REALTY INCOME CORP
10-K, 1998-03-20
REAL ESTATE INVESTMENT TRUSTS
Previous: MERCHANTS BANCSHARES INC, DEF 14A, 1998-03-20
Next: ANCHOR SERIES TRUST, 24F-2NT, 1998-03-20




<PAGE>
           UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                         Washington, DC  20549

                               FORM 10-K
                               =========

             ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
                OF THE SECURITIES EXCHANGE ACT OF 1934

              For the Fiscal Year Ended December 31, 1997

                    Commission File Number 1-13318

                       REALTY INCOME CORPORATION
                       -------------------------
        (Exact name of registrant as specified in its charter)

              Maryland                             33-0580106
              --------                             ----------
   (State or other jurisdiction of                (IRS Employer
    incorporation or organization)            Identification Number)

          220 West Crest Street, Escondido, California  92025
          ---------------------------------------------------
               (Address of principal executive offices)

   Registrant's telephone number, including area code: (760)741-2111
                                                       -------------

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

                                              Name of Each Exchange
            Title of Each Class                 On Which Registered
   -----------------------------------       -----------------------
      Common Stock, $1.00 Par Value          New York Stock Exchange
   -----------------------------------       -----------------------

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

Indicate by check mark whether the registrant (1) has filed all 
reports required to be filed by Section 13 or 15 (d) of the Securities 
Exchange Act of 1934 during the preceding 12 months (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  [   ]

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

(continued)
<PAGE>
At March 16, 1998 the aggregate market value of the Registrant's 
shares of common stock, $1.00 par value, held by non-affiliates of the 
Registrant was $667,479,358, at the New York Stock Exchange closing 
price of $26.00.

There were 26,464,471 shares of common stock outstanding at March 16, 
1998.

Documents incorporated by reference:  Part III, Item 10, 11 and 12 
incorporate by reference certain specific portions of the definitive 
proxy statement for Realty Income Corporation's Annual Meeting to be 
held on May 5, 1998, to be filed pursuant to Regulation 14A.  Only 
those portions of the proxy statement which are specifically 
incorporated by reference herein shall constitute a part of this 
Annual Report.

FORWARD-LOOKING STATEMENT
- -------------------------

This report on Form 10-K, including documents incorporated herein by 
reference, contain forward-looking statements within the meaning of 
Section 27A of the Securities Act and Section 21E of the Exchange Act.  
When used in this annual report, the words estimated, anticipated and 
similar expressions are intended to identify forward-looking 
statements.  Such forward-looking statements are inherently subject to 
risk and uncertainties, many of which cannot be predicted with 
accuracy and some of which might not even be anticipated.  Future 
events and actual results, financial and otherwise, may differ 
materially from the results discussed in the forward-looking 
statements.  In particular, among the factors that could cause actual 
results to differ materially are the continued qualification as a real 
estate investment trust, general business and economic conditions, 
competition, interest rates, accessibility of debt and equity capital 
markets and other risks inherent in the real estate business including 
tenant defaults, potential liability relating to environmental matters 
and illiquidity of real estate investments.  For further description 
and detail of other factors please see "Business" and "Management's 
Discussion and Analysis of Financial Condition and Results of 
Operations" in this Form 10-K.  Readers are cautioned not to place 
undue reliance on forward-looking statements, which speak only as of 
the date hereof.  The Company undertakes no obligation to publicly 
release the results of any revisions to these forward-looking 
statements which may be made to reflect events or circumstances after 
the date hereof or to reflect the occurrence of unanticipated events. 







                                                          Page 2
<PAGE>
                     REALTY INCOME CORPORATION
                       Index To Form 10-K
                       ==================
                                                             Page
PART I                                                       ----

   Item 1:   Business.........................................  4

   Item 2:   Properties....................................... 23

   Item 3:   Legal Proceedings................................ 23

   Item 4:   Submission of Matters to a
             Vote of Security Holders......................... 23

PART II

   Item 5:   Market for the Registrant's Common
             Equity and Related Stockholder Matters........... 24

   Item 6:   Selected Financial Data.......................... 25

   Item 7:   Management's Discussion and Analysis
             of Financial Condition and Results of
             Operations....................................... 26

   Item 8:   Financial Statements and Supplementary Data...... 40

   Item 9:   Changes in and Disagreements with Accountants
             on Accounting and Financial Disclosure...........127

PART III

   Item 10:  Directors and Executive Officers
             of the Registrant................................127

   Item 11:  Executive Compensation...........................127

   Item 12:  Security Ownership of Certain
             Beneficial Owners and Management.................127

   Item 13:  Certain Relationships and Related
             Transactions.....................................128

PART IV

   Item 14:  Exhibits, Financial Statement Schedules
             and Reports on Form 8-K..........................128

SIGNATURES....................................................132
EXHIBIT INDEX.................................................134


                                                          Page 3
<PAGE>
PART I
======

ITEM 1:  BUSINESS
- -----------------

                              THE COMPANY
                              ===========

Realty Income Corporation, a Maryland corporation ("Realty Income" or 
the "Company") was organized to operate as an equity real estate 
investment trust ("REIT").  Realty Income is a fully integrated self-
administered real estate company with in-house acquisition, leasing, 
legal, retail and real estate research, portfolio management and 
capital markets expertise.  As of December 31, 1997, the Company owned 
a diversified portfolio of 826 retail properties located in 43 states 
with over 6.3 million square feet of leasable space.  Of the 826 
properties in the portfolio, 819 are single-tenant properties with the 
remainder being multi-tenant properties.  As of December 31, 1997, 
812, or over 99%, of the 819 single-tenant properties were net leased 
with an average remaining lease term (excluding extension options) of 
approximately 8.4 years. 

The Company's primary business objective is to generate a consistent 
and predictable level of funds from operations ("FFO") per share and 
distributions to stockholders.  Additionally, the Company generally 
will seek to increase FFO per share and distributions to stockholders 
through both active portfolio management and the acquisition of 
additional properties.  The Company also seeks to lower the ratio of 
distributions to stockholders as a percentage of FFO in order to allow 
internal cash flow to be used to fund additional acquisitions and for 
other corporate purposes. 

Realty Income adheres to a focused strategy of acquiring freestanding, 
single-tenant, retail properties leased to regional and national 
retail chains under long-term, net lease agreements.  The Company 
typically acquires retail store locations which provides capital to 
the operators for continued expansion and other corporate purposes.  
Realty Income's acquisitions and investment activities are 
concentrated in highly specific target markets and focus primarily on 
middle-market retailers providing goods and services which satisfy 
basic consumer needs.  The Company's net lease agreements generally 
are for initial terms of 10 to 20 years, require the tenant to pay a 
minimum monthly rent and property operating expenses (taxes, insurance 
and maintenance), and provide for future rent increases (typically 
subject to ceilings) based on increases in the consumer price index or 
additional rent calculated as a percentage of the tenant's gross sales 
above a specified level.

From 1970 and through December 31, 1997, Realty Income has acquired 
and leased back to regional and national retail chains 797 properties 
(including 32 properties that have been sold) and has collected over 

                                                          Page 4
<PAGE>
98% of the contractual rent obligations on those properties.  Realty 
Income believes that the long-term ownership of an actively managed, 
diversified portfolio of retail properties, leased under long-term net 
lease agreements, will produce consistent, predictable income and the 
potential for share price appreciation.  Management believes that the 
income generated under long-term leases, coupled with the tenant's 
responsibility for property expenses under the net lease structure, 
generally produces a more predictable income stream than many other 
types of real estate portfolios.

The Company was formed on September 9, 1993 in the State of Delaware 
and reincorporated in Maryland in May 1997.  Realty Income commenced 
operations as a REIT on August 15, 1994 through the merger of 25 
public and private real estate limited partnerships with and into the 
Company (the "Consolidation"). Each of the partnerships was formed 
between 1970 and 1989 for the purpose of acquiring and managing long-
term, net leased properties.

The five senior officers of the Company, who have each managed the 
Company's properties and operations for between seven and 12 years, 
owned approximately 1.0% of the Company's outstanding common stock 
with a market value of approximately $6.2 million as of March 16, 
1998.  The directors and five senior officers of the Company, as a 
group, owned approximately 3.2% of the Company's outstanding common 
stock with a market value of approximately $20.6 million as of March 
16, 1998.

Thomas A. Lewis succeeded William E. Clark as Chief Executive Officer 
of the Company in May 1997.  Mr. Lewis has been an officer of the 
Company since 1987 and has served as the Vice Chairman of the Board of 
Directors since 1994.  Mr. Clark has continued as Chairman of the 
Board of Directors of the Company.

The Company's common stock is listed on the New York Stock Exchange 
under the symbol "O" and its central index key ("CIK") number is 
726728.

Realty Income has 48 employees as of March 16, 1998.


                          RECENT DEVELOPMENTS
                          ===================

During 1997, the Company continued implementing its growth plan, which 
is intended to increase the Company's funds from operations per share.  
As part of its growth plan, in 1997 the Company acquired 96 additional 
net leased retail properties with an aggregate initial annual 
contractual base rental revenue of approximately $14.7 million.

ACQUISITION OF 96 PROPERTIES DURING 1997.  During 1997, the Company 
continued to increase the size of its portfolio through a strategic 
program of real estate acquisitions.  The Company acquired 96 

                                                          Page 5
<PAGE>
additional properties (the "New Properties"), and selectively sold 10 
properties, increasing the number of properties in its portfolio by 
11.6% to 826 properties at December 31, 1997 from 740 properties at 
December 31, 1996.  Of the New Properties, 88 were occupied as of 
February 28, 1998 and the remaining properties were pre-leased and 
under construction pursuant to contracts under which the tenants have 
agreed to develop the properties (with development costs funded by the 
Company) and to begin paying rent when the premises open for business.  
The New Properties were acquired for an aggregate cost of 
approximately $139.2 million (which excludes the estimated unfunded 
development costs totaling $2.9 million on properties under 
construction) at December 31, 1997. During 1997, the Company also 
invested $3.1 million in 12 development properties acquired during 
1996.  The New Properties are located in 27 states, will contain 
approximately 1.1 million leasable square feet and are 100% leased 
under net leases, with an average initial lease term of 14.4 years.  
The weighted average annual unleveraged return on the cost of the New 
Properties (including the estimated unfunded development cost of 
properties under construction) is estimated to be 10.4%, computed as 
estimated contractual net operating income (which in the case of a net 
leased property is equal to the base rent or, in the case of 
properties under construction, the estimated base rent under the 
lease) for the first year of each lease, divided by the estimated 
total development costs.  Since it is possible that a tenant could 
default on the payment of contractual rent, no assurance can be given 
that the actual return on the cost of the New Properties will not 
differ from the foregoing percentage

INCREASE IN MONTHLY DISTRIBUTION.  In December 1997, the Company 
increased its monthly distribution to $0.16 per share from $0.1575 per 
share, representing an increase of 1.6%.  Effective April 1998, the 
Company increased its monthly distribution to $0.1625 per share, 
representing an increase of 1.6%.  The monthly distribution of $0.1625 
per share represents a current annualized distribution of $1.95 per 
share, and an annualized distribution yield of approximately 7.5% 
based on the last reported sale price of the Company's Common Stock on 
the New York Stock Exchange ("NYSE") of $26.00 on March 16, 1998.  
Although the Company expects to continue its policy of paying monthly 
distributions, there can be no assurance that the current level of 
distributions will be maintained by the Company or as to the actual 
distribution yield for any future period.

UNSECURED CREDIT FACILITY.  In December 1997, the Company negotiated 
several modifications to its credit facility (the "Credit Facility"), 
including (i) an increase in borrowing capacity to $150 million; (ii) 
a reduction in the interest rate to London Interbank Offered Rate 
("LIBOR") plus 0.85% and 0.15% per annum on the total credit 
commitment; (iii) the addition of a competitive bid rate option for up 
to 50% of the credit commitment; and (iv) an extension of the credit 
facility to December 2000.  This credit facility has been and is 
expected to be used to acquire additional retail properties leased to 
regional and national retail chains under long-term lease agreements.

                                                          Page 6
<PAGE>
As of March 16, 1998, $138.0 million of borrowing capacity was 
available to the Company under the credit facility.  At that time, the 
outstanding balance was $12.0 million with an effective interest rate 
of 6.6%.

STOCK OFFERINGS.  In February 1998, the Company issued 751,174 shares 
of common stock at a net price to the Company of $25.295 per share to 
a unit investment trust.  The net proceeds of $19.0 million were used 
to repay borrowings under the credit facility.

In October 1997, Realty Income issued 2.7 million shares of common 
stock at a price of $27.00 per share.  The net proceeds of $68.7 
million were used to repay borrowings of $62.6 under the credit 
facility and to acquire properties.

NOTES OFFERING.  On May 6, 1997, Realty Income issued $110 million of 
7.75% Notes due 2007 (the "Notes").  The Notes were sold at 99.929% of 
par for a yield of 7.76%.  After taking into effect the $1.1 million 
gain realized on a treasury interest rate lock agreement entered into 
by the Company, the effective interest rate to the Company on the 
Notes is 7.62%.  The net proceeds from the sale of the Notes were used 
to repay $93.7 million of outstanding borrowings under the Company's 
credit facility and to acquire properties.  Currently, there is no 
formal trading market for the Notes and the Company has not listed and 
does not intend to list the Notes on any securities exchange.

The Company received investment grade corporate credit ratings from 
Duff & Phelps Rating Company, Moody's Investor Service, Inc., and 
Standard & Poor's Rating Group in December 1996.  Currently, Duff & 
Phelps has assigned a rating of BBB, Moody's has assigned a rating of 
Baa3, and Standard & Poor's has assigned a rating of BBB- to the 
Company's senior debt.  These ratings are subject to change based 
upon, among other things, the Company's results of operations and 
financial condition.


                 BUSINESS OBJECTIVES AND STRATEGY
                 ================================

GENERAL. The Company's primary business objective is to generate a 
consistent and predictable level of funds from operations per share 
and distributions to stockholders.  Additionally, the Company 
generally seeks to increase FFO per share and distributions to 
stockholders through both active portfolio management and the 
acquisition of additional properties.  The Company also seeks to lower 
the ratio of distributions to stockholders as a percentage of FFO in 
order to allow internal cash flow to be used to fund additional 
acquisitions and for other corporate purposes. The Company's current 
earnings and profits for federal taxable income tax purposes for 1996 
and 1997 has been approaching the level of distributions paid during 
1996 and 1997, respectively.  As the level of earnings and profits for 
federal taxable tax purposes increases, the Company anticipates

                                                          Page 7
<PAGE>
increasing its distributions.  The Company increased its monthly 
distributions per share from $0.1575 to $0.1600 in December 1997 and 
to $0.1625 in April 1998.  See "Business - Distribution Policy".

The Company's portfolio management focus includes: (i) contractual 
rent increases on existing leases; (ii) rental increases at the 
termination of existing leases when market conditions permit; and 
(iii) the active management of the Company's property portfolio, 
including selective sales of properties.  The Company generally 
pursues the acquisition of additional properties under long-term, net 
lease agreements with initial contractual base rent which, at the time 
of acquisition and as a percentage of acquisition costs, is in excess 
of the Company's estimated cost of capital. 

INVESTMENT PHILOSOPHY.  Realty Income believes that the long-term 
ownership of an actively managed, diversified portfolio of retail 
properties leased under long-term, net lease agreements can produce 
consistent, predictable income and the potential for long-term share 
price appreciation.  Under a net lease agreement, the tenant agrees to 
pay a minimum monthly rent and property expenses (taxes, maintenance, 
and insurance) plus, typically, future rent increases (generally 
subject to ceilings) based on increases in the consumer price index 
or, in some cases, additional rent calculated as a percentage of the 
tenant's gross sales above a specified level.  The Company believes 
that long-term leases, coupled with the tenants assuming 
responsibility for property expenses under the net lease structure, 
generally produce a more predictable income stream than many other 
types of real estate portfolios, while continuing to offer the 
opportunity for capital appreciation.

INVESTMENT STRATEGY.  In identifying new properties for acquisition, 
Realty Income focuses on providing expansion capital to retail chains 
by acquiring, then leasing back their retail store locations.  The 
Company classifies retail tenants into three categories: venture, 
middle market, and upper market.  Venture companies are those which 
typically offer a new retail concept in one geographic region of the 
country and operate between five and 50 retail outlets.  Middle market 
retail chains are those which typically have 50 to 500 retail outlets, 
operations in more than one geographic region, have been successful 
through one or more economic cycles, have a proven, replicable 
concept, and an objective of further expansion.  The upper market 
retail chains typically consist of companies with 500 or more stores 
which operate nationally in a mature retail concept.  Upper market 
retail chains generally have strong operating histories and access to 
several sources of capital.

Realty Income primarily focuses on acquiring properties leased to 
middle market retail chains which the Company believes are more 
attractive for investment because: (i) they generally have overcome 
many of the operational and managerial obstacles that affect venture 
companies; (ii) they typically require capital to fund expansion but 
have limited financing options; (iii) historically, they generally

                                                          Page 8
<PAGE>
have provided attractive risk-adjusted returns to the Company over 
time, since their financial strength has in many cases tended to 
improve as their businesses have matured; (iv) their relatively large 
size allows them to spread corporate expenses among a greater number 
of stores; and (v), middle market retailers typically have the 
critical mass to survive if a number of locations have to be closed 
due to underperformance.  Realty Income also selectively seeks 
opportunities with venture and upper market retail chains.  
Periodically, opportunities arise in the venture market where the 
company feels that the real estate used by the tenant is of high 
quality and can be purchased at prices that are favorable in the 
market place.  Realty Income also plans to explore various 
opportunities with upper market retailers when the Company feels that 
it can achieve pricing superior to the marketplace because it can 
provide large amounts of capital to enable an upper market retail 
tenant to accomplish its expansion goals.

CREDIT STRATEGY.  Realty Income principally provides sale leaseback 
financing to less than investment grade retail chains.  From 1970 and 
through December 31, 1997, Realty Income has acquired and leased back 
to regional and national retail chains 797 properties (including 32 
properties that have been sold) and has collected over 98% of the 
contractual rent obligations on those properties.  The Company 
believes that it is within this market that it can receive the best 
risk-adjusted return on the financing that it provides to retailers.

Realty Income believes that the primary financial obligations of 
middle market retailers typically include their bank and other debt, 
payment obligations to suppliers and real estate lease obligations.  
Because the Company owns the land and building on which the tenant 
conducts its retail business, the Company believes that the risk of 
default on the retailers' lease obligations is less than the 
retailers' unsecured general obligations.  It has been the Company's 
experience that since retailers must retain their profitable retail 
locations in order to survive, in the event of a Chapter 11 
reorganization they are less likely to reject a lease for a profitable 
location, which would terminate their right to use the property.  
Thus, as the property owner, the Company believes it will fare better 
than unsecured creditors of the same retailer in the event of a 
Chapter 11 reorganization.  In addition, Realty Income believes that 
the risk of default on the real estate leases can be further mitigated 
by monitoring the performance of the retailers' individual unit 
locations and selling those units that are weaker performers.

In order to qualify for inclusion in the Company's portfolio, new 
acquisitions must meet stringent investment and credit requirements.  
The properties must generate attractive current yields, and the tenant 
must meet the Company's credit standards.  The Company has established 
a three part analysis that examines each potential investment based 
on:  1) industry, company, market conditions and credit profile; 2) 
location profitability, if available; and 3) overall real estate 
characteristics, value, and comparative rental rates.  Companies that

                                                          Page 9
<PAGE>
have been approved for acquisition are generally those with fifty or 
more retail stores located in highly visible areas, with easy access 
to major thoroughfares, attractive demographics.

ACQUISITION STRATEGY.  Realty Income seeks to invest in industries 
that are dominated by independent local operators and in which several 
well organized regional and national chains are capturing market share 
through service, quality control, economies of scale, mass media 
advertising, and selection of prime retail locations.  The Company 
executes its acquisition strategy by acting as a source of capital to 
regional and national retail chain stores in a variety of industries 
by acquiring, then leasing back, their retail store locations.  
Relying on executives from its acquisitions, retail and real estate 
research, portfolio management, finance, accounting, operations, 
capital markets, and legal departments, the Company undertakes 
thorough research and analysis in identifying appropriate industries, 
tenants, and property locations for investment.  In selecting real 
estate for potential investment, the Company generally will seek to 
acquire properties that have the following characteristics:

* Freestanding, commercially zoned property with a single tenant;

* Properties that are important retail locations for national and
  regional retail chains;

* Properties that are located within attractive demographic areas
  relative to the business of their tenants, with high visibility
  and easy access to major thoroughfares;

* Properties that can be purchased with the simultaneous
  execution or assumption of long-term, net lease agreements,
  providing the opportunity for both current income and future
  rent increases (typically subject to ceilings) based on
  increases in the consumer price index or through the payment of
  additional rent calculated as a percentage of the tenant's
  gross sales above a specified level; and

* Properties that can be acquired at prices generally ranging from 
  $300,000 to $10 million.

PORTFOLIO MANAGEMENT STRATEGY.  The active management of the property 
portfolio is an essential component of the Company's long-term 
strategy.  The Company continually monitors its portfolio for changes 
that could affect the performance of the industries, tenants, and 
locations in which it has invested. Realty Income's investment 
committee meets weekly to review industry and tenant research and 
property due diligence, and the executive committee meets at least 
monthly to discuss property operations and portfolio management.  This 
monitoring typically includes ongoing review and analysis of: (i) the 
performance of various tenant industries; (ii) the operation, 
management, business planning, and financial condition of the tenants; 
(iii) the health of the individual markets in which the Company owns

                                                          Page 10
<PAGE>
properties, from both an economic and real estate standpoint; and (iv) 
the physical maintenance of the Company's individual properties.  The 
portfolio is analyzed on an ongoing basis with a view towards 
optimizing performance and returns.

While the Company generally intends to hold its net leased properties 
for long-term investment, the Company actively manages its portfolio 
of net leased properties.  The Company intends to pursue a strategy of 
identifying properties that may be sold at attractive prices, 
particularly where the Company believes reinvestment of the sales 
proceeds can generate a higher cash flow to the Company than the 
property being sold.  While the Company intends to pursue such a 
strategy, it will only do so within the constraints of the income tax 
rules regarding REIT status.

CAPITAL STRATEGY.  The Company has a $150 million revolving, unsecured 
acquisition Credit Facility which expires in December 2000.  As of 
March 16, 1998, the outstanding balance on the Credit Facility was 
$12.0 million with an effective rate of approximately 6.6%.  A 
commitment fee of 0.15% per annum accrues on the total credit 
commitment.  The Company is and has been in compliance with the 
various leverage and interest coverage ratio limitations required by 
the Credit Facility.  The Credit Facility has been and is expected to 
be used to acquire additional retail properties leased to regional and 
national retail chains under long term net lease agreements.

The Company utilizes its Credit Facility as a vehicle for the short-
term financing of the acquisition of new properties.  When outstanding 
borrowings under the Credit Facility reach a certain level (generally 
in the range of $60 to $100 million), the Company intends to refinance 
those borrowings with the net proceeds of long-term or permanent 
financing, which may include the issuance of common stock, preferred 
stock or convertible preferred stock, debt securities or convertible 
debt securities.  However, there can be no assurance that the Company 
will be able to effect any such refinancing or that market conditions 
prevailing at the time of refinancing will enable the Company to issue 
equity or debt securities upon acceptable terms.  The Company believes 
that it is best served by a conservative capital structure, with a 
majority of its capital consisting of equity. As of December 31, 1997, 
the Company's total indebtedness was approximately 20.3% of its equity 
market capitalization (defined as shares of the Company's common stock 
outstanding multiplied by the last reported sales price of the common 
stock on the NYSE on December 31, 1997).

Management believes that the Company's cash and cash equivalents on 
hand, cash provided from operating activities and borrowing capacity 
are sufficient to meet its liquidity needs other than the repayment of 
debt for the foreseeable future, except that the Company will require 
additional sources of capital to fund property acquisitions.

The Company received investment grade credit ratings from Duff & 
Phelps Credit Rating Company, Moody's Investor Service, Inc., and

                                                          Page 11
<PAGE>
Standard & Poor's Rating Group in December 1996.  Currently, Duff & 
Phelps has assigned a rating of BBB, Moody's has assigned a rating of 
Baa3, and Standard & Poor's has assigned a rating of BBB- to the 
Company's senior debt.  These ratings are subject to change based 
upon, among other things, the Company's results of operations and 
financial condition.

COMPETITIVE ADVANTAGES.  The Company believes that, to utilize its 
investment philosophy and strategy most successfully, it must seek to 
maintain the following competitive advantages:

   (i) SIZE AND TYPE OF INVESTMENT PROPERTIES: The Company believes 
that smaller ($300,000 to $10,000,000) retail net leased properties 
represent an attractive investment opportunity in today's real estate 
environment.  Due to the complexities of acquiring and managing a 
large portfolio of relatively small assets, the Company believes that 
these types of properties have not experienced significant 
institutional participation or the corresponding yield reduction 
experienced by larger income producing properties.  The Company 
believes the less intensive day to day property management required by 
net lease agreements, coupled with the active management of a large 
portfolio of smaller properties by the Company, is an effective 
investment strategy.

The tenants of Realty Income's freestanding retail properties provide 
goods and services which satisfy basic consumer needs.  In order to 
grow and expand, they need capital.  Since the acquisition of real 
estate is typically the single largest capital expenditure of many 
such retailers, Realty Income's method of purchasing the property and 
then leasing it back under a net lease arrangement, allows the retail 
chain to free up capital.

   (ii) INVESTMENT IN NEW INDUSTRIES: While specializing in single-
tenant properties, the Company will seek to further diversify its 
portfolio among a variety of industries.  The Company believes that 
diversification will allow it to invest in industries that are 
currently growing and have characteristics the Company finds 
attractive.  These characteristics include, but are not limited to, 
industries dominated by local operators where regional and national 
chain operators can gain substantial market share and dominance 
through more efficient operations, as well as industries taking 
advantage of major demographic shifts in the population base.  For 
example, in the early 1970s, Realty Income targeted the fast food 
industry to take advantage of the country's increasing desire to dine 
away from home, and in the early 1980s, it targeted the child day care 
industry, responding to the need for professional child care as more 
women entered the work force.  During 1997, six new industries were 
added to Realty Income's portfolio.  The six new industries include: 
apparel stores, book stores, office supply stores, pet supply stores, 
shoe stores, and video rental stores.



                                                          Page 12
<PAGE>
   (iii) DIVERSIFICATION: Diversification of the portfolio by industry 
type, tenant and geographic location is key to the Company's objective 
of providing predictable investment results for its stockholders.  As 
the Company expands it will seek to further diversify its portfolio.  
During 1997, 13 new retail chains were added to Realty Income's 
portfolio.

   (iv) MANAGEMENT SPECIALIZATION: The Company believes that its 
management's specialization in single-tenant retail properties 
operated under net lease agreements is important to meeting its 
objectives.  The Company plans to maintain this specialization and 
will seek to employ and train high quality professionals in this 
specialized area of real estate ownership, finance and management.

   (v) TECHNOLOGY: The Company intends to stay at the forefront of 
technology in its efforts to efficiently and economically carry out 
its operations.  The Company maintains a sophisticated information 
system that allows it to analyze its portfolio's performance and 
actively manage its investments.  The Company believes that technology 
and information based systems will play an increasingly important role 
in its competitiveness as an investment manager and source of capital 
to a variety of industries and tenants.

The Company anticipates that the year 2000 date issue will not 
adversely affect its current software or computers and will not have a 
material impact its consolidated financial position, results of 
operations, or liquidity.   


                           PROPERTIES
                           ==========

As of January 1, 1998, Realty Income owned a diversified portfolio of 
826 properties in 43 states consisting of over 6.3 million square feet 
of leasable space.  Of the 826 properties, 761, or 92%, were leased to 
regional or national retail chain operators; 41, or 5%, were leased to 
franchisees of retail chain operators; 16, or 2%, were leased to other 
tenant types; eight or less than 1% were available for lease.  At 
January 1, 1998, over 98% of the properties were under net lease 
agreements.  Net leases typically require the tenant to be responsible 
for property operating costs including property taxes, insurance and 
maintenance.

The Company's net leased retail properties are retail locations 
primarily leased to regional and national retail chain store 
operators.  At January 1, 1998, the properties averaged approximately 
7,600 square feet of leasable retail space on approximately 44,500 
square feet of land.  Generally, buildings are single-story properties 
with adequate parking on site to accommodate peak retail traffic 
periods.  The properties tend to be on major thoroughfares with 
relatively high traffic counts and adequate access, egress and 
proximity to sufficient population base to constitute a sufficient 
market or trade area for the retailer's business.
                                                          Page 13
<PAGE>
The following table sets forth certain information regarding the 
Company's properties as of January 1, 1998, classified according to 
the business of the respective tenants:

<TABLE>                                   Approximate
                           Number of       Leasable         Annualized
   Industry                Properties     Square Feet        Rent (1)
===================        ==========     ============     ===========
      <C>                      <C>            <C>              <C>
APPAREL STORES                  2             98,100       $ 1,928,000
AUTOMOTIVE PARTS & 
  ACCESSORIES                  99            525,200         6,280,000
AUTOMOTIVE SERVICE             93            311,600         6,434,000
BOOK STORES                     1             30,000           450,000
CHILD CARE                    317          2,016,100        24,473,000
CONSUMER ELECTRONICS           37            559,200         4,432,000
CONVENIENCE STORES             53            153,900         4,473,000
HOME FURNISHINGS & 
  ACCESSORIES                  14            803,300         5,116,000
OFFICE SUPPLIES                 7            174,500         2,215,000
PET SUPPLIES                    1             16,000           253,000
RESTAURANTS                   171            879,700        13,314,000
SHOE STORES                     1             16,000           332,000
VIDEO RENTAL                   18            135,200         2,286,000
OTHER                          12            583,500         4,788,000
                           ----------     ------------      ---------- 
    TOTALS                    826          6,302,300       $76,774,000
                           ==========     ============     ===========
</TABLE>
[FN]
(1)  Annualized rent is calculated by multiplying the monthly 
contractual base rent as of January 1, 1998 by 12 and adding the 1997 
historical percentage rent, which totaled $1.8 million (i.e., 
additional rent calculated as a percentage of the tenant's gross sales 
above a specified level). For the properties under construction, an 
estimated contractual base rent is used based upon the estimated total 
costs of each property.

