CARROLS CORP
10-K, 1996-04-01
EATING PLACES
Previous: CAROLINA POWER & LIGHT CO, 10-K, 1996-04-01
Next: CENTRAL & SOUTH WEST CORP, 424B3, 1996-04-01



        SECURITIES AND EXCHANGE COMMISSION
        Washington, D.C.  20549

        FORM 10-K

        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.

Page 1 of 53


        PART I



ITEM 1. BUSINESS

RECENT DEVELOPMENTS

        On March  6,  1996, Atlantic Restaurants, Inc. (the <o^>Buyer<o">),
Carrols Holdings Corporation
(<o^>Holdings<o">),   Carrols    Corporation    (the   <o^>Company<o">   or
<o^>Carrols<o">) and certain selling shareholders of
Holdings  (the  <o^>Selling  Shareholders<o">) entered  into  a  Securities
Purchase Agreement (the
<o^>Agreement<o">).  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  <o^>Securities<o">).   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  <o^>Purchase Price<o">).
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
<o^>Closing<o">), 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 <o^>Change of
Control Transaction<o">)  will constitute a <o^>change of control<o"> under
the Indenture, dated as of August 17,
1993 (the <o^>Indenture<o">),  among  Carrols,  Holdings and Marine Midland
Bank, N.A., as trustee, governing
CarrolsAE $110 million aggregate principal amount (currently $108.5 million
outstanding) of 11-1/2%
Senior Notes Due 2003 (the <o^>Notes<o">).  In accordance  with  the  terms
and conditions of the Indenture,
upon  a  <o^>change  of control<o">, each holder of the Notes will have the
right to require Carrols to
repurchase all or any part of such holderAEs 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
<o^>ManagementAEs  Discussion  and  Analysis  of  Financial  Condition  and
Results of Operations-Liquidity
and Capital Resources<o">.

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<<  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  CarrolsAE  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."


RESTAURANT LOCATIONS

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


NEW YORK (98)
OHIO (66)
MAINE (3)





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)





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.



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:


Owned
Leased
Leased



Land;
Land;
Land;



Owned
Owned
Leased



Building
Building
Building
Total













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








(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.



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:


January, 1994
$237,301.10

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




        See  discussion  of   dividend   restriction  in  <o^>ManagementAEs
Discussion and Analysis of Financial
Condition and Results of Operations -- Liquidity and Capital Resources.


ITEM 6.  SELECTED FINANCIAL DATA

CARROLS CORPORATION AND SUBSIDIARIES-SUMMARY OF SELECTED FINANCIAL DATA




                                               YEARS ENDED DECEMBER 31,


       1995__
      1994__
     1993__
     1992__
     1991__


 (52 weeks)
 (52 weeks)
(52 weeks)
(53 weeks)
(52 weeks)

                                                              (Dollars   in
thousands except for per share data and restaurants)
OPERATING RESULTS:













  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)
       (4,919)

  (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 stockholderAEs 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







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:






PERCENTAGE OF SALES



YEARS ENDED DECEMBER 31,




1995
1994
1993






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)




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 workersAE
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 CompanyAEs
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
HoldingsAE 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  CompanyAEs  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
<o^>Business--Recent
Developments<o"> will constitute  a  <o^>change  of  control<o">  under the
Indenture governing the Senior Notes.  In
accordance  with  the  terms  and  conditions  of  the  Indenture,  upon  a
<o^>change of control<o">, 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 holderAEs 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.


        PART III

ITEM 10.        DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

DIRECTORS AND EXECUTIVE OFFICERS

        The Company's Directors and executive officers are:

NAME
AGE
POSITION WITH THE COMPANY



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






        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
StockholdersAE 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.


SUMMARY COMPENSATION TABLE














ANNUAL COMPENSATION


   LONG TERM
COMPENSATION
AWARDS







NAME AND PRINCIPAL
POSITION




YEAR



SALARY



BONUS
NUMBER OF
SECURITIES
UNDERLYING
OPTIONS

Alan Vituli
Chairman of the Board

1995

$352,632

$245,000

20,000

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
Secretary
1993
85,711
15,000
5,000







Richard H. Liem
1995
93,092
37,153
3,000

Vice President ,
1994
57,552
15,423
10,000

Financial Operations
1993
- --------
- --------
- --------






 OPTIONS/SAR GRANTS IN YEAR ENDED DECEMBER 31, 1995




             POTENTIAL REALIZABLE
<TABLE>
<CAPTION>
                                                                                            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 HoldingsAE 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 HoldingsAE
1993 Employee Stock
Option and Award Plan administered  by  HoldingsAE  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 <o^>Employment  Agreements<o">
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 DirectorsAE 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
HoldingsAE  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
<o^>Warrants<o">), 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
(<o^>Deemer<o">) 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


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.



