicken.   As  of  December  31, 1995,
Pollo Tropical had 42 restaurants systemwide, of which 36
were Company owned and 6 were franchised.


The  Pollo Tropical Agreement requires Carrols  to  develop  three
Pollo Tropical  restaurants  during  the  first  18  months, six  Pollo
Tropical  restaurants  during  the  next  12  months,  and eight  Pollo
Tropical restaurants during each of the next three years  in  order  to
retain  the  entirety  of  its  territory under the agreement.  Carrols
maintains the exclusive right to  develop  in  its assigned territories
provided  it continues to develop restaurants in  accordance  with  the
formula set  forth  in the Pollo Tropical Agreement.  Failure to comply
with the formula would  result  in  a  reduction  or elimination of its
exclusive territorial rights.  Upon the execution of the Pollo Tropical
Agreement, Carrols paid a non-refundable fee of $110,000, which will be
credited  against  franchise  fees  for the first five  Pollo  Tropical
restaurants developed by Carrols.  The  license fee for the first three
Pollo Tropical restaurants is $30,000 per  restaurant,  thereafter  the
license fee is $15,000 per restaurant.

     The    Pollo    Tropical    Agreement,    as    amended,
provides   for   a   commencement   date  of  January  1,  1996.
Accordingly, no restaurants are required to  be  opened under the Pollo
Tropical Agreement until July 1, 1997.  To date,  no Pollo Tropical
restaurants have been built by Carrols.

     In addition to the territories of Ohio and Kentucky,  Carrols  has
certain  limited  options  to develop Pollo Tropical restaurants in the
State of Michigan (other than Detroit) and Toronto, Canada.

<PAGE>
ITEM 2. PROPERTIES

     The Company owns the approximately  20,000 square foot building at
968 James Street, Syracuse, New York, in which  its  executive  offices
are  located.  This building houses all of the Company's administrative
operations (except for those conducted at three small regional offices)
and is adequate  for  future  expansion.  The Company is the beneficial
owner of a 160,000 square foot  warehouse  building  in  Liverpool, New
York.   The  warehouse  is  not used in the current operations  of  the
Company and is under contract dated  December  29, 1995, to be sold
for  $1,300,000.  In  addition to the above, at March  15,  1996  the
Company owned or leased the following properties:

<TABLE>
<CAPTION>
                                      Owned            Leased           Leased
                                      Land;            Land;            Land;
                                      Owned            Owned            Leased
                                      BUILDING         BUILDING         BUILDING                 TOTAL
<S>                                  <C>              <C>              <C>                    <C>           
Burger King restaurants               18               16               186(a)                    220
Excess properties:
  Leased to others                     1               --               6                           7
  Available for sale or lease          5(b)            --                 --                        5
Total properties                      24               16               192                       232
</TABLE>

(a)  Includes  20  restaurants  located  in  mall  shopping  centers or
specialty locations.

(b)  The  Company  has  entered into a Contract of Sale dated February,
     1996 for the sale of  land  known  as  Albemarle  Road, Charlotte,
     North  Carolina,  for a purchase price of $540,000.   The  Company
     anticipates  the closing  will  occur  in  mid-April,  1996.   The
     Company has also  entered  into a Contract of Sale, dated February
     14, 1996 for the sale of land  known  as  108  East  Main  Street,
     Endicott,  New York, for a purchase price of $88,500.  The Company
     anticipates the closing will occur in June of 1996.

     Most of the  Company's  leases  are  coterminous  with the related
Franchise  Agreements. The Company believes that it generally  will  be
able to renew  at  commercially reasonable rates the leases whose terms
expire prior to the subject Franchise Agreements.

     Most leases require  the  Company,  as  lessee, to pay utility and
water charges, premiums on insurance and real  estate  taxes.   Certain
leases also require contingent rentals based upon a percentage of gross
sales that exceed specified minimums.


ITEM 3. LEGAL PROCEEDINGS

     The  Company is not a party to any pending legal proceeding which,
in management's  belief,  will  have  a  material adverse effect on the
Company's  results of operations or financial  condition,  nor  to  any
other pending legal proceedings other than ordinary, routine litigation
incidental to its business.
<PAGE>

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

                            Not applicable.

                                PART II


ITEM 5. MARKET  FOR  REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
        MATTERS

     There is no established  trading  market  for the Company's common
equity,  since  100%  of  its  common  stock (10 shares)  is  owned  by
Holdings.

     Cash dividends per share were paid during 1994 and 1995 by Carrols
to Holdings as follows:


<TABLE>
<CAPTION>
     January, 1994        $237,301.10
<S>                 <C>
April, 1994                 20,000.00
July, 1994                  20,000.00
October, 1994               20,000.00
January, 1995               20,000.00
April, 1995                 20,000.00
June, 1995                   3,672.00
July, 1995                  20,000.00
</TABLE>


     See discussion of dividend restriction in "Management's Discussion and
Analysis of Financial Condition and Results of Operations -- Liquidity and
Capital Resources."
<PAGE>
ITEM 6.  SELECTED FINANCIAL DATA

CARROLS CORPORATION AND SUBSIDIARIES-SUMMARY OF SELECTED FINANCIAL DATA



<TABLE>
<CAPTION>
                                                                                                YEARS ENDED DECEMBER 31,


                                                 1995__           1994__           1993__            1992__            1991__
<S>                                       <C>               <C>               <C>               <C>               <C>
                                           (52 weeks)        (52 weeks)       (52 weeks)        (53 weeks)        (52 weeks)
</TABLE>
                                                       (Dollars in thousands
except for per share data and restaurants)
<TABLE>
<CAPTION>
OPERATING RESULTS:
                                           <C>               <C>               <C>               <C>               <C>
  Revenues                                 $   226,458       $  204,254        $  171,634        $  156,413        $  146,634
  Income (loss) before taxes,
   extraordinary loss
   and cumulative effect of change in
   accounting principle                          5,100           (1,666)           (4,408)           (1,262)          
  (Provision) benefit for taxes                  9,826             (165)
  Extraordinary loss on extinguishment of
   debt                                                                            (4,883)
  Cumulative effect of change in
   accounting
    for post-retirement benefits             _________         _________         _________            (1,037)    _________
  
 Net income (loss)                       $     14,926      $     (1,831)     $     (9,291)     $      (2,299)     $   (4,919)

PER SHARE OF COMMON STOCK:
  Income (loss) before taxes,
   extraordinary loss
   and cumulative effect of change in
   accounting principle                  $    510,000      $  (166,600)      $   (440,800)     $    (126,200)     $ (491,900)
  (Provision) benefit for taxes               982,600          (16,500)
  Extraordinary loss on extinguishment of
    debt                                                                         (488,300)
  Cumulative effect of change in
   accounting for post-retirement 
   benefits                                 _________         _________         _________         (103,700)      ________
  Net income (loss)                       $ 1,492,600       $ (183,100)       $  (929,100)       $ (229,900)       $ (491,900)
  Dividends Declared                      $    63,672       $  297,301        $   273,960        $   20,010        $   40,000
OTHER DATA:
  Total assets                            $   135,064       $  125,319        $   119,735        $  115,900        $  115,592
  Long-term debt                              116,375          120,680            114,197            91,245            88,541   
  Capital lease obligations                     3,301            3,966              4,603             5,436             6,002
  Total long-term debt and capital lease
    obligations                               119,676          124,646            118,800            96,681            94,543
  Common stockholder's deficit                (12,916)         (27,208)           (22,404)          (10,383)           (7,884)
  Burger King restaurants in operation:
    At end of period                              219              219                195               177              165
    Annual weighted average                     218.6            206.8              184.5             168.7            163.8
</TABLE>




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

RESULTS OF OPERATIONS

     GENERAL.  The following table sets forth for the  years ended December 31,
1995,  1994  and  1993  certain consolidated financial data  for  the  Company,
expressed as a percentage of sales:



<TABLE>
<CAPTION>


                                                                                            PERCENTAGE OF SALES
<S>                                                                     <C>
                                                                                         YEARS ENDED DECEMBER 31,

</TABLE>
<TABLE>
<CAPTION>
                                                  1995             1994             1993
                                            <C>              <C>              <C>
Sales                                               100.0%           100.0%            100.0%
Other income                                           .1               .2                .3
Cost of sales                                        28.1             28.4              28.3
Restaurant wages and related expenses                29.1             29.4              30.2
Other restaurant operating expenses                  20.2             20.8              20.6
Depreciation and amortization                         5.0              5.5               7.1
Administrative expenses                               4.7              4.6               4.7
Advertising expense                                   4.3              4.3               4.6
Interest expense                                      6.4              7.1               7.3
Loss on closing restaurants and other                                   .9
Income (loss) before taxes and
    extraordinary item                                2.3              (.9)              2.6)
(Provision) benefit for taxes                         4.3              (.1)
</TABLE>


1995 COMPARED TO 1994

     SALES.   Sales for the  year  ended  December  31,  1995  increased  $22.3
million, or 11.0%,  as  compared  to  the  year  ended  December 31, 1994.  The
Company operated an average of 219 Burger King restaurants  for  the year ended
December  31,  1995 as compared to 207 for 1994.  Average unit sales  increased
4.9% when comparing  1995  to  1994.   Sales at comparable restaurants, the 187
units  operating  for  the entirety of the  compared  periods,  increased  $7.1
million, or 3.8%.  Net restaurant  selling  prices increased approximately 0.5%
from fewer discount promotions in 1995.

     COST OF SALES.  Cost of sales (food and  paper  costs)  for the year ended
December 31, 1995  increased in dollars due to higher sales.   Cost of sales as
a  percentage  of  sales  decreased 0.3% from 1994 to 1995 as a result  of  the
effect of net restaurant selling  prices  and  decreases  in  various commodity
costs,  especially  beef, partially offset by the introduction of  larger-sized
meat patties in certain sandwiches.

     RESTAURANT WAGES  AND  RELATED  EXPENSES.   Restaurant  wages  and related
expenses  decreased  from  29.4% of sales to 29.1% of sales when comparing  the
year ended December 31,  1994 to 1995.  The effect of increased selling prices,
lower workers' compensation  cost  and  lower  health  insurance  cost were the
principal reasons for the lower percentage in 1995.

     OTHER RESTAURANT OPERATING EXPENSES.  Other restaurant operating  expenses
increased by $3.2 million but decreased 0.6% as a percentage of sales for  1995
compared  to  1994.   The  increase in dollars was caused primarily by expenses
associated with the operation  of  the  additional  restaurants during the most
recent year when compared to the prior year.  The effect of higher sales on the
fixed  element of some expenses like utilities, real estate  taxes,  linen  and
some repair  and  maintenance  costs was the primary reason for the decrease in
the percentage from 1994 to 1995.

     DEPRECIATION AND AMORTIZATION.   Depreciation  and  amortization  remained
relatively  equal to the year ended December 31, 1994.  Additional depreciation
and amortization  from  new  and  acquired  restaurants  were  offset by assets
becoming fully depreciated during the last two years.

     ADMINISTRATIVE  EXPENSES.   Supervision  and training expenses  associated
with operating additional restaurants were the  principal  cause  of  increased
administrative expenses during the year ended December 31, 1995 as compared  to
1994.

     ADVERTISING  EXPENSE.   An increase in advertising payments to Burger King
Corporation of $0.9 million (based  on sales levels) was the principal cause of
the increase in advertising expense when comparing 1995 to 1994.

     INTEREST  EXPENSE.   Average interest  rates  and  average  loan  balances
remained relatively the same in 1995 and 1994.

     (PROVISION) BENEFIT FOR  TAXES.   The  income tax benefit reflected during
the twelve months ended December 31, 1995, resulted from the elimination of the
valuation  allowance  for  the  net  deferred income  tax  asset  which  arises
substantially from the availability of  tax  loss  carryforwards.   A review of
current  and  expected  future  pre-tax earnings based upon historical earnings
adjusted for recent acquisitions,  led to the conclusion that it is more likely
than not that the Company will realize  the  entire benefit of the net deferred
income tax asset at December 31, 1995 of $10,061,000.

1994 COMPARED TO 1993

     SALES.   Sales  for  the  year ended December  31,  1994  increased  $32.8
million, or 19.2%, as compared to  the  year  ended  December  31,  1993.   The
Company  operated  an average of 207 Burger King restaurants for the year ended
December 31, 1994 as  compared  to  185 for 1993.  Average unit sales increased
6.8% when comparing 1994 to 1993.  Sales  at  comparable  restaurants,  the 170
units  operating  for  the  entirety  of  the  compared periods, increased $7.9
million, or 5.1%.  Net restaurant selling prices  were down approximately 0.7%,
resulting from a 7.0% reduction in menu prices offset  by  a 6.3% increase from
fewer discount promotions in 1994.  The pricing changes reflect  the value menu
pricing strategy adopted nationally by BKC near the end of 1993 which  prices a
sandwich,  drink and fries as a meal for less than the prices of the individual
items and correspondingly reduces price-off promotion activity.