Of the 826 properties in the portfolio at January 1, 1998, 819 were 
single-tenant properties with the remaining properties being multi-
tenant properties.  As of January 1, 1998, 812, or 99%, of the single-
tenant properties were net leased with an average remaining lease term 
(excluding extension options) of approximately 8.4 years.  
</FN>










<PAGE>
                                                          Page 14
The following table sets forth certain information regarding the 
timing of the initial lease term expirations on the Company's 812 net 
leased, single-tenant retail properties as of January 1, 1998.

<TABLE>                                                     Percent of
                   Number of             Annualized         Annualized
  Year          Leases Expiring       Base Rent (1)(2)       Base Rent
========        ===============       ================      ==========
  <C>                <C>                     <C>                <C>
  1998                8                 $   304,000             0.4%
  1999               29                   1,272,000             1.8
  2000               32                   1,621,000             2.3
  2001               50                   4,133,000             5.8
  2002               78                   6,147,000             8.7
  2003               66                   5,137,000             7.2
  2004              109                   8,906,000            12.5
  2005               85                   5,991,000             8.4
  2006               29                   2,453,000             3.5
  2007               87                   5,495,000             7.7
  2008               47                   3,840,000             5.4
  2009               16                   1,142,000             1.6
  2010               38                   3,176,000             4.5
  2011               36                   4,644,000             6.5
  2012               50                   5,453,000             7.7
  2013                4                   1,826,000             2.6
  2014                4                     458,000             0.6
  2015               27                   4,976,000             7.0
  2016                7                   1,357,000             1.9
  2017                9                   2,733,000             3.8
  2018                1                      39,000             0.1
                ---------------       ----------------      ----------
  Total             812 (2)             $71,103,000           100.0%
                ===============       ================      ==========
</TABLE>
[FN]
(1)  Annualized rent is calculated by multiplying the monthly 
contractual base rent as of January 1, 1998 by 12.  For the properties 
under construction, an estimated contractual base rent is used based 
upon the estimated total costs of each property.  Annualized rent does 
not include percentage rents (i.e., additional rent calculated as a 
percentage of the tenant's gross sales above a specified level), if 
any, that may be payable under leases covering certain properties.  
Percentage rent totaled $1.8 million in 1997.

(2)  The table does not include seven multi-tenant properties (one of 
which is vacant) and seven vacant, unleased single-tenant properties 
owned by the Company.  The lease expirations for properties under 
construction are based on the estimated date of completion of such 
properties.
</FN>
The following table sets forth certain state-by-state information 
regarding the properties owned by the Company as of January 1, 1998.

                                                          Page 15
<PAGE>
<TABLE>                            Approximate             Percent of
               Number of  Percent   Leasable   Annualized  Annualized
State         Properties   Leased  Square Feet  Rent (1)      Rent  
===========   ==========  =======  =========== ============= ========
  <C>              <C>      <C>        <C>           <C>        <C>
Alabama             7       100%      49,800   $   454,000      0.6%
Arizona            27        99      181,200     2,458,000      3.2
Arkansas            1       100        3,100        61,000      0.1
California         54        91    1,031,900    10,972,000     14.3
Colorado           42        98      231,800     3,215,000      4.2
Connecticut         7       100      121,100     1,545,000      2.0
Florida            52       100      480,000     4,772,000      6.2
Georgia            46       100      266,800     3,809,000      4.9
Idaho              11       100       52,000       765,000      1.0
Illinois           28       100      192,200     2,457,000      3.2
Indiana            23       100      122,100     1,516,000      2.0
Iowa                8       100       51,700       463,000      0.6
Kansas             18       100      183,500     2,010,000      2.6
Kentucky           12       100       36,000       919,000      1.2
Louisiana           2       100       10,700       126,000      0.2
Maryland            6       100       34,900       537,000      0.7
Massachusetts       5       100       25,900       545,000      0.7
Michigan            5       100       26,900       387,000      0.5
Minnesota          17       100      118,400     1,751,000      2.3
Mississippi        12       100      128,900       902,000      1.2
Missouri           29       100      168,500     2,063,000      2.7
Montana             2       100       30,000       299,000      0.4
Nebraska            9       100       93,700     1,153,000      1.5
Nevada              6       100       66,900       831,000      1.1
New Hampshire       1       100        6,400       125,000      0.2
New Jersey          2       100       22,700       353,000      0.4
New Mexico          3       100       12,000       107,000      0.1
New York            7       100      106,600     2,275,000      3.0
North Carolina     26       100       99,000     1,877,000      2.4
Ohio               59       100      280,100     4,474,000      5.8
Oklahoma           14       100       80,700       934,000      1.2
Oregon             17       100       92,400     1,284,000      1.7
Pennsylvania        9       100       62,700       924,000      1.2
South Carolina     20       100       77,800     1,224,000      1.6
South Dakota        1       100        6,100        79,000      0.1
Tennessee          18       100      172,100     1,985,000      2.6
Texas             135        99    1,089,800    10,586,000     13.8
Utah                7       100       45,400       591,000      0.8
Virginia           19       100       93,400     1,547,000      2.0
Washington         42        98      249,700     3,246,000      4.2
West Virginia       2       100       16,800       147,000      0.2
Wisconsin          11       100       60,500       738,000      1.0
Wyoming             4       100       20,100       268,000      0.3
              ----------  -------  ----------- ------------- --------
Totals            826        99%   6,302,300   $76,774,000    100.0%
              ==========  =======  =========== ============= ========
</TABLE>

                                                          Page 16
<PAGE>
[FN]
(1)  Annualized rent is calculated by multiplying the monthly 
contractual base rent as of January 1, 1998 by 12 and adding the 1997 
historic percentage rent, which totaled $1.8 million (i.e., additional 
rent calculated as a percentage of the tenant's gross sales above a 
specified level).  For the properties under construction, an estimated 
contractual base rent is used based upon the estimated total costs of 
each property.
</FN>

DESCRIPTION OF LEASING STRUCTURE.  At January 1, 1998, over 98% of the 
Company's properties were leased pursuant to net leases.  In most 
cases, the leases were for initial terms of from 10 to 20 years and 
the tenant has an option to extend the initial term.  The leases 
generally provide for a minimum base rent plus future increases 
(typically subject to ceilings) based on increases in the consumer 
price index or additional rent based upon the tenant's gross sales 
above a specified level (i.e., percentage rent). Where leases provide 
for rent increases based on increases in the consumer price index, 
generally such increases permanently become part of the base rent.  
Where leases provide for percentage rent, this additional rent is 
typically payable only if the tenant's gross sales for a given period 
(usually one year) exceed a specified level, and then is typically 
calculated as a percentage of only the amount of gross sales in excess 
of such level.  In general, the leases require the tenant to pay 
property taxes, insurance, and expenses of maintaining the property.

Matters Pertaining to Certain Properties and Tenants
- ----------------------------------------------------

Eight of the Company's properties were vacant as of January 1, 1998 
(one of which is a multi-tenant property and seven of which are 
single-tenant properties) and available for lease.  As of January 1, 
1998, 26 of the Company's properties, which were under lease, were 
vacant and available for sublease by the tenant.  All of these tenants 
were current with their rent and other obligations.  

The Company's three largest tenants are Children's World Learning 
Centers, La Petite Academy, and Golden Corral Restaurants which 
accounted for approximately 20.4%, 13.8%, and 10.2%, respectively, of 
the Company's rental revenue for the year ended December 31, 1997.  
The financial position and results of operations of the Company and 
its ability to make distributions to stockholders and debt service 
payments may be materially adversely affected by financial 
difficulties experienced by any such major tenants or other tenants.

For the year ended December 31, 1997, approximately 35.9%, and 19.8% 
of the Company's rental revenues were attributable to tenants in the 
child care and restaurant industries, respectively.  A downturn in any 
of these industries generally, whether nationwide or limited to 
specific sectors of the United States, could adversely affect tenants 
in those industries, which in turn could materially adversely affect 
the financial position and results of operations of the Company and
                                                          Page 17
<PAGE>
its ability to make distributions to stockholders and debt service 
payments.  In that regard, a substantial number of the Company's 
properties are leased to middle market retail chains which generally 
have more limited financial and other resources than certain upper 
market retail chains and therefore are more likely to be adversely 
affected by a downturn in their respective businesses or in the 
regional or national economy generally.

On September 5, 1997, Levitz Furniture filed a voluntary petition for 
reorganization under Chapter 11 of the Federal Bankruptcy Code.  
Levitz Furniture occupies four of the Company's properties: two in 
California, one in Texas and one in Florida.  As of March 1, 1998, the 
monthly base rent multiplied by 12 from the four stores leased to 
Levitz Furniture was approximately $2.5 million, or approximately 3.3% 
of the Company's total base rent at that date.  While Levitz Furniture 
has paid its most recent rental payments, there can be no assurance 
that Levitz Furniture will continue to pay rent for the remainder of 
the lease terms for the four Levitz properties.  Likewise, there can 
be no assurance that Levitz Furniture will not be released from its 
obligations under its leases with the Company pursuant to the 
bankruptcy proceedings.  In the event that any of the aforementioned 
should occur, it could result in an adverse impact on the Company's 
financial condition, results of operations and ability to make 
distributions to stockholders and debt service payments.

Eight of the Company's properties were vacant as of January 1, 1998 
and available for lease.  Four of the vacant properties were 
previously leased to restaurant operators, one to a child care 
operator, one to a convenience store operator, one to a automotive 
parts store operator and one operated as a multi-tenant location.  One 
of the restaurant locations which had been vacant since November 1995 
was sold in January 1998.


Development of Certain Properties
- ---------------------------------

Of the 96 New Properties acquired by the Company in 1997, 88 were 
occupied as of March 1, 1998 and the remaining eight were pre-leased 
and under construction pursuant to contracts under which the tenants 
have agreed to develop the properties (with development costs funded 
by the Company) and to begin paying rent when the premises open for 
business.  In the case of development properties, the Company 
typically enters into an agreement with a tenant pursuant to which the 
tenant retains a contractor to construct the improvements on the 
property and the Company funds the costs of such development.  The 
tenant is contractually obligated to complete the construction on a 
timely basis, generally within eight months after the Company 
purchases the land, to pay construction cost overruns to the extent 
they exceed the construction budget by more than a predetermined 
amount.  The Company also enters into a lease with the tenant at the 
time the Company purchases the land, which generally requires that the

                                                          Page 18
<PAGE>
tenant begin paying base rent, calculated as a percentage of the 
Company's acquisition cost for the property, including construction 
costs and capitalized interest, when the premises opens for business.  
During 1997, the Company acquired 19 development properties, 11 of 
which have been completed, were operating and paying rent as of March 
1, 1998.  The Company will continue to seek to acquire land for 
development under similar arrangements.


                       DISTRIBUTION POLICY
                       ===================

Distributions are paid to the Company's stockholders on a monthly 
basis if, as and when declared by the Company's Board of Directors.  
The April 1998 distribution of $0.1625 per share represents a current 
annualized distribution of $1.95 per share, and an annualized 
distribution yield of approximately 7.5% based on the last reported 
sale price of $26.00 of the Company's common stock, on the NYSE on 
March 16, 1998.  In order to maintain its tax status as a REIT for 
federal income tax purposes, the Company is generally required to 
distribute dividends (other than capital gain dividends) to its 
stockholders in an amount equal to at least 95% of its taxable income.  
The Company intends to make distributions to its stockholders which 
are sufficient to meet this requirement.

Future distributions by the Company will be at the discretion of its 
Board of Directors and will depend on, among other things, its results 
of operations, financial condition and capital requirements, the 
annual distribution requirements under the REIT provisions of the 
Internal Revenue Code of 1986, as amended (the "Code"), its debt 
service requirements and such other factors as the Board of Directors 
may deem relevant.  In addition, the Credit Facility contains 
financial covenants which could limit the amount of distributions 
payable by the Company in the event of a deterioration in the results 
of operations or financial condition of the Company, and which 
prohibit the payment of distributions on the common stock in the event 
that the Company fails to pay when due (subject to any applicable 
grace period) any principal of or interest on borrowings under the 
Credit Facility.

Distributions by the Company to the extent of its current and 
accumulated earnings and profits for federal income tax purposes 
generally will be taxable to stockholders as ordinary income.  
Distributions in excess of such earnings and profits generally will be 
treated as a non-taxable reduction in the stockholders' basis in its 
stock to the extent of such basis, and thereafter as a gain from the 
sale of such stock.  Approximately 5.2% of the distributions made or 
deemed to have been made in 1997 were classified as a return of 
capital for federal income tax purposes.  The Company is unable to 
predict the portion of 1998 or future distributions which may be 
classified as a return of capital since such amount depends on the 
Company's taxable income for the entire year.

                                                          Page 19
<PAGE>
                           OTHER ITEMS
                           ===========

COMPETITION FOR ACQUISITION OF REAL ESTATE.  The Company faces 
competition in the acquisition, operation and sale of its properties.  
Such competition can be expected from other businesses, individuals, 
fiduciary accounts and plans and other entities engaged in real estate 
investment.  Some of the Company's competitors are larger and have 
greater financial resources than the Company.  This competition may 
result in a higher cost for properties the Company wishes to purchase.  
The tenants leasing the Company's properties generally face 
significant competition from other operators.  This may result in an 
adverse impact on that portion, if any, of the rental stream to be 
paid to the Company based on a tenant's revenues and may also 
adversely impact the tenants' results of operations or financial 
condition.

ENVIRONMENTAL LIABILITIES.  Investments in real property create a 
potential for environmental liability on the part of the owner of such 
property for contamination resulting from the presence or discharge of 
hazardous substances on the property.  Such liability may be imposed 
without regard to knowledge of, or the timing, cause or person 
responsible for the release of such substances onto the property.  
There may be environmental problems associated with the Company's 
properties which are not known to the Company.  In that regard, a 
number of the Company's properties are leased to operators of oil 
change and tune-up facilities and to convenience stores which sell 
petroleum-based fuels.  These facilities or other of the Company's 
properties utilize, or may have utilized in the past, underground 
tanks for the storage of petroleum-based or waste products which could 
create a potential for release of hazardous substances.  The presence 
of hazardous substances on a property may adversely affect the 
Company's ability to sell such property and it may cause the Company 
to incur substantial remediation costs.  Although tenants of the 
Company's properties generally are required by their leases to operate 
in compliance with all applicable federal, state and local laws and 
regulations and to indemnify the Company against any environmental 
liabilities arising from the tenant's activities on the property, the 
Company could nevertheless be subject to strict liability by virtue of 
its ownership interest, and there can be no assurance that the tenants 
would satisfy their indemnification obligations under the leases.

The Company believes that its properties are in compliance in all 
material respects with all federal, state and local laws, ordinances 
and regulations regarding hazardous or toxic substances or petroleum 
products. The Company has not been notified by any governmental 
authority, and is not otherwise aware, of any material noncompliance, 
liability or claim relating to hazardous or toxic substances or 
petroleum products in connection with any of its present properties.  
Nevertheless, if environmental contamination should exist, the Company 
could be subject to strict liability by virtue of its ownership 
interest.

                                                          Page 20
<PAGE>
In December 1996, the Company obtained a five year environmental 
insurance policy on the property portfolio.  Based upon the 826 
properties in the portfolio at December 31, 1997, the cost of the 
insurance will be approximately $90,000 during 1998.  The limit of the 
policy is $10.0 million for each loss and $20.0 million in the 
aggregate, with a $100,000 deductible.  There is a sublimit on 
properties with underground storage tanks of $1.0 million per 
occurrence and $5.0 million in the aggregate, with a deductible of 
$25,000.

TAXATION OF THE COMPANY.  The Company has elected to be taxed as a 
REIT under the Code, commencing with its taxable year ended December 
31, 1994.  As long as the Company meets the requirements under the 
Code for qualification as a REIT each year, the Company will be 
entitled to a deduction when calculating its taxable income for 
dividends paid to its stockholders.  For the Company to qualify as a 
REIT, however, certain detailed technical requirements must be met 
(including certain income, asset, distribution and stock ownership 
tests) under Code provisions for which, in many cases, there are only 
limited judicial or administrative interpretations.  Although the 
Company intends to operate so that it will continue to qualify as a 
REIT, the highly complex nature of the rules governing REITs, the 
ongoing importance of factual determinations and the possibility of 
future changes in the Company's circumstances preclude any assurance 
that the Company will so qualify in any year.  

If the Company were to fail to qualify as a REIT in any taxable year, 
the Company would be subject to federal income tax (including any 
applicable alternative minimum tax) on its taxable income at regular 
corporate rates and would not be allowed a deduction in computing its 
taxable income for amounts distributed to its stockholders.  Moreover, 
unless entitled to relief under certain statutory provisions, the 
Company also would be disqualified from treatment as a REIT for the 
four taxable years following the year during which qualification is 
lost.  This treatment would substantially reduce the net earnings of 
the Company available for investment or distribution to stockholders 
because of the additional tax liability to the Company for the years 
involved.  Consequently, distributions to stockholders would be 
substantially reduced and could be eliminated because of the Company's 
increased tax liability.  In addition, if the Company fails to qualify 
as a REIT, all distributions to stockholders will be taxable as 
ordinary income to the extent of current and accumulated earnings and 
profits, but, subject to certain limitations of the Code, corporate 
distributees may be eligible for the dividends received deduction.  
Even if the Company qualifies for and maintains its REIT status, it is 
subject to certain federal, state and local taxes on its income and 
property.  For example, if the Company has net income from a 
prohibited transaction, such income will be subject to a 100% tax.

EFFECT OF DISTRIBUTION REQUIREMENTS.  To maintain its status as a REIT 
for federal income tax purposes, the Company generally is required 
each year to distribute to its stockholders at least 95% of its 

                                                          Page 21
<PAGE>
taxable income (determined without regard to the dividends paid 
deduction and by excluding net capital gains) each year.  The Company 
is also subject to tax at regular corporate rates to the extent that 
it distributes less than 100% of its taxable income (including net 
capital gains) each year.  In addition, the Company is subject to a 4% 
nondeductible excise tax on the amount, if any, by which certain 
distributions paid by it with respect to any calendar year are less 
than the sum of 85% of its ordinary income for such calendar year, 95% 
of its capital gain net income for the calendar year and any amount of 
such income that was not distributed in prior years.  The Company 
intends to continue to make distributions to its stockholders to 
comply with the distribution requirement of the Code and to reduce 
exposure to federal income taxes and the nondeductible excise tax.  
Differences in timing between the receipt of income and the payment of 
expenses in arriving at taxable income and the effect of required debt 
amortization payments could require the Company to borrow funds on a 
short-term basis to meet the distribution requirements that are 
necessary to achieve the tax benefits associated with qualifying as a 
REIT.

DILUTION OF COMMON STOCK.  The Company's future growth will depend in 
large part upon its ability to raise additional capital.  If the 
Company were to raise additional capital through the issuance of 
equity securities, the interests of holders of common stock could be 
diluted.  Likewise, the Company's Board of Directors is authorized to 
cause the Company to issue preferred stock of any class or series 
(with such dividends and voting and other rights as the Board of 
Directors may determine).  Accordingly, the Board of Directors may 
authorize the issuance of preferred stock with voting, dividend and 
other similar rights which could be dilutive to or otherwise adversely 
affect the interests of holders of Common Stock.

REAL ESTATE OWNERSHIP RISKS.  The Company is subject to all of the 
general risks associated with the ownership of real estate, in 
particular the risk that rental revenue from the properties will not 
be sufficient to cover all corporate operating expenses and debt 
service payments on indebtedness incurred by the Company.  These risks 
include adverse changes in general or local economic conditions, 
changes in supply of or demand for similar or competing properties, 
changes in interest rates and operating expenses, competition for 
tenants, changes in market rental rates, inability to lease properties 
upon termination of existing leases, renewal of leases at lower rental 
rates and inability to collect rents from tenants due to financial 
hardship, including bankruptcy.  Other risks include changes in tax, 
real estate, zoning and environmental laws which may have an adverse 
impact upon the value of real estate, uninsured property liability, 
property damage or casualty losses and unexpected expenditures for 
capital improvements or to bring properties into compliance with 
applicable federal, state and local laws.  Acts of God and other 
factors beyond the control of the Company's management might also 
adversely affect the Company.


                                                          Page 22
<PAGE>
DEPENDENCE ON KEY PERSONNEL.  The Company is dependent on the efforts 
of its executive officers and key employees.  The loss of the services 
of its executive officers and key employees could have a material 
adverse effect on the Company's operations.


ITEM 2:  PROPERTIES
- -------------------

Information pertaining to the properties of Realty Income can be found 
under Item 1.


ITEM 3:  LEGAL PROCEEDINGS
- --------------------------

The Company is subject to certain claims and lawsuits, the outcome of 
which are not determinable at this time.  In the opinion of 
management, any liability that might be incurred by the Company upon 
the resolution of these claims and lawsuits will not, in the 
aggregate, have a material adverse effect on the Company's 
consolidated operations, financial position or liquidity.


ITEM 4:  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- ------------------------------------------------------------

No matters were submitted to stockholders during the fourth quarter of 
the fiscal year.
























                                                          Page 23
<PAGE>
PART II
=======

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

A.  The stock of the Company is traded on the New York Stock Exchange 
under the symbol "O."  The following table shows the high and low 
sales prices per share for the Common Stock as reported by the New 
York Stock Exchange composite tape, and distributions declared per 
share of common stock by Realty Income for the periods indicated.

<TABLE>                       Price Per Share
                              of Common Stock
                            -------------------    Distributions
1997                          High        Low       Declared (1)
- -----------------------------------------------------------------
<C>                           <C>         <C>            <C>
First quarter               $26.625     $23.000        $0.4725
Second quarter               26.500      22.625         0.4725
Third quarter                27.813      25.438         0.4725
Fourth quarter               27.438      23.750         0.4775
                                                       -------
                                                       $1.8950
                                                       =======
1996
- -----------------------------------------------------------------
First quarter               $23.250     $20.250        $0.3100(2)
Second quarter               21.375      19.500         0.4650
Third quarter                23.750      20.375         0.4650
Fourth quarter               24.500      22.250         0.4700
                                                       -------
                                                       $1.7100
                                                       =======
</TABLE>
[FN]
(1)  Distributions currently are declared monthly by the Company based 
on financial results for the prior months.  At December 31, 1997 a 
distribution of $0.1600 per share had been declared and was paid on 
January 15, 1998.

(2)  In the first quarter of 1996, two monthly distributions of $0.155 
per share were declared.
</FN>
B.  There were approximately 15,500 holders of record of Realty 
Income's shares of common stock as of March 16, 1998, however, Realty 
Income believes the total number of beneficial shareholders of Realty 
Income to be approximately 48,000.




                                                          Page 24
<PAGE>
ITEM 6:  SELECTED FINANCIAL DATA
- --------------------------------
(not covered by Independent Auditors' Report)
<TABLE>
                   As of or for the years ended December 31,
                 (dollars in thousands, except per share data)
              --------------------------------------------------
                 1997       1996       1995       1994       1993
              ========== ========== ========== ========== ==========
     <C>          <C>        <C>        <C>        <C>        <C>
Total assets
 (book value) $  577,021 $  454,097 $  417,639 $  352,768 $  384,474
Cash and cash
 equivalents       2,123      1,559      1,650     11,673     29,329
Lines of Credit
 and notes 
 payable         132,600     70,000     18,597     12,616        255
Total
 liabilities     143,706     79,856     36,218     17,352      2,570
Stockholders'
 equity          433,315    374,241    381,421    335,416    381,904
Net cash
 provided by
 operating
 activities       52,692     48,073     40,312     28,460     38,485
Net change in
 cash and cash
 equivalents         564        (91)   (10,023)   (17,656)    21,915
Total revenue     67,897     56,957     51,555     48,863     49,018
Consolidation
 costs                --         --         --    (11,201)        --
Income from
 operations       33,688     30,768     25,582     14,059     25,735
Net gain on
 sales of
 properties        1,082      1,455         18      1,165      3,583
Net income        34,770     32,223     25,600     15,224     29,318
Distributions
 paid to
 stockholders/
 partners         44,367     48,079     36,710     44,666     40,831
Ratio of
 earnings to
 fixed charges
 (1)                 5:1       14:1       10:1       39:1    5,865:1
Basic and Diluted
 net income
 per share (2)      1.48       1.40       1.27       0.78
Distributions
 paid per
 share (2)(3)(4)   1.893      2.093      1.825      0.600


                                                          Page 25
<PAGE>
(continued)

                   As of or for the years ended December 31,
                 (dollars in thousands, except per share data)
              --------------------------------------------------
                 1997       1996       1995       1994       1993
              ========== ========== ========== ========== ==========
Distributions
 declared per
 share (2)(3)(4)   1.895      1.710      2.215      0.750
Basic
 weighted
 average
 number
 of shares
 outstanding
 (2)          23,568,831 22,976,789 20,230,886 19,502,091
Diluted
 weighted
 average
 number
 of shares
 outstanding
 (2)          23,572,715 22,977,837 20,230,963 19,502,091
</TABLE>
[FN]
(1)  Ratio of Earnings to Fixed Charges is calculated by dividing 
earnings by fixed charges.  For this purpose, earnings consist of net 
income before interest expense.  Fixed charges are comprised of 
interest costs (including capitalized interest) and the amortization 
of debt issuance costs. 

(2)  Due to the change in the capital structure caused by the 
Consolidation (see note 1 to the consolidated financial statements), 
per share information would not be meaningful for 1993 and therefore 
has not been included.

(3)  The 1994 amount represents distributions paid or declared, as the 
case may be, after the Consolidation.

(4)  1996 distributions paid per share and 1995 distributions declared 
per share include a special distribution of $0.23 per share.
</FN>

ITEM 7:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS
- ----------------------------------------------------------

GENERAL
- -------

Realty Income Corporation, a Maryland corporation ("Realty Income" or 
the "Company") was organized to operate as an equity real estate 
                                                          Page 26
<PAGE>
investment trust ("REIT").  Realty Income is a fully integrated self-
administered real estate company with in-house acquisition, leasing, 
legal, retail and real estate research, portfolio management and 
capital markets expertise.  As of December 31, 1997, the Company owned 
a diversified portfolio of 826 retail properties located in 43 states 
with over 6.3 million square feet of leasable space.  Of the 826 
properties in the portfolio, 819 are single-tenant properties with the 
remainder being multi-tenant properties.  As of December 31, 1997, 
812, or over 99%, of the 819 single-tenant properties were net leased 
with an average remaining lease term (excluding extension options) of 
approximately 8.4 years. 

The Company's primary business objective is to generate a consistent 
and predictable level of funds from operations ("FFO") per share and 
distributions to stockholders.  Additionally, the Company generally 
will seek to increase FFO per share and distributions to stockholders 
through both active portfolio management and the acquisition of 
additional properties.  The Company also seeks to lower the ratio of 
distributions to stockholders as a percentage of FFO in order to allow 
internal cash flow to be used to fund additional acquisitions and for 
other corporate purposes. 

The Company's portfolio management focus includes: (i) contractual 
rent increases on existing leases; (ii) rental increases at the 
termination of existing leases when market conditions permit; and 
(iii) the active management of the Company's property portfolio, 
including selective sales of properties.  The Company generally 
pursues the acquisition of additional properties under long-term, net 
lease agreements with initial contractual base rent which, at the time 
of acquisition and as a percentage of acquisition costs, is in excess 
of the Company's estimated cost of capital. 

Realty Income adheres to a focused strategy of acquiring freestanding, 
single-tenant, retail properties leased to regional and national 
retail chains under long-term, net lease agreements.  The Company 
typically acquires retail store locations, which provides capital to 
the operators for continued expansion and other corporate purposes.  
Realty Income's acquisition and investment activities are concentrated 
in highly specific target markets and focus on middle-market retailers 
providing goods and services which satisfy basic consumer needs.  The 
Company's net lease agreements generally are for initial terms of 10 
to 20 years, require the tenant to pay a minimum monthly rent and 
property operating expenses (taxes, insurance and maintenance), and 
provide for future rent increases (typically subject to ceilings) 
based on increases in the consumer price index or additional rent 
calculated as a percentage of the tenant's gross sales above a 
specific level. 

From 1970 and through December 31, 1997, Realty Income has acquired 
and leased back to regional and national retail chains 797 properties 
(including 32 properties that have been sold) and has collected over 
98% of the original contractual rent obligation on these properties.  