                (c)     Exhibits Required by Item 601 of Regulation S-K





EXHIBIT
NUMBER




DESCRIPTION
INCORPORATION BY REFERENCE TO
THE FOLLOWING INSTRUMENTS
PREVIOUSLY FILED WITH THE
SECURITIES AND EXCHANGE
COMMISSION


2.1
Purchase and Sale Agreement dated
February 10, 1994 between Carrols
Corporation, as Purchase, and KIN
Restaurant, Inc., as Seller

Exhibit 2.1 to the CompanyAEs 1994 Annual
Report on Form 10-K

2.2
Purchase and Sale Agreement dated
April 18, 1994 among Carrols
Corporation, as Purchaser, and Riva
Development Corporation and John
Riva, as Seller

Exhibit 2.2 to the CompanyAEs 1994 Annual
Report on Form 10-K

2.3
Purchase and Sale Agreement dated
May 31, 1994 among Carrols
Corporation, as Purchaser, and
Michael P. Jones and Donald M.
Cepiel, Sr., and the corporations listed
therein

Exhibit 2.3 to the CompanyAEs 1994 Annual
Report on Form 10-K

2.4
Securities Purchase Agreement dated
March 6, 1996, among Atlantic
Restaurants, Inc., Carrols Holdings
Corporation, Carrols Corporation and
Certain Selling Shareholders,
excluding exhibits and schedules

Exhibit 2.1 to the CompanyAEs current report
on Form 8-K dated March 21, 1996

2.5
Deferred Securities Purchase
Agreement dated March 6, 196 among
Atlantic Restaurants, Inc., Alan Vituli
and Pryor, Cashman, Sherman &
Flynn

Exhibit 2.2 to the CompanyAEs current report
on Form 8-K dated March 21, 1996

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


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


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







EXHIBIT
NUMBER




DESCRIPTION
INCORPORATION BY REFERENCE TO
THE FOLLOWING INSTRUMENTS
PREVIOUSLY FILED WITH THE
SECURITIES AND EXCHANGE
COMMISSION


10.1
First Amended and Restated Loan
Security and Preferred Stock
Purchase Agreement by and among
Carrols Merger Corporation and
Carrols Holdings Corporation, as
<o^>Borrower<o"> and Heller Financial, Inc.,
as <o^>Lender<o"> dated December 22, 1986

Exhibit 10.1 to the CompanyAEs 1987 Annual
Report on Form 10-K

10.2
Form of Stockholders Agreement by
and among Carrols Holdings
Corporation, Morgan Ventures Limited
Partnership and certain Shareholders

Exhibit 10.2 to the CompanyAEs 1987 Annual
Report on Form 10-K

10.3
Second Amended and Restated Loan
and Security Agreement by and
among Carrols Corporation and
Carrols Holdings Corporation, as
<o^>Borrower<o"> and Heller Financial, Inc.,
as <o^>Lender<o"> dated as of September
15, 1992

Exhibit 10.15 to the CompanyAEs 1992
Annual Report on Form 10-K

10.4
Senior Subordinated Credit
Agreement dated as of September 15,
1992 between Carrols Corporation,
Carrols Holdings Corporation and
World Subordinated Debt Partners,
L.P.

Exhibit 10.17 to the CompanyAEs Annual
Report on Form 10-K

10.5
Third Amended and Restated Loan
and Security Agreement by, and
among Carrols Corporation and
Carrols Holdings Corporation, as
<o^>Borrower<o"> and Heller Financial, Inc.,
as <o^>Lender<o"> dated as of August 9,
1993

Exhibit 10.19 to Amendment No. 2 to the
CompanyAEs Form S-1 Registration
Statement filed on August 4, 1993







EXHIBIT
NUMBER




DESCRIPTION
INCORPORATION BY REFERENCE TO
THE FOLLOWING INSTRUMENTS
PREVIOUSLY FILED WITH THE
SECURITIES AND EXCHANGE
COMMISSION