     COST OF  SALES.   Cost  of sales (food and paper costs) for the year ended
December 31, 1994 increased in dollars due to higher sales.  Cost of sales as a
percentage of sales increased  0.1% from 1993 to 1994 as a result of the effect
of  lower net restaurant selling  prices,  partially  offset  by  decreases  in
various commodity costs, especially beef.

     RESTAURANT  WAGES  AND  RELATED  EXPENSES.   Restaurant  wages and related
expenses  decreased  from  30.2% of sales to 29.4% of sales when comparing  the
year ended December 31, 1993  to  1994.  Productive labor efficiencies realized
from improved technology utilized in  operating  the  drive-thru windows at the
restaurants and the effect of higher sales on the fixed component of restaurant
wages  more  than  offset the effects of lower restaurant  selling  prices  and
increased wage rates.

     OTHER RESTAURANT  OPERATING EXPENSES.  Other restaurant operating expenses
increased by $7.2 million  and  by  0.2%  as  a  percentage  of  sales for 1994
compared  to  1993.   The increase in dollars was caused primarily by  expenses
associated with the operation  of  the  additional  restaurants during the most
recent year when compared to the prior year.  Increased expense for replacement
of employee uniforms was the major cause of the 0.2% increase in the percentage
when comparing 1994 to 1993.

     DEPRECIATION AND AMORTIZATION.  Depreciation and amortization decreased by
$0.9  million when comparing the year ended December 31,  1994  to  1993.   The
effect  from  assets  becoming  fully depreciated during the last two years was
partially  offset by additional depreciation  and  amortization  from  new  and
acquired restaurants.

     ADMINISTRATIVE  EXPENSES.   Expenses  associated with acquired restaurants
and  those  arising  from improved restaurant operating  performance  were  the
principal cause of increased  administrative  expenses  during  the  year ended
December 31, 1994 as compared to 1993.

     ADVERTISING  EXPENSE.  An increase in advertising payments to Burger  King
Corporation of $1.3  million  (based  on  sales levels) was partially offset by
decreases  in  other  forms  of promotional activities  of  $0.5  million  when
comparing 1994 to 1993.

     INTEREST EXPENSE.  An increase  in  average  loan balances outstanding was
the principal cause for interest expense to increase  $2.0 million for the year
ended December 31, 1994 compared to 1993.

     LOSS ON CLOSING RESTAURANTS AND OTHER.  The charge  of $1.8 million during
the  year  ended  December  31, 1994 represents a $1.3 million  loss  from  the
anticipated closing of certain  restaurants and the write down of approximately
$0.5 million to estimated net realizable  value  of  an  unused warehouse.  The
charge includes a write down of the related restaurant operating  assets to net
realizable value and accrual of lease termination costs.

LIQUIDITY AND CAPITAL RESOURCES

     The operating activities of the Company during 1995 provided $16.6 million
of  cash.  The net income of $14.9 million is after recognizing a deferred  tax
benefit  of  $10.1  million and depreciation and amortization of $11.3 million.
Operating cash also   was  provided  by an increase in accounts payable of $1.4
million due principally to increased operations.

     Capital spending during 1995 of $8.5 million included $3.1 million for the
acquisition of one Burger King restaurant  in Ohio and the construction of four
new restaurants.  The balance of the spending  went  toward  restaurant capital
maintenance and remodeling.  The Company completed 15 remodelings in 1995.

     During  1995, $4.4 million was drawn down under the Company's  acquisition
loan with Heller  Financial,  Inc.  and  a sale and leaseback of one restaurant
property was completed for $0.9 million.   $7.2  million  was  paid down on the
revolving line of credit portion of the Senior Secured Credit Facility and $1.5
million of the Senior Notes were purchased.  Dividends of $.6 million were paid
to  Holdings  for the payment by Holdings of regular quarterly preferred  stock
dividends of $0.2 million each.

     At December  31,  1995,  the Company had $21.9 million available under its
Senior Secured Credit Facility  after  reserving  $1.4  million for a letter of
credit  guaranteed by the Senior Secured Credit Facility.   While  interest  is
accrued monthly,  payments  of  approximately  $6.2 million for interest on the
Notes are made each February 15th and August 15th  thus  creating  semi  annual
cash  needs.   The  Company  believes  that  future  cash  flow from operations
together with funds available under the Senior Secured Credit  Facility will be
sufficient to meet all interest and principal payments under its  indebtedness,
fund  the  maintenance  of  property  and equipment, fund restaurant remodeling
required under the Franchise Agreements  and  meet required payments in respect
of Holdings' Preferred Stock (subject to the terms  of  the  Indenture  and the
Senior  Secured  Credit  Facility)  for  at  least the next twelve months.  The
balance will provide funds for future acquisitions.

     The  Company's loan agreements impose limitations  on  certain  restricted
payments, which  include  dividends.    The   ability  to  make such restricted
payments is dependent upon either earnings or proceeds from the issuance of new
capital  stock.   As of March 27, 1996  dividends on the Preferred  Stock  were
current; however, based  on current limitations on restricted payments, payment
of the dividend scheduled  to  become  due  on March 31, 1996  will not be made
until such payments are permitted.  As more fully  explained  in  Note 7 to the
financial  statements,  the dividend rate is increased if dividend payments  by
Holdings are not made within specific time periods.

     Consummation of the Change of Control Transaction described in "Business--
Recent Developments" will  constitute a "change of control" under the Indenture
governing the Senior Notes.  In accordance with the terms and conditions of the
Indenture, upon a "change of  control",  each  holder of Senior Notes will have
the right to require the Company (within a 30-60  day  period, as determined by
the Company, following such a change of control) to repurchase  all or any part
of such holder's Senior Notes at a repurchase price in cash equal  to  101%  of
the  principal  amount  of the Senior Notes being repurchased (plus accrued and
unpaid interest, if any).   In  light of current market conditions, the Company
does not anticipate that a significant  number  of  Senior  Note  holders  will
exercise  their  repurchase  rights.  To the extent that such repurchase rights
are exercised, the Company expects  to  finance the aggregate repurchase amount
through borrowings under the revolving line  of  credit  portion  of its Senior
Secured  Credit  Facility,  and/or, to the extent necessary, through additional
debt financing on a pari passu basis with the Senior Notes.

INFLATION

     While inflation can have  a  significant  impact on food, paper, labor and
other operating costs, the Company has historically  been  able to minimize the
effect of inflation through periodic price increases, and believes  it  will be
able to offset future inflation with price increases, if necessary.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The Index to Financial Statements attached hereto is set forth in Item 14.

ITEM  9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON ACCOUNTING AND
           FINANCIAL DISCLOSURE

     This item is omitted as there have been no disagreements with  respect  to
accounting and financial disclosure.
<PAGE>
                               PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

DIRECTORS AND EXECUTIVE OFFICERS

     The Company's Directors and executive officers are:

<TABLE>
<CAPTION>
NAME                                  AGE                    POSITION WITH THE COMPANY

<S>                                   <C>                    <C>
Alan Vituli                           54                     Chairman of the Board, Chief Executive Officer
Daniel T. Accordino                   45                     President, Chief Operating Officer and Director
Richard V. Cross                      60                     Executive Vice President - Finance, Treasurer and        Director
M. Bruce Adelberg                     59                     Director
Franklin Glasgall                     63                     Director
Joseph A. Zirkman                     35                     Vice President, General Counsel and Secretary
Richard H. Liem                       42                     Vice President--Financial Operations
Paul P. Drotar                        49                     Vice President--Corporate Controller
David R. Smith                        46                     Vice President--Regional Director
James E. Tunnessen                    41                     Vice President--Regional Director
Michael A. Biviano                    39                     Vice President--Regional Director
</TABLE>

     The  Board  of  Directors  consists of five board members.  Peter Weidhorn
resigned from the Board on November  29,  1995;  Mr.  Weidhorn has not yet been
replaced on the Board.  Upon consummation of the Change of Control Transaction,
it  is  anticipated  that  the  Board  of  Directors  of  the Company  will  be
reconstituted  but that Alan Vituli and Daniel T. Accordino  will  continue  to
serve the Company as Directors and in their present positions.

     Certain biographical  information  regarding  each  current  Director  and
executive officer of the Company is set forth below:

     Mr.  Vituli has been Chairman of the Board of Carrols since 1986 and Chief
Executive Officer  since  March 1992. He is also a director and Chairman of the
Board of Holdings. Mr. Vituli is also general partner of Morgan Ventures III, a
limited partnership ("Morgan Ventures"), which is the record owner of 1,100,000
shares  of  voting common stock  of  Holdings.  See  "Principal  Stockholders."
Between 1983  and 1985, Mr. Vituli was employed by Smith Barney, Harris Upham &
Co., Inc. as a senior vice president responsible for real estate  transactions.
For the 17 years  prior to joining Smith Barney, Mr. Vituli was associated with
the accounting firm of Coopers & Lybrand, first as an employee and the last ten
years as a partner. Among the positions held by Mr. Vituli at Coopers & Lybrand
was national director  of  mergers and acquisitions. Prior to joining Coopers &
Lybrand, Mr. Vituli was employed  in  a  family owned restaurant business.  Mr.
Vituli  currently  serves as a Director on the  Board  of  Directors  of  Pollo
Tropical, Inc.

     Mr. Accordino has  been  President, Chief Operating Officer and a Director
of Carrols since February 1993.  Prior  thereto,  he  served  as Executive Vice
President--Operations  of  Carrols  from  December  1986  and  as  Senior  Vice
President  from  April  1984.  He is also a Director of Holdings. From 1979  to
April 1984 he was Vice President  responsible  for restaurant operations of the
Company,  having  previously  served  as the Company's  Assistant  Director  of
Restaurant Operations. Mr. Accordino has  been employed by the Company for over
20 years.

     Mr.  Cross  is  a  Director  and  Executive  Vice  President--Finance  and
Treasurer of Carrols. He has served as a  Director  since  1981, Executive Vice
President since 1986 and Treasurer from 1981. From 1984 through 1986, Mr. Cross
was Senior Vice President of Carrols. He is also a Director  of Holdings. Prior
to 1984, Mr. Cross was Vice President and Controller of Carrols  for  more than
five years. Mr. Cross has been employed by the Company for over 20  years.

     Mr. Adelberg was appointed a Director of Carrols in December 1992.  He  is
also  a  Director  of  Holdings.  Since  April  1989, Mr. Adelberg has been the
principal of MBA Research Group, an institutional  investment  research  group.
For  the  11  years  preceding  April  1989,  he was employed by Merrill Lynch,
Pierce, Fenner & Smith, an investment banking firm, where he was vice president
of New York institutional sales.  Mr. Adelberg currently serves on the Board of
Directors  of  Comstock  Partners  Strategy Fund, Inc.  and  Pallet  Management
System, Inc.

     Mr. Glasgall was appointed a Director  of  Carrols Corporation in December
1992. He is also a Director of Holdings. Mr. Glasgall  has  been  a real estate
consultant  since  1991.  From  1974  through  1990 he was vice president--real
estate for Restaurant Associates Corp., a national restaurant, food service and
retail chain.

     Mr.  Zirkman  became  Vice President and General  Counsel  of  Carrols  in
January 1993. He was appointed Secretary of the Company in February 1993. Prior
to joining Carrols, Mr. Zirkman  was  an  associate  with the New York City law
firm of Baer Marks & Upham for six and one-half years.

     Mr. Liem became Vice President--Financial Operations  in  May 1994.  Prior
to joining Carrols Mr. Liem was a Senior Audit Manager with the accounting firm
of Price Waterhouse.  Mr. Liem was with Price Waterhouse for ten  and  one-half
years.

     Mr. Drotar has been Vice President--Corporate Controller of Carrols  since
April  1984.  He  was  Assistant  Controller from June 1982 through April 1984,
having served as Manager of Restaurant  Accounting  from  December 1980 to June
1982. Mr. Drotar has been employed by the Company for over 20 years.

     Mr.  Smith is Vice President--Regional Director of Carrols.  He  has  been
Regional  Director   of  Operations  since  1984,  having  served  as  District
Supervisor from 1975 to  1984.  Mr.  Smith has been employed by the Company for
over 20  years.