                                                          Page 27
<PAGE>
Realty Income believes that the long-term ownership of an actively 
managed, diversified portfolio of retail properties leased under long-
term, net lease agreements can produce consistent, predictable income 
and the potential for long-term share price appreciation.  Management 
believes that the income generated under long-term leases, coupled 
with the tenant's responsibility for property expenses under the net 
lease structure, generally produces a more predictable income stream 
than many other types of real estate portfolios.

Realty Income was organized in the State of Delaware on September 9, 
1993 to facilitate the merger, which was effective on August 15, 1994 
(the "Consolidation"), of ten private and 15 public real estate 
limited partnerships (the "Partnerships") with and into Realty Income.  
In May 1997, the Company was reincorporated as a Maryland corporation.  
From the date of the Consolidation through August 17, 1995, the 
Company's day-to-day affairs were managed by R.I.C. Advisor, Inc. (the 
"Advisor") which provided advice and assistance regarding acquisitions 
of properties by the Company and performed the day-to-day management 
of the Company's properties and business.  On August 17, 1995, the 
Advisor was merged with and into Realty Income (the "Merger") and the 
company became self-administered and self-managed.

     Other Information

Thomas A. Lewis succeeded William E. Clark as Chief Executive Officer 
of the Company in May 1997.  Mr. Lewis has been an officer of the 
Company since 1987 and has served as the Vice Chairman of the Board of 
Directors since 1994.  Mr. Clark has continued as Chairman of the 
Board of Directors of the Company. 

The Company's common stock is listed on the New York Stock Exchange 
under the symbol "O" and its central index key ("CIK") number is 
726728. 
 
The Company anticipates that the year 2000 date issue will not 
adversely affect its current software or computers and will not have a 
material impact its consolidated financial position, results of 
operations, or liquidity.   


LIQUIDITY AND CAPITAL RESOURCES
===============================

    Cash Reserves

Realty Income was organized for the purpose of operating as an equity 
REIT which acquires and leases properties and distributes to 
stockholders, in the form of monthly cash distributions, a substantial 
portion of its net cash flow generated from leases on its retail 
properties.  The Company intends to retain an appropriate amount of 
cash as working capital reserves.  At December 31, 1997, the Company 
had cash and cash equivalents totaling $2.1 million. 
                                                          Page 28
<PAGE>
Management believes that the Company's cash and cash equivalents on 
hand, cash provided from operating activities and borrowing capacity 
are sufficient to meet its liquidity needs for the foreseeable future, 
except that the Company will require additional sources of capital to 
fund property acquisitions. 

    Capital Funding

Realty Income has a $150 million, three-year revolving, unsecured 
acquisition credit facility that expires in December 2000.  The credit 
facility currently bears interest at 0.85% over the London Interbank 
Offered Rate ("LIBOR") and offers the Company other interest rate 
options.  As of March 16, 1998, $138.0 million of borrowing capacity 
was available to the Company under the acquisition credit facility.  
At that time, the outstanding balance was $12.0 million with an 
effective interest rate of 6.6%.  This credit facility has been and is 
expected to be used to acquire additional retail properties leased to 
national and regional retail chains under long term lease agreements.  
Any additional borrowings will increase the Company's exposure to 
interest rate risk.

Realty Income expects to meet its long-term capital needs for the 
acquisition of properties through the issuance of public or private 
debt or equity.  In August 1997, the Company filed a universal shelf 
registration statement with the Securities and Exchange Commission 
covering up to $300 million in value of common stock, preferred stock 
and/or debt securities.  Approximately $91.9 million in value of 
common stock and debt securities has been issued under the universal 
shelf registration statement through March 4, 1998. 

On February 23, 1998, Realty Income issued 751,174 shares of common 
stock at a net price to the Company of $25.295 per share to a unit 
investment trust.  The net proceeds were used to repay borrowings of 
$19.0 million under the acquisition credit facility.

On October 15, 1997, Realty Income issued 2,700,000 shares of common 
stock at a price of $27.00 per share.  The net proceeds were used to 
repay borrowings of $62.6 million under the acquisition credit 
facility and to acquire properties.  These borrowings under the 
acquisition credit facility were used to acquire properties during 
June 1997 through September 1997. 

On May 6, 1997, Realty Income issued $110 million of 7.75% notes due 
May 2007 (the "Notes").  The Notes were sold at 99.929% of par for a 
yield of 7.76%.  After taking into effect the gain of $1.1 million 
realized on the treasury interest rate lock agreement, which is 
described in the next paragraph, the effective interest rate on the 
Notes to the Company is 7.62%.  The net proceeds from the issuance of 
the Notes were used to repay $93.7 million of outstanding borrowings 
under the Company's credit facility and to acquire properties.  
Interest on the Notes is payable semiannually each May and November. 


                                                          Page 29
<PAGE>
Currently, there is no formal trading market for the Notes and the 
Company has not listed and does not intend to list the Notes on any 
securities exchange. 
 
In December 1996, the Company entered into a treasury interest rate 
lock agreement to hedge against the possibility of rising interest 
rates.  Under the terms of the interest rate lock agreement, the 
Company was to receive or make a payment based on the differential 
between a specified interest rate, 6.537%, and the actual 10-year 
treasury interest rate on notional principal of $90 million, at the 
end of six months.  Based on the 10-year treasury interest rate at May 
1, 1997 (the interest rate pricing date), the Company realized a $1.1 
million gain on the agreement, which was received in June 1997.  The 
gain on the agreement is being amortized over 10 years (the life of 
the Notes) as a yield adjustment to interest expense.

The Company received investment grade corporate credit ratings from 
Duff & Phelps Rating Company, Moody's Investor Service, Inc., and 
Standard & Poor's Rating Group in December 1996.  Currently, Duff & 
Phelps has assigned a rating of BBB, Moody's has assigned a rating of 
Baa3, and Standard & Poor's has assigned a rating of BBB- to the 
Company's senior debt.  These ratings are subject to change based 
upon, among other things, the Company's results of operations and 
financial condition.

    Property Acquisitions

During 1997, Realty Income acquired 96 retail properties located in 27 
states for $139.2 million (which excludes the estimated unfunded 
development costs of $2.9 million on properties under construction at 
December 31, 1997) and selectively sold ten properties, increasing the 
number of properties in its portfolio by 11.6% to 826 from 740 at 
December 31, 1996.  During 1997, the Company also invested $3.1 
million in development properties acquired in 1996 and $53,000 in five 
existing properties in its portfolio.  The 96 properties acquired will 
contain approximately 1.1 million leasable square feet and are 100% 
leased under net leases, with an average initial lease term of 14.4 
years.  The weighted average annual unleveraged return on the cost of 
the 96 properties (including the estimated unfunded development cost 
of the properties under development) is estimated to be 10.4%, 
computed as estimated contractual net operating income (which in the 
case of a net leased property is equal to the base rent or, in the 
case of properties under construction, the estimated base rent under 
the lease) for the first year of each lease, divided by total 
acquisition and estimated development costs.  Since it is possible 
that a tenant could default on the payment of contractual rent, no 
assurance can be given that the actual return on the cost of the 96 
properties acquired in 1997 will not differ from the foregoing 
percentage. 
 
Of the properties acquired during 1997, 88 were occupied as of 
February 28, 1998 and the remaining properties were pre-leased and 

                                                          Page 30
<PAGE>
under construction pursuant to contracts under which the tenant has 
agreed to develop the properties (with development costs funded by the 
Company) and to begin paying rent when the premises open for business.  
All of the properties acquired in 1997, including the properties under 
development, are leased with initial terms of nine to 20 years. 
 
The following table summarized Realty Income's 1997 acquisition 
activity by quarter.

<TABLE>                                       Approx.
1997 Acquisi-   Properties   Initial Lease   Leasable        Total
tion Activity    Acquired     Term (Years)  Square Feet   Invested (1)
=============   ==========   =============  ===========   ============
    <C>             <C>            <C>           <C>           <C>
1st quarter          11            14.0         237,000   $ 17,933,000
2nd quarter          26            14.5         353,000     39,003,000
3rd quarter          27            15.1         380,000     59,032,000
4th quarter          32            13.8         159,000     26,319,000
- --------------   ----------   -------------  -----------  ------------
Totals               96            14.4       1,129,000   $142,287,000
==============   ==========   =============  ===========  ============
</TABLE>
[FN]
(1) Includes the $3.1 million invested during 1997 in development 
properties acquired in 1996.
</FN>
    Distributions

Cash distributions paid during 1997, 1996 and 1995 were $44.4 million, 
$48.1 million and $36.7 million, respectively.  The 1996 cash 
distributions include a special distribution of $5.3 million paid in 
January 1996. 
 
During 1997, the Company paid 11 monthly distributions of $0.1575 per 
share and increased the monthly distribution to $0.16 per share in 
December 1997.  The monthly distributions paid during 1997 totaled 
$1.8925 per share.  In December 1997, and January and February 1998, 
the Company declared distributions of $0.16 per share which were paid 
on January 15, 1998, February 17, 1998 and payable on March 16, 1998, 
respectively.

During 1996, the Company paid 11 monthly distributions of $0.155 per 
share and increased the monthly distribution to $0.1575 per share in 
December 1996.  The regular distributions paid during 1996 totaled 
$1.8625 per share.  In addition, the Company paid a special 
distribution of $0.23 per share in January 1996.  Total distributions 
paid in 1996 were $2.0925 per share.  For federal income tax purposes, 
a portion of the special distribution, in the amount of approximately 
$0.144 per share, was taxable as ordinary income in 1995 and the 
remaining $0.086 per share was included in each stockholders 1996 Form 
1099.

During 1995, the Company paid monthly distributions of $0.15 per share 
from January through July and increased the monthly distribution to
                                                          Page 31
<PAGE>
$0.155 per share in August 1995.  Monthly distributions of $0.155 per 
share were paid in August through December 1995.  The monthly 
distributions paid during 1995 totaled $1.825 per share.

     Other Information

As a result of the Merger in August 1995,  the Company assumed a 
defined benefit pension plan (the "Plan") covering substantially all 
of the employees of the Advisor.  The board of directors of the 
Advisor froze the Plan effective May 31, 1995 and no additional 
employees were entitled to enter the Plan.  The Plan was terminated on 
January 2, 1996 and final disbursement of the Plan's assets occurred 
on February 24, 1997.

FUNDS FROM OPERATIONS ("FFO")

FFO for 1997 increased by $4.63 million or 9.7% to $52.35 million 
versus $47.72 million during 1996.  FFO during 1995 was $40.4 million.  
 
Realty Income defines FFO as net income before gain on sales of 
properties, plus provision for impairment losses, plus depreciation 
and amortization.  In accordance with the recommendations of the 
National Association of Real Estate Investment Trusts ("NAREIT"), 
amortization of deferred financing costs are not added back to net 
income to calculate FFO.  Amortization of financing costs are included 
in interest expense in the consolidated statements of income. 
 
The following is a reconciliation of net income to FFO, and 
information regarding distributions paid and diluted weighted average 
number of shares outstanding for 1997, 1996 and 1995 (dollars in 
thousands, except per share data): 

<TABLE>                                1997        1996        1995
                                     --------    --------    --------
                                        <C>         <C>         <C>
Net income                        $    34,770 $    32,223 $    25,600
Plus depreciation and amortization     18,596      16,422      14,849
Plus provision for impairment losses      165         579          --
Less depreciation of furniture, fixtures 
  and equipment and amortization of 
  organization costs                      (96)        (51)        (17)
Less gain on sales of properties       (1,082)     (1,455)        (18)
                                     --------    --------    --------
Total Funds From Operations       $    52,353 $    47,718 $    40,414
                                     ========    ========    ========
Regular Cash Distributions Paid   $    44,367 $    42,794 $    36,710
FFO in excess of Regular 
  Distributions                   $     7,986 $     4,924 $     3,704
Special Cash Distributions Paid   $        -- $     5,285 $        --
Diluted weighted average
  number of shares outstanding     23,572,715  22,977,837  20,230,963
</TABLE>

                                                          Page 32
<PAGE>
Management considers FFO to be an appropriate measure of the 
performance of an equity REIT.  FFO is used by financial analysts in 
evaluating REITs and can be one measure of a REIT's ability to make 
cash distribution payments.  Presentation of this information provides 
the reader with an additional measure to compare the performance of 
different REITs, although it should be noted that not all REITs 
calculate FFO the same way so comparisons with such REITs may not be 
meaningful. 
 
FFO is not necessarily indicative of cash flow available to fund cash 
needs and should not be considered as an alternative to net income as 
an indication of the Company's performance or to cash flows from 
operating, investing, and financing activities as a measure of 
liquidity or ability to make cash distributions or to pay debt 
service. 


RESULTS OF OPERATIONS
=====================

     Comparison of 1997 to 1996

Rental revenue was $67.6 million for 1997 versus $56.8 million for 
1996, an increase of $10.8 million.  The increase in rental revenue 
was primarily due to the acquisition of 96 properties during 1997 and 
62 properties during 1996.  These properties generated revenue of 
$11.4 million in 1997 compared to $915,000 in 1996, an increase of 
$10.5 million.  At January 1, 1998, annualized contractual lease 
payments on the properties acquired in 1996 and 1997 are approximately 
$20.2 million (excluding estimated rent from nine properties under 
development and any percentage rents). 
 
Of the 826 properties in the portfolio as of December 31, 1997, 819 
are single-tenant properties with the remaining properties being 
multi-tenant properties.  Of the 819 single-tenant properties, 812, or 
over 99%, were net leased with an average remaining lease term 
(excluding extension options) of approximately 8.4 years.  At December 
31, 1997, 812 of the Company's 819 single tenant properties had leases 
which provide for increases in rents through: (i) base rent increases 
tied to a consumer price index with adjustment ceilings; (ii) overage 
rent based on a percentage of the tenants' gross sales or (iii) fixed 
increases.  Some leases contain more than one of these clauses.  
Percentage rent, which is included in rental revenue, was $1.8 million 
during 1997 and $1.7 million in 1996.
 
Same store rents generated on 667 properties owned during all of both 
1997 and 1996 increased by $767,000 or 1.4%, to $55.74 million from 
$54.97 million.
 




                                                          Page 33
<PAGE>
The following tables represent Realty Income's rental revenue by 
industry (dollars in thousands): 

<TABLE>                    Annualized as         For the Year Ended
                        of January 1, 1998       December 31, 1997
                      ----------------------    ----------------------
                       Rental(1)  Percentage     Rental     Percentage
Industry               Revenue     of Total      Revenue     of Total
- --------------------   -------     ----------    -------     --------- 
     <C>                 <C>         <C>           <C>          <C>
Apparel Stores         $ 1,928         2.5%      $   496          0.7%
Automotive Parts         6,280         8.2         6,142          9.1
Automotive Service       6,434         8.4         4,332          6.4
Book Stores                450         0.6           368          0.5
Child Care              24,473        31.9        24,284         35.9
Consumer Electronics     4,432         5.8         4,388          6.5
Convenience Stores       4,473         5.8         3,738          5.5
Home Furnishings         5,116         6.7         3,812          5.6
Office Supplies          2,215         2.9         1,123          1.7
Pet Supplies               253         0.3           134          0.2
Restaurants             13,314        17.3        13,416         19.8
Shoe Stores                332         0.4           107          0.2
Video Rental             2,286         3.0           373          0.6
Other                    4,788         6.2         4,900          7.3
- --------------------   -------     ----------    ---------    -------
Totals                 $76,774       100.0%      $67,613        100.0%
====================   =======     ==========    =========    ========
</TABLE>
 (1)  Annualized rental revenue as of January 1, 1998 has been 
calculated on the properties owned at January 1, 1998 by multiplying 
the monthly contractual base rent by 12 and adding the 1997 historical 
percentage rents, which totaled $1.8 million.

<TABLE>                  For the Year Ended        For the Year Ended
                         December 31, 1996         December 31, 1995
                        --------------------     --------------------
                        Rental    Percentage     Rental    Percentage
Industry                Revenue    of Total      Revenue    of Total
- --------------------    -------    ---------     -------    --------- 
     <C>                  <C>         <C>          <C>         <C>
Apparel Stores          $    --          --%     $    --          --%
Automotive Parts          5,966        10.5        5,855        11.4
Automotive 
  Service                 2,706         4.8        1,876         3.7
Book Stores                  --          --           --          --
Child Care               23,854        42.0       23,358        45.6
Consumer 
  Electronics               507         0.9           --          --
Convenience 
  Stores                  2,647         4.6        1,254         2.4
Home Furnishings          2,496         4.4        1,471         2.9
Office Supplies              --          --           --          --

(continued on next page)
                                                          Page 34
<PAGE>
(continued)

Pet Supplies                 --          --           --          --
Restaurants              13,836        24.4       12,632        24.7
Shoe Stores                  --         --            --          --
Video Rental                 --         --            --          --
Other                     4,765        8.4         4,739         9.3
- --------------------    -------    ---------     -------    --------- 
Totals                  $56,777       100.0%     $51,185      100.0%
====================    =======    =========     =======    =========
</TABLE>
At December 31, 1997, the Company had eight properties (one of which 
is a multi-tenant property) that were not under lease as compared to 
nine at December 31, 1996 and four at December 31, 1995.  At December 
31, 1997, 818, or over 99%, of the 826 properties in the portfolio 
were under lease agreements with third party tenants. 
 
Interest and other revenue during 1997 and 1996 totaled $284,000 and 
$180,000, respectively, an increase of $104,000.  The increase in 1997 
was primarily due to interest earned on Note proceeds in excess of the 
$93.7 million used to payoff the credit facility in May 1997.  These 
proceeds were invested in new properties during May and June 1997. 
 
Depreciation and amortization was $18.6 million in 1997 versus $16.4 
million in 1996.  The increase in 1997 was primarily due to 
depreciation of the properties acquired in 1996 and 1997. 

General and administrative expenses increased by $256,000 to $5.44 
million in 1997 versus $5.18 million in 1996.  The increase in general 
and administrative expenses was primarily due to an increase in 
property acquisition expenses and employee costs.  General and 
administrative expenses as a percentage of revenue decreased to 8.0% 
in 1997 as compared to 9.1% in 1996.  During 1997, the Company 
increased its number of employees to 47 from 35.  The majority of the 
new employees work primarily on new property acquisitions.

Property expenses are broken down into costs associated with non-net 
leased multi-tenant properties, unleased single-tenant properties and 
general portfolio expenses.  Expenses related to the multi-tenant and 
unleased single-tenant properties include, but are not limited to, 
property taxes, maintenance, insurance, utilities, property 
inspections, bad debt expense and legal fees.  General portfolio costs 
include, but are not limited to, insurance, legal, property 
inspections and title search fees.  At December 31, 1997, eight 
properties were available for lease as compared to nine at December 
31, 1996. 
 
Property expenses were $1.79 million in 1997 and $1.64 million in 
1996, an increase of $145,000.  The increase in property expenses was 
primarily attributable to costs of the environmental insurance 
obtained in December 1996.  In 1997, environmental insurance expense 
totaled $85,000 and based upon the 826 properties in the portfolio at 
December 31, 1997, the costs of environmental insurance is anticipated 
                                                          Page 35
<PAGE>
to be approximately $90,000 during 1998.  The limit of the policy is 
$10 million for each loss and $20 million in the aggregate, with a 
$100,000 deductible.  There is a sub-limit on properties with 
underground storage tanks of $1 million per occurrence and $5 million 
in the aggregate, with a deductible of $25,000.

Interest expense in 1997 increased by $5.9 million to $8.23 million, 
as compared to $2.37 million in 1996.  The following is a summary of 
the five components of interest expense for 1997 and 1996 (dollars in 
thousands): 
<TABLE>
                                      1997        1996      Net Change
                                    -------     -------     ----------
                                      <C>         <C>          <C>
Interest on outstanding 
  loans and notes                   $ 8,043     $ 2,137       $ 5,906
Amortization of the gain on the
  treasury lock agreement               (75)         --           (75)
Credit facility commitment fees         145         156           (11)
Amortization of credit facility 
  origination costs and deferred 
  bond financing costs                  281         224            57
Interest capitalized                   (168)       (150)          (18)
                                    -------     -------     ----------
Totals                              $ 8,226     $ 2,367       $ 5,859
                                   ========     =======     ==========
</TABLE>
Interest on outstanding loans and notes was $5.9 million higher in 
1997 than in 1996, due to an increase in the average outstanding 
balances and a higher average interest rate.  The higher average 
interest rate was due to interest on the Notes issued in May 1997.  
During 1997, the average outstanding balances and interest rate (after 
taking into effect amortization of the gain on the treasury lock 
agreement) on the Notes and credit facility were $108.4 million and 
7.35% as compared to $30.7 million and 6.96% during 1996.  During 
1997, the credit facility's average interest rate was 6.82% and 
average outstanding balance was $36.1 million. 

The Company reviews long-lived assets for impairment whenever events 
or changes in circumstances indicate that the carrying amount of the 
asset may not be recoverable. In 1997, a $165,000 charge was taken to 
reduce the net carrying value on three properties because they became 
held for sale.  One of these properties was sold in 1997 and another 
in January 1998.  In 1996, a $579,000 charge was taken to reduce the 
net carrying value on four properties because they became held for 
sale.  Three of these properties have been sold.

During 1997, the Company sold ten properties (six restaurants, two 
child care centers, one automotive parts store and one multi-tenant 
location) for a total of $4.4 million and recorded a gain of $1.1 
million.  During 1996, the Company sold seven properties (five 
restaurants and two multi-tenant locations) for $4.4 million and 
recognized a gain of $1.5 million. 

                                                          Page 36
<PAGE>
In 1997, the Company had net income of $34.77 million versus $32.22 
million in 1996.  The $2.55 million increase in net income is 
primarily due to the increase in rental revenue from properties 
acquired in 1996 and 1997 of $10.5 million and an increase in same 
store rents on 667 properties owned during both periods of $767,000, 
which were partially offset by an increase in depreciation and 
amortization, general and administrative, and interest expense 
totaling $8.3 million. 

     Comparison of 1996 to 1995

Rental revenue was $56.8 million for 1996 versus $51.2 million for 
1995, an increase of $5.6 million.  The increase in rental revenue was 
primarily due to the acquisition of 124 properties from December 1994 
through December 1996.  These properties generated revenue in 1996 and 
1995 of $8.8 million and $3.8 million, respectively, an increase of 
$5.0 million.

Of the 740 properties in the portfolio as of December 31, 1996, 732 
are single-tenant properties with the remaining properties being 
multi-tenant properties.  Of the 732 single-tenant properties, 723, or 
approximately 99%, had leases which provide for increases in rents 
through: (i) base rent increases tied to a consumer price index with 
adjustment ceilings; (ii) overage rent based on a percentage of the 
tenants' gross sales or (iii) fixed increases.  Some leases contain 
more than one of these clauses.  Percentage rent, which is included in 
rental revenue, was $1.7 million during 1996 and $1.6 million in 1995.

Same store rents generated on 619 properties owned during all of both 
1996 and 1995 increased by $871,000, or 1.9%, to $48.0 million from 
$47.1 million.

At December 31, 1996, the Company had nine properties that were not 
under lease as compared to four at December 31, 1995.  At December 31, 
1996, 731, or approximately 99%, of the 740 properties in the 
portfolio were under lease agreements with third party tenants. 
 
Interest and other revenue during 1996 and 1995 totaled $180,000 and 
$370,000, respectively.  The decrease of $190,000 was due to lower 
average cash and cash equivalent balances in 1996.

Depreciation and amortization was $16.4 million in 1996 versus $14.8 
million in 1995.  The increase in 1996 was primarily due to 
depreciation of properties acquired during 1995 and 1996 and 
amortization of goodwill recorded in connection with the Merger of the 
Advisor.

General and administrative expenses and advisor fees decreased by $1.7 
million to $5.2 million in 1996 versus $6.9 million in 1995.  General 
and administrative expenses were $5.2 million in 1996 versus $3.2 
million in 1995 and advisor fees of $3.7 million in 1995.  The $2.0 
million increase in general and administrative expenses was primarily

                                                          Page 37
<PAGE>
due to the Merger of the Advisor.  Subsequent to the Merger, the 
Company commenced paying for management, accounting systems, office 
facilities, professional and support personnel expenses (i.e. costs of 
being self-administered).  Prior to the Merger such costs were the 
responsibility of the Advisor.  General and administrative expenses 
and advisor fees as a percentage of revenue decreased to 9.1% in 1996 
as compared to 13.3% in 1995.

Property expenses were $1.6 million in 1996 and 1995.  Property 
expenses are broken down into costs associated with non-net leased 
multi-tenant properties, unleased single-tenant properties and general 
portfolio expenses.  Expenses related to the multi-tenant and unleased 
single-tenant properties include, but are not limited to, property 
taxes, maintenance, insurance, utilities, property inspections, bad 
debt expense and legal fees.  General portfolio costs include, but are 
not limited to, insurance, legal, property inspections and title 
search fees.  At December 31, 1996, nine properties were available for 
lease as compared to four at December 31, 1995.

Interest expense in 1996 decreased by $275,000 to $2.37 million, as 
compared to $2.64 million in 1995.  The following is a summary of the 
four components of interest expense for 1996 and 1995 (dollars in 
thousands): 
<TABLE>
                                      1996       1995       Net Change
                                    -------    -------      ----------
                                      <C>        <C>           <C>
Interest on outstanding loans
  and notes                         $ 2,137    $ 2,403        $ (266)
Credit facility commitment fees         156        127            29
Amortization of credit facility
  origination costs and deferred 
  bond financing costs                  224        329          (105)
Interest capitalized                   (150)      (217)           67
                                    -------    -------      ----------
Totals                              $ 2,367    $ 2,642        $ (275) 
                                    =======    =======      ==========
</TABLE>
Interest on outstanding loans and notes during 1996 was $266,000 lower 
than in 1995, due to a decrease in the average outstanding balances 
and lower average interest rates on the credit facility and the notes 
issued as part of the Consolidation.  During 1996, the average 
outstanding balances and interest rate on the notes and credit 
facility were $30.7 million and 6.96% as compared to $31.3 million and 
7.68% during 1995.

The Company reviews long-lived assets for impairment whenever events 
or changes in circumstances indicate that the carrying amount of the 
asset may not be recoverable. In 1996, a $579,000 charge was taken to 
reduce the net carrying value on four properties because they became 
held for sale.  Three of these properties have been sold.  No charge 
was recorded for an impairment loss in 1995.

                                                          Page 38
<PAGE>
During 1996, the Company sold seven properties (five restaurants and 
two multi-tenant locations) for a total of $4.4 million and recorded a 
gain of $1.5 million.  During 1995, the Company sold three properties 
(two child care centers and a multi-tenant location) for $617,000 and 
recognized a gain of $18,000.

In 1996, the Company had net income of $32.2 million versus $25.6 
million in 1995.  The $6.6 million increase in net income is primarily 
due to an increase in rental revenue from 124 properties acquired from 
December 1994 through December 1996 of $5.0 million, an increase in 
the net gain on sales of properties of $1.4 million and a net decrease 
in advisor fees, general and administrative expenses of $1.7 million, 
offset by an increase in depreciation and amortization expense of $1.6 
million. 


IMPACT OF INFLATION
===================

Tenant leases generally provide for limited increases in rent as a 
result of increases in the tenant's sales volumes and/or increases in 
the consumer price index.  Management expects that inflation will 
cause these lease provisions to result in increases in rent over time.  
However, during times when inflation is greater than increases in rent 
as provided for in the leases, rent increases may not keep up with the 
rate of inflation. 
 
Over 98% of the properties in the portfolio are leased to tenants 
under net leases in which the tenant is responsible for property costs 
and expenses.  These features in the leases reduce the Company's 
exposure to rising property expenses due to inflation. 
 
Inflation and increased costs may have an adverse impact on the 
tenants if increases in the tenant's operating expenses exceed 
increases in revenue. 


IMPACT OF ACCOUNTING PRONOUNCEMENTS
===================================

In June 1997, the Financial Accounting Standards Board issued 
Statement of Financial Accounting Standards No. 130, "Reporting 
Comprehensive Income" ("Statement No. 130").  Statement No. 130 
establishes standards for reporting and display of comprehensive 
income and its components (revenue, expenses, gains and losses) in a 
full set of general purpose financial statements, and is effective for 
periods beginning after December 15, 1997.

In June 1997, the Financial Accounting Standards Board issued 
Statement of Financial Accounting Standards No. 131, "Disclosures 
about Segments of an Enterprise and Related Information" ("Statement 
No. 131").  Statement No. 131 establishes standards for the way that 

                                                          Page 39
<PAGE>
public business enterprises report selected information about 
operating segments in interim financial reports issued to 
shareholders.  It also establishes standards for periods beginning 
after December 15, 1997.

Management believes that the adoption of the aforementioned statements 
will not have a material effect on the manner and nature of 
disclosures currently made by the Company. 


ITEM 8:  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
- ----------------------------------------------------

Table of Contents                                            Page
- -----------------                                            ----

A.  Independent Auditors' Report...............................41

B.  Consolidated Balance Sheets,
      December 31, 1997 and 1996...............................42

C.  Consolidated Statements of Income,
      Years ended December 31, 1997, 1996 and 1995.............44

D.  Consolidated Statements of Stockholders' Equity,
      Years ended December 31, 1997, 1996 and 1995.............45

E.  Consolidated Statements of Cash Flows,
      Years ended December 31, 1997, 1996 and 1995.............47

F.  Notes to Consolidated Financial Statements.................49

G.  Consolidated Quarterly Financial Data
      (unaudited) for 1997 and 1996............................59

H.  Schedule III-Real Estate and Accumulated
      Depreciation.............................................60

Schedules not Filed:  All schedules, other than that indicated in the 
Table of Contents, have been omitted as the required information is 
inapplicable or the information is presented in the financial 
statements or related notes.