10.6
First Amendment to Third Amended
and Restated Loan and Security
Agreement by and among Carrols
Corporation and Carrols Holdings
Corporation, as Borrower<o"> and Heller
Financial, Inc., as <o^>Lender<o"> dated
October 27, 1993

The CompanyAEs 1993 Annual Report on
Form 10-K

10.7
Second Amendment to Third
Amended and Restated Loan and
Security Agreement by and among
Carrols Corporation and Carrols
Holdings Corporation, as <o^>Borrower<o">
and Heller Financial, Inc., as <o^>Lender<o">
dated March 11, 1994

The CompanyAEs 1993 Annual Report on
Form 10-K

10.8
Carrols Holdings Corporation 1993
Employee Stock Option and Award
Plan

The CompanyAEs 1993 Annual Report on
Form 10-K

10.9
Third Amendment to Third Amended
and Restated Loan and Security
Agreement among Carrols Holdings
Corporation, Carrols Corporation and
Heller Financial, Inc., dated May 2,
1994

Exhibit 10.9 to the CompanyAEs 1994 Annual
Report on Form 10-K

10.10
Fourth Amendment to Third Amended
and Restated Loan and Security
Agreement among Carrols Holdings
Corporation, Carrols Corporation and
Heller Financial, Inc., dated December
20, 1994

Exhibit 10.10 to the CompanyAEs 1994
Annual Report on Form 10-K

10.11
Supply Agreement between
ProSource Services Corporation and
Carrols Corporation dated April 1,
1994

Exhibit 10.11 to the CompanyAEs 1994
Annual Report on Form 10-K







EXHIBIT
NUMBER




DESCRIPTION
INCORPORATION BY REFERENCE TO
THE FOLLOWING INSTRUMENTS
PREVIOUSLY FILED WITH THE
SECURITIES AND EXCHANGE
COMMISSION


10.12
Taco Cabana Restaurants
Development Agreement dated June
30, 1994 between T.C. Management
Inc. and Carrols Corporation

Exhibit 10.12 of the CompanyAEs 1994
Annual Report on Form 10-K

10.13
Letter Agreement dated September 9,
1994 amending the Taco Cabana
Restaurants Development Agreement
dated June 30, 1994

Exhibit 10.13 to the CompanyAEs 1994
Annual Report on Form 10-K

10.14
Pollo Tropical Area Development
Agreement dated January 1, 1995
between Pollo Franchise, Inc. and
Carrols Corporation

Exhibit 10.14 to the CompanyAEs 1994
Annual Report on Form 10-K

10.15
Option Agreement for Toronto dated
January 1, 1995 between Pollo
Franchise, Inc. and Carrols
Corporation

Exhibit 10.15 to the CompanyAEs 1994
Annual Report on Form 10-K

10.16
Option Agreement for Michigan dated
January 1, 1995 between Pollo
Franchise, Inc. and Carrols
Corporation

Exhibit 10.16 to the CompanyAEs 1994
Annual Report on Form 10-K

10.17
Employment Agreement dated
January 1, 1995 between Carrols
Corporation and Daniel T. Accordino

Exhibit 10.17 to the CompanyAEs 1994
Annual Report on Form 10-K

10.18
Employment Agreement dated
January 1, 1995 between Carrols
Corporation and Alan Vituli

Exhibit 10.18 to the CompanyAEs 1994
Annual Report on Form 10-K

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


10.20
1994 Directors Stock Option Plan
Exhibit 10.20 to the CompanyAEs 1994
Annual Report on Form 10-K








EXHIBIT
NUMBER




DESCRIPTION
INCORPORATION BY REFERENCE TO
THE FOLLOWING INSTRUMENTS
PREVIOUSLY FILED WITH THE
SECURITIES AND EXCHANGE
COMMISSION


10.21
Carrols Corporation Corporate
EmployeeAEs Savings Plan dated
December 31, 1994

Exhibit 10.21 to the CompanyAEs 1994
Annual Report on Form 10-K

10.22
Escrow Agreement dated March 6,
1996, by and among Atlantic
Restaurants, Inc., Bahrain
International Bank (E.C.), Carrols
Holdings Corporation, Carrols
Corporation, certain selling
shareholders and Baer Marks &
Upham L.L.P.

Exhibit 2.3 to the CompanyAEs Current Report
on Form 8-K dated March 21, 1996

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.