     Mr. Tunnessen is Vice President--Regional Director of Carrols. He has been
Regional Director of Operations since  August  1988,  having served as District
Supervisor from 1979 to August 1988. Mr. Tunnessen has  been  employed  by  the
Company for over 20 years.

     Mr.  Biviano  is Vice President--Regional Director of Carrols. He has been
Regional Director of  Operations  since October 1989, having served as District
Supervisor from December 1983 to October 1989. Mr. Biviano has been employed by
the Company for over 20 years.

     The  Board  of Directors currently  has  four  committees:  the  Executive
Committee, of which  Messrs.  Vituli,  Accordino  and  Cross  are  members; the
Finance  Committee,  of  which  Messrs.  Vituli  and  Cross  are  members;  the
Compensation Committee, of which Messrs. Adelberg and Glasgall are members; and
the Audit Committee, of which Messrs. Adelberg and Glasgall are members.

     All Directors hold office until the next annual meeting of stockholders or
until  their successors have been elected and qualified. The executive officers
of the Company are chosen by the Board and serve at its discretion.

     All  non-employee  Directors  of  the  Company receive a fee of $6,000 per
annum and also receive $500 for each Board of  Directors  meeting  attended and
$500 for each committee meeting attended. All Directors are reimbursed  for all
reasonable  expenses  incurred  by  them  in  acting as Directors, including as
members of any committee of the Board of Directors.

     As  permitted under the Delaware General Corporation  Law,  the  Company's
Restated Certificate  of  Incorporation provides that a Director of the Company
will not be personally liable  to  the Company or its stockholders for monetary
damages for breach of a fiduciary duty owed to the Company or its stockholders.
By its terms and in accordance with the laws of the State of Delaware, however,
this provision does not eliminate or  limit  the liability of a Director of the
Company (i) for any breach of the Director's duty  of loyalty to the Company or
its  stockholders,  (ii)  for  an act or omission committed  in  bad  faith  or
involving intentional misconduct  or  a knowing violation of law, (iii) for any
transaction from which the Director derived  an  improper  personal  benefit or
(iv)  for  an  improper  declaration  of dividends or purchase of the Company's
securities.

     The Company's Restated Certificate  of  Incorporation  provides  that  the
Company  shall  indemnify  its  Directors  and  officers  to the fullest extent
permitted by Delaware law.

     All of the holders of the voting common stock of Holdings  are  subject to
the   terms   of   a  stockholders  agreement  dated  December  22,  1986  (the
"Stockholders Agreement").  The  Stockholders  Agreement  requires the Board of
Directors of Holdings to consist of six directors, four of  whom are designated
by Morgan Ventures and two of whom are designated by a majority  of  the shares
held  by  a  group  of  named  individuals, including Messrs. Accordino, Cross,
Drotar and Smith.  Upon consummation  of the Change of Control Transaction, the
provisions of the Stockholders' Agreement will cease to apply.
ITEM 11. EXECUTIVE COMPENSATION

     The following tables set forth certain  information  for  the  years ended
December 31, 1995, 1994 and 1993 for the Chief Executive Officer and  the  next
four most highly compensated executive officers of the Company who were serving
as  executive  officers at December 31, 1995 whose annual compensation exceeded
$100,000.


<TABLE>
<CAPTION>
                                             SUMMARY COMPENSATION TABLE


                                                                                       LONG TERM
                                                                                        COMPENSATION
                                                                                           AWARDS
               ANNUAL COMPENSATION
                                                              NUMBER OF
NAME AND PRINCIPAL                                           SECURITIES
POSITION                                                     UNDERLYING
                    YEAR           SALARY         BONUS         OPTIONS
<S>                 <C>           <C>          <C>          <C>
Alan Vituli
Chairman of the          1995       $352,632     $245,000           20,000
Board
and Chief Executive      1994        300,430       81,000       ----------
Officer                  1993        292,118   ----------          100,000


Daniel T. Accordino      1995        250,751      150,322           10,000
President, Chief         1994        226,216       60,891       ----------
Operating Officer        1993        206,516   ----------           25,000
and Director
Richard V. Cross         1995        161,522       80,262            5,000
Executive Vice           1994        156,378       42,106         --------
President--Finance,      1993        155,936   ----------            8,000
Treasurer and
Director

Joseph A. Zirkman        1995        105,249       41,995            3,000
Vice President,          1994         95,890       24,303         --------
General Counsel and      1993         85,711       15,000            5,000
Secretary
Richard H. Liem          1995         93,092       37,153            3,000
Vice President ,         1994         57,552       15,423           10,000
Financial                1993       --------     --------         --------
Operations
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
               OPTIONS/SAR GRANTS IN YEAR ENDED DECEMBER 31, 1995




                                                                           POTENTIAL REALIZABLE                 
                                                                           VALUE AT ASSUMED
                                                                           ANNUAL RATE OF
                                                                           STOCK PRICE
                                                                           APPRECIATION
                             INDIVIDUAL GRANTS                             FOR OPTION TERM(a)
________________________________________________________________________   ______________________


                NUMBER OF      % OF TOTAL
                SECURITIES     OPTIONS/SAR
                UNDERLYING     GRANTED TO    EXERCISE OR
                OPTIONS/SAR    EMPLOYEES IN  BASE PRICE   EXPIRATION
NAME            GRANTED(B)        1995       ($/SHARE)       DATE            5%        10%
<S>                 <C>          <C>         <C>       <C>              <C>      <C>  
Alan Vituli          20,000       20.8%       $6.12     March 31, 2005   $76,976  $195,074
Daniel T. Accordino  10,000       10.4%        6.12     March 31, 2005    38,488    97,537
Richard V. Cross      5,000        5.2%        6.12     March 31, 2005    19,244    48,768
Joseph A. Zirkman     3,000        3.1%        6.12     March 31, 2005    11,546    29,261
Richard H. Liem       3,000        3.1%        6.12     March 31, 2005    11,546    29,261
</TABLE>

     (a) Potential realizable value is based on an assumption that the price of
Holdings' Common shares appreciate at 5% and 10% annually (compounded) from the
date  of  grant  until the end of the ten year option term.  These calculations
are based on requirements promulgated by the Securities and Exchange Commission
and are not intended  to  forecast  possible  future  appreciation of the stock
price.

     (b)   Options set forth in this table were granted  under  Holdings'  1993
Employee Stock  Option  and  Award  Plan administered by Holdings' Compensation
Committee which is comprised entirely  of members of the Board of Directors who
are  not  employees  of Holdings or the Company.   The  Compensation  Committee
determines the number  of options to be granted to each individual, and members
of the Compensation Committee  are  not  eligible  to  participate in the Plan.
Pursuant to the terms of the Award Agreement under which  the options set forth
on the table have been granted, such options vest at the rate  of  20% per year
commencing  on  April  1,  1996  and  such vesting is contingent upon continued
employment with Holdings or the Company.   Upon  termination of employment with
the Company, only those options which have then vested  may  be exercised. Such
vested options must generally be exercised within three months  of  termination
of employment.

DESCRIPTION OF PLANS

     EMPLOYEE  SAVINGS  PLAN.  In  1979,  Carrols adopted two identical savings
plans,  qualified  as  profit-sharing  plans,  for   its   salaried  employees,
permitting  participating employees to make annual contributions.  On  December
31, 1994, Carrols  merged  the  two  plans  into  a  single  plan,  the Carrols
Corporation   Corporate   Employee  Savings  Plan  (the  "Savings  Plan").   In
accordance with the Savings Plan, Carrols matches up to $1,060 of an employee's
contributions  by  contributing  $0.50  for  each  dollar  contributed  by  the
employee. Employees  are  fully  vested  in  their own contributions; employees
become  vested  in  Carrols' contributions beginning  in  the  fourth  year  of
service, and are fully  vested  after seven years of service or upon retirement
at age 65 with five years' service,  death,  permanent  or  total disability or
termination.  Benefits  may  be  paid  out upon the occurrence of  any  of  the
foregoing events in a single cash lump sum,  in  periodic installments over not
more than 15 years or in the form of an annuity. The  employee's  contributions
may  be withdrawn at any time, subject to restrictions on future contributions.
Carrols'  matching  contributions  may be withdrawn under certain conditions of
financial necessity or hardship as defined in the Savings Plan.

     BONUS PLANS. Carrols has cash bonus  plans  designed to promote and reward
excellent performance by providing employees with  incentive  compensation. Key
senior  management  executives of each operating division can be  eligible  for
bonuses  equal to varying  percentages  of  their  respective  annual  salaries
determined by the performance of the Company and the division.

     1993 EMPLOYEE STOCK OPTION AND AWARD PLAN.  On December 14, 1993, Holdings
and its shareholders adopted the 1993 Employee Stock Option and Award Plan (the
"1993 Option  Plan")  pursuant  to  which  Holdings  may grant "Incentive Stock
Options"  (as  defined  under  Section  422  of  the  Internal  Revenue  Code),
non-statutory  stock  options  or  stock  appreciation  rights  (the  foregoing
collectively  "Awards")  to certain employees, including district  supervisors,
division heads and officers  of Holdings and its subsidiaries.  The 1993 Option
Plan is designed to advance the  interests  of  Holdings  and  the  Company  by
providing an additional incentive to attract and retain qualified and competent
persons  through  the  encouragement  of  stock ownership or stock appreciation
rights in Holdings.

     The 1993 Option Plan permits Holdings'  Compensation  Committee  to grant,
from time to time, options to purchase an aggregate of up to 750,000 shares  of
Holdings,  including,  without  limitation,  the amount of shares in respect to
which stock appreciation rights are granted.   The  vesting  periods for awards
and the expiration dates for exercisability of Awards granted  under  the  1993
Option  Plan  shall be determined by the Compensation Committee of the Board of
Directors; however,  all  shares granted under options must be purchased within
ten years from the date of the grant.  The Compensation Committee is authorized
to grant options under the  1993  Option  Plan  to  all  eligible  employees of
Holdings  and  the  Company, including executive officers and directors  (other
than outside Directors).   The  1993  Option Plan provides that Incentive Stock
Options  shall  not  be granted to any person  owning  directly  or  indirectly
(through attribution under  Section 424(d) of the Internal Revenue Code) at the
date of the grant, stock possessing  more than 10% of the total combined voting
power of all classes of stock of Holdings  as  defined in Internal Revenue Code
Section 422 (or of any subsidiary of Holdings [each  as  defined in Section 424
of the Internal Revenue Code] at the date of grant) unless  the option price of
such option is at least 110% of the fair market value of the  shares subject to
such option on the date the option is granted, and such option  by its terms is
not exercisable after the expiration of five years from the date such option is
granted.   As of March 15, 1996, options to purchase 225,400 shares  of  common
stock  at  $4.00  per  share and options to purchase 93,400 shares at $6.12 per
share are outstanding under  the  1993 Option Plan.  The option price per share
is determined by the Compensation Committee of the Board of Directors; however,
in no event shall the option price  per share of any option intended to qualify
as an Incentive Stock Option be less  than  the fair market value of the common
stock on the date such option is granted.

     The  Company  in  its  sole  discretion may lend  money  to  an  optionee,
guarantee a loan from a third party  to  an  optionee,  or  otherwise assist an
optionee to obtain the cash necessary to exercise all or a portion of an option
granted hereunder or to pay any tax liability of the optionee  attributable  to
such  exercise.   If  the  exercise  price  is  paid  in whole or part with the
optionee's promissory note, such note shall (i) provide  for  full  recourse to
the maker, (ii) be collateralized by the pledge of the Shares that the optionee
purchases  upon exercise of such option, (iii) bear interest at the prime  rate
of the Company's  principal lender or in its absence, the prime rate charged by
Citibank, N.A., and  (iv)  contain  such  other  terms as the Board in its sole
discretion shall reasonably require.  If stock appreciation rights are granted,
upon vesting of a stock appreciation right, the employee  may  elect in writing
during  a  30  day  period designated by the Committee each year to  receive  a
distribution  of the value  of  a  portion  or  all  of  his  vested  interest.
Distribution to  an employee of stock appreciation rights amounts shall be made
in cash in a lump  sum  or  by interest bearing notes payable over no more than
five years commencing within a reasonable time after the Committee's receipt of
the  optionee's  election  to  receive   such  payments.   Awards  may  not  be
transferred by the optionee otherwise than  by  will or the laws of descent and
distribution, and each option or stock appreciation right shall be exercisable,
during the optionee's lifetime only by the optionee.

     Upon consummation of the Change of Control Transaction,  the  vesting  and
exercisability  of  all  Awards  and  options (except for those granted to Alan
Vituli) granted under the 1993 Option Plan  will  be  accelerated  and all such
Awards  and  options  (except  those  held by Alan Vituli) will be sold to  the
Buyer.  The options held by Alan Vituli  will  be sold to the Buyer on or about
January 6, 1997.  In addition, the foregoing plan will be terminated.