                                                          Page 40
<PAGE>
                   Independent Auditors' Report
                   ----------------------------

The Board of Directors and Stockholders
Realty Income Corporation:


We have audited the consolidated financial statements of Realty Income 
Corporation and subsidiaries as listed in the accompanying table of 
contents.  In connection with our audits of the consolidated financial 
statements, we also have audited the financial statement schedule III 
listed in the accompanying table of contents.  These consolidated 
financial statements and financial statement schedule are the 
responsibility of the Company's management.  Our responsibility is to 
express an opinion on these consolidated 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 consolidated financial statements referred to 
above present fairly, in all material respects, the financial position 
of Realty Income Corporation and subsidiaries as of December 31, 1997 
and 1996, and the results of their operations and their cash flows for 
each of the years in the three-year period ended December 31, 1997, in 
conformity with generally accepted accounting principles.  Also in our 
opinion, the related financial statement schedule III, when considered 
in relation to the basic consolidated financial statements taken as a 
whole, presents fairly, in all material respects, the information set 
forth therein.


                                 /s/KPMG PEAT MARWICK LLP


San Diego, California
January 23, 1998,
   except as to note 6A to the 
   consolidated financial statements, 
   which is as of February 23, 1998





                                                          Page 41
<PAGE>
           REALTY INCOME CORPORATION AND SUBSIDIARIES
                   Consolidated Balance Sheets
                   ===========================
                   December 31, 1997 and 1996
          (dollars in thousands, except per share data)
<TABLE>
                                               1997       1996
                                            =========  =========
ASSETS
Real estate, at cost:
  Land                                      $ 214,342  $ 165,598
  Buildings and improvements                  485,455    398,942
                                            ---------  ---------
                                              699,797    564,540
  Less - accumulated depreciation
    and amortization                         (152,206)  (138,307)
                                            ---------  ---------
     Net real estate                          547,591    426,233
Cash and cash equivalents                       2,123      1,559
Accounts receivable                             2,888      1,905
Due from affiliates                               348        383
Other assets                                    3,170      2,183
Goodwill, net                                  20,901     21,834
                                            ---------  ---------
     TOTAL ASSETS                           $ 577,021  $ 454,097
                                            =========  =========

LIABILITIES AND STOCKHOLDERS' EQUITY
Distributions payable                       $   4,112  $   3,619
Accounts payable and accrued expenses           2,180      1,172
Other liabilities                               4,814      5,065
Lines of credit payable                        22,600     70,000
Notes payable                                 110,000         --
                                            ---------  ---------
     TOTAL LIABILITIES                        143,706     79,856
                                            ---------  ---------
















                                                          Page 42
<PAGE>
(continued)

           REALTY INCOME CORPORATION AND SUBSIDIARIES
                   Consolidated Balance Sheets
                   ===========================
                   December 31, 1997 and 1996
          (dollars in thousands, except per share data)

                                               1997       1996
                                            =========  =========
                                               <C>        <C>
Commitments and contingencies

Stockholders' Equity
Preferred stock, par value $1.00 per
  share, 20,000,000 shares authorized,
  no shares issued or outstanding                  --         --
Common stock, par value $1.00 per share,
  100,000,000 shares authorized,
  25,698,464 and 22,979,537 shares
  issued and outstanding in 1997 and
  1996, respectively                           25,698     22,980
Paid in capital in excess of par value        582,450    516,004
Accumulated distributions in excess
  of net income                              (174,833)  (164,743)
                                            ---------  ---------
     TOTAL STOCKHOLDERS' EQUITY               433,315    374,241
                                            ---------  ---------
     TOTAL LIABILITIES AND
       STOCKHOLDERS' EQUITY                 $ 577,021  $ 454,097
                                            =========  =========
</TABLE>

















   The accompanying notes to consolidated financial statements
            are an integral part of these statements.

                                                          Page 43
<PAGE>
           REALTY INCOME CORPORATION AND SUBSIDIARIES
                Consolidated Statements Of Income
                =================================
          Years Ended December 31, 1997, 1996 and 1995
          (dollars in thousands, except per share data)
<TABLE>
                                 1997        1996        1995
                              ==========  ==========  ==========
REVENUE
  Rental                      $   67,613  $   56,777  $   51,185 
  Interest                           192         109         276 
  Other                               92          71          94 
                              ----------  ----------  ----------
                                  67,897      56,957      51,555 
                              ----------  ----------  ----------
                                  <C>         <C>         <C>
EXPENSES
  Depreciation and
    amortization                  18,596      16,422      14,849
  General and administrative       5,437       5,181       3,214
  Advisor fees                        --          --       3,661
  Property                         1,785       1,640       1,607
  Interest                         8,226       2,367       2,642
  Provision for impairment
    losses                           165         579          --
                              ----------  ----------  ----------
                                  34,209      26,189      25,973
                              ----------  ----------  ----------

Income from operations            33,688      30,768      25,582
Net gain on sales of
  properties                       1,082       1,455          18
                              ----------  ----------  ----------
NET INCOME                    $   34,770  $   32,223  $   25,600
                              ==========  ==========  ==========

Basic and diluted
  net income per share        $     1.48  $     1.40  $     1.27
                              ==========  ==========  ==========
</TABLE>









   The accompanying notes to consolidated financial statements
            are an integral part of these statements.

                                                          Page 44
<PAGE>
           REALTY INCOME CORPORATION AND SUBSIDIARIES
        Consolidated Statements Of Stockholders' Equity
    ========================================================
          Years Ended December 31, 1997, 1996 and 1995
                     (dollars in thousands)
<TABLE>
                                              Accumu-
                                    Paid in    lated
                                    Capital   Distri-
                                      in      butions
                 Common Stock       Excess   in Excess
              -------------------   of Par     of Net
                Shares    Amount     Value     Income    Totals
              ==========  =======  ========  =========  ========
                 <C>        <C>      <C>        <C>       <C>
Balance,
  December
  31, 1994    19,502,091  $19,502  $452,996  $(137,082) $335,416

Net income            --       --        --     25,600    25,600
Distributions
  paid and
  payable to
  stockholders        --       --        --    (46,192)  (46,192)
Shares issued
  in exchange
  for advisor
  shares         990,704      991    20,186         --    21,177
Shares retired   (57,547)     (58)   (1,172)        --    (1,230)
Shares issued
  in stock
  offering, net
  offering
  costs of
  $3,217       2,540,000    2,540    44,090         --    46,630
Shares issued
  in exchange
  for limited
  partnership
  interests          989        1        19         --        20
              ----------  -------  --------  ---------  --------
Balance,
  December
  31, 1995    22,976,237   22,976   516,119   (157,674)  381,421
</TABLE>







                                                          Page 45
<PAGE>
(continued)

           REALTY INCOME CORPORATION AND SUBSIDIARIES
        Consolidated Statements Of Stockholders' Equity
    ========================================================
          Years Ended December 31, 1997, 1996 and 1995
                     (dollars in thousands)
<TABLE>
                                              Accumu-
                                    Paid in    lated
                                    Capital   Distri-
                                      in      butions
                 Common Stock       Excess   in Excess
              -------------------   of Par     of Net
                Shares    Amount    Value      Income    Totals
              ==========  =======  ========  =========  ========
                 <C>        <C>      <C>        <C>       <C>
Net income            --       --        --     32,223    32,223
Distributions
  paid and
  payable to
  stockholders        --       --        --    (39,292)  (39,292)
Shares issued      3,300        4        73         --        77
Stock offering
  costs               --       --      (188)        --      (188)
              ----------  -------  --------  ---------  --------
Balance,
  December
  31, 1996    22,979,537   22,980   516,004   (164,743)  374,241

Net income            --       --        --     34,770    34,770
Distributions
  paid and
  payable to
  stockholders        --       --        --    (44,860)  (44,860)
Shares issued
  in stock
  offering, net
  offering
  costs of
  $4,193       2,700,000    2,700    66,007         --    68,707
Shares issued     22,989       22       532         --       554
Shares 
  forfeited       (4,062)      (4)      (93)        --       (97)
              ----------  -------  --------  ---------  --------
Balance,
  December
  31, 1997    25,698,464  $25,698  $582,450  $(174,833) $433,315
              ==========  =======  ========  =========  ========
</TABLE>
   The accompanying notes to consolidated financial statements
            are an integral part of these statements.
                                                          Page 46
<PAGE>
           REALTY INCOME CORPORATION AND SUBSIDIARIES
              Consolidated Statements Of Cash Flows
              =====================================
          Years Ended December 31, 1997, 1996 and 1995
                     (dollars in thousands)
<TABLE>
                                      1997      1996      1995
                                    ========  ========  ========

CASH FLOWS FROM
  OPERATING ACTIVITIES
Net income                          $ 34,770  $ 32,223  $ 25,600
Adjustments to net income:
  Depreciation and amortization       18,596    16,422    14,849
  Provision for impairment losses        165       579        --
  Net gain on sales of properties     (1,082)   (1,455)      (18)
Changes in assets and liabilities:
  Accounts receivable and
    other assets                        (844)     (646)       (1)
  Accounts payable, accrued expenses
    and other liabilities              1,087       950       (86)
  Due to advisor                          --        --       (32)
                                    --------  --------  --------

     Net cash provided by
       operating activities           52,692    48,073    40,312
                                    --------  --------  --------

CASH FLOWS FROM
  INVESTING ACTIVITIES
Proceeds from sales of properties      4,432     4,405       617
Acquisition of and additions to
  properties                        (140,389)  (55,705)  (65,890)
Payment of advisor merger costs           --        --    (1,629)
Cash acquired from advisor merger         --        --       647
                                    --------  --------  --------

     Net cash used in
       investing activities         (135,957)  (51,300)  (66,255)
                                    --------  --------  --------












                                                          Page 47
<PAGE>
(continued)

           REALTY INCOME CORPORATION AND SUBSIDIARIES
              Consolidated Statements Of Cash Flows
              =====================================
          Years Ended December 31, 1997, 1996 and 1995
                     (dollars in thousands)

                                      1997      1996      1995
                                    ========  ========  ========
                                      <C>       <C>        <C>
CASH FLOWS FROM
  FINANCING ACTIVITIES
Payments of distributions            (44,367)  (48,079)  (36,710)
Proceeds from lines of credit        117,000    66,700    50,600
Payments of lines of credit         (164,400)   (2,700)  (44,600)
Proceeds from notes issued,
  net costs of $848                  109,152        --        --
Payment of notes payable                  --   (12,597)       --
Proceeds from stock offering,
  net of offering costs               68,707        --    46,630
Proceeds from other stock issuances      246        --        --
Stock offering costs                      --      (188)       --
Payments to the defined benefit
  pension plan                        (2,223)       --        --
Increase in other assets                (286)       --        --
                                    --------  --------  --------

     Net cash provided by
       financing activities           83,829     3,136    15,920
                                    --------  --------  --------

Net increase (decrease) in cash 
  and cash equivalents                   564       (91)  (10,023)

Cash and cash equivalents,
  beginning of year                    1,559     1,650    11,673
                                    --------  --------  --------

Cash and cash equivalents,
  end of year                       $  2,123  $  1,559  $  1,650
                                    ========  ========  ========
</TABLE>
For supplemental disclosures, see note 12.





   The accompanying notes to consolidated financial statements
            are an integral part of these statements.

                                                          Page 48
<PAGE>
           REALTY INCOME CORPORATION AND SUBSIDIARIES
           Notes To Consolidated Financial Statements
           ==========================================
                December 31, 1997, 1996 and 1995

1.  Organization and Operation

Realty Income Corporation (the "Company") was organized in the State 
of Delaware in September 1993 to facilitate the merger, which was 
effected on August 15, 1994 (the "Consolidation"), of 10 private and 
15 public real estate limited partnerships with and into the Company.  
In August 1995, the Company became self-administered and self-managed 
after acquiring R.I.C. Advisor, Inc. (the "Advisor").  In May 1997, 
the Company reincorporated as a Maryland corporation pursuant to a 
merger of the Company into a wholly-owned Maryland subsidiary and the 
conversion of each outstanding share of common stock of the Company 
into one share of common stock of the surviving corporation.  The 
Company invests in commercial retail real estate and has elected to be 
taxed as a real estate investment trust ("REIT").  As of December 31, 
1997, the Company owned 826 properties in 43 states.

2.  Summary of Significant Accounting Policies and Procedures

Principles of Consolidation - The accompanying consolidated financial 
statements include the accounts of the Company and partnerships more 
than 50 percent owned (subsidiaries) after elimination of all material 
intercompany balances and transactions.

Cash Equivalents - The Company considers all short-term, highly liquid 
investments that are readily convertible to cash and have an original 
maturity of three months or less at the time of purchase to be cash 
equivalents.

Depreciation and Amortization - Depreciation of buildings and 
improvements, and amortization of goodwill are computed using the 
straight-line method over an estimated useful life of 25 years.

Leases - All leases are accounted for as operating leases.   Under 
this method, lease payments are recognized as revenue over the term of 
the lease on a straight-line basis.

Federal Income Taxes - The Company has elected to be taxed as a REIT 
under the Internal Revenue Code of 1986, as amended.  Management 
believes the Company has qualified and continues to qualify as a REIT 
and therefore will be permitted to deduct distributions paid to its 
stockholders, eliminating the federal taxation of income represented 
by such distributions at the Company's level.  Accordingly, no 
provision has been made for federal income taxes in the accompanying 
consolidated financial statements.



                                                          Page 49
<PAGE>
2.  Summary of Significant Accounting Policies (continued)

Distributions Paid and Payable - For the year ended December 31, 1997, 
cash distributions of $1.8925 per share were paid.  The 1997 
distributions consisted of eleven monthly distributions of $0.1575 per 
share and one monthly distribution of $0.16 per share.  As of December 
31, 1997, a distribution of $0.16 per share was declared and payable.  

For the year ended December 31, 1996, cash distributions of $2.0925 
per share were paid.  The 1996 distributions consisted of a special 
distribution of $0.23 per share, eleven monthly distributions of 
$0.155 per share and one distribution of $0.1575 per share.

For the year ended December 31, 1995, cash distributions of $1.825 per 
share were paid.  The 1995 distributions consisted of seven monthly 
distributions of $0.15 per share and five monthly distributions of 
$0.155 per share.  As of December 31, 1995, three distributions 
totaling $0.54 per share were declared and payable.

The following presents the federal income tax characterization of 
distributions paid or deemed to be paid to stockholders for the years 
ended December 31:
<TABLE>
                             1997            1996           1995
                            ------          ------         ------
                              <C>             <C>            <C>
Ordinary Income             $1.794          $1.691         $1.876
Return of Capital            0.099           0.257          0.093
                            ------          ------         ------
Totals                      $1.893          $1.948         $1.969
                            ======          ======         ======
</TABLE>
For federal income tax purposes, a portion of the distributions 
payable at December 31, 1995, in the amount of $0.144 per share, were 
deemed to be paid in 1995.  This amount is included in the $1.876 per 
share taxable as ordinary income in 1995 and represents the remaining 
portion of taxable earnings and profits which were assumed by the 
Company in the merger with the Advisor.

Provision for Impairment Losses - The Company reviews long-lived 
assets, including goodwill, for impairment whenever events or changes 
in circumstances indicate that the carrying amount of an asset may not 
be recoverable.  Generally, a provision is made for impairment loss if 
estimated future operating cash flows (undiscounted and without 
interest charges) over a long-term holding period plus estimated 
disposition proceeds (undiscounted) are less than the current book 
value.  If a property is held for sale, it is carried at the lower of 
cost or estimated fair value, less costs to sell.  For the years ended 
December 31, 1997 and 1996, provisions for impairment losses of 



                                                          Page 50
<PAGE>
2.  Summary of Significant Accounting Policies (continued)

$165,000 and $579,000, respectively, were charged to operations to 
reduce the net carrying value of three properties held for sale in 
1997 and four properties held for sale in 1996.  There was no 
provision for impairment losses in 1995.

Net Income Per Share - The Company adopted Statement of Financial 
Accounting Standards No. 128, "Earnings per Share" ("SFAS No. 128") 
effective for the period ended December 31, 1997.  SFAS No. 128 
simplifies the standards for computing earnings per share and makes 
them comparable to international earnings per share standards.  All 
prior period net income per share data presented were restated to 
conform to SFAS No. 128.

Basic net income per share is computed by dividing net income by the 
weighted average number of common shares outstanding during each 
period.  Diluted net income per share is computed by dividing the 
amount of net income for the period by each share that would have been 
outstanding assuming the issuance of common shares for all dilutive 
potential common shares outstanding during the reporting period.

The following is a reconciliation of the denominator of the basic net 
income per share computation to the denominator of the diluted net 
income per share computation (net income was available to common 
shareholders for all periods presented):
<TABLE>
                                     1997         1996         1995
                                  ----------   ----------   ----------
                                      <C>           <C>           <C>
Weighted average shares used for  
  basic net income computation    23,568,831   22,976,789   20,230,886
Incremental shares from the
  assumed conversion of stock
  options                              3,884        1,048           77
                                  ----------   ----------   ----------
Adjusted weighted average shares
  used for diluted net income 
  computation                     23,572,715   22,977,837   20,230,963
                                  ==========   ==========   ==========
</TABLE>
Stock Option Plan - The Company accounts for its stock option plan in 
accordance with the provisions of Accounting Principles Board ("APB") 
Opinion No. 25, "Accounting for Stock Issued to Employees", and 
related interpretations.  As such, compensation expense would be 
recorded on the date of grant only if the current market price of the 
underlying stock exceeded the exercise price.  Statement of Financial 
Accounting Standard No. 123, "Accounting for Stock-Based Compensation" 
("SFAS No. 123"), permits entities to recognize as expense over the 
vesting period the fair value of all stock-based awards on the date of 
grant.  Alternatively, SFAS No. 123 allows entities to continue to 
apply the provisions of APB Opinion No. 25 and provide pro forma net 
income and pro forma earnings per share disclosures for employee stock

                                                          Page 51
<PAGE>
2.  Summary of Significant Accounting Policies (continued)

option grants made in 1995 and future years as if the fair-value-based 
method defined in SFAS No. 123 had been applied.  The Company has 
elected to continue to apply the provisions of APB Opinion No. 25 and 
provide the pro forma disclosure provisions of SFAS No. 123.

Derivative Financial Instrument - The Company had an interest rate 
treasury lock agreement to hedge the effect of interest rate 
fluctuations.  This instrument met the requirement for hedge 
accounting, including a high correlation to a specific transaction.  
Accordingly, the amount received under the terms of the agreement is 
recognized in income when interest expense related to the hedge item 
is recognized.

Use of Estimates - The preparation of the consolidated 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, the disclosure of 
contingent assets and liabilities at the date of the financial 
statements and the reported amounts of revenue and expenses during the 
reporting period.  Actual results could differ from those estimates.

3.  Credit Facility Available for Acquisitions

The Company has a $150 million, three-year, revolving, unsecured 
acquisition credit facility that expires in December 2000.  The credit 
facility is from The Bank of New York, as agent, and several U.S. and 
non-U.S. banks.  In November 1997, the Company obtained a $10 million 
unsecured line of credit with The Bank of New York, which was repaid 
and canceled in January 1998.  As of December 31, 1997 and 1996, the 
outstanding balances on the credit facility and line of credit were 
$22.6 million and $70.0 million, respectively, with an effective 
interest rate of approximately 6.66% and 6.85%, respectively.

The credit facility currently bears interest at 0.85% over the London 
Interbank Offered Rate ("LIBOR") and offers the Company other interest 
rate options.  A facility fee of 0.15%, per annum, accrues on the 
total commitment of the credit facility.

The credit facility is subject to various leverage and interest 
coverage ratio limitations.  The Company is and has been in compliance 
with these limitations.

In 1997, 1996 and 1995, interest of $168,000, $150,000 and $217,000, 
respectively, was capitalized on properties under construction.

4.  Notes Payable

On May 6, 1997, Realty Income issued $110 million of 7.75% unsecured 
notes due May 2007 (the "Notes").  The Notes were sold at 99.929% of 
par for a yield of 7.76%.  After taking into effect the $1.1 million

                                                          Page 52
<PAGE>
4.  Notes Payable (continued)

gain realized on the treasury interest rate lock agreement (see note 
5), the effective interest rate to the Company on the Notes is 7.62%.  
The net proceeds from the issuance of the Notes were used to repay 
$93.7 million of outstanding borrowings under the Company's credit 
facility and to acquire properties.  Interest on the Notes is payable 
semiannually each May and November.  Interest incurred on the Notes 
for the year ended December 31, 1997 was $5.5 million.  Currently, 
there is no formal trading market for the Notes and the Company has 
not and does not intend to list the Notes on any securities exchange.

On March 29, 1996, the Company redeemed, at par, the $12.6 million 
principal amount of notes issued at the time of the Consolidation to 
investors in the partnerships.  Interest incurred on the notes for the 
years ended December 31, 1996 and 1995 was $217,000 and $997,000, 
respectively.

5.  Derivative Financial Instrument

In December 1996, the Company entered into a treasury interest rate 
lock agreement to hedge against rising interest rates applicable to 
the Notes (see note 4).  Under the terms of the interest rate lock 
agreement, the Company was to receive or make a payment based on the 
differential between a specified interest rate (6.537%) and the actual 
10-year treasury interest rate on notional principal amount of $90 
million, at the end of six months.  Based on the 10-year treasury 
interest rate at May 1, 1997 (the interest rate pricing date), the 
Company realized a $1.1 million gain on the agreement, which was 
received in June 1997. The gain on the agreement is being amortized 
over 10 years (the life of the Notes) as a yield adjustment to 
interest expense.  The Company had only limited involvement with this 
single derivative financial instrument and did not use it for trading 
purposes.

6.  Common Stock Offerings

A.  In February 1998, the Company issued 751,174 shares of common 
stock to a unit investment trust at a net price to the Company of 
$25.295 per share.  The net proceeds of $19.0 million were be used to 
repay borrowings under the credit facility.

B.  In October 1997, the Company issued 2.7 million shares of common 
stock at a price of $27.00 per share.  The net proceeds of $68.7 
million were used to repay borrowings of $62.6 million under the 
credit facility and to acquire properties.

C.  In November 1995, the Company issued 2.54 million shares of common 
stock at a price of $19.625 per share.  Substantially all of the net 
proceeds of $46.6 million were used to repay borrowings under the 
credit facility.

                                                          Page 53
<PAGE>
7.  Operating Leases

A.  General - At December 31, 1997, the Company owned 826 properties 
in 43 states.  Of the Company's properties, 819 are single-tenant and 
the remainder are multi-tenant.  At December 31, 1997, eight 
properties were vacant and available for lease or sale.

Substantially all leases are net leases whereby the tenant pays 
property taxes and assessments, maintains the interior and exterior of 
the building, and carries insurance coverage for public liability, 
property damage, fire, and extended coverage.  The Company's net lease 
agreements are generally for initial terms of 10 to 20 years, require 
the tenant to pay a minimum monthly rent and property operating 
expenses (taxes, insurance and maintenance), and provide for future 
rent increases (typically subject to ceilings) based on increases in 
the consumer price index or additional rent calculated as a percentage 
of the tenant's gross sales above a specified level.  Percentage rent 
for 1997, 1996 and 1995 was $1.8 million, $1.7 million and $1.6 
million, respectively.

At December 31, 1997, minimum annual rents to be received on the 
operating leases are as follows (dollars in thousands):
<TABLE>
Years Ending December 31,
=========================
       <C>                              <C>
       1998                          $ 72,661
       1999                            71,364
       2000                            69,823
       2001                            68,392
       2002                            63,470
    Thereafter                        368,055
                                     --------
       TOTAL                         $713,765
                                     ========
</TABLE>
B.  Major Tenants - The following schedule presents rental income, 
including percentage rents, from tenants representing more than 10% of 
the Company's total revenue for at least one of the years ended 
December 31, 1997, 1996 or 1995 (dollars in thousands):
<TABLE>
       Tenants                          1997      1996      1995
=========================             =======   =======   =======
        <C>                             <C>       <C>       <C>
Children's World, Inc.                $13,809   $13,460   $13,121
La Petite Academy, Inc.                 9,311     9,339     9,189
Golden Corral Corporation               6,899     7,017     6,550
</TABLE>
8.  Property Acquisitions

During 1997, the Company acquired 96 retail properties located in 27 
states for $142.3 million (excluding the estimated unfunded 
development costs of $2.9 million on properties under construction at 
                                                          Page 54
<PAGE>
8.  Property Acquisitions (continued)

December 31, 1997).  The 96 properties are 100% leased under net 
leases, with an average initial lease term of 14.4 years.  During 
1996, the Company acquired 62 retail properties located in 22 states 
for $55.5 million, with an average initial lease term of 11.7 years.

9.  Net Gain on Sales of Properties

In 1997, the Company sold ten properties (six restaurants, one 
automotive parts store, one multi-tenant and two child care centers) 
for a total of $4.4 million and recognized a gain of $1.1 million.  In 
1996, the Company sold seven properties (five restaurants and two 
multi-tenant centers) for a total of $4.4 million and recognized a 
gain of $1.5 million.  In 1995, the Company sold three properties (one 
multi-tenant and two childcare centers) for a total of $617,000 and 
recognized a net gain of $18,000.

10.  The Merger of R.I.C. Advisor, Inc.

On August 17, 1995, the Company merged with the Advisor and issued 
990,704 shares of the Company's common stock valued at approximately 
$21.2 million (the "Merger").  The Merger was accounted for using the 
purchase method.  Accordingly, the purchase price was allocated to 
assets acquired based on their estimated fair values.  This treatment 
resulted in approximately $22.9 million of goodwill.  Amortization of 
goodwill for the years ended December 31, 1997, 1996 and 1995 was  
$916,000, $916,000 and $340,000, respectively.

11.  Fair Value of Financial Instruments

Management of the Company believes that the carrying values reflected 
in the balance sheets at December 31, 1997 and 1996 reasonably 
approximate the fair values for cash and cash equivalents, accounts 
receivable, due from affiliates and all liabilities.  In making such 
assessments, the Company utilized estimates and quoted market prices.  
See note 5 for a discussion of the derivative financial instrument 
held at December 31, 1996.















                                                          Page 55
<PAGE>
12.  Supplemental Disclosure of Cash Flow Information

Interest paid during 1997, 1996 and 1995 was $6.9 million, $2.0 
million and $2.2 million, respectively.

The following non-cash investing and financing activities are included 
in the accompanying financial statements:

    A.  In 1997, the acquisition of three properties resulted in the 
following (dollars in thousands):

Increases in:
  Land                                               $1,724
  Building                                              227
  Other liabilities                                   1,951

    B.  The Merger of the Advisor into the Company in August 1995 
resulted in the following (dollars in thousands):

Increases in:
  Other assets                                    $ (1,143)
  Goodwill                                         (21,184)
  Common stock retired after the merger             (1,230)
Increases/(decrease) in:
  Other liabilities                                  3,029
  Due to advisor                                        (2)
  Common stock                                         991
  Paid in capital in excess of par value            20,186
                                                  --------
  Cash acquired from Merger                       $    647
                                                  ========

In 1995, other assets of $95,000 were reclassified to goodwill.  
Common stock retired after the Merger includes par value of common 
stock and paid in capital in excess of par value of $58,000 and 
$1,172,000, respectively.

    C.  In 1996 and 1995, pursuant to the assumption of the defined 
benefit pension plan by the Company (see note 14), the Company 
recorded a due from affiliate and a liability (included in other 
liabilities) of $73,000 and $493,000, respectively.  This represents 
the amount of the increase in the liability to the plan, of which the 
Company is indemnified by the former shareholders of the Advisor.

13. Related Party Transactions

The Company paid the Advisor an advisory fee of $3.7 million for the 
period from January 1, 1995 through August 17, 1995.  On August 17, 
1995, the Advisor was merged into the Company and the agreement was 
terminated (see note 10).



                                                          Page 56
<PAGE>
14. Employee Benefit Plan

    A.  As a result of the Merger, the Company assumed a defined 
benefit pension plan (the "Plan") covering substantially all of its 
employees.  The board of directors of the Advisor froze the Plan 
effective May 31, 1995 and no additional employees were entitled to 
enter the Plan.  The Plan was terminated on January 2, 1996 and final 
disbursement of the Plan's assets occurred on February 24, 1997.

At December 31, 1996, the benefit obligation in excess of plan assets 
of approximately $2.3 million is included in other liabilities in the 
accompanying balance sheet.  This amount was paid in February 1997.

In connection with the Merger, the Company assumed a benefit 
obligation of $1.9 million.  The Merger agreement provides for 
indemnification by the former shareholders of the Advisor with respect 
to increases in the benefit obligation.   A receivable from the 
Advisor's former shareholders has been recorded as of December 31, 
1997 and 1996 for $348,000 and $383,000, respectively, and is included 
as due from affiliates in the accompanying consolidated balance 
sheets.

    B.  In August 1996, the Company initiated a 401(k) plan.  Under 
the 401(k) plan, employees may elect to make contributions to the 
plan, and the Company matches 50% of such contributions up to 6% of 
each participant's compensation.