                (d)     Reports on Form 8-K

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



        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.



SIGNATURE
TITLE
DATE



/S/Alan Vituli
(Alan Vituli)


Director, Chairman and Chief
Executive Officer
April 1,1996

/s/Daniel T. Accordino
(Daniel T. Accordino)


Director, President and Chief
Operating Officer
April 1,1996

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


April 1,1996

/s/ Franklin Glasgall
(Franklin Glasgall)


Director
April 1,1996

/s/ M. Bruce Adelberg
(M. Bruce Adelberg)
Director
April 1,1996



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


CARROLS CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

DECEMBER 31, 1995 AND 1994
___________




ASSETS
   1995
   1994





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 accumulated 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 0
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





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


F-2


CARROLS CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (Continued)

DECEMBER 31, 1995 AND 1994
___________




LIABILITIES AND STOCKHOLDER'S DEFICIT
   1995
    1994









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







StockholderAEs 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 stockholderAEs deficit
(12,916,000)
(27,208,000)






$135,064,000
$125,319,000



















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



F-3


CARROLS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
___________





1995
1994
1993


(52 Weeks)
(52 Weeks)
(52 Weeks)

Revenues:




  Sales
$226,257,000
$203,927,00
0
$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
)
$(28,683,00
0)
$(26,852,000
)


















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




F-4


CARROLS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

 YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
 ___________

 Increase (Decrease) in Cash and Cash Equivalents





1995
1994
1993


(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
)




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

Continued

F-5


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




1995
(52 Weeks)
1994
(52 Weeks)
1993
(52 Weeks)

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














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-


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


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:



1993




Revenues
  $181,341,000

Loss before extraordinary


 item
  $
(3,703,000)




Net loss
  $
(8,586,000)



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:


1995
1994





Raw materials (food and paper
products)
 $
1,458,000
 $
1,415,000

Supplies

834,000

839,000


 $
2,292,000
 $
2,254,000

















F-9


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:



Capital

Operating

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

$103,459,00
0





  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


















F-10


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:


1995
1994
1993






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







5.  LONG-TERM DEBT

Long-term debt at December 31 consisted of:


1995
1994

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


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


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:


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



6.  INCOME TAXES

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


1995
1994

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)



F-12


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:


1995
1994





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



The Company has net operating loss and alternative minimum tax
(<o^>AMT<o">) 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


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:




        1995
        1994

      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






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 CompanyAEs loan
agreements, at December 31, 1995, dividends have not been paid for
the last two quarters which aggregate $405,000.




F-14


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:


Options at
$4.00
Options at
$6.12





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


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


CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 ___________



7.  STOCKHOLDERAES 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 <o^>change of control<o"> under the Indenture
governing the Senior Notes Due 2003 (<o^>Notes<o">). Accordingly, each
holder of the Notes will have the right to require the Company to
repurchase all or any part of such holderAEs 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


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):


1995
1994





   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







Net periodic postretirement benefit cost included the following
components:


1995
1994
1993






     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



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



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



Col. A
Col. B
Col. C
Col. D
Col E



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

$(1,932,00
0)(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




(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









14


25





<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains Summary Financial Information extracted from the Annual
Report for the twelve months ended December 31, 1995 of Carrols Corporation and
is qualified in its entirety by reference to such financial statement.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                    $  1,463,000
<SECURITIES>                                         0
<RECEIVABLES>                             $    688,000
<ALLOWANCES>                                         0
<INVENTORY>                               $  2,292,000
<CURRENT-ASSETS>                          $  9,578,000
<PP&E>                                    $115,910,000
<DEPRECIATION>                            $ 59,631,000
<TOTAL-ASSETS>                            $135,064,000
<CURRENT-LIABILITIES>                     $ 23,180,000
<BONDS>                                   $116,375,000
                                0
                                          0
<COMMON>                                            10
<OTHER-SE>                               $(12,916,000)
<TOTAL-LIABILITY-AND-EQUITY>              $135,064,000
<SALES>                                   $226,458,000
<TOTAL-REVENUES>                          $226,458,000
<CGS>                                     $ 63,629,000
<TOTAL-COSTS>                             $186,459,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                        $ 14,500,000
<INCOME-PRETAX>                           $  5,100,000
<INCOME-TAX>                             $ (9,826,000)
<INCOME-CONTINUING>                       $ 14,926,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                              $ 14,926,000
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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