     It is intended that a new stock option plan will be adopted promptly after
the  consummation  of  the  Change  of  Control Transaction.   See  "Employment
Agreements" below.

     1994 DIRECTORS' STOCK OPTION PLAN.   On  April  1,  1994  Carrols Holdings
Corporation  adopted  the  1994  Directors'  Stock Option Plan (the "Directors'
Option Plan") pursuant to which Carrols Holdings  Corporation may grant to each
non-employee director stock options to purchase common  stock of Holdings.  The
Directors'  Option  Plan is designed to advance the interests  of  Holdings  by
providing an incentive  to  attract and retain qualified non-employee directors
of Holdings and to foster the  commonality  of their interest with those of the
general shareholders.

     The Directors' Option Plan permits Holdings  to  grant options to the non-
employee directors to purchase an aggregate of up to 100,000 shares of Holdings
common  stock.   Under  the Directors' Option Plan, each non-employee  director
received an initial grant  of  5,000 options on April 1, 1994, and will receive
an additional grant of 1,000 shares  on  the  anniversary  date of each year of
service  as a director.  Each option granted under the Directors'  Option  Plan
vests and  is exercisable equally over a three-year period from the date of the
grant.  The  expiration date of all options is ten years from the date of grant
of such option.  The exercise price of the options granted under the Directors'
Option Plan is  the  "fair  market  value" (as defined in the Directors' Option
Plan) of the share underlying such option  at  the date such option is granted.
As of March 15, 1996, options to purchase 10,000  shares of  stock at $4.00 per
share and 2,000 shares at $6.12 per share have been granted and are outstanding
under the Directors' Option Plan.

     Upon consummation of the Change of Control Transaction,  the  vesting  and
exercisability  of all options granted under the Directors' Option Plan will be
accelerated and all  such  options will be sold to the Buyer.  In addition, the
foregoing plan will be terminated.

     EMPLOYMENT AGREEMENTS.   In  January  1995,  the  Company  entered into an
employment  agreement  with Alan Vituli to serve as the Company's Chairman  and
Chief Executive Officer.   The  employment  agreement is for an initial term of
three years, commencing on January 1, 1995 and  expiring  on  December 31, 1997
and automatically renews for successive one-year terms unless terminated by the
Company or Mr. Vituli upon written notice to be provided not less  than 90 days
before a scheduled expiration date.  Pursuant to the employment agreement,  Mr.
Vituli  will  receive a base salary of $350,000 for the first year of the term,
which amount shall be subject to a consumer price index increase for the second
and third years of the term.  Beginning in 1998,  the base salary for each year
thereafter will  be  increased  in  accordance  with  the recommendation of the
Compensation Committee of the Board of Directors.  Pursuant  to  the employment
agreement,  Mr.  Vituli  will  participate in the Executive Bonus Plan  of  the
Company and the Employee Stock Option and Award Plan.  The employment agreement
also  provides that the Company will  provide  a  split-dollar  life  insurance
policy  on  the  life  of  Mr.  Vituli  providing a death benefit of $1,500,000
payable to an irrevocable trust designated by Mr. Vituli.

     In January 1995, the Company entered  into  an  employment  agreement with
Daniel  T.  Accordino  to serve as the Company's President and Chief  Operating
Officer.  The employment  agreement  is  for  an  initial  term of three years,
commencing  on  January  1,  1995  and  expiring  on  December  31,  1997   and
automatically  renews  for  successive  one-year terms unless terminated by the
Company or Mr. Accordino upon written notice  to  be  provided not less than 90
days before a scheduled expiration date.  Pursuant to the employment agreement,
Mr. Accordino will receive a base salary of $250,000 for  the first year of the
term, which amount shall be subject to a consumer price index  increase for the
second  and  third years of the term.  Beginning in 1998, the base  salary  for
each year thereafter will be increased in accordance with the recommendation of
the Compensation  Committee  of  the  Board  of  Directors.   Pursuant  to  the
employment  agreement,  Mr.  Accordino  will participate in the Executive Bonus
Plan  of  the  Company  and the Employee Stock  Option  and  Award  Plan.   The
employment agreement also provides that the Company will provide a split-dollar
life insurance policy on the life of Mr. Accordino providing a death benefit of
$1,000,000 payable to an irrevocable trust designated by Mr. Accordino.

     Upon consummation of  the  Charge of Control Transaction, the Company will
enter into Amended and Restated Employment  Agreements  with  Alan  Vituli  and
Daniel  T.  Accordino,  respectively,  upon  terms and conditions substantially
similar to their current agreements except that,  in  lieu of the current stock
option plans maintained by Holdings (all of which will  be  terminated)  a  new
stock  option plan will be developed pursuant to which employees of the Company
will be  eligible  to  be  awarded  options  to  purchase  up  to  9.09% of the
outstanding common stock of Holdings on a fully-diluted basis.  Messrs.  Vituli
and  Accordino will receive 36% and 24%, respectively, of the options available
in such pool.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

PRINCIPAL STOCKHOLDERS

     The  following  tables  set  forth  the number and percentage of shares of
voting common stock of the Company and of  Holdings  beneficially  owned, as of
March  15,  1995, by (i) each Director of the Company who owns shares  of  such
voting common stock, (ii) each executive officer of the Company included in the
Summary Compensation  Table above, (iii) all persons known by the Company to be
the beneficial owners of more than 5% of the shares of such voting common stock
and (iv) all executive officers and Directors of the Company as a group.



                         CARROLS' COMMON STOCK


NAME OF                        NUMBER OF SHARES                   PERCENT OF
BENEFICIAL OWNER               BENEFICIALLY OWNED                    SHARES

Carrols Holdings Corporation         10                               100%
968 James Street
Syracuse, New York 13203



                                      HOLDINGS' COMMON STOCK (a)

                                                        NUMBER OF SHARES
                                       BENEFICIALLY       PERCENT OF
NAME OF BENEFICIAL OWNER                  OWNED(B)         SHARES(B)

Alan Vituli(c)(m)                          1,152,294           49.8%
Alan Vituli Charitable Remainder Trust(d)    306,827           13.6
Richard V. Cross(e)(m)                       230,190           10.1
Daniel T. Accordino(f)(m)                    240,048           10.5
Joseph A. Zirkman(g)                           8,600             .4
Richard H. Liem(h)                             2,600             .1
Citicorp Venture Capital, Ltd.(i)            959,388           30.6
Deemer Corp (j)                              488,111           17.7
World Equity Partners, L.P.(k)               234,668            9.4
M. Bruce Adelberg(l)                           3,667             .2
Franklin Glasgall(l)                           3,667             .2
Directors and executive officers
 of Carrols as a group
 (11 persons)(m)(n)                        1,717,723           72.9

      (a)  Upon consummation  of  the  Change of Control Transaction, the Buyer
will  acquire  beneficial ownership of substantially  all  of  the  outstanding
securities of Holdings.

      (b)  As used  in  this  table,  "beneficial  ownership" means the sole or
shared power to vote, or to direct the voting of, a  security,  or  the sole or
shared investment power with respect to a security (i.e., the power to  dispose
of, or to direct the disposition of, a security). For purposes of this table, a
person  is deemed as of any date to have "beneficial ownership" of any security
that such  person  has the right to acquire within 60 days after such date.  As
calculated in this table,  the  percent  of  shares  is  the  percent  of  each
beneficial  owner's  shares  to  the  total  shares  of  Holdings' common stock
outstanding plus the shares to which only that person has  a  right  to acquire
within 60 days.

      (c)   Includes  1,100,000 shares of Holdings voting common stock held  of
record by Morgan Ventures,  over which shares Mr. Vituli, as general partner of
Morgan Ventures, exercises voting  and  investment power. Of the shares held of
record by Morgan Ventures, Mr. Vituli effectively  owns  715,040 shares through
his  ownership  interest  in  Morgan Ventures. Mr. Vituli disclaims  beneficial
ownership of all but such 384,960  shares  held  of  record by Morgan Ventures.
Also  includes  8,294  shares  of  Holdings common stock subject  to  currently
exercisable warrants and 44,000 shares of Holdings' voting common stock subject
to currently exercisable stock options.   The  address  of  Mr.  Vituli  is c/o
Carrols Corporation, 968 James Street, Syracuse, New York 13203.

      (d)  Shares are in the name of the Alan Vituli Charitable Remainder Trust
of  which the trustee is Nancy Vituli and Alan Vituli is an income beneficiary.
The address of Nancy Vituli is 799 Park Avenue, New York, New York 10021.

      (e)   Includes  4,200  shares of Holdings' voting common stock subject to
currently exercisable stock options  and  1,368 shares of Holdings common stock
subject to currently exercisable warrants.   The  address  of  Mr. Cross is c/o
Carrols Corporation, 968 James Street, Syracuse, New York 13203.

      (f)   Includes  2,426 shares of Holdings voting common stock  subject  to
currently exercisable warrants  and  12,000  shares  of Holdings' voting common
stock  subject to currently exercisable stock options..  The  address  of   Mr.
Accordino  is  c/o  Carrols  Corporation,  968 James Street, Syracuse, New York
13203.

      (g)  Includes 1,600 shares of Holdings'  voting  common  stock subject to
currently exercisable stock options.

      (h)   Includes  600  shares  of  Holdings voting common stock subject  to
currently exercisable stock options.

      (i)  Includes 740 shares of Holdings  Class B Convertible Preferred Stock
issued  to  Citicorp  Venture  Capital,  Ltd., an  affiliate  of  World  Equity
Partners, L.P., in connection with the financing  of  the Acquisition which are
currently convertible into 870,588 shares of Holdings' non-voting common stock,
which are, in turn, convertible at any time into an equal  number  of shares of
Holdings voting common stock. The address for Citicorp Venture Capital, Ltd. is
399 Park Avenue, New York, New York 10043.

      (j)   Includes currently exercisable warrants (the "Warrants"),  for  the
purchase of 441,177  shares  of Holdings voting common stock at $0.97 per share
and 46,934 shares of Holdings  voting  common  stock  at  $1.00  per share. The
address  for Deemer Corporation ("Deemer") is 276 Fifth Avenue, New  York,  New
York 10001.   Holdings  has the option to purchase the Warrants from Deemer for
$5.1423 per warrant if exercised  before  November  1,  1997,  and  $5.1628  if
exercised  after  November  1,  1997.   The option expires on November 2, 2000.
Deemer purchased the Warrants from Heller  Financial, Inc., on November 2, 1995
for the sum of $2,500,000 and borrowed the purchase  price  from Holdings which
loan  was  secured  by  a  collateral  pledge of the shares of Deemer  and  the
Warrants.

      (k)  Includes currently exercisable  warrants,  issued  to  World  Equity
Partners,  L.P.,  an  affiliate  of  Citicorp  Venture  Capital,  Ltd., for the
purchase of 234,668 shares of Holdings voting common stock at $1.00  per share.
The  address for World Equity Partners, L.P. is 399 Park Avenue, New York,  New
York 10043.

      (l)   Includes  3,667  shares of Holdings' voting common stock subject to
currently exercisable options.

      (m)  Morgan Ventures, Messrs.  Cross  and  Accordino  and  certain of the
Company's  other  shareholders  have  entered  into  the Stockholders Agreement
which, among other things, prohibits the transfer of the subject shares (except
for  certain permitted transfers) and grants Holdings and  certain  holders  of
Holdings  voting  and  non-voting  common  stock certain rights to  acquire the
shares of a stockholder who wishes to sell shares to a third party.

      (n)  Includes 79,332 shares of Holdings'  voting  common stock subject to
currently exercisable options and 12,088 shares of Holdings voting common stock
subject to currently exercisable warrants.



ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

                 None
<PAGE>
           ITEM  14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES,  AND  REPORTS  ON
           FORM 8-K

           (a)   FINANCIAL STATEMENTS

                 CARROLS CORPORATION AND SUBSIDIARIES:
                                                                  PAGE

                 Opinion of Independent Certified                 F-1
                 Public Accountants

                 Financial Statements:

                 Consolidated Balance Sheets                      F-2 to
                                                                  F-3

                 Consolidated Statements of Operations            F-4

                 Consolidated Statements of Cash                  F-5 to
                 Flows                                            F-6

                 Notes to Consolidated Financial                  F-7 to
                 Statements                                       F-17

           (b)   FINANCIAL STATEMENT SCHEDULES

SCHEDULE   DESCRIPTION                                            PAGE

                 CARROLS CORPORATION AND SUBSIDIARIES:


II               Valuation and Qualifying Accounts                F-18


           Schedules  other  than  those listed are omitted for the reason that
they are not required, not applicable,  or the required information is shown in
the financial statements or notes thereto.