15. Stock Incentive Plan

In September 1993, the board of directors of the Company approved a 
stock incentive plan (the "Stock Plan") designed to attract and retain 
directors, officers and employees of the Company by enabling such 
individuals to participate in the ownership of the Company.  The Stock 
Plan authorizes the purchase of up to 500,000 shares of common stock 
and provides for the award (subject to ownership limitations) of a 
broad variety of stock-based compensation alternatives such as 
nonqualified stock options, incentive stock options, restricted stock 
and performance awards.

Stock options are granted with an exercise price equal to the 
underlying stock's fair market value at the date of grant.  Stock 
options expire 10 years from the date they are granted and vest over 
service periods of three, four and five years.  At December 31, 1997, 
1996 and 1995, options outstanding totaled 139,500, 73,000 and 30,000, 
respectively.  Prior to December 31, 1997, 189,700 stock options and 
15,800 restricted shares of common stock had been granted under the 
Stock Plan.  Of the stock options granted, 10,489 had been exercised 
and 39,711 had been canceled.  At December 31, 1997, there were 
294,500 additional shares available for grant under the Stock Plan.  

The per share weighted-average fair value of stock options granted 
during 1997 and 1996 was $2.29 on the date of grant using the Binomial 

                                                          Page 57
<PAGE>
15. Stock Incentive Plan (continued)

option-pricing model with the following weighted-average assumptions:  
1997 - expected dividend yield 9.92%, risk-free interest rate of 6.5%, 
volatility of 18.5% and an expected life of 10 years; 1996 - expected 
dividend yield 9.71%, risk-free interest rate of 6.7%, volatility of 
17.4% and an expected life of 10 years.  No stock options were granted 
during 1995.

The Company applies APB Opinion No. 25 in accounting for its Stock 
Plan and, accordingly, no compensation cost has been recognized for 
its stock options in the consolidated financial statements.  Had the 
Company determined compensation cost based on the fair value at the 
grant date for its stock options under SFAS No. 123, the Company's net 
income would have been reduced to the pro-forma amounts indicated 
below:
<TABLE>
                                          Diluted 
                         Net Income      Net Income
                       (in thousands)    Per Share 
                       --------------   -----------
                            <C>             <C>
1997 as reported         $ 34,770          $1.48
1997 pro forma           $ 34,722          $1.47

1996 as reported         $ 32,223          $1.40
1996 pro forma           $ 32,206          $1.40

1995 as reported         $ 25,600          $1.27
1995 pro forma           $ 25,583          $1.26
</TABLE>

16. Commitments and Contingencies

In the ordinary course of its business, the Company is a party to 
various legal actions which the Company believes are routine in nature 
and incidental to the operation of the business of the Company.  The 
Company believes that the outcome of the proceedings will not have a 
material adverse effect upon its consolidated operations, financial 
position or liquidity.













                                                          Page 58
<PAGE>
                       REALTY INCOME CORPORATION
                           AND SUBSIDIARIES
                 CONSOLIDATED QUARTERLY FINANCIAL DATA
             (dollars in thousands, except per share data)
             (not covered by Independent Auditors' Report)
<TABLE>
                   First    Second     Third    Fourth
                  Quarter   Quarter   Quarter   Quarter    Year
                  =======   =======   =======   =======   =======
                   <C>       <C>       <C>        <C>      <C>
1997
====
Total revenue     $15,480   $16,123   $16,843   $19,451   $67,897
Depreciation and
  amortization
  expense           4,464     4,484     4,706     4,942    18,596
Provision for
  impairment
  losses               --        70        70        25       165
Interest expense    1,312     2,009     2,450     2,455     8,226
Other expenses      1,744     1,694     1,747     2,037     7,222
Income from
  operations        7,960     7,866     7,870     9,992    33,688
Net income          8,185     8,068     8,466    10,051    34,770
Basic and diluted
  net income
  per share          0.36      0.35      0.37      0.40      1.48

1996
====
Total revenue     $13,778   $13,637   $13,840   $15,702   $56,957
Depreciation and
  amortization
  expense           4,074     4,049     4,052     4,247    16,422
Provision for
  impairment
  losses              323        --        --       256       579
Interest expense      520       485       497       865     2,367
Other expenses      1,756     1,701     1,669     1,695     6,821
Income from
  operations        7,105     7,402     7,622     8,639    30,768
Net income          7,850     7,615     7,890     8,868    32,223
Basic and diluted
  net income
  per share          0.34      0.33      0.34      0.39      1.40
</TABLE>






                                                          Page 59
<PAGE>
              REALTY INCOME CORPORATION AND SUBSIDIARIES
         SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Apparel Stores
- --------------
Danbury          CT    1,083,296    6,215,244           None     None
Westbury         NY    6,333,590    3,949,770           None     None
                    
Automotive Parts & Accessories
- ------------------------------
Phoenix          AZ      231,000      513,057           None     None
Phoenix          AZ       71,750      159,359           None     None
Phoenix          AZ      222,950      495,178           None     None
Tucson           AZ      194,250      431,434           None     None
Tucson           AZ      178,297      396,005           None     None
Yuma             AZ      120,750      268,190           None     None
Fullerton        CA       47,325       66,522           None     None
Grass Valley     CA      325,000      384,955           None     None
Jackson          CA      300,000      390,849           None     None
Sacramento       CA      210,000      466,419           None     None
Turlock          CA      222,250      493,627           None     None
Aurora           CO      221,691      492,382           None     None
Canon City       CO       66,500      147,699           None     None
Colorado Springs CO      280,193      622,317           None     None
Colorado Springs CO      192,988      433,542           None     None
Denver           CO      141,400      314,056           None     None
Denver           CO      315,000      699,623           None     None
Denver           CO      283,500      629,666           None     None
Littleton        CO      252,925      561,759           None     None
Lakeland         FL      500,000      233,100           None     None
Tampa            FL      427,395        7,412           None     None
Council Bluffs   IA      194,355      431,668           None     None
Boise            ID      158,400      351,813           None     None
Boise            ID      190,080      422,172           None     None
Coeur D'Alene    ID      165,900      368,468           None     None
Lewiston         ID      138,950      308,612           None     None
Moscow           ID      117,250      260,417           None     None
Nampa            ID      183,743      408,101           None     None
Twin Falls       ID      190,080      422,172           None     None
Kansas City      KS      185,955      413,014           None     None
Kansas City      KS      222,000      455,881           None     None

                                                          Page 60
<PAGE>
               REALTY INCOME CORPORATION AND SUBSIDIARIES
         SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION


                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Apparel Stores
- --------------
Danbury          CT         1,083,296       6,215,244       7,298,540 
Westbury         NY         6,333,590       3,949,770      10,283,360 

Automotive Parts & Accessories
- ------------------------------
Phoenix          AZ           231,000         513,057         744,057 
Phoenix          AZ            71,750         159,359         231,109 
Phoenix          AZ           222,950         495,178         718,128 
Tucson           AZ           194,250         431,434         625,684 
Tucson           AZ           178,297         396,005         574,302 
Yuma             AZ           120,750         268,190         388,940 
Fullerton        CA            47,325          66,522         113,847 
Grass Valley     CA           325,000         384,955         709,955 
Jackson          CA           300,000         390,849         690,849 
Sacramento       CA           210,000         466,419         676,419 
Turlock          CA           222,250         493,627         715,877 
Aurora           CO           221,691         492,382         714,073 
Canon City       CO            66,500         147,699         214,199 
Colorado Springs CO           280,193         622,317         902,510 
Colorado Springs CO           192,988         433,542         626,530 
Denver           CO           141,400         314,056         455,456 
Denver           CO           315,000         699,623       1,014,623 
Denver           CO           283,500         629,666         913,166 
Littleton        CO           252,925         561,759         814,684 
Lakeland         FL           500,000         233,100         733,100 
Tampa            FL           427,395           7,412         434,807 
Council Bluffs   IA           194,355         431,668         626,023 
Boise            ID           158,400         351,813         510,213 
Boise            ID           190,080         422,172         612,252 
Coeur D'Alene    ID           165,900         368,468         534,368 
Lewiston         ID           138,950         308,612         447,562 
Moscow           ID           117,250         260,417         377,667 
Nampa            ID           183,743         408,101         591,844 
Twin Falls       ID           190,080         422,172         612,252 
Kansas City      KS           185,955         413,014         598,969 
Kansas City      KS           222,000         455,881         677,881 

                                                          Page 61
<PAGE>
               REALTY INCOME CORPORATION AND SUBSIDIARIES
         SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION



                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Apparel Stores
- --------------
Danbury          CT      72,210                 09/30/97        300
Westbury         NY      45,744                 09/29/97        300

Automotive Parts & Accessories
- ------------------------------
Phoenix          AZ     182,837                 11/09/87        300
Phoenix          AZ      56,790                 11/19/87        300
Phoenix          AZ     145,267                 11/02/89        300
Tucson           AZ     154,959                 10/30/87        300
Tucson           AZ     112,385                 01/19/90        300
Yuma             AZ      76,111                 01/23/90        300
Fullerton        CA      66,522                 08/21/72        234
Grass Valley     CA     128,743                 05/20/88        300
Jackson          CA     126,615                 05/17/88        300
Sacramento       CA     166,215                 11/25/87        300
Turlock          CA     174,526                 12/30/87        300
Aurora           CO     139,737                 01/29/90        300
Canon City       CO      52,635                 11/12/87        300
Colorado Spring  CO     176,611                 01/23/90        300
Colorado Springs CO      83,099                 05/20/93        300
Denver           CO     111,918                 11/18/87        300
Denver           CO     237,548                 05/16/88        300
Denver           CO     213,795                 05/27/88        300
Littleton        CO     195,461                 02/12/88        300
Lakeland         FL           0   In Process    12/31/97        300
Tampa            FL           0   In Process    12/05/97        300
Council Bluffs   IA     146,568                 05/19/88        300
Boise            ID     119,454                 05/06/88        300
Boise            ID     143,343                 05/06/88        300
Coeur D'Alene    ID     133,379                 09/21/87        300
Lewiston         ID     111,713                 09/16/87        300
Moscow           ID      94,267                 09/14/87        300
Nampa            ID     138,567                 05/06/88        300
Twin Falls       ID     143,343                 05/06/88        300
Kansas City      KS     140,235                 05/13/88        300
Kansas City      KS     154,696                 05/16/88        300

                                                          Page 62
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------       ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Automotive Parts & Accessories (continued)
- ------------------------------------------
Blue Springs     MO      222,569      494,334           None     None
Independence     MO      210,643      467,845           None     None
Kansas City      MO      210,070      466,571           None     None
Kansas City      MO      168,350      373,910           None     None
Kansas City      MO      248,500      551,927           None     None
Missoula         MT      163,100      362,249           None     None
Kearney          NE      173,950      344,393           None     None
Omaha            NE      196,000      435,321           None     None
Omaha            NE      199,100      412,042           None     None
Albuquerque      NM       80,500      178,794           None     None
Rio Rancho       NM      211,577      469,923           None     None
Sante Fe         NM       70,000      155,473           None     None
Las Vegas        NV      161,000      357,585           None     None
Reno             NV      456,000      562,344           None     None
Albany           OR      152,250      338,153           None     None
Beaverton        OR      210,000      466,419           None     None
Corvallis        OR      152,250      338,153           None     None
Eugene           OR      194,880      432,837           None     None
Oak Grove        OR      180,250      400,336           None     None
Portland         OR      190,750      423,664           None     None
Portland         OR      147,000      326,493           None     None
Portland         OR      210,000      466,412           None     None
Salem            OR      136,500      303,170           None     None
Tigard           OR      164,500      365,361           None     None
Amarillo         TX      140,000      419,734           None     None
Austin           TX      185,454      411,899           None     None
Dallas           TX      191,267      424,811           None     None
El Paso          TX       66,150      146,922           None     None
El Paso          TX       56,350      125,156           None     None
Garland          TX      242,887      539,461           None     None
Harlingen        TX      134,599      298,948           None     None
Houston          TX      151,018      335,417           None     None
Leon Valley      TX      178,221      395,834           None     None
Lubbock          TX       42,000       93,284           None     None
Lubbock          TX       49,000      108,831           None     None
Midland          TX       45,500      101,058           None     None
Odessa           TX       50,750      112,718           None     None
Pasadena         TX      107,391      238,518           None     None
Plano            TX      187,564      417,158           700      None
San Antonio      TX      245,164      544,518           None     None

                                                          Page 63
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Automotive Parts & Accessories
- ------------------------------
Blue Springs     MO           222,569         494,334         716,903 
Independence     MO           210,643         467,845         678,488 
Kansas City      MO           210,070         466,571         676,641 
Kansas City      MO           168,350         373,910         542,260 
Kansas City      MO           248,500         551,927         800,427 
Missoula         MT           163,100         362,249         525,349 
Kearney          NE           173,950         344,393         518,343 
Omaha            NE           196,000         435,321         631,321 
Omaha            NE           199,100         412,042         611,142 
Albuquerque      NM            80,500         178,794         259,294 
Rio Rancho       NM           211,577         469,923         681,500 
Sante Fe         NM            70,000         155,473         225,473 
Las Vegas        NV           161,000         357,585         518,585 
Reno             NV           456,000         562,344       1,018,344 
Albany           OR           152,250         338,153         490,403 
Beaverton        OR           210,000         466,419         676,419 
Corvallis        OR           152,250         338,153         490,403 
Eugene           OR           194,880         432,837         627,717 
Oak Grove        OR           180,250         400,336         580,586 
Portland         OR           190,750         423,664         614,414 
Portland         OR           147,000         326,493         473,493 
Portland         OR           210,000         466,412         676,412 
Salem            OR           136,500         303,170         439,670 
Tigard           OR           164,500         365,361         529,861 
Amarillo         TX           140,000         419,734         559,734 
Austin           TX           185,454         411,899         597,353 
Dallas           TX           191,267         424,811         616,078 
El Paso          TX            66,150         146,922         213,072 
El Paso          TX            56,350         125,156         181,506 
Garland          TX           242,887         539,461         782,348 
Harlingen        TX           134,599         298,948         433,547 
Houston          TX           151,018         335,417         486,435 
Leon Valley      TX           178,221         395,834         574,055 
Lubbock          TX            42,000          93,284         135,284 
Lubbock          TX            49,000         108,831         157,831 
Midland          TX            45,500         101,058         146,558 
Odessa           TX            50,750         112,718         163,468 
Pasadena         TX           107,391         238,518         345,909 
Plano            TX           187,564         417,858         605,422 
San Antonio      TX           245,164         544,518         789,682 

                                                          Page 64
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Automotive Parts & Accessories (continued)
- ------------------------------------------
Blue Springs     MO     148,532                 07/31/89        300
Independence     MO     140,572                 07/31/89        300
Kansas City      MO     158,419                 05/13/88        300
Kansas City      MO     126,957                 05/26/88        300
Kansas City      MO     179,292                 10/25/88        300
Missoula         MT     130,111                 10/30/87        300
Kearney          NE      93,917                 05/01/90        300
Omaha            NE     147,808                 05/26/88        300
Omaha            NE     137,987                 05/27/88        300
Albuquerque      NM      64,219                 10/29/87        300
Rio Rancho       NM     163,507                 02/26/88        300
Sante Fe         NM      55,842                 10/29/87        300
Las Vegas        NV     128,436                 10/29/87        300
Reno             NV     190,812                 05/26/88        300
Albany           OR     123,358                 08/24/87        300
Beaverton        OR     170,149                 08/26/87        300
Corvallis        OR     123,358                 08/12/87        300
Eugene           OR     150,604                 02/10/88        300
Oak Grove        OR     146,041                 08/06/87        300
Portland         OR     154,552                 08/12/87        300
Portland         OR     119,104                 08/26/87        300
Portland         OR     168,835                 09/01/87        300
Salem            OR     110,595                 08/20/87        300
Tigard           OR     133,284                 08/26/87        300
Amarillo         TX     137,505                 09/12/88        300
Austin           TX     115,753                 02/06/90        300
Dallas           TX     120,560                 01/26/90        300
El Paso          TX      52,770                 10/27/87        300
El Paso          TX      44,952                 10/27/87        300
Garland          TX     153,097                 01/19/90        300
Harlingen        TX      84,841                 01/17/90        300
Houston          TX      95,189                 01/25/90        300
Leon Valley      TX     112,337                 01/17/90        300
Lubbock          TX      33,504                 10/26/87        300
Lubbock          TX      39,090                 10/29/87        300
Midland          TX      36,296                 10/27/87        300
Odessa           TX      40,484                 10/26/87        300
Pasadena         TX      67,691                 01/24/90        300
Plano            TX     118,226                 01/18/90        300
San Antonio      TX     153,021                 02/14/90        300

                                                          Page 65
<PAGE>
                                                     Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------       ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Automotive Parts & Accessories (continued)
- ------------------------------------------
Bountiful        UT      183,750      408,115           None     None
Provo            UT      125,395      278,507           None     None
Bellevue         WA      185,500      411,997           None     None
Bellingham       WA      168,000      373,133           None     None
Bothell          WA      199,500      443,098           None     None
Everett          WA      367,500      816,227           None     None
Hazel Dell       WA      168,000      373,135           None     None
Kennewick        WA      161,350      358,365           None     None
Kent             WA      199,500      443,091           None     None
Lacey            WA      171,150      380,125           None     None
Marysville       WA      168,000      373,135           None     None
Moses Lake       WA      138,600      307,831           None     None
Pasco            WA      161,700      359,142           None     None
Puyallup         WA      173,250      384,795           None     None
Redmond          WA      196,000      435,317           None     None
Renton           WA      185,500      412,003           None     None
Richland         WA      161,700      359,142           None     None
Seattle          WA      162,400      360,697           None     None
Silverdale       WA      183,808      419,777           None     None
Spanaway         WA      189,000      419,777           None     None
Spokane          WA       66,150      146,921           None     None
Tacoma           WA      191,800      425,996           None     None
Tacoma           WA      196,000      435,324           None     None
Tacoma           WA      187,111      415,579           None     None
Vancouver        WA      180,250      400,343           None     None
Walla Walla      WA      170,100      377,793           None     None
Wenatchee        WA      148,400      329,602           None     None
Woodinville      WA      171,500      380,908           None     None

Automotive Service
- ------------------
Flagstaff        AZ      144,821       84,182           None     None
Chula Vista      CA      313,293      409,654           None     None
Arvada           CO      201,565      339,038           None     None
Arvada           CO      241,044      344,753           None     None
Broomfield       CO      154,930      503,626           None     None
Denver           CO       79,717      369,586           None     None
Denver           CO      341,726      432,986           None     None
Thornton         CO      276,084      415,464           None     None
Hartford         CT      248,540      482,460           None     None

                                                          Page 66
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Automotive Parts & Accessories (continued)
- ------------------------------------------
Bountiful        UT           183,750         408,115         591,865
Provo            UT           125,395         278,507         403,902 
Bellevue         WA           185,500         411,997         597,497 
Bellingham       WA           168,000         373,133         541,133 
Bothell          WA           199,500         443,098         642,598 
Everett          WA           367,500         816,227       1,183,727 
Hazel Dell       WA           168,000         373,135         541,135 
Kennewick        WA           161,350         358,365         519,715 
Kent             WA           199,500         443,091         642,591 
Lacey            WA           171,150         380,125         551,275 
Marysville       WA           168,000         373,135         541,135 
Moses Lake       WA           138,600         307,831         446,431 
Pasco            WA           161,700         359,142         520,842 
Puyallup         WA           173,250         384,795         558,045 
Redmond          WA           196,000         435,317         631,317 
Renton           WA           185,500         412,003         597,503 
Richland         WA           161,700         359,142         520,842 
Seattle          WA           162,400         360,697         523,097 
Silverdale       WA           183,808         419,777         603,585 
Spanaway         WA           189,000         419,777         608,777 
Spokane          WA            66,150         146,921         213,071 
Tacoma           WA           191,800         425,996         617,796 
Tacoma           WA           196,000         435,324         631,324 
Tacoma           WA           187,111         415,579         602,690 
Vancouver        WA           180,250         400,343         580,593 
Walla Walla      WA           170,100         377,793         547,893 
Wenatchee        WA           148,400         329,602         478,002 
Woodinville      WA           171,500         380,908         552,408 

Automotive Service
- ------------------
Flagstaff        AZ           144,821          84,182         229,003 
Chula Vista      CA           313,293         409,654         722,947 
Arvada           CO           201,565         339,038         540,603 
Arvada           CO           241,044         344,753         585,797 
Broomfield       CO           154,930         503,626         658,556 
Denver           CO            79,717         369,586         449,303 
Denver           CO           341,726         432,986         774,712 
Thornton         CO           276,084         415,464         691,548 
Hartford         CT           248,540         482,460         731,000 

                                                          Page 67
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Automotive Parts & Accessories (continued)
- ------------------------------------------
Bountiful        UT     115,821                 01/30/90        300
Provo            UT      79,039                 01/25/90        300
Bellevue         WA     150,295                 08/06/87        300
Bellingham       WA     136,116                 08/20/87        300
Bothell          WA     161,642                 08/20/87        300
Everett          WA     290,874                 11/17/87        300
Hazel Dell       WA     122,395                 05/23/88        300
Kennewick        WA     130,731                 08/26/87        300
Kent             WA     161,638                 08/06/87        300
Lacey            WA     138,667                 08/13/87        300
Marysville       WA     136,120                 08/20/87        300
Moses Lake       WA     112,296                 08/12/87        300
Pasco            WA     131,014                 08/18/87        300
Puyallup         WA     139,291                 09/15/87        300
Redmond          WA     157,580                 09/17/87        300
Renton           WA     149,138                 09/15/87        300
Richland         WA     131,014                 08/13/87        300
Seattle          WA     131,582                 08/20/87        300
Silverdale       WA     151,952                 09/16/87        300
Spanaway         WA     153,132                 08/25/87        300
Spokane          WA      52,357                 11/18/87        300
Tacoma           WA     155,403                 08/18/87        300
Tacoma           WA     156,357                 10/15/87        300
Tacoma           WA     117,940                 01/25/90        300
Vancouver        WA     146,043                 08/20/87        300
Walla Walla      WA     137,817                 08/06/87        300
Wenatchee        WA     120,240                 08/25/87        300
Woodinville      WA     138,954                 08/20/87        300

Automotive Service
- ------------------
Flagstaff        AZ           0   In Process    08/29/97        300
Chula Vista      CA      26,627    05/01/96     01/19/96        300
Arvada           CO      18,647    08/28/96     04/09/96        300
Arvada           CO      12,840    01/03/97     07/10/96        300
Broomfield       CO      27,700    08/22/96     03/15/96        300
Denver           CO     216,056                 10/08/85        300
Denver           CO       3,569    09/25/97     06/12/97        300
Thornton         CO      15,769    12/31/96     10/31/96        300
Hartford         CT      24,927                 09/30/96        300

                                                          Page 68
<PAGE>
                                                     Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------       ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Automotive Service (continued)
- ------------------------------
Southington      CT      225,882      672,508           None     None
Ft. Lauderdale   FL      254,090        4,421           None     None
Jacksonville     FL       76,585      355,066           None     None
Lauderdale Lakes FL       65,987      305,931           None     None
Seminole         FL       68,000      315,266           None     None
Sunrise          FL       80,253      372,069           None     None
Tampa            FL       70,000      324,538           None     None
Tampa            FL       67,000      310,629           None     None
Tampa            FL       86,502      401,041           None     None
Atlanta          GA       55,840      258,889           None     None
Atlanta          GA       78,646      364,625           None     None
Bogart           GA       66,807      309,732           None     None
Duluth           GA      222,275      273,956           None     None
Gainesville      GA       53,589      248,452           None     None
Marietta         GA       60,900      293,461           None     None
Marietta         GA       69,561      346,024           None     None
Riverdale        GA       58,444      270,961           None     None
Rome             GA       56,454      261,733           None     None
Anderson         IN      232,170      385,790           None     None
Indianapolis     IN      231,384      428,307           None     None
Olathe           KS      217,995      367,055           None     None
Louisville       KY       56,054      259,881           None     None
Newport          KY      323,511      288,168           None     None
Billerica        MA      399,043      461,854           None     None
Clinton          MD       70,880      328,620           None     None
Minneapolis      MN       58,000      268,903           None     None
Independence     MO      297,641      233,152           None     None
Concord          NC      237,688       64,645           None     None
Durham           NC       55,074      255,336           None     None
Durham           NC      354,676      360,875           None     None
Fayettville      NC      224,326      256,992           None     None
Garner           NC      218,294      286,665           None     None
Greensboro       NC      287,474      315,828           None     None
Pineville        NC      254,460      355,299           None     None
Raleigh          NC       89,145      413,301           None     None
Raleigh          NC      398,694      263,388           None     None
Cherry Hill      NJ    1,074,640    1,032,304           None     None
Akron            OH      139,126      460,066           None     None
Beaver Creek     OH      205,000      492,538           None     None
Centerville      OH      305,000      420,448           None     None

                                                          Page 69
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Automotive Service (continued)
- ------------------------------
Southington      CT           225,882         672,508         898,390 
Ft. Lauderdale   FL           254,090           4,421         258,511 
Jacksonville     FL            76,585         355,066         431,651 
Lauderdale Lakes FL            65,987         305,931         371,918 
Seminole         FL            68,000         315,266         383,266 
Sunrise          FL            80,253         372,069         452,322 
Tampa            FL            70,000         324,538         394,538 
Tampa            FL            67,000         310,629         377,629 
Tampa            FL            86,502         401,041         487,543 
Atlanta          GA            55,840         258,889         314,729 
Atlanta          GA            78,646         364,625         443,271 
Bogart           GA            66,807         309,732         376,539 
Duluth           GA           222,275         273,956         496,231 
Gainesville      GA            53,589         248,452         302,041 
Marietta         GA            60,900         293,461         354,361 
Marietta         GA            69,561         346,024         415,585 
Riverdale        GA            58,444         270,961         329,405 
Rome             GA            56,454         261,733         318,187 
Anderson         IN           232,170         385,790         617,960 
Indianapolis     IN           231,384         428,307         659,691 
Olathe           KS           217,995         367,055         585,050 
Louisville       KY            56,054         259,881         315,935 
Newport          KY           323,511         288,168         611,679 
Billerica        MA           399,043         461,854         860,897 
Clinton          MD            70,880         328,620         399,500 
Minneapolis      MN            58,000         268,903         326,903 
Independence     MO           297,641         233,152         530,793 
Concord          NC           237,688          64,645         302,333 
Durham           NC            55,074         255,336         310,410 
Durham           NC           354,676         360,875         715,551 
Fayettville      NC           224,326         256,992         481,318 
Garner           NC           218,294         286,665         504,959 
Greensboro       NC           287,474         315,828         603,302 
Pineville        NC           254,460         355,299         609,759 
Raleigh          NC            89,145         413,301         502,446 
Raleigh          NC           398,694         263,388         662,082 
Cherry Hill      NJ         1,074,640       1,032,304       2,106,944 
Akron            OH           139,126         460,066         599,192 
Beaver Creek     OH           205,000         492,538         697,538 
Centerville      OH           305,000         420,448         725,448 

                                                          Page 70
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Automotive Service (continued)
- ------------------------------
Southington      CT      14,470                 06/06/97        300
Ft. Lauderdale   FL           0   In Process    12/24/97        300
Jacksonville     FL     203,413                 12/23/85        300
Lauderdale Lakes FL     172,767                 02/19/86        300
Seminole         FL     180,611                 12/23/85        300
Sunrise          FL     211,445                 02/14/86        300
Tampa            FL     185,923                 12/27/85        300
Tampa            FL     177,955                 12/27/85        300
Tampa            FL     218,269                 07/23/86        300
Atlanta          GA     149,370                 11/27/85        300
Atlanta          GA     208,889                 12/18/85        300
Bogart           GA     177,443                 12/20/85        300
Duluth           GA           0    11/03/97     06/20/97        300
Gainesville      GA     142,333                 12/19/85        300
Marietta         GA     168,118                 12/26/85        300
Marietta         GA     190,987                 06/03/86        300
Riverdale        GA     154,124                 01/15/86        300
Rome             GA     149,941                 12/19/85        300
Anderson         IN         639                 12/19/97        300
Indianapolis     IN      22,129                 09/27/96        300
Olathe           KS       9,173    04/22/97     11/11/96        300
Louisville       KY     148,882                 12/17/85        300
Newport          KY       3,330                 09/17/97        300
Billerica        MA      13,004                 04/02/97        300
Clinton          MD     190,770                 11/15/85        300
Minneapolis      MN     154,051                 12/18/85        300
Independence     MO       9,715                 12/20/96        300
Concord          NC           0   In Process    11/05/97        300
Durham           NC     148,230                 11/13/85        300
Durham           NC       4,173    08/29/97     03/31/97        300
Fayettville      NC         423                 12/03/97        300
Garner           NC           0    11/18/97     06/20/97        300
Greensboro       NC       6,790    06/09/97     01/31/97        300
Pineville        NC       4,111    08/28/97     04/16/97        300
Raleigh          NC     240,144                 10/28/85        300
Raleigh          NC       2,160                 10/01/97        300
Cherry Hill      NJ      98,069    08/02/95     01/26/95        300
Akron            OH       5,333                 09/18/97        300
Beaver Creek     OH      15,596    02/13/97     09/09/96        300
Centerville      OH      24,526    07/24/96     06/28/96        300