           Separate financial statements  of  the Company are not filed for the
reasons that (1) consolidated statements of the  Company  and  its consolidated
subsidiaries  are  filed and (2) the Company is primarily an operating  Company
and all subsidiaries  included  in  the consolidated financial statements filed
are  wholly-owned,  and  indebtedness  of  all  subsidiaries  included  in  the
consolidated financial statements to any person other than the Company does not
exceed 5% of the total assets as shown by  the  Consolidated  Balance  Sheet at
December 31, 1995.
<PAGE>

           (c)   EXHIBITS REQUIRED BY ITEM 601 OF REGULATION S-K


<TABLE>
<CAPTION>
                                                                     INCORPORATION BY REFERENCE TO THE FOLLOWING
                                                                        INSTRUMENTS PREVIOUSLY FILED WITH THE
                                                                         SECURITIES AND EXCHANGE COMMISSION
    EXHIBIT NUMBER
                                       DESCRIPTION
<S>                    <C>                                         <C>
2.1                    Purchase and Sale Agreement dated           Exhibit 2.1 to the Company's 1994 Annual
                       February 10, 1994 between Carrols           Report on Form 10-K
                       Corporation, as Purchase, and KIN
                       Restaurant, Inc., as Seller

2.2                    Purchase and Sale Agreement dated April 18, Exhibit 2.2 to the Company's 1994 Annual
                       1994 among Carrols Corporation, as          Report on Form 10-K
                       Purchaser, and Riva Development Corporation
                       and John Riva, as Seller

2.3                    Purchase and Sale Agreement dated May 31,   Exhibit 2.3 to the Company's 1994 Annual
                       1994 among Carrols Corporation, as          Report on Form 10-K
                       Purchaser, and Michael P. Jones and Donald
                       M. Cepiel, Sr., and the corporations listed
                       therein

2.4                    Securities Purchase Agreement dated March   Exhibit 2.1 to the Company's current report on
                       6, 1996, among Atlantic Restaurants, Inc.,  Form 8-K dated March 21, 1996
                       Carrols Holdings Corporation, Carrols
                       Corporation and Certain Selling
                       Shareholders, excluding exhibits and
                       schedules

2.5                    Deferred Securities Purchase Agreement      Exhibit 2.2 to the Company's current report on
                       dated March 6, 196 among Atlantic           Form 8-K dated March 21, 1996
                       Restaurants, Inc., Alan Vituli and Pryor,
                       Cashman, Sherman & Flynn

3.1                    Restated Certificate of Incorporation       Exhibit 3.(3)(a) to the Company's 1987 Annual
                                                                   Report on Form 10-K

3.2                    Restated By-laws                            Exhibit 3.(3)(b) to the Company's 1987 Annual
                                                                   Report on Form 10-K

4.1                    Indenture dated as of August 17, 1993 among Exhibit 4.1 to Amendment No. 3 to the
                       Holdings, the Company and Marine Midland    Company's Registration Statement on Form S-1
                       Bank, N.A.                                  (Number 3365100) filed August 10, 1993
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                                   INCORPORATION BY REFERENCE TO THE
                                                                FOLLOWING INSTRUMENTS PREVIOUSLY FILED
                                                                   WITH THE SECURITIES AND EXCHANGE
   EXHIBIT NUMBER                                                             COMMISSION
                                    DESCRIPTION
<S>                   <C>                                     <C>
<PAGE>
10.1                  First Amended and Restated Loan         Exhibit 10.1 to the Company's 1987 Annual
                      Security and Preferred Stock Purchase   Report on Form 10-K
                      Agreement by and among Carrols Merger
                      Corporation and Carrols Holdings
                      Corporation, as "Borrower" and Heller
                      Financial, Inc., as "Lender" dated
                      December 22, 1986

10.2                  Form of Stockholders Agreement by and   Exhibit 10.2 to the Company's 1987 Annual
                      among Carrols Holdings Corporation,     Report on Form 10-K
                      Morgan Ventures Limited Partnership and
                      certain Shareholders

10.3                  Second Amended and Restated Loan and    Exhibit 10.15 to the Company's 1992 Annual
                      Security Agreement by and among Carrols Report on Form 10-K
                      Corporation and Carrols Holdings
                      Corporation, as "Borrower" and Heller
                      Financial, Inc., as "Lender" dated as
                      of September 15, 1992

10.4                  Senior Subordinated Credit Agreement    Exhibit 10.17 to the Company's Annual
                      dated as of September 15, 1992 between  Report on Form 10-K
                      Carrols Corporation, Carrols Holdings
                      Corporation and World Subordinated Debt
                      Partners, L.P.

10.5                  Third Amended and Restated Loan and     Exhibit 10.19 to Amendment No. 2 to the
                      Security Agreement by, and among        Company's Form S-1 Registration Statement
                      Carrols Corporation and Carrols         filed on August 4, 1993
                      Holdings Corporation, as "Borrower" and
                      Heller Financial, Inc., as "Lender"
                      dated as of August 9, 1993
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                                   INCORPORATION BY REFERENCE TO THE
                                                                FOLLOWING INSTRUMENTS PREVIOUSLY FILED
                                                                   WITH THE SECURITIES AND EXCHANGE
   EXHIBIT NUMBER                                                             COMMISSION
                                    DESCRIPTION
<S>                   <C>                                     <C>
10.6                  First Amendment to Third Amended and    The Company's 1993 Annual Report on Form
                      Restated Loan and Security Agreement by 10-K
                      and among Carrols Corporation and
                      Carrols Holdings Corporation, as
                      Borrower" and Heller Financial, Inc.,
                      as "Lender" dated October 27, 1993

10.7                  Second Amendment to Third Amended and   The Company's 1993 Annual Report on Form
                      Restated Loan and Security Agreement by 10-K
                      and among Carrols Corporation and
                      Carrols Holdings Corporation, as
                      "Borrower" and Heller Financial, Inc.,
                      as "Lender" dated March 11, 1994

10.8                  Carrols Holdings Corporation 1993       The Company's 1993 Annual Report on Form
                      Employee Stock Option and Award Plan    10-K

10.9                  Third Amendment to Third Amended and    Exhibit 10.9 to the Company's 1994 Annual
                      Restated Loan and Security Agreement    Report on Form 10-K
                      among Carrols Holdings Corporation,
                      Carrols Corporation and Heller
                      Financial, Inc., dated May 2, 1994

10.10                 Fourth Amendment to Third Amended and   Exhibit 10.10 to the Company's 1994 Annual
                      Restated Loan and Security Agreement    Report on Form 10-K
                      among Carrols Holdings Corporation,
                      Carrols Corporation and Heller
                      Financial, Inc., dated December 20,
                      1994

10.11                 Supply Agreement between ProSource      Exhibit 10.11 to the Company's 1994 Annual
                      Services Corporation and Carrols        Report on Form 10-K
                      Corporation dated April 1, 1994
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                                   INCORPORATION BY REFERENCE TO THE
                                                                FOLLOWING INSTRUMENTS PREVIOUSLY FILED
                                                                   WITH THE SECURITIES AND EXCHANGE
   EXHIBIT NUMBER                                                             COMMISSION
                                    DESCRIPTION
<S>                   <C>                                     <C>
10.12                 Taco Cabana Restaurants Development     Exhibit 10.12 of the Company's 1994 Annual
                      Agreement dated June 30, 1994 between   Report on Form 10-K
                      T.C. Management Inc. and Carrols
                      Corporation

10.13                 Letter Agreement dated September 9,     Exhibit 10.13 to the Company's 1994 Annual
                      1994 amending the Taco Cabana           Report on Form 10-K
                      Restaurants Development Agreement dated
                      June 30, 1994

10.14                 Pollo Tropical Area Development         Exhibit 10.14 to the Company's 1994 Annual
                      Agreement dated January 1, 1995 between Report on Form 10-K
                      Pollo Franchise, Inc. and Carrols
                      Corporation

10.15                 Option Agreement for Toronto dated      Exhibit 10.15 to the Company's 1994 Annual
                      January 1, 1995 between Pollo           Report on Form 10-K
                      Franchise, Inc. and Carrols Corporation

10.16                 Option Agreement for Michigan dated     Exhibit 10.16 to the Company's 1994 Annual
                      January 1, 1995 between Pollo           Report on Form 10-K
                      Franchise, Inc. and Carrols Corporation

10.17                 Employment Agreement dated January 1,   Exhibit 10.17 to the Company's 1994 Annual
                      1995 between Carrols Corporation and    Report on Form 10-K
                      Daniel T. Accordino

10.18                 Employment Agreement dated January 1,   Exhibit 10.18 to the Company's 1994 Annual
                      1995 between Carrols Corporation and    Report on Form 10-K
                      Alan Vituli

10.19                 1994 Regional Directors Bonus Plan      Exhibit 10.19 to the Company's 1994 Annual
                                                              Report on Form 10-K

10.20                 1994 Directors Stock Option Plan        Exhibit 10.20 to the Company's 1994 Annual
                                                              Report on Form 10-K
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                                   INCORPORATION BY REFERENCE TO THE
                                                                FOLLOWING INSTRUMENTS PREVIOUSLY FILED
                                                                   WITH THE SECURITIES AND EXCHANGE
   EXHIBIT NUMBER                                                             COMMISSION
                                    DESCRIPTION
<S>                   <C>                                     <C>
10.21                 Carrols Corporation Corporate           Exhibit 10.21 to the Company's 1994 Annual
                      Employee's Savings Plan dated December  Report on Form 10-K
                      31, 1994

10.22                 Escrow Agreement dated March 6, 1996,   Exhibit 2.3 to the Company's Current
                      by and among Atlantic Restaurants,      Report on Form 8-K dated March 21, 1996
                      Inc., Bahrain International Bank
                      (E.C.), Carrols Holdings Corporation,
                      Carrols Corporation, certain selling
                      shareholders and Baer Marks & Upham
                      L.L.P.

22.1                  Subsidiaries of the Registrant, all
                      wholly-owned are:

                      Carrols J.G. Corp.
                      Carrols Realty Holdings Corp.
                      Carrols Realty I Corp.
                      Carrols Realty II Corp.
                      CPC Theater Properties, Inc.
                      H.N.S. Equipment & Leasing Corp.
                      Quanta Advertising Corp.
                      Confectionery Square Corp.,
                      Jo-Ann Enterprises, Inc.
</TABLE>

           (d)  REPORTS ON FORM 8-K

                No  current  reports  on  Form 8-K were filed
during the Company's fiscal quarter ended December 31, 1995.

<PAGE>
                              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  in  the  City  of
Syracuse, State of New York on the 1st day of April, 1996


                                            CARROLS
CORPORATION

                                            BY: /s/ Alan Vituli



                                                    Alan Vituli, Chairman
                                                     and Chief Executive Officer



      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.



<TABLE>
<CAPTION>
      SIGNATURE                                       TITLE                   DATE

<S>                                 <C>                                 <C>
/s/Alan Vituli                       Director, Chairman and Chief       April 1,1996
(Alan Vituli)                        Executive Officer

/s/Daniel T. Accordino               Director, President and Chief      April 1,1996
(Daniel T. Accordino)                Operating Officer

/s/ Richard V. Cross                 Director, Executive Vice           April 1,1996
(Richard V. Cross)                   President  - Finance, and Treasurer
                                    (Principal Financial  &  Accounting
                                     Officer)

/s/ Franklin Glasgall                Director                           April 1,1996
(Franklin Glasgall)

/s/ M. Bruce Adelberg                Director                           April 1,1996
(M. Bruce Adelberg)
</TABLE>
<PAGE>
<PAGE>
REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS







To the Board of Directors of
 Carrols Corporation


We  have  audited  the  consolidated  financial  statements  and  the financial
statement  schedules  of  Carrols  Corporation  (a  wholly owned subsidiary  of
Carrols Holdings Corporation) and Subsidiaries listed  in  Item  14(a)  of this
Form 10K.  These financial statements and financial statement schedule are  the
responsibility  of  the Company's management.  Our responsibility is to express
an opinion on these financial statements and financial statement schedule 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 financial statements referred to above present  fairly,  in
all   material   respects,  the  consolidated  financial  position  of  Carrols
Corporation and Subsidiaries  as  of  December  31,  1995  and  1994,  and  the
consolidated   results of their operations and their cash flows for each of the
three years in  the period ended December 31, 1995 in conformity with generally
accepted  accounting  principles.   In  addition, in our opinion, the financial
statement schedule referred to above, when  considered in relation to the basic
financial   statements  taken  as  a whole, present  fairly,  in  all  material
respects, the information required to be included therein.