                                                          Page 71
<PAGE>
                                                     Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------       ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Automotive Service (continued)
- ------------------------------
Cincinnati       OH      293,005      200,273           None     None
Columbus         OH       71,098      329,626           None     None
Columbus         OH       75,761      351,246           None     None
Columbus         OH      245,036      470,468           None     None
Dayton           OH       70,000      324,538           None     None
Eastlake         OH      321,347      459,774           None     None
Fairfield        OH      323,408      234,253           None     None
Findlay          OH      283,515      397,156           None     None
Hamilton         OH      252,608      413,279           None     None
Huber Heights    OH      282,000      449,381           None     None
Miamisburg       OH       63,996      296,701           None     None
Milford          OH      353,324      269,853           None     None
Mt. Vernon       OH      216,115      375,365           None     None
Northwood        OH       65,978      263,912           None     None
Norwalk          OH      200,205      365,961           None     None
Sandusky         OH      264,708      404,164           None     None
Springboro       OH      191,911      522,178           None     None
Toledo           OH       91,655      366,621           None     None
Toledo           OH       73,408      293,632           None     None
Midwest City     OK      106,312       90,123           None     None
The Village      OK      143,655      116,311           None     None
Bethel Park      PA      299,595      331,579           None     None
Bethlehem        PA      275,328      389,330           None     None
Bethlehem        PA      229,162      310,357           None     None
Philadelphia     PA      858,500      877,745           None     None
Springfield Twp. PA       82,740      383,601           None     None
York             PA      249,436      347,479           None     None
Charleston       SC      217,250      293,791           None     None
Columbia         SC      267,622       53,568           None     None
Columbia         SC      343,785      294,701           None     None
Greenville       SC      221,946      314,818           None     None
Brentwood        TN      305,546      292,973           None     None
Nashville        TN      342,960      226,897           None     None
Dallas           TX      234,604      325,951           None     None
Houston          TX      285,000      369,389           None     None
Lewisville       TX      199,942      324,736           None     None
San Antonio      TX      198,828      437,422           None     None
Richmond         VA      149,780      399,415           None     None
Roanoke          VA      349,628      322,763           None     None
Virginia Beach   VA      287,675      382,092           None     None

                                                          Page 72
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Automotive Service (continued)
- ------------------------------
Cincinnati       OH           293,005         200,273         493,278 
Columbus         OH            71,098         329,626         400,724 
Columbus         OH            75,761         351,246         427,007 
Columbus         OH           245,036         470,468         715,504 
Dayton           OH            70,000         324,538         394,538 
Eastlake         OH           321,347         459,774         781,121 
Fairfield        OH           323,408         234,253         557,661 
Findlay          OH           283,515         397,156         680,671 
Hamilton         OH           252,608         413,279         665,887 
Huber Heights    OH           282,000         449,381         731,381 
Miamisburg       OH            63,996         296,701         360,697 
Milford          OH           353,324         269,853         623,177 
Mt. Vernon       OH           216,115         375,365         591,480 
Northwood        OH            65,978         263,912         329,890 
Norwalk          OH           200,205         365,961         566,166 
Sandusky         OH           264,708         404,164         668,872 
Springboro       OH           191,911         522,178         714,089 
Toledo           OH            91,655         366,621         458,276 
Toledo           OH            73,408         293,632         367,040 
Midwest City     OK           106,312          90,123         196,435 
The Village      OK           143,655         116,311         259,966 
Bethel Park      PA           299,595         331,579         631,174 
Bethlehem        PA           275,328         389,330         664,658 
Bethlehem        PA           229,162         310,357         539,519 
Philadelphia     PA           858,500         877,745       1,736,245 
Springfield Twp. PA            82,740         383,601         466,341 
York             PA           249,436         347,479         596,915 
Charleston       SC           217,250         293,791         511,041 
Columbia         SC           267,622          53,568         321,190 
Columbia         SC           343,785         294,701         638,486 
Greenville       SC           221,946         314,818         536,764 
Brentwood        TN           305,546         292,973         598,519 
Nashville        TN           342,960         226,897         569,857 
Dallas           TX           234,604         325,951         560,555 
Houston          TX           285,000         369,389         654,389 
Lewisville       TX           199,942         324,736         524,678 
San Antonio      TX           198,828         437,422         636,250 
Richmond         VA           149,780         399,415         549,195 
Roanoke          VA           349,628         322,763         672,391 
Virginia Beach   VA           287,675         382,092         669,767 

                                                          Page 73
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Automotive Service (continued)
- ------------------------------
Cincinnati       OH       2,296                 09/17/97        300
Columbus         OH     192,696                 10/02/85        300
Columbus         OH     204,088                 10/24/85        300
Columbus         OH      38,422                 12/22/95        300
Dayton           OH     188,569                 10/31/85        300
Eastlake         OH      37,548                 12/22/95        300
Fairfield        OH       2,695                 09/17/97        300
Findlay          OH         658                 12/24/97        300
Hamilton         OH       8,951    03/31/97     10/04/96        300
Huber Heights    OH      17,225    12/03/96     07/18/96        300
Miamisburg       OH     173,448                 10/08/85        300
Milford          OH       3,106                 09/18/97        300
Mt. Vernon       OH         622                 12/30/97        300
Northwood        OH     198,997                 09/12/86        300
Norwalk          OH         607                 12/19/97        300
Sandusky         OH         670                 12/19/97        300
Springboro       OH      16,439                 03/07/97        300
Toledo           OH     276,442                 09/12/86        300
Toledo           OH     221,406                 09/12/86        300
Midwest City     OK           0   In Process    08/08/97        300
The Village      OK           0   In Process    07/29/97        300
Bethel Park      PA         549                 12/19/97        300
Bethlehem        PA         646                 12/19/97        300
Bethlehem        PA         514                 12/24/97        300
Philadelphia     PA     201,430    05/19/95     12/05/94        300
Springfield Twp. PA     216,630                 02/28/86        300
York             PA         576                 12/30/97        300
Charleston       SC       4,363    07/14/97     03/13/97        300
Columbia         SC           0   In Process    11/05/97        300
Columbia         SC       6,298    05/27/97     02/07/97        300
Greenville       SC       2,601    09/05/97     03/31/97        300
Brentwood        TN           0   In Process    05/28/97        300
Nashville        TN       2,610                 09/17/97        300
Dallas           TX      17,927    08/09/96     02/19/96        300
Houston          TX       3,041    08/08/97     08/08/97        300
Lewisville       TX      17,860    08/02/96     02/14/96        300
San Antonio      TX      40,097                 09/15/95        300
Richmond         VA      16,642                 12/26/96        300
Roanoke          VA         534                 12/19/97        300
Virginia Beach   VA      14,396    01/07/97     09/27/96        300

                                                          Page 74
<PAGE>
                                                     Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------       ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Automotive Service (continued)
- ------------------------------
Bremerton        WA      261,172      373,080           None     None
Milwaukee        WI      173,005      499,244           None     None
Milwaukee        WI      152,509      475,480           None     None
New Berlin       WI      188,491      466,268           None     None

Book Stores
- -----------
Tampa            FL      998,250    3,697,927           None     None

Child Care
- ----------
Birmingham       AL       63,800      295,791           None     None
Huntsville       AL       28,600      197,165           None     None
Mobile           AL       78,400      237,671           None     None
Mobile           AL       63,000      292,084           None     None
Chandler         AZ      144,083      668,080           None     None
Chandler         AZ      291,720      647,923           None     None
Chandler         AZ      271,695      603,446           None     None
Glendale         AZ      115,000      285,172           None     None
Mesa             AZ      297,500      660,755           None     None
Mesa             AZ      276,770      590,417           None     None
Peoria           AZ      281,750      625,779           None     None
Phoenix          AZ      318,500      707,397           None     None
Phoenix          AZ      264,504      587,471           None     None
Phoenix          AZ      260,719      516,181           None     None
Scottsdale       AZ      291,993      648,530           None     None
Tempe            AZ      292,200      648,989           None     None
Tempe            AZ      294,000      638,977           None     None
Tucson           AZ      304,500      676,303           None     None
Tucson           AZ      283,500      546,878           None     None
Calabasas        CA      156,430      725,248           None     None
Carmichael       CA      131,035      607,507           None     None
Chino            CA      155,000      634,071           None     None
Chula Vista      CA      350,563      778,614           None     None
Corona           CA      144,856      671,585           None     None
El Cajon         CA      157,804      731,621           None     None
Encinitas        CA      320,000      710,729           None     None
Escondido        CA      276,286      613,638           None     None
Folsom           CA      281,563      625,363           None     None
Mission Viejo    CA      353,891      744,367           None     None

                                                          Page 75
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Automotive Service (continued)
- ------------------------------
Bremerton        WA           261,172         373,080         634,252 
Milwaukee        WI           173,005         499,244         672,249 
Milwaukee        WI           152,509         475,480         627,989 
New Berlin       WI           188,491         466,268         654,759 

Book Stores
- -----------
Tampa            FL           998,250       3,697,927       4,696,177 

Child Care
- ----------
Birmingham       AL            63,800         295,791         359,591 
Huntsville       AL            28,600         197,165         225,765 
Mobile           AL            78,400         237,671         316,071 
Mobile           AL            63,000         292,084         355,084 
Chandler         AZ           144,083         668,080         812,163 
Chandler         AZ           291,720         647,923         939,643 
Chandler         AZ           271,695         603,446         875,141 
Glendale         AZ           115,000         285,172         400,172 
Mesa             AZ           297,500         660,755         958,255 
Mesa             AZ           276,770         590,417         867,187 
Peoria           AZ           281,750         625,779         907,529 
Phoenix          AZ           318,500         707,397       1,025,897 
Phoenix          AZ           264,504         587,471         851,975 
Phoenix          AZ           260,719         516,181         776,900 
Scottsdale       AZ           291,993         648,530         940,523 
Tempe            AZ           292,200         648,989         941,189 
Tempe            AZ           294,000         638,977         932,977 
Tucson           AZ           304,500         676,303         980,803 
Tucson           AZ           283,500         546,878         830,378 
Calabasas        CA           156,430         725,248         881,678 
Carmichael       CA           131,035         607,507         738,542 
Chino            CA           155,000         634,071         789,071 
Chula Vista      CA           350,563         778,614       1,129,177 
Corona           CA           144,856         671,585         816,441 
El Cajon         CA           157,804         731,621         889,425 
Encinitas        CA           320,000         710,729       1,030,729 
Escondido        CA           276,286         613,638         889,924 
Folsom           CA           281,563         625,363         906,926 
Mission Viejo    CA           353,891         744,367       1,098,258 

                                                          Page 76
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Automotive Service (continued)
- ------------------------------
Bremerton        WA      16,396    03/19/97     07/24/96        300
Milwaukee        WI      40,772                 12/22/95        300
Milwaukee        WI      24,566                 09/27/96        300
New Berlin       WI      38,079                 12/22/95        300

Book Stores
- -----------
Tampa            FL     117,001                 03/11/97        300

Child Care
- ----------
Birmingham       AL     193,248                 10/31/84        300
Huntsville       AL     197,165                 06/15/82        180
Mobile           AL     237,671                 10/15/82        180
Mobile           AL     181,404                 04/25/85        300
Chandler         AZ     349,889                 12/17/86        300
Chandler         AZ     229,028                 12/11/87        300
Chandler         AZ     213,401                 12/14/87        300
Glendale         AZ     264,572                 02/08/84        180
Mesa             AZ     216,958                 09/29/88        300
Mesa             AZ     193,865                 09/29/88        300
Peoria           AZ     215,982                 03/30/88        300
Phoenix          AZ     232,273                 09/29/88        300
Phoenix          AZ     158,578                 06/29/90        300
Phoenix          AZ     130,764                 12/26/90        300
Scottsdale       AZ     229,291                 12/14/87        300
Tempe            AZ     223,993                 03/10/88        300
Tempe            AZ     174,113                 09/27/90        300
Tucson           AZ     222,064                 09/28/88        300
Tucson           AZ     179,567                 09/29/88        300
Calabasas        CA     424,348                 09/26/85        300
Carmichael       CA     328,149                 08/22/86        300
Chino            CA     602,337                 10/06/83        180
Chula Vista      CA     279,658                 10/30/87        300
Corona           CA     432,880                 12/19/84        300
El Cajon         CA     419,133                 12/19/85        300
Encinitas        CA     251,283                 12/29/87        300
Escondido        CA     216,954                 12/31/87        300
Folsom           CA     225,976                 10/23/87        300
Mission Viejo    CA     154,359                 06/24/93        300

                                                          Page 77
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Child Care (continued)
- ----------------------
Moreno Valley    CA      304,489      676,214           None     None
Oceanside        CA      145,568      674,889           None     None
Palmdale         CA      249,490      554,125           None     None
Rancho Cordova   CA      276,328      613,733           None     None
Rancho Cucamonga CA      471,733    1,047,739           None     None
Roseville        CA      297,343      660,412           None     None
Sacramento       CA      290,734      645,731           None     None
Santee           CA      248,418      551,748           None     None
Simi Valley      CA      208,585      967,055           None     None
Valencia         CA      301,295      669,185           None     None
Walnut           CA      217,365    1,007,753           None     None
Aurora           CO      141,811      657,497           None     None
Aurora           CO      287,000      637,440           None     None
Aurora           CO      301,455      655,609           None     None
Broomfield       CO      107,000      403,080           None     None
Broomfield       CO      155,306      344,941           None     None
Colorado Springs CO       58,400      271,217           None     None
Colorado Springs CO       92,570      241,413           None     None
Colorado Springs CO      115,542      535,700           None     None
Englewood        CO      131,216      608,372           None     None
Englewood        CO      158,651      735,571           None     None
Fort Collins     CO       55,200      256,356           None     None
Fort Collins     CO      117,105      542,950           None     None
Fort Collins     CO      137,734      638,594           None     None
Greeley          CO       58,400      270,755           None     None
Littleton        CO      161,617      358,956           None     None
Littleton        CO      287,000      637,435           None     None
Littleton        CO      299,250      664,642           None     None
Longmont         CO      115,592      535,931           None     None
Louisville       CO       58,089      269,313           None     None
Parker           CO      153,551      341,043           None     None
Westminster      CO      306,387      695,737           None     None
Bradenton        FL      160,060      355,501           None     None
Clearwater       FL       42,223      269,380           None     None
Jacksonville     FL       38,500      228,481           None     None
Jacksonville     FL       48,000      243,060           None     None
Jacksonville     FL      184,800      410,447           None     None
Jupiter          FL       78,000      360,088           None     None
Margate          FL       66,686      309,183           None     None
Melbourne        FL      256,439      549,345           None     None

                                                          Page 78
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Child Care (continued)
- ----------------------
Moreno Valley    CA           304,489         676,214         980,703 
Oceanside        CA           145,568         674,889         820,457 
Palmdale         CA           249,490         554,125         803,615 
Rancho Cordova   CA           276,328         613,733         890,061 
Rancho Cucamonga CA           471,733       1,047,739       1,519,472 
Roseville        CA           297,343         660,412         957,755 
Sacramento       CA           290,734         645,731         936,465 
Santee           CA           248,418         551,748         800,166 
Simi Valley      CA           208,585         967,055       1,175,640 
Valencia         CA           301,295         669,185         970,480 
Walnut           CA           217,365       1,007,753       1,225,118 
Aurora           CO           141,811         657,497         799,308 
Aurora           CO           287,000         637,440         924,440 
Aurora           CO           301,455         655,609         957,064 
Broomfield       CO           107,000         403,080         510,080 
Broomfield       CO           155,306         344,941         500,247 
Colorado Springs CO            58,400         271,217         329,617 
Colorado Springs CO            92,570         241,413         333,983 
Colorado Springs CO           115,542         535,700         651,242 
Englewood        CO           131,216         608,372         739,588 
Englewood        CO           158,651         735,571         894,222 
Fort Collins     CO            55,200         256,356         311,556 
Fort Collins     CO           117,105         542,950         660,055 
Fort Collins     CO           137,734         638,594         776,328 
Greeley          CO            58,400         270,755         329,155 
Littleton        CO           161,617         358,956         520,573 
Littleton        CO           287,000         637,435         924,435 
Littleton        CO           299,250         664,642         963,892 
Longmont         CO           115,592         535,931         651,523 
Louisville       CO            58,089         269,313         327,402 
Parker           CO           153,551         341,043         494,594 
Westminster      CO           306,387         695,737       1,002,124 
Bradenton        FL           160,060         355,501         515,561 
Clearwater       FL            42,223         269,380         311,603 
Jacksonville     FL            38,500         228,481         266,981 
Jacksonville     FL            48,000         243,060         291,060 
Jacksonville     FL           184,800         410,447         595,247 
Jupiter          FL            78,000         360,088         438,088 
Margate          FL            66,686         309,183         375,869 
Melbourne        FL           256,439         549,345         805,784 

                                                          Page 79
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Child Care (continued)
- ----------------------
Moreno Valley    CA     258,116                 02/11/87        300
Oceanside        CA     386,632                 12/23/85        300
Palmdale         CA     181,946                 09/14/88        300
Rancho Cordova   CA     191,244                 03/22/89        300
Rancho Cucamonga CA     370,436                 12/30/87        300
Roseville        CA     238,630                 10/21/87        300
Sacramento       CA     231,929                 10/05/87        300
Santee           CA     202,829                 07/23/87        300
Simi Valley      CA     554,013                 12/20/85        300
Valencia         CA     225,342                 06/23/88        300
Walnut           CA     544,346                 08/22/86        300
Aurora           CO     368,615                 03/25/86        300
Aurora           CO     225,370                 12/31/87        300
Aurora           CO     241,628                 09/27/89        300
Broomfield       CO     403,080                 01/12/83        180
Broomfield       CO     119,054                 03/15/88        300
Colorado Springs CO     271,217                 12/22/82        180
Colorado Springs CO     232,004                 08/31/83        180
Colorado Springs CO     282,492                 12/04/86        300
Englewood        CO     320,815                 12/05/86        300
Englewood        CO     385,235                 12/29/86        300
Fort Collins     CO     256,356                 12/22/82        180
Fort Collins     CO     304,395                 03/25/86        300
Fort Collins     CO     358,017                 03/25/86        300
Greeley          CO     175,757                 11/21/84        300
Littleton        CO     126,908                 12/10/87        300
Littleton        CO     209,301                 09/29/88        300
Littleton        CO     218,235                 09/29/88        300
Longmont         CO     300,461                 03/25/86        300
Louisville       CO     180,450                 06/22/84        300
Parker           CO     123,230                 10/19/87        300
Westminster      CO     232,355                 09/27/89        300
Bradenton        FL     120,707                 05/05/88        300
Clearwater       FL     269,380                 12/22/81        180
Jacksonville     FL     228,481                 12/22/81        180
Jacksonville     FL     243,060                 12/22/81        180
Jacksonville     FL     127,898                 03/30/89        300
Jupiter          FL     211,932                 09/11/85        300
Margate          FL     161,927                 12/16/86        300
Melbourne        FL     115,594                 04/16/93        300

                                                          Page 80
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Child Care (continued)
- ----------------------
Niceville        FL       73,696      341,688           None     None
Orlando          FL       68,001      313,922           None     None
Orlando          FL      159,177      353,538           None     None
Orlando          FL      245,249      544,704           None     None
Orlando          FL      190,050      422,107           None     None
Oviedo           FL      166,409      369,598           None     None
Panama City      FL       69,500      244,314           None     None
Pensacola        FL      147,000      326,492           None     None
Royal Palm Beach FL      194,193      431,309           None     None
Spring Hill      FL      146,939      326,356           None     None
St. Augustine    FL       44,800      213,040           None     None
Sunrise          FL       69,400      246,671           None     None
Sunrise          FL      245,000      533,280           None     None
Tallahassee      FL       66,000      232,010           None     None
Tampa            FL       53,385      199,846           None     None
Douglasville     GA       54,000      250,356           None     None
Dunwoody         GA      318,500      707,399           None     None
Ellenwood        GA      119,678      275,414           None     None
Fayetteville     GA      148,400      329,601           None     None
Lawrenceville    GA      141,449      314,161           None     None
Lilburn          GA      116,350      539,488           None     None
Lithia Springs   GA      187,444      363,358           None     None
Lithonia         GA      239,715      524,459           None     None
Marietta         GA      231,000      513,061           None     None
Marietta         GA      273,000      619,076           None     None
Marietta         GA      148,620      330,090           None     None
Marietta         GA      292,250      649,095           None     None
Marietta         GA      295,750      596,299           None     None
Marietta         GA      301,000      668,529           None     None
Martinez         GA      141,153      313,504           None     None
Smyrna           GA      274,750      610,229           None     None
Stockbridge      GA      168,700      374,688           None     None
Stone Mountain   GA       65,000      301,357           None     None
Stone Mountain   GA      316,750      703,512           None     None
Valdosta         GA       73,561      341,059           None     None
Cedar Rapids     IA      194,950      427,085           None     None
Iowa City        IA      186,900      408,910           None     None
Johnston         IA      186,996      347,278           None     None
Addison          IL      125,780      583,146           None     None
Algonquin        IL      241,500      509,629           None     None

                                                          Page 81
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Child Care (continued)
- ----------------------
Niceville        FL            73,696         341,688         415,384 
Orlando          FL            68,001         313,922         381,923 
Orlando          FL           159,177         353,538         512,715 
Orlando          FL           245,249         544,704         789,953 
Orlando          FL           190,050         422,107         612,157 
Oviedo           FL           166,409         369,598         536,007 
Panama City      FL            69,500         244,314         313,814 
Pensacola        FL           147,000         326,492         473,492 
Royal Palm Beach FL           194,193         431,309         625,502 
Spring Hill      FL           146,939         326,356         473,295 
St. Augustine    FL            44,800         213,040         257,840 
Sunrise          FL            69,400         246,671         316,071 
Sunrise          FL           245,000         533,280         778,280 
Tallahassee      FL            66,000         232,010         298,010 
Tampa            FL            53,385         199,846         253,231 
Douglasville     GA            54,000         250,356         304,356 
Dunwoody         GA           318,500         707,399       1,025,899 
Ellenwood        GA           119,678         275,414         395,092 
Fayetteville     GA           148,400         329,601         478,001 
Lawrenceville    GA           141,449         314,161         455,610 
Lilburn          GA           116,350         539,488         655,838 
Lithia Springs   GA           187,444         363,358         550,802 
Lithonia         GA           239,715         524,459         764,174 
Marietta         GA           231,000         513,061         744,061 
Marietta         GA           273,000         619,076         892,076 
Marietta         GA           148,620         330,090         478,710 
Marietta         GA           292,250         649,095         941,345 
Marietta         GA           295,750         596,299         892,049 
Marietta         GA           301,000         668,529         969,529 
Martinez         GA           141,153         313,504         454,657 
Smyrna           GA           274,750         610,229         884,979 
Stockbridge      GA           168,700         374,688         543,388 
Stone Mountain   GA            65,000         301,357         366,357 
Stone Mountain   GA           316,750         703,512       1,020,262 
Valdosta         GA            73,561         341,059         414,620 
Cedar Rapids     IA           194,950         427,085         622,035 
Iowa City        IA           186,900         408,910         595,810 
Johnston         IA           186,996         347,278         534,274 
Addison          IL           125,780         583,146         708,926 
Algonquin        IL           241,500         509,629         751,129 

                                                          Page 82
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Child Care (continued)
- ----------------------
Niceville        FL     180,176                 12/03/86        300
Orlando          FL     184,760                 09/04/85        300
Orlando          FL     129,963                 07/02/87        300
Orlando          FL     192,581                 12/10/87        300
Orlando          FL     131,531                 03/30/89        300
Oviedo           FL     131,704                 11/20/87        300
Panama City      FL     244,314                 06/15/82        180
Pensacola        FL     101,737                 03/28/89        300
Royal Palm Beach FL     139,211                 11/15/88        300
Spring Hill      FL     116,294                 11/24/87        300
St. Augustine    FL     213,040                 12/22/81        180
Sunrise          FL     246,671                 06/15/82        180
Sunrise          FL     168,101                 05/25/89        300
Tallahassee      FL     232,010                 06/15/82        180
Tampa            FL     199,846                 12/22/81        180
Douglasville     GA     163,579                 10/23/84        300
Dunwoody         GA     228,323                 11/16/88        300
Ellenwood        GA      88,893                 11/16/88        300
Fayetteville     GA     102,707                 03/29/89        300
Lawrenceville    GA     104,911                 07/07/88        300
Lilburn          GA     282,542                 12/23/86        300
Lithia Springs   GA     110,194                 12/28/89        300
Lithonia         GA     152,857                 08/20/91        300
Marietta         GA     177,079                 03/18/88        300
Marietta         GA     211,933                 04/26/88        300
Marietta         GA     108,448                 09/16/88        300
Marietta         GA     207,693                 12/02/88        300
Marietta         GA     190,800                 12/30/88        300
Marietta         GA     213,910                 12/30/88        300
Martinez         GA     110,838                 12/31/87        300
Smyrna           GA     196,960                 11/15/88        300
Stockbridge      GA     116,755                 03/28/89        300
Stone Mountain   GA     179,999                 06/19/85        300
Stone Mountain   GA     227,068                 11/16/88        300
Valdosta         GA     179,841                 12/03/86        300
Cedar Rapids     IA     105,923                 09/24/92        300
Iowa City        IA     103,511                 09/24/92        300
Johnston         IA      80,307                 08/19/91        300
Addison          IL     326,932                 03/25/86        300
Algonquin        IL     139,613                 07/10/90        300

                                                          Page 83
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Child Care (continued)
- ----------------------
Aurora           IL      165,679      398,739           None     None
Bartlett         IL      120,824      560,166           None     None
Bolingbrook      IL       60,000      409,024           None     None
Carol Stream     IL      122,831      586,416           None     None
Elk Grove Vlg    IL      126,860      588,175           None     None
Elk Grove Vlg    IL      214,845      477,180           None     None
Glendale Heights IL      318,500      707,399           None     None
Hoffman Estates  IL      318,500      707,399           None     None
Hoffman Estates  IL      211,082      468,818           None     None
Lockport         IL      189,477      442,018           None     None
O'Fallon         IL      141,250      313,722           None     None
Orland Park      IL      218,499      485,295           None     None
Palatine         IL      121,911      565,233           None     None
Roselle          IL      297,541      561,036           None     None
Schaumburg       IL      218,798      485,956           None     None
Vernon Hills     IL      132,523      614,430           None     None
Westmont         IL      124,742      578,330           None     None
Carmel           IN      217,565      430,742           None     None
Fishers          IN      212,118      419,959           None     None
Highland         IN      220,460      436,476           None     None
Indianapolis     IN      245,000      544,153           None     None
Noblesville      IN       60,000      278,175           None     None
Zionsville       IN      127,568      319,770           None     None
Lenexa           KS      318,500      707,399           None     None
Olathe           KS      304,500      676,308           None     None
Overland Park    KS      305,691      707,397           None     None
Shawnee          KS      315,000      699,629           None     None
Topeka           KS       58,000      268,903           None     None
Wichita          KS      108,569      401,828           None     None
Wichita          KS      209,890      415,549           None     None
Lexington        KY      210,427      420,883           None     None
Acton            MA      315,533      700,813           None     None
Marlborough      MA      352,765      776,487           None     None
Westborough      MA      359,412      773,877           None     None
Ellicott City    MD      219,368      630,839           None     None
Olney            MD      342,500      760,701           None     None
Waldorf          MD      130,430      604,702           None     None
Waldorf          MD      237,207      526,844           None     None
Canton           MI       55,000      378,848           None     None
Apple Valley     MN      113,523      526,319           None     None

                                                          Page 84
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Child Care (continued)
- ----------------------
Aurora           IL           165,679         398,739         564,418 
Bartlett         IL           120,824         560,166         680,990 
Bolingbrook      IL            60,000         409,024         469,024 
Carol Stream     IL           122,831         586,416         709,247 
Elk Grove Vlg    IL           126,860         588,175         715,035 
Elk Grove Vlg    IL           214,845         477,180         692,025 
Glendale Heights IL           318,500         707,399       1,025,899 
Hoffman Estates  IL           318,500         707,399       1,025,899 
Hoffman Estates  IL           211,082         468,818         679,900 
Lockport         IL           189,477         442,018         631,495 
O'Fallon         IL           141,250         313,722         454,972 
Orland Park      IL           218,499         485,295         703,794 
Palatine         IL           121,911         565,233         687,144 
Roselle          IL           297,541         561,036         858,577 
Schaumburg       IL           218,798         485,956         704,754 
Vernon Hills     IL           132,523         614,430         746,953 
Westmont         IL           124,742         578,330         703,072 
Carmel           IN           217,565         430,742         648,307 
Fishers          IN           212,118         419,959         632,077 
Highland         IN           220,460         436,476         656,936 
Indianapolis     IN           245,000         544,153         789,153 
Noblesville      IN            60,000         278,175         338,175 
Zionsville       IN           127,568         319,770         447,338 
Lenexa           KS           318,500         707,399       1,025,899 
Olathe           KS           304,500         676,308         980,808 
Overland Park    KS           305,691         707,397       1,013,088 
Shawnee          KS           315,000         699,629       1,014,629 
Topeka           KS            58,000         268,903         326,903 
Wichita          KS           108,569         401,828         510,397 
Wichita          KS           209,890         415,549         625,439 
Lexington        KY           210,427         420,883         631,310 
Acton            MA           315,533         700,813       1,016,346 
Marlborough      MA           352,765         776,487       1,129,252 
Westborough      MA           359,412         773,877       1,133,289 
Ellicott City    MD           219,368         630,839         850,207 
Olney            MD           342,500         760,701       1,103,201 
Waldorf          MD           130,430         604,702         735,132 
Waldorf          MD           237,207         526,844         764,051 
Canton           MI            55,000         378,848         433,848 
Apple Valley     MN           113,523         526,319         639,842 

                                                          Page 85
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Child Care (continued)
- ----------------------
Aurora           IL     127,584                 12/21/88        300
Bartlett         IL     314,048                 03/25/86        300
Bolingbrook      IL     409,024                 10/18/82        180
Carol Stream     IL     328,765                 03/25/86        300
Elk Grove Vlg    IL     329,752                 03/26/86        300
Elk Grove Vlg    IL     163,358                 04/08/88        300
Glendale Heights IL     228,323                 11/16/88        300
Hoffman Estates  IL     220,430                 03/31/89        300
Hoffman Estates  IL     134,349                 12/08/89        300
Lockport         IL     158,751                 10/29/87        300
O'Fallon         IL     112,670                 10/30/87        300
Orland Park      IL     174,295                 10/28/87        300
Palatine         IL     316,888                 03/25/86        300
Roselle          IL     179,517                 12/30/88        300
Schaumburg       IL     171,810                 12/17/87        300
Vernon Hills     IL     344,469                 03/25/86        300
Westmont         IL     324,231                 03/25/86        300
Carmel           IN     109,121                 12/27/90        300
Fishers          IN     106,389                 12/27/90        300
Highland         IN     110,572                 12/26/90        300
Indianapolis     IN     146,885                 06/29/90        300
Noblesville      IN     172,765                 04/30/85        300
Zionsville       IN     114,842                 10/28/87        300
Lenexa           KS     220,430                 03/31/89        300
Olathe           KS     222,065                 09/28/88        300
Overland Park    KS     232,273                 09/28/88        300
Shawnee          KS     227,767                 10/27/88        300
Topeka           KS     167,007                 04/16/85        300
Wichita          KS     192,353                 12/16/86        300
Wichita          KS     105,272                 12/26/90        300
Lexington        KY     116,624                 08/20/91        300
Acton            MA     230,112                 09/30/88        300
Marlborough      MA     250,621                 11/04/88        300
Westborough      MA     249,776                 11/01/88        300
Ellicott City    MD     201,849                 12/19/88        300
Olney            MD     268,950                 12/18/87        300
Waldorf          MD     397,601                 09/26/84        300
Waldorf          MD     186,266                 12/31/87        300
Canton           MI     378,848                 10/06/82        180
Apple Valley     MN     295,073                 03/26/86        300

                                                          Page 86
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Child Care (continued)
- ----------------------
Bloomington      MN      124,113      575,416           None     None
Brooklyn Park    MN      118,111      547,586           None     None
Brooklyn Park    MN      112,823      523,073           None     None
Eagan            MN      112,127      519,844           None     None
Eden Prairie     MN      124,286      576,243           None     None
Maple Grove      MN      111,691      517,822           None     None
Maple Grove      MN      313,250      660,149           None     None
Minnetonka       MN      146,847      680,842           None     None
Plymouth         MN      134,221      622,350           None     None
W. Bloomington   MN       40,000      468,484           None     None
White Bear Lake  MN      260,750      579,133           None     None
White Bear Lake  MN      242,165      537,855           None     None
Florissant       MO      181,300      402,672           None     None
Florissant       MO      318,500      707,399           None     None
Gladstone        MO      294,000      652,987           None     None
Lee's Summit     MO      239,627      532,220           None     None
Liberty          MO       65,400      303,211           None     None
Manchester       MO      287,000      637,435           None     None
St. Charles      MO      259,000      575,246           None     None
Pearl            MS      121,801      270,525           None     None
Cary             NC       75,200      262,973           None     None
Chapel Hill      NC       77,000      356,992           None     None
Charlotte        NC       27,551      247,000           None     None
Charlotte        NC      134,582      268,222           None     None
Concord          NC       32,441      190,859           None     None
Durham           NC      220,728      429,380           None     None
Durham           NC      238,000      471,201           None     None
Hendersonville   NC       32,748      186,152           None     None
Kernersville     NC      162,216      316,299           None     None
Morrisville      NC      175,700      390,234           None     None
Bellevue         NE       60,568      280,819           None     None
Omaha            NE       60,500      280,491           None     None
Omaha            NE       53,000      245,720           None     None
Omaha            NE      142,867      317,315           None     None
Londonderry      NH      335,467      745,082           None     None
Clementon        NJ      279,851      554,060           None     None
Henderson        NV       82,000      380,173           None     None
Las Vegas        NV      201,250      446,983           None     None
Sparks           NV      244,752      543,604           None     None
Beavercreek      OH      179,552      398,786           None     None

                                                          Page 87
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Child Care (continued)
- ----------------------
Bloomington      MN           124,113         575,416         699,529 
Brooklyn Park    MN           118,111         547,586         665,697 
Brooklyn Park    MN           112,823         523,073         635,896 
Eagan            MN           112,127         519,844         631,971 
Eden Prairie     MN           124,286         576,243         700,529 
Maple Grove      MN           111,691         517,822         629,513 
Maple Grove      MN           313,250         660,149         973,399 
Minnetonka       MN           146,847         680,842         827,689 
Plymouth         MN           134,221         622,350         756,571 
W. Bloomington   MN            40,000         468,484         508,484 
White Bear Lake  MN           260,750         579,133         839,883 
White Bear Lake  MN           242,165         537,855         780,020 
Florissant       MO           181,300         402,672         583,972 
Florissant       MO           318,500         707,399       1,025,899 
Gladstone        MO           294,000         652,987         946,987 
Lee's Summit     MO           239,627         532,220         771,847 
Liberty          MO            65,400         303,211         368,611 
Manchester       MO           287,000         637,435         924,435 
St. Charles      MO           259,000         575,246         834,246 
Pearl            MS           121,801         270,525         392,326 
Cary             NC            75,200         262,973         338,173 
Chapel Hill      NC            77,000         356,992         433,992 
Charlotte        NC            27,551         247,000         274,551 
Charlotte        NC           134,582         268,222         402,804 
Concord          NC            32,441         190,859         223,300 
Durham           NC           220,728         429,380         650,108 
Durham           NC           238,000         471,201         709,201 
Hendersonville   NC            32,748         186,152         218,900 
Kernersville     NC           162,216         316,299         478,515 
Morrisville      NC           175,700         390,234         565,934 
Bellevue         NE            60,568         280,819         341,387 
Omaha            NE            60,500         280,491         340,991 
Omaha            NE            53,000         245,720         298,720 
Omaha            NE           142,867         317,315         460,182 
Londonderry      NH           335,467         745,082       1,080,549 
Clementon        NJ           279,851         554,060         833,911 
Henderson        NV            82,000         380,173         462,173 
Las Vegas        NV           201,250         446,983         648,233 
Sparks           NV           244,752         543,604         788,356 
Beavercreek      OH           179,552         398,786         578,338 

                                                          Page 88
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Child Care (continued)
- ----------------------
Bloomington      MN     322,598                 03/27/86        300
Brooklyn Park    MN     306,995                 03/26/86        300
Brooklyn Park    MN     293,253                 03/27/86        300
Eagan            MN     291,442                 03/31/86        300
Eden Prairie     MN     323,062                 03/27/86        300
Maple Grove      MN     290,309                 03/26/86        300
Maple Grove      MN     181,778                 07/11/90        300
Minnetonka       MN     359,030                 12/12/86        300
Plymouth         MN     328,183                 12/12/86        300
W. Bloomington   MN     468,484                 06/18/82        180
White Bear Lake  MN     204,755                 12/23/87        300
White Bear Lake  MN     142,206                 08/30/90        300
Florissant       MO     125,475                 03/29/89        300
Florissant       MO     220,430                 03/30/89        300
Gladstone        MO     214,408                 09/29/88        300
Lee's Summit     MO     155,745                 09/27/89        300
Liberty          MO     181,105                 06/18/85        300
Manchester       MO     225,369                 12/22/87        300
St. Charles      MO     203,382                 12/23/87        300
Pearl            MS      87,484                 11/15/88        300
Cary             NC     245,077                 01/25/84        180
Chapel Hill      NC     221,716                 04/17/85        300
Charlotte        NC     247,000                 12/23/81        180
Charlotte        NC      86,570                 11/16/88        300
Concord          NC     190,859                 12/23/81        180
Durham           NC     134,759                 12/29/89        300
Durham           NC     108,964                 08/20/91        300
Hendersonville   NC     186,152                 12/23/81        180
Kernersville     NC     101,374                 12/14/89        300
Morrisville      NC     121,599                 03/29/89        300
Bellevue         NE     147,071                 12/16/86        300
Omaha            NE     186,771                 08/01/84        300
Omaha            NE     161,441                 10/11/84        300
Omaha            NE     112,185                 12/09/87        300
Londonderry      NH     221,801                 08/18/89        300
Clementon        NJ     126,597                 09/09/91        300
Henderson        NV     236,112                 04/17/85        300
Las Vegas        NV     120,655                 06/29/90        300
Sparks           NV     190,669                 01/29/88        300
Beavercreek      OH     147,721                 06/30/87        300

                                                          Page 89
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Child Care (continued)
- ----------------------
Centerville      OH      174,519      387,613           None     None
Cincinnati       OH      165,910      368,486           None     None
Dublin           OH       84,000      389,446           None     None
Englewood        OH       74,000      343,083           None     None
Forest Park      OH      170,778      379,305           None     None
Gahanna          OH       86,000      398,718           None     None
Huber Heights    OH      245,000      544,153           None     None
Loveland         OH      206,136      457,829           None     None
Maineville       OH      173,105      384,469           None     None
Pickerington     OH       87,580      406,055           None     None
Westerville      OH       82,000      380,173           None     None
Westerville      OH      294,350      646,557           None     None
Broken Arrow     OK       78,705      220,434           None     None
Midwest City     OK       67,800      314,338           None     None
Oklahoma City    OK       50,800      214,474           None     None
Oklahoma City    OK       79,000      366,261           None     None
Yukon            OK       61,000      282,812           None     None
Beaverton        OR      135,148      626,647           None     None
Beaverton        OR      115,232      534,301           None     None
Charleston       SC      125,593      278,946           None     None
Charleston       SC      140,700      312,498           None     None
Columbia         SC       58,160      269,643           None     None
Elgin            SC      160,831      313,600           None     None
Goose Creek      SC       61,635      192,905           None     None
Ladson           SC       31,543      177,457           None     None
Lexington        SC       55,869      274,742           None     None
Mt. Pleasant     SC       40,700      180,400           None     None
Summerville      SC       44,400      174,500           None     None
Sumter           SC       56,010      268,903           None     None
Memphis          TN      238,263      504,897           None     None
Memphis          TN      238,000      528,608           None     None
Memphis          TN      221,501      491,962           None     None
Nashville        TN      274,298      609,223           None     None
Allen            TX      177,637      394,537           None     None
Arlington        TX       82,109      380,678           None     None
Arlington        TX       70,000      324,538           None     None
Arlington        TX      238,000      528,604           None     None
Arlington        TX      241,500      550,559           None     None
Arlington        TX      195,650      387,355           None     None
Austin           TX      103,600      230,532           None     None

                                                          Page 90
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Child Care (continued)
- ----------------------
Centerville      OH           174,519         387,613         562,132 
Cincinnati       OH           165,910         368,486         534,396 
Dublin           OH            84,000         389,446         473,446 
Englewood        OH            74,000         343,083         417,083 
Forest Park      OH           170,778         379,305         550,083 
Gahanna          OH            86,000         398,718         484,718 
Huber Heights    OH           245,000         544,153         789,153 
Loveland         OH           206,136         457,829         663,965 
Maineville       OH           173,105         384,469         557,574 
Pickerington     OH            87,580         406,055         493,635 
Westerville      OH            82,000         380,173         462,173 
Westerville      OH           294,350         646,557         940,907 
Broken Arrow     OK            78,705         220,434         299,139 
Midwest City     OK            67,800         314,338         382,138 
Oklahoma City    OK            50,800         214,474         265,274 
Oklahoma City    OK            79,000         366,261         445,261 
Yukon            OK            61,000         282,812         343,812 
Beaverton        OR           135,148         626,647         761,795 
Beaverton        OR           115,232         534,301         649,533 
Charleston       SC           125,593         278,946         404,539 
Charleston       SC           140,700         312,498         453,198 
Columbia         SC            58,160         269,643         327,803 
Elgin            SC           160,831         313,600         474,431 
Goose Creek      SC            61,635         192,905         254,540 
Ladson           SC            31,543         177,457         209,000 
Lexington        SC            55,869         274,742         330,611 
Mt. Pleasant     SC            40,700         180,400         221,100 
Summerville      SC            44,400         174,500         218,900 
Sumter           SC            56,010         268,903         324,913 
Memphis          TN           238,263         504,897         743,160 
Memphis          TN           238,000         528,608         766,608 
Memphis          TN           221,501         491,962         713,463 
Nashville        TN           274,298         609,223         883,521 
Allen            TX           177,637         394,537         572,174 
Arlington        TX            82,109         380,678         462,787 
Arlington        TX            70,000         324,538         394,538 
Arlington        TX           238,000         528,604         766,604 
Arlington        TX           241,500         550,559         792,059 
Arlington        TX           195,650         387,355         583,005 
Austin           TX           103,600         230,532         334,132 

                                                          Page 91
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Child Care (continued)
- ----------------------
Centerville      OH     142,491                 07/23/87        300
Cincinnati       OH     138,575                 04/29/87        300
Dublin           OH     227,664                 10/08/85        300
Englewood        OH     199,343                 10/23/85        300
Forest Park      OH     138,377                 09/28/87        300
Gahanna          OH     230,045                 11/26/85        300
Huber Heights    OH     142,365                 09/27/90        300
Loveland         OH     173,464                 03/20/87        300
Maineville       OH     145,669                 03/06/87        300
Pickerington     OH     214,116                 12/11/86        300
Westerville      OH     222,243                 10/08/85        300
Westerville      OH     175,406                 09/26/90        300
Broken Arrow     OK     220,434                 01/27/83        180
Midwest City     OK     186,476                 08/14/85        300
Oklahoma City    OK     214,474                 06/15/82        180
Oklahoma City    OK     239,107                 11/14/84        300
Yukon            OK     174,450                 05/02/85        300
Beaverton        OR     328,188                 12/17/86        300
Beaverton        OR     279,825                 12/22/86        300
Charleston       SC      94,713                 05/26/88        300
Charleston       SC      97,377                 03/28/89        300
Columbia         SC     176,030                 11/14/84        300
Elgin            SC     100,509                 12/14/89        300
Goose Creek      SC     192,905                 12/22/81        180
Ladson           SC     177,457                 12/22/81        180
Lexington        SC     179,358                 11/13/84        300
Mt. Pleasant     SC     180,400                 12/22/81        180
Summerville      SC     174,500                 12/22/81        180
Sumter           SC     160,616                 06/18/85        300
Memphis          TN     165,781                 09/29/88        300
Memphis          TN     173,568                 09/30/88        300
Memphis          TN     130,073                 08/31/90        300
Nashville        TN     189,837                 03/30/89        300
Allen            TX     127,336                 11/21/88        300
Arlington        TX     246,924                 12/13/84        300
Arlington        TX     200,187                 05/08/85        300
Arlington        TX     173,566                 09/26/88        300
Arlington        TX     227,520                 09/22/89        300
Arlington        TX      95,988                 02/07/91        300
Austin           TX     230,532                 10/29/82        180

                                                          Page 92
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Child Care (continued)
- ----------------------
Austin           TX       88,872      222,684           None     None
Austin           TX      134,383      623,103           None     None
Austin           TX      188,144      417,872           None     None
Austin           TX      236,733      528,608           None     None
Austin           TX      191,636      425,629           None     None
Austin           TX      224,878      499,461           None     None
Austin           TX      238,000      528,604           None     None
Austin           TX      217,878      483,913           None     None
Bedford          TX      241,500      550,559           None     None
Carrollton       TX      277,850      617,113           None     None
Cedar Park       TX      168,857      375,036           None     None
Colleyville      TX       68,000      315,266           None     None
Converse         TX      217,000      481,963           None     None
Coppell          TX      139,224      645,551           None     None
Coppell          TX      208,641      463,398           None     None
Desoto           TX       86,000      398,715           None     None
Duncanville      TX       93,000      431,172           None     None
Euless           TX      234,111      519,962           None     None
Flower Mound     TX      202,773      442,846           None     None
Fort Worth       TX       85,518      396,495           None     None
Fort Worth       TX      238,000      528,608           None     None
Fort Worth       TX      210,007      444,460           None     None
Fort Worth       TX      216,160      427,962           None     None
Garland          TX      211,050      468,749           None     None
Grand Prairie    TX      167,164      371,275           None     None
Houston          TX       58,000      268,901           None     None
Houston          TX       60,000      278,175           None     None
Houston          TX      102,000      472,898           None     None
Houston          TX      139,125      308,997           None     None
Houston          TX      139,125      308,997           None     None
Houston          TX      141,296      313,824           None     None
Houston          TX      219,100      486,631           None     None
Houston          TX      219,100      486,628           None     None
Houston          TX      149,109      323,314           None     None
Irving           TX       38,853      296,034           None     None
Lewisville       TX       79,000      366,264           None     None
Lewisville       TX      192,777      428,121           None     None
Lewisville       TX      192,218      426,922           None     None
Mansfield        TX      181,375      402,838           None     None
Mesquite         TX       85,000      394,079           None     None

                                                          Page 93
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Child Care (continued)
- ----------------------
Austin           TX            88,872         222,684         311,556 
Austin           TX           134,383         623,103         757,486 
Austin           TX           188,144         417,872         606,016 
Austin           TX           236,733         528,608         765,341 
Austin           TX           191,636         425,629         617,265 
Austin           TX           224,878         499,461         724,339 
Austin           TX           238,000         528,604         766,604 
Austin           TX           217,878         483,913         701,791 
Bedford          TX           241,500         550,559         792,059 
Carrollton       TX           277,850         617,113         894,963 
Cedar Park       TX           168,857         375,036         543,893 
Colleyville      TX            68,000         315,266         383,266 
Converse         TX           217,000         481,963         698,963 
Coppell          TX           139,224         645,551         784,775 
Coppell          TX           208,641         463,398         672,039 
Desoto           TX            86,000         398,715         484,715 
Duncanville      TX            93,000         431,172         524,172 
Euless           TX           234,111         519,962         754,073 
Flower Mound     TX           202,773         442,846         645,619 
Fort Worth       TX            85,518         396,495         482,013 
Fort Worth       TX           238,000         528,608         766,608 
Fort Worth       TX           210,007         444,460         654,467 
Fort Worth       TX           216,160         427,962         644,122 
Garland          TX           211,050         468,749         679,799 
Grand Prairie    TX           167,164         371,275         538,439 
Houston          TX            58,000         268,901         326,901 
Houston          TX            60,000         278,175         338,175 
Houston          TX           102,000         472,898         574,898 
Houston          TX           139,125         308,997         448,122 
Houston          TX           139,125         308,997         448,122 
Houston          TX           141,296         313,824         455,120 
Houston          TX           219,100         486,631         705,731 
Houston          TX           219,100         486,628         705,728 
Houston          TX           149,109         323,314         472,423 
Irving           TX            38,853         296,034         334,887 
Lewisville       TX            79,000         366,264         445,264 
Lewisville       TX           192,777         428,121         620,898 
Lewisville       TX           192,218         426,922         619,140 
Mansfield        TX           181,375         402,838         584,213 
Mesquite         TX            85,000         394,079         479,079 

                                                          Page 94
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Child Care (continued)
- ----------------------
Austin           TX     222,684                 01/12/83        180
Austin           TX     326,334                 12/23/86        300
Austin           TX     141,884                 05/11/88        300
Austin           TX     173,568                 09/27/88        300
Austin           TX     136,188                 12/22/88        300
Austin           TX     158,421                 01/03/89        300
Austin           TX     163,244                 04/06/89        300
Austin           TX     146,747                 06/22/89        300
Bedford          TX     227,520                 09/22/89        300
Carrollton       TX     218,184                 12/11/87        300
Cedar Park       TX     121,042                 11/21/88        300
Colleyville      TX     194,468                 05/01/85        300
Converse         TX     158,252                 09/28/88        300
Coppell          TX     338,089                 12/17/86        300
Coppell          TX     163,837                 12/11/87        300
Desoto           TX     260,488                 10/24/84        300
Duncanville      TX     265,962                 05/08/85        300
Euless           TX     194,074                 05/08/87        300
Flower Mound     TX     166,537                 04/20/87        300
Fort Worth       TX     209,075                 12/03/86        300
Fort Worth       TX     173,568                 09/26/88        300
Fort Worth       TX     127,552                 02/01/90        300
Fort Worth       TX     106,051                 02/07/91        300
Garland          TX     134,330                 12/12/89        300
Grand Prairie    TX     118,796                 12/13/88        300
Houston          TX     176,672                 10/11/84        300
Houston          TX     171,589                 05/01/85        300
Houston          TX     291,700                 05/01/85        300
Houston          TX     115,331                 05/22/87        300
Houston          TX     115,331                 05/22/87        300
Houston          TX     115,366                 07/24/87        300
Houston          TX     159,786                 09/30/88        300
Houston          TX     157,067                 11/16/88        300
Houston          TX     114,032                 06/26/89        300
Irving           TX     164,757                 04/23/86        300
Lewisville       TX     218,768                 06/26/85        300
Lewisville       TX     164,362                 01/07/87        300
Lewisville       TX     136,603                 12/29/88        300
Mansfield        TX     115,443                 12/20/89        300
Mesquite         TX     257,461                 10/24/84        300

                                                          Page 95
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Child Care (continued)
- ----------------------
Mesquite         TX      139,466      326,525           None     None
Missouri City    TX      221,025      437,593           None     None
N Richland Hills TX      238,000      528,608           None     None
Pasadena         TX       60,000      278,173           None     None
Plano            TX      261,912      581,658           None     None
Plano            TX      250,514      556,399           None     None
Plano            TX      259,000      575,246           None     None
Round Rock       TX       80,525      373,347           None     None
Round Rock       TX      186,380      413,957           None     None
San Antonio      TX      130,833      606,595           None     None
San Antonio      TX      102,512      475,289           None     None
San Antonio      TX       81,530      378,007           None     None
San Antonio      TX      139,125      308,997           None     None
San Antonio      TX      181,412      402,923           None     None
San Antonio      TX      162,161      360,166           None     None
San Antonio      TX      234,500      520,831           None     None
San Antonio      TX      217,000      481,967           None     None
San Antonio      TX      182,868      406,155           None     None
San Antonio      TX      220,500      447,108           None     None
Southlake        TX      228,279      511,750           None     None
Sugarland        TX      193,800      430,436           None     None
Texas City       TX       48,000      222,918           None     None
The Woodlands    TX      193,801      430,441           None     None
Watauga          TX      165,914      368,502           None     None
Layton           UT      136,574      269,009           None     None
Sandy            UT      168,089      373,330           None     None
Centreville      VA      371,000      824,003           None     None
Chesapeake       VA      190,050      422,107           None     None
Glen Allen       VA       74,643      346,060           None     None
Portsmouth       VA      171,575      381,072           None     None
Richmond         VA       71,001      327,771           None     None
Richmond         VA      269,500      598,567           None     None
Virginia Beach   VA       69,080      320,270           None     None
Virginia Beach   VA      124,988      579,496           None     None
Woodbridge       VA      358,050      795,239           None     None
Everett          WA      120,000      540,363           None     None
Federal Way      WA      150,785      699,100           None     None
Federal Way      WA      261,943      581,782           None     None
Kent             WA      128,300      539,141           None     None
Kent             WA      140,763      678,809           None     None

                                                          Page 96
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Child Care (continued)
- ----------------------
Mesquite         TX           139,466         326,525         465,991 
Missouri City    TX           221,025         437,593         658,618 
N Richland Hills TX           238,000         528,608         766,608 
Pasadena         TX            60,000         278,173         338,173 
Plano            TX           261,912         581,658         843,570 
Plano            TX           250,514         556,399         806,913 
Plano            TX           259,000         575,246         834,246 
Round Rock       TX            80,525         373,347         453,872 
Round Rock       TX           186,380         413,957         600,337 
San Antonio      TX           130,833         606,595         737,428 
San Antonio      TX           102,512         475,289         577,801 
San Antonio      TX            81,530         378,007         459,537 
San Antonio      TX           139,125         308,997         448,122 
San Antonio      TX           181,412         402,923         584,335 
San Antonio      TX           162,161         360,166         522,327 
San Antonio      TX           234,500         520,831         755,331 
San Antonio      TX           217,000         481,967         698,967 
San Antonio      TX           182,868         406,155         589,023 
San Antonio      TX           220,500         447,108         667,608 
Southlake        TX           228,279         511,750         740,029 
Sugarland        TX           193,800         430,436         624,236 
Texas City       TX            48,000         222,918         270,918 
The Woodlands    TX           193,801         430,441         624,242 
Watauga          TX           165,914         368,502         534,416 
Layton           UT           136,574         269,009         405,583 
Sandy            UT           168,089         373,330         541,419 
Centreville      VA           371,000         824,003       1,195,003 
Chesapeake       VA           190,050         422,107         612,157 
Glen Allen       VA            74,643         346,060         420,703 
Portsmouth       VA           171,575         381,072         552,647 
Richmond         VA            71,001         327,771         398,772 
Richmond         VA           269,500         598,567         868,067 
Virginia Beach   VA            69,080         320,270         389,350 
Virginia Beach   VA           124,988         579,496         704,484 
Woodbridge       VA           358,050         795,239       1,153,289 
Everett          WA           120,000         540,363         660,363 
Federal Way      WA           150,785         699,100         849,885 
Federal Way      WA           261,943         581,782         843,725 
Kent             WA           128,300         539,141         667,441 
Kent             WA           140,763         678,809         819,572 

                                                          Page 97
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Child Care (continued)
- ----------------------
Mesquite         TX     104,483                 10/08/92        300
Missouri City    TX     110,856                 12/13/90        300
N Richland Hills TX     173,568                 09/26/88        300
Pasadena         TX     181,737                 10/23/84        300
Plano            TX     223,665                 01/06/87        300
Plano            TX     196,717                 12/10/87        300
Plano            TX     188,882                 09/27/88        300
Round Rock       TX     195,531                 12/16/86        300
Round Rock       TX     127,838                 04/19/89        300
San Antonio      TX     340,078                 03/24/86        300
San Antonio      TX     250,626                 12/03/86        300
San Antonio      TX     199,327                 12/11/86        300
San Antonio      TX     115,331                 05/22/87        300
San Antonio      TX     148,118                 07/07/87        300
San Antonio      TX     132,402                 07/07/87        300
San Antonio      TX     184,142                 12/29/87        300
San Antonio      TX     156,908                 10/14/88        300
San Antonio      TX     129,957                 12/06/88        300
San Antonio      TX     139,323                 03/30/89        300
Southlake        TX     128,075                 03/10/93        300
Sugarland        TX     158,234                 07/31/87        300
Texas City       TX     222,918                 06/15/82        180
The Woodlands    TX     157,024                 08/11/87        300
Watauga          TX     135,464                 07/07/87        300
Layton           UT      85,255                 02/01/90        300
Sandy            UT     104,914                 02/01/90        300
Centreville      VA     243,004                 09/29/89        300
Chesapeake       VA     131,531                 03/28/89        300
Glen Allen       VA     231,872                 06/20/84        300
Portsmouth       VA     121,932                 12/21/88        300
Richmond         VA     192,912                 09/04/85        300
Richmond         VA     186,516                 03/28/89        300
Virginia Beach   VA     209,083                 11/15/84        300
Virginia Beach   VA     324,886                 03/25/86        300
Woodbridge       VA     261,117                 09/29/88        300
Everett          WA     540,363                 11/22/82        180
Federal Way      WA     366,136                 12/17/86        300
Federal Way      WA     187,771                 11/21/88        300
Kent             WA     524,123                 06/03/83        180
Kent             WA     355,509                 12/17/86        300

                                                          Page 98
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Child Care (continued)
- ----------------------
Kirkland         WA      301,000      668,534           None     None
Puyallup         WA      195,552      434,327           None     None
Redmond          WA      279,830      621,512           None     None
Renton           WA      111,183      515,490           None     None
Appleton         WI      196,000      424,038           None     None
Brookfield       WI      233,100      461,500           None     None
Waukesha         WI      215,950      427,546           None     None
Cheyenne         WY       59,856      277,506           None     None