                                                    COOPERS & LYBRAND L.L.P.



Syracuse, New York
March 1, 1996, except for the subsequent
  event discussed in Note 7, as to which
  the date is March 6, 1996









                                      F-1
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS

                          DECEMBER 31, 1995 AND 1994
                                  ___________




<TABLE>
<CAPTION>
                              ASSETS                                                       1995                          1994
<S>                                                                 <C>                             <C>
Current assets:
  Cash and cash equivalents                                                             $ 1,463,000                     $ 1,710,000
  Trade and other receivables net of
   reserves of $419,000 and $424,000
   for 1995 and 1994, respectively                                                          688,000                         532,000
   Inventories                                                                            2,292,000                       2,254,000
   Prepaid real estate taxes                                                                664,000                         714,000
   Deferred income taxes                                                                  3,641,000
  Prepaid expenses and other current assets                                                 830,000                       760,000
                             
      Total current assets                                                                9,578,000                       5,970,000
                                                        
Property and equipment, at cost:
  Land                                                                                    6,888,000                       6,543,000
  Buildings and improvements                                                             15,049,000                      14,260,000
  Leasehold improvements                                                                 36,260,000                      34,854,000
  Equipment                                                                              42,361,000                      40,141,000
  Capital leases                                                                         15,352,000                      15,558,000
                                                                                                                         
                                                                                        115,910,000                     111,356,000
Less accummulated depreciation
   and amortization                                                                     (59,631,000)                    (53,969,000)
                                       
      Net property and equipment                                                         56,279,000                      57,387,000
                                                                                       
Franchise rights, at cost (less accumulated
  amortization of $19,648,000 and                     
  $17,548,000 for 1995 and 1994,
  respectively)                                                                          44,582,000                      46,042,000

Beneficial leases, at cost (less accumulated
  amortization of $7,655,000 and
  $7,433,000 for 1995 and 1994, respectively)                                             7,705,000                       8,405,000

Excess of cost over fair value of assets              
  acquired (less accumulated amortization
  of $520,000 and $462,000 for 1995 and
  1994, respectively)                                                                     1,791,000                       1,849,000

Deferred income taxes                                                                     6,420,000

Other assets                                                                              8,709,000                       5,666,000
                                                                                                                        
                                                                                       $135,064,000                    $125,319,000
                                      
</TABLE>




The accompanying notes are an integral part of the financial statements.


                                      F-2
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

                    CONSOLIDATED BALANCE SHEETS (Continued)

                          DECEMBER 31, 1995 AND 1994
                                  ___________




<TABLE>
<CAPTION>
LIABILITIES AND STOCKHOLDER'S DEFICIT                                                     1995                              1994
<S>                                                                 <C>                             <C>
Current liabilities:
  Current portion of long-term debt                                                      $  258,000                      $  258,000
  Current portion of capital lease                      
    obligations                                                                             644,000                         615,000
  Accounts payable                                                                        8,909,000                       7,546,000
  Accrued liabilities:
    Taxes                                                                                 1,426,000                       1,525,000
    Payroll and employee benefits                                                         4,000,000                       3,748,000
    Interest                                                                              4,809,000                       4,899,000
    Other                                                                                 3,134,000                       3,835,000

        Total current liabilities                                                        23,180,000                      22,426,000


Long-term debt, net of current portion                                                  116,375,000                     120,680,000
Capital lease obligations, net of current portion                                         3,301,000                       3,966,000
Deferred income - sale/leaseback of real estate                                           1,773,000                       1,888,000
Accrued postretirement benefits                                                           1,424,000                       1,354,000
Other liabilities                                                                         1,927,000                       2,213,000

        Total liabilities                                                             147,980,000                       152,527,000


Commitments and contingencies

Stockholder's deficit:
  Common stock, par value $1; authorized
    1,000 shares, issued and outstanding -
    10 shares                                                                                    10                              10
  Additional paid-in capital                                                                840,990                       1,474,990
  Accumulated deficit                                                                   (13,757,000)                    (28,683,000)

        Total stockholder's deficit                                                     (12,916,000)                    (27,208,00)

                                                                                       $135,064,000                   $125,319,000
</TABLE>










The accompanying notes are an integral part of the financial statements.



                                      F-3
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS

                 YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                                  ___________




<TABLE>
<CAPTION>
                                                            1995                       1994                        1993
<S>                                               <C>                       <C>                        <C>
                                                         (52 WEEKS)                 (52 WEEKS)                  (52 WEEKS)
Revenues:
  Sales                                               $226,257,000               $203,927,000                $171,137,000
  Other income                                             201,000                    327,000                     497,000

                                                       226,458,000                204,254,000                 171,634,000
Costs and expenses:
  Cost of sales                                         63,629,000                 57,847,000                  48,502,000
  Restaurant wages and related expenses                 65,932,000                 59,934,000                  51,739,000
  Other restaurant operating expenses                   45,635,000                 42,390,000                  35,192,000
  Depreciation and amortization                         11,263,000                 11,259,000                  12,143,000
  Administrative expenses                               10,635,000                  9,449,000                   8,031,000
  Advertising expense                                    9,764,000                  8,785,000                   7,930,000
  Interest expense                                      14,500,000                 14,456,000                  12,505,000
  Loss on closing restaurants and other                      _                      1,800,000                          _

                                                       221,358,000                205,920,000                 176,042,000
    Income (loss) before taxes and
      extraordinary item                                 5,100,000                 (1,666,000)                 (4,408,000)

(Provision) benefit for taxes                            9,826,000                   (165,000)

    Income (loss) before extraordinary
      item                                              14,926,000                 (1,831,000)                 (4,408,000)

Extraordinary loss on extinguishment
  of debt                                                                                                      (4,883,000)

    NET INCOME (LOSS)                                   14,926,000                 (1,831,000)                 (9,291,000)

Accumulated deficit, beginning of year                 (28,683,000)               (26,852,000)                (17,561,000)

    ACCUMULATED DEFICIT, END OF YEAR                  $(13,757,000)              $(28,683,000)               $(26,852,000)
</TABLE>












The accompanying notes are an integral part of the financial statements.




                                      F-4
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                                  ___________

                Increase (Decrease) in Cash and Cash Equivalents




<TABLE>
<CAPTION>
                                                               1995                       1994                       1993
<S>                                                 <C>                        <C>                         <C>
                                                            (52 WEEKS)                 (52 WEEKS)                 (52 WEEKS)
Cash flows from operating activities:
  Net income (loss)                                  $14,926,000                $(1,831,000)                $(9,291,000)
    Adjustments to reconcile net loss
    to net cash provided by operating
    activities:
    Depreciation and amortization                     11,263,000                 11,259,000                  12,143,000
      Non-cash charges included in
        extraordinary loss                                                                                    2,245,000
      Non-cash charges included
        in loss on closing restaurants
        and other                                                                 1,800,000
      Deferred income taxes                          (10,061,000)
      Change in operating assets and
        liabilities:
          Trade and other receivables                   (156,000)                   100,000                    (278,000)
          Inventories                                    (38,000)                  (203,000)                   (147,000)
          Prepaid expenses and other
            current assets                               (45,000)                  (256,000)                   (568,000)
          Other assets                                   (80,000)                  (494,000)                    424,000
          Accounts payable                             1,363,000                  1,209,000                     963,000
          Accrued interest                               (90,000)                    35,000                   4,006,000
          Accrued liabilities and
            other                                       (461,000)                 2,781,000                     211,000

              Cash provided by operating
                activities                            16,621,000                 14,400,000                   9,708,000

Cash flows from investing activities:
  Capital expenditures:
    Property and equipment                            (4,846,000)                (4,509,000)                 (2,303,000)
    Construction of new restaurants                   (2,607,000)                (1,357,000)                 (1,411,000)
    Acquisition of restaurants                          (516,000)               (11,615,000)                (10,464,000)
    Franchise fees and renewals                         (569,000)                  (158,000)                   (149,000)
  Notes and mortgages issued                          (2,503,000)                                              (613,000)
  Payments received on notes, mortgages
    and capital subleases receivable                      32,000                    112,000                      82,000
  Disposal of property, equipment
    and franchise rights                                  17,000                    569,000                     842,000
  Other Investments                                   (1,295,000)

              Net cash used for
                investing activities                 (12,287,000)               (16,958,000)                (14,016,000)
</TABLE>



The accompanying notes are an integral part of the financial statements.

                                   Continued

                                      F-5
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

               CONSOLIDATED STATEMENTS OF CASH FLOWS, (Continued)

                 YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                                  ___________

               Increase (Decrease) in Cash and Cash Equivalents



<TABLE>
<CAPTION>
                                                      1995                                 1994                      1993
                                                      (52 WEEKS)                        (52 WEEKS)                (52 WEEKS)
<S>                                                   <C>                        <C>                       <C>
Cash flows from financing activities:
  Proceeds from long-term debt                        $ 4,376,000                $  6,800,000              $ 119,629,000
  Principal payments on long-term debt                 (7,181,000)                   (267,000)                (4,187,000)
  Retirement of long-term debt                                                        (75,000)              (104,090,000)
  Purchase of senior notes                             (1,387,000)
  Proceeds from sale-leaseback transaction                861,000                     672,000
  Dividends paid                                         (636,000)                 (3,473,000)                (2,241,000)
  Principal payments on capital leases                   (616,000)                   (561,000)                  (564,000)
  Exercise of employee stock options                        2,000
  Payment of other liability                                                                                  (4,256,000)

    Net cash provided by (used for)
     financing activities                              (4,581,000)                  3,096,000                  4,291,000

    Increase (decrease) in cash
       and cash equivalents                              (247,000)                    538,000                    (17,000)

Cash and cash equivalents,
  beginning of year                                     1,710,000                   1,172,000                  1,189,000

    CASH AND CASH EQUIVALENTS,
      END OF YEAR                                     $ 1,463,000                $  1,710,000              $   1,172,000

Supplemental disclosures:
  Interest paid on debt                               $14,590,000                $ 14,421,000              $   8,499,000
  Taxes paid                                          $   153,000                $    126,000
</TABLE>












The accompanying notes are an integral part of the financial statements.











                                      F-6
                         CARROLS CORPORATION AND SUBSIDIARIES

                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                 ____________


1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ACCOUNTING POLICIES

The following is a summary of certain  significant accounting policies followed
in the preparation of the consolidated financial statements.

BASIS OF CONSOLIDATION

The  consolidated  financial  statements  include   the   accounts  of  Carrols
Corporation and its subsidiaries (the "Company").  All significant intercompany
transactions  have  been  eliminated  in  consolidation.   The  Company   is  a
wholly-owned subsidiary of Carrols Holdings Corporation ("Holdings").

The  Company operates, as franchisee, 219 fast food restaurants under the trade
name  "Burger  King"  in  nine  Northeastern  and  Midwestern  states  and  one
Southeastern state.  As reported by Burger King Corporation ("BKC"), the Burger
King system  is  the  second largest "hamburger fast food" restaurant system in
the United States in terms  of sales and number of restaurants.  The Company is
the largest independent Burger King franchisee in the United States.

CASH AND EQUIVALENTS

The Company considers all highly  liquid  investments  with a maturity of three
months or less when purchased to be cash equivalents.

INVENTORIES

Inventories are stated at the lower of cost (first-in, first-out) or market.

DEPRECIATION AND AMORTIZATION

Depreciation  and  amortization  is  provided on the straight-line  method  for
financial reporting purposes.  The useful  lives for computing depreciation and
amortization are as follows:

      Buildings and improvements          5 to 20 years
      Leasehold improvements              Remaining life of lease including
                                          renewal options or life of asset,
                                          whichever is shorter
      Equipment                           3 to 10 years
      Capital leases                      Remaining life of lease

At  the  time  of retirement or other disposition,  the  cost  and  accumulated
depreciation is  removed from the accounts and any gain or loss is reflected in
income.  Depreciation  expense  for the years ended December 31, 1995, 1994 and
1993 was $7,594,000, $7,404,000,  and $7,840,000, respectively.

FRANCHISE RIGHTS AND BENEFICIAL LEASES

Fees for initial franchises and renewals  paid  to  Burger King Corporation are
amortized  using  the  straight-line  method over the term  of  the  agreement,
generally twenty years.

Acquisition  costs allocated to franchise  rights  and  beneficial  leases  are
amortized using  the straight-line method, principally over the remaining lives
of the leases including renewal options, but not in excess of 40 years.

                                      F-7
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________



1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


EXCESS OF COST OVER FAIR VALUE

The excess of cost  over  fair  value  of  assets  acquired  is  amortized on a
straight-line basis over 40 years.

LONG-LIVED ASSETS

The  recoverability  of  the carrying values of property, equipment,  franchise
rights and beneficial leases  is  periodically  evaluated  based on current and
forecasted  undiscounted  cash  flows,  future market opportunities,  strategic
importance and estimated disposal values.

DEFERRED FINANCING COSTS

Financing  costs  incurred  in obtaining long-term  debt  are  capitalized  and
amortized over the life of the related debt on an effective interest basis.

INCOME TAXES

The Company and its subsidiaries  are  included  in  the  consolidated  federal
income tax return of Holdings.

ADVERTISING COSTS

All advertising costs are expensed as incurred.

USE OF ESTIMATES

The  preparation  of financial statements in conformity with generally accepted
accounting principles  requires  management  to  make estimates and assumptions
that affect the reported amounts of assets and liabilities  and  disclosure  of
contingent  assets  and  liabilities  at  the date of the financial statements.
Estimates also affect the reported amounts  of revenues and expenses during the
reporting period.  Actual results could differ from those estimates.

FAIR VALUE OF FINANCIAL INSTRUMENTS

Senior Notes - The fair value of senior notes is based on quoted market prices.
The recorded amount, as of December 31, 1995, approximates fair value.

Revolving Line of Credit and Acquisition Loan  -  Rates  currently available to
the Company for debt with similar terms and remaining maturities  are  used  to
estimate fair value. The recorded amount, as of December 31, 1995, approximates
fair value.











                                      F-8
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________





1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

FISCAL YEAR

The  Company  uses  a  52-53  week  fiscal year ending on the Sunday closest to
December 31. The financial statements  included  herein  are as of December 31,
1995 (52 weeks), January 1, 1995 (52 weeks) and January 2, 1994 (52 weeks).

RECLASSIFICATION

Certain  amounts  for  prior  years have been reclassified to  conform  to  the
current year presentation.

2. ACQUISITIONS

Proforma  financial  information   reflecting   the   1993  acquisition  of  18
restaurants assuming the acquisition took place at the  beginning of the fiscal
year is as follows:


<TABLE>
<CAPTION>
                                                           1993
<S>                                                   <C>
Revenues                                                $181,341,000
Loss before extraordinary
 item                                                   $ (3,703,000)

Net loss                                                $ (8,586,000)
</TABLE>


This  acquisition  has  been accounted for by the purchase method; accordingly,
the results of operations are included in the consolidated financial statements
from the acquisition date.

3.  INVENTORIES


Inventories at December 31 consisted of:

<TABLE>
<CAPTION>
                                                            1995                        1994
<S>                                                    <C>                         <C>
Raw materials (food and paper products)                 $ 1,458,000                 $ 1,415,000
Supplies                                                    834,000                     839,000
                                                        $ 2,292,000                 $ 2,254,000
</TABLE>












                                      F-9
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________





4.  LEASES

The  Company utilizes land and buildings in its operations under various  lease
agreements.  These  leases are generally for initial terms of twenty years and,
in most cases, contain  renewal  options  for  two to four additional five year
periods.  The rent payable under such leases is generally a percentage of sales
with a provision for minimum rent.  In addition, most leases require payment of
property taxes, insurance and utilities.

Deferred  gains  of  approximately $2,300,000 were  recorded  as  a  result  of
sale/leaseback transactions  and  are  being  amortized  over  the lives of the
leases. These leases are operating leases, have a 20 year term with  four five-
year  renewal options and provide for additional rent based on a percentage  of
sales in  excess  of predetermined levels.  The deferred gain of $1,773,000 and
$1,888,000 at December  31, 1995 and 1994, respectively, is the result of these
transactions.

Accumulated amortization  pertaining  to  capital  leases  for  the years ended
December 31, 1995 and 1994 was $8,945,000 and $8,285,000, respectively.

Minimum  rent commitments under noncancelable leases as of December  31,  1995,
are as follows:

<TABLE>
<CAPTION>
                                                                        CAPITAL                       OPERATING
<S>                                                               <C>                            <C>
Years Ending:
  1996                                                               $ 1,088,000                   $  9,165,000
  1997                                                                   980,000                      9,000,000
  1998                                                                   805,000                      8,454,000
  1999                                                                   588,000                      7,869,000
  2000                                                                   527,000                      7,684,000
  2001 and thereafter                                                  2,434,000                     61,287,000
Total minimum lease payments                                           6,422,000                   $103,459,000
  Less amount representing interest (7.7% to 16.6%)                    2,477,000

Total obligations under capital leases                                 3,945,000
  Less current portion                                                   644,000

Long term obligations under capital leases                           $ 3,301,000
</TABLE>
















                                     F-10
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________



4. LEASES (CONTINUED)

Total  rent  expense  on  operating  leases,  including percentage rent on both
operating and capital leases, for the years ended December 31, was as follows:

<TABLE>
<CAPTION>
                                                   1995                        1994                         1993
<S>                                           <C>                        <C>                          <C>
Minimum rent on real property                  $ 11,108,000               $ 10,147,000                 $  8,627,000
Additional rent based on a
  percentage of sales                             2,548,000                  1,917,000                    1,290,000
Equipment rent                                      164,000                    109,000                       69,000
                                               $ 13,820,000               $ 12,173,000                 $  9,986,000
</TABLE>

5.  LONG-TERM DEBT

Long-term debt at December 31 consisted of:

<TABLE>
<CAPTION>
                                                           1995                                   1994
<S>                                                   <C>                                    <C>
Collateralized:
  Revolving line of credit                            $  1,700,000                           $8,622,000
  Acquisition loan                                       5,000,000                              650,000
  Industrial Development Revenue bonds                     596,000                              846,000
  Other notes payable with
   interest rates to 10%                                   837,000                              820,000
Unsecured:
  Senior notes                                         108,500,000                          110,000,000

                                                       116,633,000                          120,938,000
Less current portion                                       258,000                              258,000

                                                      $116,375,000                         $120,680,000
</TABLE>

The  Company  issued  $110  million of unsecured senior notes in August 1993 to
effect a refinancing of existing long-term obligations.  The extraordinary loss
of  $4,883,000  on extinguishment  of  debt  in  1993  included  $2,245,000  of
previously deferred financing costs and $2,638,000 of premium and expenses paid
on the retirement of subordinated debentures and debt.

The senior notes  bear  interest  at  a rate of 11.5%, payable semi-annually on
each February 15 and August 15, and are  due  August  15,  2003.  The notes are
not redeemable prior to August 15, 1998, except that, through  August 1996, the
Company  may redeem up to $33 million in aggregate principal amount  at  111.5%
plus accrued interest from the proceeds of a public offering of common stock by
the Company  or  by  Carrols Holdings Corporation.  The notes are redeemable at
the option of the Company  in  whole  or in part on or after August 15, 1998 at
specified  redemption prices.  Provisions  of  the  revolving  line  of  credit
facility place limitations on the redemption or repurchase of the notes so long
as the facility  remains  in  effect.   During 1995, the Company purchased $1.5
million face value of senior notes.

On December 20, 1994, the revolving line  of  credit  agreement  was amended to
provide  for  an  additional  acquisition  loan of $5 million.  The $5  million
acquisition  loan  was  collateralized by the twenty-two  restaurants  acquired
during 1994 and was fully  advanced  during 1995. The $5 million is required to
be  repaid  by  quarterly  payments  of $250,000  beginning  in  November  1997
increasing to quarterly payments of $500,000 beginning in November 1998.


                                     F-11
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________




5.  LONG-TERM DEBT (CONTINUED)

Effective December 20, 1994, in conjunction  with  the  additional  $5  million
acquisition  loan, the revolving line of credit agreement was amended to reduce
the interest rate  on  all borrowings thereunder to either the London Interbank
Offering Rate plus 2.5%  or  the  prime  rate  plus  1.25%,  as selected by the
Company.   If  the  revolving  line of credit and acquisition loan  exceed  $25
million, the interest rate is increased to either the London Interbank Offering
Rate plus 3.5% or the prime rate plus 2.25% on the amount of the loan exceeding
$25 million.  The amount available  under  the  revolving  line  of  credit was
increased to $25 million with no future reductions until its maturity in August
2000.   At  December  31,  1995  there  was  $21.9  million available under the
revolving  line  of  credit  facility  after  reduction for  the  $1.7  million
outstanding and a $1.4 million letter of credit  guaranteed  by the facility. A
commitment fee of 1/2% is payable on the unused balance.  At December 31, 1995,
the facility was collateralized by substantially all assets of the Company.

The Industrial Development Revenue bonds are due in yearly amounts  of $250,000
through  1998,  with interest at seventy-five percent of prime.  The bonds  are
collateralized by  a  warehouse  which  has  a  net book value of $1,300,000 at
December 31, 1995 and is available for disposition.

Restrictive  covenants of the senior notes and the  revolving  line  of  credit
facility include  limitations  with  respect to the issuance of additional debt
and  redeemable preferred stock; the sale  of  assets;  dividend  payments  and
capital stock redemption; transactions with affiliates; consolidations, mergers
and transfers of assets and minimum interest and fixed charge coverage ratios.

At December  31, 1995, principal payments required on all long-term debt are as
follows:


<TABLE>
<S>                                               <C>
1996                                               $    258,000
1997                                                    508,000
1998                                                  1,354,000
1999                                                  2,192,000
2000                                                  3,320,000
2001 and thereafter                                 109,001,000

                                                   $116,633,000
</TABLE>


6.  INCOME TAXES

The  income  tax (provision) benefit was comprised of the following at December
31:

<TABLE>
<CAPTION>
                                            1995                          1994
<S>                                  <C>                           <C>           
Current:
  Federal                             $   (35,000)
  State                                  (200,000)                  $ (165,000)
                                         (235,000)                    (165,000)
Deferred:
  Federal                               8,552,000
  State                                 1,509,000
                                       10,061,000
                                      $ 9,826,000                   $ (165,000)
</TABLE>


                                     F-12
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________


6.  INCOME TAXES (CONTINUED)

The  components  of  deferred income tax assets and liabilities at December 31,
are as follows:

<TABLE>
<CAPTION>
                                                                    1995                              1994
<S>                                                          <C>                               <C>
Deferred tax assets:
  Receivable and other reserves                                $   405,000                       $   588,000
  Accrued vacation benefits                                        484,000                           426,000
  Deferred income on sale/leaseback
    of real estate                                                 709,000                           755,000
  Postretirement benefits                                          569,000                           542,000
  Capital leases                                                   545,000                           572,000
  Property and equipment                                           138,000
  Alternative minimum tax credit carryforward                       35,000
  Net operating loss carryforwards                              12,458,000                        15,552,000
  Less: Valuation allowance                                                                      (11,799,000)
                                                                15,343,000                         6,636,000
Deferred tax liabilities:
  Franchise rights                                               5,282,000                         6,500,000
  Property and equipment                                                                             136,000
                                                                 5,282,000                         6,636,000

     Net deferred income tax asset                             $10,061,000                       $     0
</TABLE>


The  Company  has net operating loss and alternative minimum tax ("AMT") credit
carryforwards for  income  tax  purposes  of  approximately  $31.1  million and
$35,000,  respectively. The net operating loss carryforwards expire in  varying
amounts beginning  2003  through  2009.  Realization of the deferred income tax
assets relating to the net operating  loss  and  AMT  credit  carryforwards  is
dependent  on  generating  sufficient taxable income prior to the expiration of
the loss carryforwards.  Based  upon  the increase in the number of restaurants
operated by the Company and the favorable  results  of  operations,  management
believes  it  is more likely than not that the Company will generate sufficient
future taxable  income  to  fully realize the benefit of the net operating loss
carryforwards and existing temporary  differences,  although  there  can  be no
assurance  of this.  Accordingly, during 1995 the previously provided valuation
allowance has  been  eliminated  and  the  net  deferred  tax  asset  has  been
recognized as a deferred income tax benefit.

The  difference  for  1995  between  the  expected tax provision resulting from
application of the federal statutory income  tax rate to pre-tax income and the
actual income tax benefit recognized results principally  from  recognition  of
the previously unrecorded deferred tax asset.

7.  STOCKHOLDER'S EQUITY

THE COMPANY

The  Company has 1,000 shares of common stock authorized of which 10 shares are
issued  and outstanding. Dividends on the Company's common stock are restricted
to amounts permitted by various loan agreements.

Additional paid-in capital was reduced for cash dividends declared of $636,000,
$2,973,000, and $2,741,000 in 1995, 1994 and 1993, respectively.

                                     F-13
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________

7.  STOCKHOLDER'S EQUITY (CONTINUED)

HOLDINGS

The sole  activity of Holdings is the ownership of 100% of the stock of Carrols
Corporation.

Holdings, the  parent,  has  issued  various  classes of stock with redemption,
convertibility and cumulative dividend payment  requirements.   At December 31,
Holdings stock consists of:



<TABLE>
<CAPTION>
                                                                            1995                            1994
<S>                                                                 <C>                             <C>
      Preferred stock:
       Class A, 10% cumulative redeemable,
         par value $.01, authorized, issued
         and outstanding 7,250 shares at
         liquidation preference and
         redemption price                                                $7,250,000                      $7,250,000
       Class B, convertible, 10% cumulative
         redeemable Series I, par value $.01,
         authorized, issued and outstanding 750
         shares at liquidation preference and
         redemption price                                                   750,000                         750,000
       Class B, 10% cumulative redeemable
         Series II, par value $.01, authorized
         750 shares, issued - none
      Common stock:
       Voting, par value $.01, authorized
         6,000,000 shares, issued and
         outstanding 2,260,757 and 2,266,157
         shares for 1995 and 1994, respectively                              23,000                          23,000
       Non-voting, par value $.01, authorized
         882,353 shares, issued - none
</TABLE>



The   Class  A  Preferred  Stock,  issued  in  December  1986,  is  subject  to
redemptions  equally over each of the tenth through thirteenth anniversaries of
issuance.  Subject  to  the redemption restrictions of various loan agreements,
all preferred stock may be  redeemed  at  the option of Holdings, at a price of
$1,000  per share, plus accrued dividends. In  the  event  that  the  scheduled
redemptions  are  not  timely  made,  the  annual  dividend rate on the Class A
Preferred Stock will automatically increase to 14%.

Each share of Holdings Class B Convertible Preferred  Stock  is  convertible at
any time prior to redemption into 1,176.5 shares of Holdings Non-Voting  Common
Stock (subject to adjustment to prevent dilution).

Holders  of  the  Preferred  Stock are entitled to cumulative dividends payable
quarterly at the rate of 10% per  annum.   In  the event that Holdings fails to
pay four consecutive quarterly dividends on the  Class  A  preferred stock, the
subsequent  dividend  rate  increases to 11.5%; if eight consecutive  quarterly
dividends are missed, the rate  increases to 13% per annum until such dividends
are paid.  Dividends on the Class  B preferred stock cannot be declared or paid
if there are any Class A preferred stock  dividends  in  arrears.   Because  of
certain restrictive covenants in the Company's loan agreements, at December 31,
1995,  dividends  have  not been paid for the last two quarters which aggregate
$405,000.




                                     F-14
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________


7.  STOCKHOLDER'S EQUITY (CONTINUED)

In conjunction with the Class  A  Preferred Stock, warrants to purchase 529,412
shares of Holdings Common Stock at an exercise price of $.97 to $1.00 per share
were granted.  Outstanding warrants  as  of December 31, 1995 and 1994 totalled
463,549.   Warrants  are  exercisable  until the  redemption  of  the  Class  A
Preferred Stock. The warrants contain restrictions as to transfer, dilution and
registration rights.

The  Company  also  granted warrants for the  purchase  of  281,602  shares  of
Holdings Common Stock with various expiration dates through 2004 at an exercise
price of $1.00 per share.

REDEMPTION OFFER

During 1993, Carrols Holdings Corporation initiated a redemption and retirement
offer resulting in the  tender of 743,843 shares of common stock and the tender
of warrants to purchase 65,863  shares  of common stock with a total redemption
value of $3,173,000.

Approximately  $500,000, or 249,988 shares,  of  the  redemption  was  effected
during 1993.  The  remainder  of  the redemption, $2,673,000, or 493,855 shares
and warrants for 65,863 shares, was completed in 1994.

STOCK OPTIONS

Carrols Holdings Corporation adopted an Employee Stock Option and Award Plan on
December 14, 1993. Effective April  1,  1994,  Holdings  also  adopted  a Stock
Option  Plan  for non-employee directors.  The Plans allow for the granting  of
non-qualified stock  options,  stock  appreciation  rights  and incentive stock
options  to  directors,  officers  and  certain  other Company employees.   The
Company is authorized to grant options for up to 850,000 shares, 100,000 shares
for  non-employee  directors  and 750,000 shares for  employees.   Options  are
generally exercisable over 5 years  with  94,600 and 46,400 options exercisable
as of December 31, 1995 and 1994, respectively.   As  of  December 31, 1995 and
1994, non-employee directors were granted options totaling  18,000  and 15,000,
respectively.  Under the non-employee director plan, no options were  exercised
or cancelled during 1994 or 1995.


Option activity during 1994 and 1995 consisted of:

<TABLE>
<CAPTION>
                                                          OPTIONS AT $4.00                     OPTIONS AT $6.12
<S>                                                       <C>                                  <C>
Balance at December 31, 1993                                  235,000                                   0
  Granted                                                      25,000
  Exercised
  Cancelled                                                    (3,000)
Balance at December 31, 1994                                  257,000                                   0
  Granted                                                                                             99,100
  Exercised                                                      (600)
  Cancelled                                                   (12,400)                                (2,300)
Balance at December 31, 1995                                  244,000                                 96,800
</TABLE>

SUBSEQUENT EVENT

On March 6, 1996, Carrols Holdings Corporation, Carrols Corporation and certain
selling shareholders of Carrols Holdings Corporation signed, subject to certain
conditions,  an  agreement to sell substantially all of the issued common stock
and common stock equivalents (the Class B Convertible Preferred stock, warrants
to buy common stock and the options to buy common stock).

                                     F-15
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________



7.  STOCKHOLDER'S EQUITY (CONTINUED)

The sale of stock  pursuant  to  this agreement consistutes an ownership change
under certain provisions of the Internal  Revenue  Code  which  may  result  in
annual  limitations  on  utilization  of  the  net  operating loss carryforward
referred to in Note 6.

The  consummation  of  the  transaction  contemplated  by  the  Agreement  will
constitute a "change of control" under the Indenture governing the Senior Notes
Due 2003 ("Notes"). Accordingly, each holder of the Notes will  have  the right
to require the Company to repurchase all or any part of such holder's Notes  at
a  repurchase  price in cash equal to 101% of the principal amount of the Notes
being repurchased  plus accrued and unpaid interest, if any, within a 30-60 day
period, as determined  by  the  Company.   The  Company  does  not anticipate a
significant number of Note holders to exercise their rights, based  on  current
market  conditions.  However, to the extent holders exercise their rights,  the
Company expects  to  finance the aggregate repurchase amount through borrowings
under the revolving line  of  credit  portion  of  its  Senior  Secured  Credit
Facility, and/or , through additional debt financing on a pari passu basis with
the Notes.

8.  LITIGATION

The  Company  is  a  party to various legal proceedings arising from the normal
course  of  business.   Management   believes  adverse  decisions  relating  to
litigation and contingencies in the aggregate  would  not materially effect the
Company's results of operations or financial condition.

9.  EMPLOYEE SAVINGS PLAN

The  Company  offers a savings plan for salaried employees.   Under  the  plan,
participating employees may contribute up to 10% of their salary annually.  The
Company's contributions,  which  begin to vest after three years and fully vest
after seven years of service, are  equal to 50% of the employee's contributions
to a maximum Company contribution of $530 annually.  The employees have various
investment options available under a  trust  established by the plan.  The plan
cost was $125,000, $125,000, and $111,000, for  the  years  ended  December 31,
1995, 1994 and 1993, respectively.




















                                     F-16
<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  ___________


10.  POSTRETIREMENT BENEFITS

While the Company reserves the right to change its policy, the Company provides
postretirement medical and life insurance benefits  covering substantially  all
salaried employees.


The following sets forth the plan status at December 31:

   Accumulated Postretirement Benefit Obligation (APBO):

<TABLE>
<CAPTION>
                                                                      1995                                    1994
<S>                                                          <C>                                     <C>
   Retirees                                                     $   411,000                             $   409,000
   Fully eligible active participants                               242,000                                 130,000
   Other active plan participants
     not fully eligible                                             580,000                                 568,000
       Total APBO                                                 1,233,000                               1,107,000
   Unrecognized benefit from plan changes                           255,000                                 281,000
   Unrecognized net loss                                            (64,000)                                (34,000)
       Accrued postretirement
         benefit obligation                                     $ 1,424,000                             $ 1,354,000
</TABLE>


Net periodic postretirement benefit cost included the following components:

<TABLE>
<CAPTION>
                                                         1995                       1994                      1993
<S>                                                   <C>                       <C>                      <C>
     Service cost                                       $47,000                   $47,000                      $61,000
     Interest cost                                       76,000                    70,000                       74,000
     Net amortization of
       gains,losses and unrecognized
       benefit from plan changes                        (29,000)                  (20,000)                     (19,000)
                                                        $94,000                   $97,000                     $116,000
</TABLE>


A  7.0%  annual rate of increase in the per capita costs of covered health care
benefits was  assumed  for 1995, gradually decreasing to 5.5% by the year 2001.
Increasing the assumed health care cost trend rates by one percentage  point in
each year would increase  the  accumulated postretirement benefit obligation as
of December 31, 1995 by $162,000 and increase the aggregate of the service cost
and interest cost components of  net  periodic  postretirement benefit cost for
1995  by  $18,000.   For  1995 and 1994, a discount rate  of  7%  was  used  to
determine the accumulated postretirement  benefit  obligation.  Actual  benefit
costs  paid  on  behalf of retirees in 1995, 1994 and 1993 amounted to $24,000,
$31,000 and $14,000, respectively.

11. LOSS ON CLOSING RESTAURANTS AND OTHER

The loss on closing restaurants and other of $1.8 million for 1994 included the
write-down of assets  to  net  realizable value and estimated lease termination
costs  for  the closing during 1995  of  certain  restaurants  operating  at  a
negative annual  cash  flow  and  the  write  down to net realizable value of a
vacant warehouse held for sale.

                                     F-17

<PAGE>
                     CARROLS CORPORATION AND SUBSIDIARIES
                SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
                 YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                                  ___________



<TABLE>
<CAPTION>
                 COL. A                           COL. B                  COL. C                  COL. D                COL E
<S>                                       <C>                    <C>                      <C>                    <C>
                                                                         Additions
                                                Balance at              Charged to                                   Balance at
                                                 Beginning               Costs and                                       End
               DECRIPTION                        OF PERIOD               EXPENSES               DEDUCTIONS            OF PERIOD
Year ended December 31, 1995:
 Accumulated depreciation of property
and equipment                             $  53,969,000          $  7,594,000             $(1,932,000)(d)        $59,631,000
 Accumulated amortization of
  franchise rights                           17,548,000             2,512,000               (412,000)(a)          19,648,000
 Accumulated amortization of
  beneficial leases                           7,433,000               721,000                (499,000)(a)          7,655,000
 Accumulated amortization of excess cost
over fair value of assets                       462,000                58,000                                        520,000
 Reserve for doubtful trade accounts
receivable                                      424,000                12,000                 (17,000)(b)            419,000
 Other reserves (c)                             542,000               388,000                (142,000)(b)            788,000
Year ended December 31,1994:
 Accumulated depreciation of property
and equipment                                47,254,000             7,404,000                (689,000)(d)         53,969,000
 Accumulated amortization of
  franchise rights                           15,146,000             2,402,000                                     17,548,000
 Accumulated amortization of
  beneficial leases                           6,921,000               785,000                (273,000)(a)          7,433,000
 Accumulated amortization of excess cost
over fair value of assets                       404,000                58,000                                         462,000
 Reserve for doubtful trade accounts
receivable                                      563,000                 2,000                (141,000)(b)             424,000
 Other reserves (c)                             521,000                21,000                                         542,000
Year ended December 31, 1993:
 Accumulated depreciation of property and
equipment                                    40,686,000             7,840,000              (1,272,000)(d)         47,254,000
 Accumulated amortization of
  franchise rights                           13,364,000             2,513,000                (731,000)(a)         15,146,000
 Accumulated amortization of
  beneficial leases                           5,962,000             1,189,000                (230,000)(a)          6,921,000
 Accumulated amortization of excess cost
over fair value of assets                       347,000                57,000                                        404,000
 Reserve for doubtful trade accounts
receivable                                      616,000                                       (53,000)(b)            563,000
 Other reserves (c)                             292,000               229,000                                        521,000
</TABLE>



(a) Represents reduction of accumulated amortization due to sale or disposition
of restaurants.
(b) Represents write-offs of accounts.
(c) Included principally in other assets
(d) Represents retirements of fixed assets.












                                     F-18




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