Consumer Electronics
- --------------------
Oxford           AL      323,085      406,655           None     None
Tuscaloosa       AL      204,790      585,115           None     None
Thousand Oaks    CA    2,703,726    6,125,829           None     None
Bradenton        FL      174,948      240,928           None     None
MaryEsther       FL      149,696      363,263           None     None
Melbourne        FL      269,697      522,414           None     None
Merritt Island   FL      309,652      482,459           None     None
Ocala            FL      339,690      543,504           None     None
Pensacola        FL      419,842    1,899,287           None     None
Tallahassee      FL      319,807      502,697           None     None
Titusville       FL      176,459      579,793           None     None
Venice           FL      259,686      362,562           None     None
Rome             GA      254,902      486,812           None     None
Smyrna           GA    1,094,058    3,091,322           None     None
Council Bluffs   IA      255,217      117,792           None     None
Des Moines       IA      188,520      367,614           None     None
Peoria           IL      193,868      387,737           None     None
Rockford         IL      159,587      618,398           None     None
Springfield      IL      219,859      630,595           None     None
Anderson         IN      180,628      653,038           None     None
Muncie           IN      148,901      645,235           None     None
Richmond         IN       93,999      193,753           None     None
Topeka           KS      974,960    3,472,226           None     None
Columbus         MS      144,908      463,707           None     None
Greenville       MS      144,588      433,764           None     None
Gulfport         MS      299,464      502,326           None     None
Hattiesburg      MS      198,659      457,379           None     None
Jackson          MS      405,360      656,296           None     None
Meridian         MS      181,156      515,598           None     None

                                                          Page 99
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Child Care (continued)
- ----------------------
Kirkland         WA           301,000         668,534         969,534 
Puyallup         WA           195,552         434,327         629,879 
Redmond          WA           279,830         621,512         901,342 
Renton           WA           111,183         515,490         626,673 
Appleton         WI           196,000         424,038         620,038 
Brookfield       WI           233,100         461,500         694,600 
Waukesha         WI           215,950         427,546         643,496 
Cheyenne         WY            59,856         277,506         337,362 

Consumer Electronics
- --------------------
Oxford           AL           323,085         406,655         729,740 
Tuscaloosa       AL           204,790         585,115         789,905 
Thousand Oaks    CA         2,703,726       6,125,829       8,829,555 
Bradenton        FL           174,948         240,928         415,876 
MaryEsther       FL           149,696         363,263         512,959 
Melbourne        FL           269,697         522,414         792,111 
Merritt Island   FL           309,652         482,459         792,111 
Ocala            FL           339,690         543,504         883,194 
Pensacola        FL           419,842       1,899,287       2,319,129 
Tallahassee      FL           319,807         502,697         822,504 
Titusville       FL           176,459         579,793         756,252 
Venice           FL           259,686         362,562         622,248 
Rome             GA           254,902         486,812         741,714 
Smyrna           GA         1,094,058       3,091,322       4,185,380 
Council Bluffs   IA           255,217         117,792         373,009 
Des Moines       IA           188,520         367,614         556,134 
Peoria           IL           193,868         387,737         581,605 
Rockford         IL           159,587         618,398         777,985 
Springfield      IL           219,859         630,595         850,454 
Anderson         IN           180,628         653,038         833,666 
Muncie           IN           148,901         645,235         794,136 
Richmond         IN            93,999         193,753         287,752 
Topeka           KS           974,960       3,472,226       4,447,186 
Columbus         MS           144,908         463,707         608,615 
Greenville       MS           144,588         433,764         578,352 
Gulfport         MS           299,464         502,326         801,790 
Hattiesburg      MS           198,659         457,379         656,038 
Jackson          MS           405,360         656,296       1,061,656 
Meridian         MS           181,156         515,598         696,754 

                                                          Page 100
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Child Care (continued)
- ----------------------
Kirkland         WA     230,738                 03/31/88        300
Puyallup         WA     138,970                 12/06/88        300
Redmond          WA     228,476                 07/27/87        300
Renton           WA     289,001                 03/24/86        300
Appleton         WI     117,516                 07/10/90        300
Brookfield       WI     116,911                 12/13/90        300
Waukesha         WI     108,311                 12/13/90        300
Cheyenne         WY     180,139                 11/20/84        300

Consumer Electronics
- --------------------
Oxford           AL      18,300                 11/26/96        300
Tuscaloosa       AL      26,330                 11/26/96        300
Thousand Oaks    CA     316,499                 09/27/96        300
Bradenton        FL      10,842                 11/26/96        300
MaryEsther       FL      16,347                 11/26/96        300
Melbourne        FL      23,509                 11/26/96        300
Merritt Island   FL      21,711                 11/26/96        300
Ocala            FL      24,458                 11/26/96        300
Pensacola        FL      85,468                 11/26/96        300
Tallahassee      FL      22,621                 11/26/96        300
Titusville       FL      26,091                 11/26/96        300
Venice           FL      16,315                 11/26/96        300
Rome             GA      21,907                 11/26/96        300
Smyrna           GA      66,804                 06/09/97        300
Council Bluffs   IA       5,301                 11/26/96        300
Des Moines       IA      16,543                 11/26/96        300
Peoria           IL      17,448                 11/26/96        300
Rockford         IL      27,828                 11/26/96        300
Springfield      IL      28,377                 11/26/96        300
Anderson         IN      29,387                 11/26/96        300
Muncie           IN      29,036                 11/26/96        300
Richmond         IN       8,719                 11/26/96        300
Topeka           KS     144,673                 12/27/96        300
Columbus         MS      20,867                 11/26/96        300
Greenville       MS      19,519                 11/26/96        300
Gulfport         MS      22,605                 11/26/96        300
Hattiesburg      MS      20,582                 11/26/96        300
Jackson          MS      29,533                 11/26/96        300
Meridian         MS      23,202                 11/26/96        300

                                                          Page 101
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Consumer Electronics (continued)
- --------------------------------
Tupelo           MS      121,697      637,691           None     None
Vicksburg        MS      494,532      174,541           None     None
Lakewood         NY      144,859      526,301           None     None
Defiance         OH       97,978      601,863           None     None
Kettering        OH      229,246      488,393           None     None
Bristol          TN      344,365      468,719           None     None
Clarksville      TN      290,775      395,870           None     None
Vienna           WV      324,797      526,670           None     None

Convenience Stores
- ------------------
Fullerton        CA       29,170       41,003           None    11,934 
Manchester       CT      118,262      305,510           None     None
Vernon           CT      179,646      319,372           None     None
Westbrook        CT       98,247      373,340           None     None
Dunwoody         GA      545,462      724,254           None     None
Lithonia         GA      386,784      776,436           None     None
Mabelton         GA      491,069      355,957           None     None
Norcross         GA      384,162      651,273           None     None
Stone Mountain   GA      529,383      532,429           None     None
Godfrey          IL      374,586      733,190           None     None
Granite City     IL      362,287      737,255           None     None
Madison          IL      173,812      625,030           None     None
New Albany       IN      181,459      289,353           None     None
New Albany       IN      262,465      331,796           None     None
Berea            KY      252,077      360,815           None     None
Elizabethtown    KY      286,106      286,106           None     None
Henderson        KY      225,000      515,000           None     None
Lebanon          KY      158,052      316,105           None     None
Louisville       KY      198,926      368,014           None     None
Louisville       KY      216,849      605,697           None     None
Mt. Washington   KY      327,245      479,593           None     None
Owensboro        KY      360,000      590,000           None     None
Seekonk          MA      298,354      268,518           None     None
Flint            MI      194,492      476,504           None     None
Cary             NC      450,000      825,000           None     None
Greenville       NC      330,000      515,000           None     None
Greenville       NC      225,000      405,000           None     None
Jacksonville     NC      150,000      530,000           None     None
Kinston          NC      550,000    1,056,921           None     None

                                                          Page 102
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Consumer Electronics (continued)
- -------------------------------
Tupelo           MS           121,697         637,691         759,388 
Vicksburg        MS           494,532         174,541         669,073 
Lakewood         NY           144,859         526,301         671,160 
Defiance         OH            97,978         601,863         699,841 
Kettering        OH           229,246         488,393         717,639 
Bristol          TN           344,365         468,719         813,084 
Clarksville      TN           290,775         395,870         686,645 
Vienna           WV           324,797         526,670         851,467 

Convenience Stores
- ------------------
Fullerton        CA            29,170          52,937          82,107 
Manchester       CT           118,262         305,510         423,772 
Vernon           CT           179,646         319,372         499,018 
Westbrook        CT            98,247         373,340         471,587 
Dunwoody         GA           545,462         724,254       1,269,716 
Lithonia         GA           386,784         776,436       1,163,220 
Mabelton         GA           491,069         355,957         847,026 
Norcross         GA           384,162         651,273       1,035,435 
Stone Mountain   GA           529,383         532,429       1,061,812 
Godfrey          IL           374,586         733,190       1,107,776 
Granite City     IL           362,287         737,255       1,099,542 
Madison          IL           173,812         625,030         798,842 
New Albany       IN           181,459         289,353         470,812 
New Albany       IN           262,465         331,796         594,261 
Berea            KY           252,077         360,815         612,892 
Elizabethtown    KY           286,106         286,106         572,212 
Henderson        KY           225,000         515,000         740,000 
Lebanon          KY           158,052         316,105         474,157 
Louisville       KY           198,926         368,014         566,940 
Louisville       KY           216,849         605,697         822,546 
Mt. Washington   KY           327,245         479,593         806,838 
Owensboro        KY           360,000         590,000         950,000 
Seekonk          MA           298,354         268,518         566,872 
Flint            MI           194,492         476,504         670,996 
Cary             NC           450,000         825,000       1,275,000 
Greenville       NC           330,000         515,000         845,000 
Greenville       NC           225,000         405,000         630,000 
Jacksonville     NC           150,000         530,000         680,000 
Kinston          NC           550,000       1,056,921       1,606,921 

                                                          Page 103
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Consumer Electronics (continued)
- --------------------------------
Tupelo           MS      28,696                 11/26/96        300
Vicksburg        MS       7,854                 11/26/96        300
Lakewood         NY      23,684                 11/26/96        300
Defiance         OH      27,084                 11/26/96        300
Kettering        OH      21,978                 11/26/96        300
Bristol          TN      21,092                 11/26/96        300
Clarksville      TN      17,814                 11/26/96        300
Vienna           WV      23,700                 11/26/96        300

Convenience Stores
- ------------------
Fullerton        CA      46,970                 11/08/72        234
Manchester       CT      34,115                 03/03/95        300
Vernon           CT      35,663                 03/09/95        300
Westbrook        CT      41,690                 03/09/95        300
Dunwoody         GA      15,617                 06/27/97        300
Lithonia         GA      16,761                 06/27/97        300
Mabelton         GA       7,661                 06/27/97        300
Norcross         GA      14,046                 06/27/97        300
Stone Mountain   GA      11,470                 06/27/97        300
Godfrey          IL      15,816                 06/27/97        300
Granite City     IL      15,906                 06/27/97        300
Madison          IL      13,495                 06/27/97        300
New Albany       IN      32,311                 03/03/95        300
New Albany       IN      37,051                 03/06/95        300
Berea            KY      40,291                 03/08/95        300
Elizabethtown    KY      31,949                 03/03/95        300
Henderson        KY      48,925                 08/25/95        300
Lebanon          KY      35,298                 03/03/95        300
Louisville       KY      41,095                 03/03/95        300
Louisville       KY      37,218    06/18/96     11/17/95        300
Mt. Washington   KY      21,613    10/28/96     05/31/96        300
Owensboro        KY      56,050                 08/25/95        300
Seekonk          MA      29,985                 03/03/95        300
Flint            MI      38,915                 12/21/95        300
Cary             NC      78,375                 08/25/95        300
Greenville       NC      48,925                 08/25/95        300
Greenville       NC      38,475                 08/25/95        300
Jacksonville     NC      50,350                 08/25/95        300
Kinston          NC       8,750                 10/24/97        300

                                                          Page 104
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Convenience Stores (continued)
- ------------------------------
Kingston         NY      257,763      456,042           None     None
Atwater          OH      118,555      266,748           None     None
Columbus         OH      147,296      304,411           None     None
Columbus         OH      273,085      471,693           None     None
Cuyahoga Falls   OH      297,982      357,579           None     None
Galion           OH      138,981      327,597           None     None
Groveport        OH      277,198      445,497           None     None
Perrysburg       OH      211,678      390,680           None     None
Streetsboro      OH      402,988      420,351           None     None
Tipp City        OH      355,009      398,294           None     None
Triffin          OH      117,017      273,040           None     None
Wadsworth        OH      266,507      153,823           None     None
Tulsa            OK      126,545      508,266           None     None
Columbia         SC      150,000      450,000           None     None
John's Isle      SC      170,000      350,000           None     None
Lexington        SC      255,000      545,000           None     None
Myrtle Beach     SC      140,000      590,000           None     None
N. Charleston    SC      400,000      650,000           None     None
Summerville      SC      115,000      515,000           None     None
La Vergne        TN      340,000      650,000           None     None
Shelbyville      TN      200,000      465,000           None     None
Midlothian       VA      325,000      302,516           None     None
Stafford         VA      271,865      601,997           None     None
Warrenton        VA      515,971      649,125           None     None

Home Furnishings & Accessories
- ------------------------------
Cathedral City   CA    1,006,923    2,293,077           None     None
Concord          CA    4,162,500    3,037,500           None     None
Danbury          CT      630,171    3,619,609           None     None
Winter Park      FL    2,404,598    3,382,402           None     None
Ridgeland        MS      281,867      769,890           None     None
Omaha            NE    1,956,296    3,948,105           None     None
Henderson        NV    1,268,655    3,108,726           None     None
Memphis          TN      804,262    1,432,520           None     None
Arlington        TX      475,069    1,374,167           None     None
Cedar Park       TX      253,591      827,237           None     None
Houston          TX      867,767      687,042           None     None
Plano            TX      565,000    5,835,000           None     None
Spring           TX    1,794,872    1,808,661           None     None
Webster          TX      283,604      537,985           None     None
                                                          Page 105
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Convenience Stores (continued)
- ------------------------------
Kingston         NY           257,763         456,042         713,805 
Atwater          OH           118,555         266,748         385,303 
Columbus         OH           147,296         304,411         451,707 
Columbus         OH           273,085         471,693         744,778 
Cuyahoga Falls   OH           297,982         357,579         655,561 
Galion           OH           138,981         327,597         466,578 
Groveport        OH           277,198         445,497         722,695 
Perrysburg       OH           211,678         390,680         602,358 
Streetsboro      OH           402,988         420,351         823,339 
Tipp City        OH           355,009         398,294         753,303 
Triffin          OH           117,017         273,040         390,057 
Wadsworth        OH           266,507         153,823         420,330 
Tulsa            OK           126,545         508,266         634,811 
Columbia         SC           150,000         450,000         600,000 
John's Isle      SC           170,000         350,000         520,000 
Lexington        SC           255,000         545,000         800,000 
Myrtle Beach     SC           140,000         590,000         730,000 
N. Charleston    SC           400,000         650,000       1,050,000 
Summerville      SC           115,000         515,000         630,000 
La Vergne        TN           340,000         650,000         990,000 
Shelbyville      TN           200,000         465,000         665,000 
Midlothian       VA           325,000         302,516         627,516 
Stafford         VA           271,865         601,997         873,862 
Warrenton        VA           515,971         649,125       1,165,096 

Home Furnishings & Accessories
- ------------------------------
Cathedral City   CA         1,006,923       2,293,077       3,300,000 
Concord          CA         4,162,500       3,037,500       7,200,000 
Danbury          CT           630,171       3,619,609       4,249,780 
Winter Park      FL         2,404,598       3,382,402       5,787,000 
Ridgeland        MS           281,867         769,890       1,051,757 
Omaha            NE         1,956,296       3,948,105       5,904,401 
Henderson        NV         1,268,655       3,108,726       4,377,381 
Memphis          TN           804,262       1,432,520       2,236,782 
Arlington        TX           475,069       1,374,167       1,849,236 
Cedar Park       TX           253,591         827,237       1,080,828 
Houston          TX           867,767         687,042       1,554,809 
Plano            TX           565,000       5,835,000       6,400,000 
Spring           TX         1,794,872       1,808,661       3,603,533 
Webster          TX           283,604         537,985         821,589 
                                                          Page 106
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Convenience Stores (continued)
- ------------------------------
Kingston         NY      49,405                 04/06/95        300
Atwater          OH      29,787                 03/03/95        300
Columbus         OH      33,993                 03/03/95        300
Columbus         OH      38,522                 12/21/95        300
Cuyahoga Falls   OH      39,930                 03/03/95        300
Galion           OH      36,582                 03/06/95        300
Groveport        OH      36,382                 12/21/95        300
Perrysburg       OH      16,629    01/10/96     09/01/95        300
Streetsboro      OH           0    01/27/97     09/03/96        300
Tipp City        OH           0    01/31/97     06/27/96        300
Triffin          OH      30,489                 03/07/95        300
Wadsworth        OH       6,560    11/26/96     07/01/96        300
Tulsa            OK      10,967                 06/27/97        300
Columbia         SC      42,750                 08/25/95        300
John's Isle      SC      33,250                 08/25/95        300
Lexington        SC      51,775                 08/25/95        300
Myrtle Beach     SC      56,050                 08/25/95        300
N. Charleston    SC      61,750                 08/25/95        300
Summerville      SC      48,925                 08/25/95        300
La Vergne        TN      61,750                 08/25/95        300
Shelbyville      TN      44,175                 08/25/95        300
Midlothian       VA       4,500                 08/21/97        300
Stafford         VA      25,083                 12/20/96        300
Warrenton        VA      27,047                 12/20/96        300

Home Furnishings & Accessories
- ------------------------------
Cathedral City   CA     240,773                 05/26/95        300
Concord          CA     318,938                 05/31/95        300
Danbury          CT      42,006                 09/30/97        300
Winter Park      FL     355,152                 05/31/95        300
Ridgeland        MS      16,589                 06/27/97        300
Omaha            NE     111,717                 04/04/97        300
Henderson        NV      36,077                 09/26/97        300
Memphis          TN      30,891                 06/30/97        300
Arlington        TX      43,399                 03/26/97        300
Cedar Park       TX      26,125                 03/10/97        300
Houston          TX      21,651                 03/07/97        300
Plano            TX     612,675                 05/26/95        300
Spring           TX      20,940                 09/29/97        300
Webster          TX      11,597                 06/12/97        300
                                                          Page 107
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Office Supplies
- ---------------
Lakewood         CA    1,398,387    3,098,787           None     None
Riverside        CA    1,410,177    1,659,833           None     None
Hutchinson       KS      269,964    1,704,244           None     None
Salina           KS      240,423    1,830,037           None     None
Helena           MT      564,241    1,503,084           None     None
Westbury         NY    3,808,076    2,376,122           None     None
New Philadelphia OH      726,636    1,650,638           None     None

Pet Supplies
- ------------
Dickson City     PA      659,790    1,880,368           None     None

Restaurants
- -----------
Siloam Springs   AR      190,000      352,741           None     None
Douglas          AZ       75,000      347,719           None     None
Glendale         AZ      624,761      895,976           None     None
Tucson           AZ      107,393      497,904           None     None
Chino            CA       26,729       51,555           None     None
Diamond Bar      CA       76,117      183,052           None    15,000 
Fullerton        CA       36,296       51,020           None    14,628 
Hemet            CA      106,164      199,179           None     None
Rancho Cucamonga CA      230,733      481,225           None     None
Rancho Cucamonga CA       95,192      441,334           None     None
Red Bluff        CA      136,740      633,984           None     None
Riverside        CA       90,000      170,394           None     None
Riverside        CA      155,795      534,679          35,000   21,560 
San Dimas        CA      240,562      445,521           None     None
San Ramon        CA      406,000    1,126,930           None     None
Boulder          CO      426,675      822,676          18,000    None
Colorado Springs CO      152,000      704,736           None     None
Colorado Springs CO      313,250      695,730           None     None
Montrose         CO      217,595      483,284           None     None
Security         CO      150,000      695,463           None     None
Sterling         CO       95,320      441,928           None     None
Westminster      CO      338,940    1,571,401          20,000   13,440 
Casselberry      FL      403,900      897,075           None     None
Green Cove Sprgs FL       86,240      399,828           None     None
Jacksonville     FL      150,210      693,446           None     None
Jacksonville     FL      143,299      664,373           None     None

                                                          Page 108
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Office Supplies
- ---------------
Lakewood         CA         1,398,387       3,098,787       4,497,174 
Riverside        CA         1,410,177       1,659,833       3,070,010 
Hutchinson       KS           269,964       1,704,244       1,974,208 
Salina           KS           240,423       1,830,037       2,070,460 
Helena           MT           564,241       1,503,084       2,067,325 
Westbury         NY         3,808,076       2,376,122       6,184,198 
New Philadelphia OH           726,636       1,650,638       2,377,274 

Pet Supplies
- ------------
Dickson City     PA           659,790       1,880,368       2,540,158 

Restaurants
- -----------
Siloam Springs   AR           190,000         352,741         542,741 
Douglas          AZ            75,000         347,719         422,719 
Glendale         AZ           624,761         895,976       1,520,737 
Tucson           AZ           107,393         497,904         605,297 
Chino            CA            26,729          51,555          78,284 
Diamond Bar      CA            76,117         198,052         274,169 
Fullerton        CA            36,296          65,648         101,944 
Hemet            CA           106,164         199,179         305,343 
Rancho Cucamonga CA           230,733         481,225         711,958 
Rancho Cucamonga CA            95,192         441,334         536,526 
Red Bluff        CA           136,740         633,984         770,724 
Riverside        CA            90,000         170,394         260,394 
Riverside        CA           155,795         591,239         747,034 
San Dimas        CA           240,562         445,521         686,083 
San Ramon        CA           406,000       1,126,930       1,532,930 
Boulder          CO           426,675         840,676       1,267,351 
Colorado Springs CO           152,000         704,736         856,736 
Colorado Springs CO           313,250         695,730       1,008,980 
Montrose         CO           217,595         483,284         700,879 
Security         CO           150,000         695,463         845,463 
Sterling         CO            95,320         441,928         537,248 
Westminster      CO           338,940       1,604,841       1,943,781 
Casselberry      FL           403,900         897,075       1,300,975 
Green Cove Sprgs FL            86,240         399,828         486,068 
Jacksonville     FL           150,210         693,446         843,656 
Jacksonville     FL           143,299         664,373         807,672 

                                                          Page 109
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Office Supplies
- ---------------
Lakewood         CA     118,717                 01/29/97        300
Riverside        CA      19,289                 09/17/97        300
Hutchinson       KS      36,828                 06/25/97        300
Salina           KS      39,546                 06/25/97        300
Helena           MT      32,423                 06/09/97        300
Westbury         NY      27,503                 09/29/97        300
New Philadelphia OH      41,151                 05/30/97        300

Pet Supplies
- ------------
Dickson City     PA      40,504                 06/20/97        300

Restaurants
- -----------
Siloam Springs   AR      64,212                 03/06/96        300
Douglas          AZ      82,043                 12/13/95        300
Glendale         AZ      72,258                 12/22/95        300
Tucson           AZ           0                 04/13/95       None
Chino            CA           0                 12/22/94       None
Diamond Bar      CA           0    09/29/95     06/05/95       None
Fullerton        CA           0                 07/06/95       None
Hemet            CA      97,051                 12/27/94        300
Rancho Cucamonga CA           0                 04/13/95       None
Rancho Cucamonga CA     120,149                 12/23/94        300
Red Bluff        CA     225,792                 10/01/81        300
Riverside        CA     781,969                 01/05/84        180
Riverside        CA   1,076,803                 06/28/84        300
San Dimas        CA     386,859                 01/17/86        300
San Ramon        CA     842,009                 12/18/84        300
Boulder          CO     427,598                 08/28/85        300
Colorado Springs CO     549,821                 05/16/84        300
Colorado Springs CO     563,098                 05/08/84        300
Montrose         CO   1,187,723                 05/20/83        180
Security         CO   1,262,104                 12/10/82        180
Sterling         CO     621,582                 05/29/84        300
Westminster      CO     469,132                 11/06/84        300
Casselberry      FL     332,034                 12/18/86        300
Green Cove Sprgs FL     170,867                 12/17/87        300
Jacksonville     FL     285,019                 12/27/84        300
Jacksonville     FL     257,867                 12/19/84        300

                                                          Page 110
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Restaurants (continued)
- -----------------------
Orlando          FL      230,000    1,066,339           None     None
Orlando          FL      209,800      972,679           None     None
Orlando          FL      339,500      746,333           None     None
Garden City      GA      197,225      438,043           None     None
Hinesville       GA       89,220      413,644           None     None
Hinesville       GA      172,611      383,376           None     None
Lithonia         GA       89,220      413,647           None     None
Savannah         GA      143,993      345,548           None     None
Savannah         GA      165,409      367,379           None     None
Statesboro       GA      201,250      446,983           None     None
Stone Mountain   GA      215,940    1,001,188           None     None
Ankeny           IA      100,000      349,218           None     None
Boone            IA       76,000      386,170           None     None
Boise            ID      190,894      423,981           None     None
Boise            ID      161,352      334,041           None     None
Nampa            ID       74,156      343,821           None     None
Rexburg          ID       90,760      420,787           None     None
Alton            IL      225,785      419,315           None     None
Dixon            IL      230,090      511,036           None     None
Salem            IL      213,815      474,892           None     None
Anderson         IN      197,523      438,707           None     None
Bedford          IN      311,815      692,543           None     None
Decatur          IN      181,020      385,618           None     None
Goshen           IN      115,000      533,165           None     None
Muncie           IN      136,400      632,380          8,000    3,334 
Muncie           IN       67,156      149,157           None     None
New Castle       IN      246,192      320,572           None     None
Shelbyville      IN      128,820      597,263           None     None
South Bend       IN      133,200      617,545           None    19,211 
Westfield        IN      213,341      477,300           None     None
Derby            KS       96,060      445,359           None     None
El Dorado        KS       87,400      405,206           None     None
Great Bend       KS       95,800      444,154           None     None
Wichita          KS       98,000      454,350           None     None
Lexington        KY      122,200      490,200           None     None
Alexandria       LA      143,000      662,985           None    15,000 
Jennings         LA      107,120      496,636           None     None
La Plata         MD      120,140      557,000           None     None
Albion           MI      143,280      694,578           None    12,341 
Flint            MI      827,853            0           None     None

                                                          Page 111
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Restaurants (continued)
- -----------------------
Orlando          FL           230,000       1,066,339       1,296,339 
Orlando          FL           209,800         972,679       1,182,479 
Orlando          FL           339,500         746,333       1,085,833 
Garden City      GA           197,225         438,043         635,268 
Hinesville       GA            89,220         413,644         502,864 
Hinesville       GA           172,611         383,376         555,987 
Lithonia         GA            89,220         413,647         502,867 
Savannah         GA           143,993         345,548         489,541 
Savannah         GA           165,409         367,379         532,788 
Statesboro       GA           201,250         446,983         648,233 
Stone Mountain   GA           215,940       1,001,188       1,217,128 
Ankeny           IA           100,000         349,218         449,218 
Boone            IA            76,000         386,170         462,170 
Boise            ID           190,894         423,981         614,875 
Boise            ID           161,352         334,041         495,393 
Nampa            ID            74,156         343,821         417,977 
Rexburg          ID            90,760         420,787         511,547 
Alton            IL           225,785         419,315         645,100 
Dixon            IL           230,090         511,036         741,126 
Salem            IL           213,815         474,892         688,707 
Anderson         IN           197,523         438,707         636,230 
Bedford          IN           311,815         692,543       1,004,358 
Decatur          IN           181,020         385,618         566,638 
Goshen           IN           115,000         533,165         648,165 
Muncie           IN           136,400         653,714         790,114 
Muncie           IN            67,156         149,157         216,313 
New Castle       IN           246,192         320,572         566,764 
Shelbyville      IN           128,820         597,263         726,083 
South Bend       IN           133,200         636,756         769,956 
Westfield        IN           213,341         477,300         690,641 
Derby            KS            96,060         445,359         541,419 
El Dorado        KS            87,400         405,206         492,606 
Great Bend       KS            95,800         444,154         539,954 
Wichita          KS            98,000         454,350         552,350 
Lexington        KY           122,200         490,200         612,400 
Alexandria       LA           143,000         677,985         820,985 
Jennings         LA           107,120         496,636         603,756 
La Plata         MD           120,140         557,000         677,140 
Albion           MI           143,280         706,919         850,199 
Flint            MI           827,853               0         827,853 

                                                          Page 112
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Restaurants (continued)
- -----------------------
Orlando          FL     266,775                 12/20/84        300
Orlando          FL     266,571                 01/04/85        300
Orlando          FL     532,577                 10/30/86        300
Garden City      GA     337,277                 07/28/83        180
Hinesville       GA     362,064                 12/27/83        180
Hinesville       GA     242,780                 11/25/85        300
Lithonia         GA     136,511                 10/18/88        300
Savannah         GA     180,661                 12/28/87        300
Savannah         GA     170,569                 10/30/87        300
Statesboro       GA     254,586                 07/15/87        300
Stone Mountain   GA     146,103                 03/31/87        300
Ankeny           IA     312,801                 12/18/86        300
Boone            IA     258,770                 10/29/85        300
Boise            ID     226,966                 04/10/86        300
Boise            ID     286,452                 12/26/84        300
Nampa            ID     288,564                 10/17/85        300
Rexburg          ID     321,080                 12/03/85        300
Alton            IL     166,656                 11/12/87        300
Dixon            IL     167,393                 12/16/87        300
Salem            IL     194,971                 12/30/87        300
Anderson         IN     269,707                 12/18/84        300
Bedford          IN     333,219                 12/28/84        300
Decatur          IN     227,220                 12/03/85        300
Goshen           IN     242,440                 12/26/84        300
Muncie           IN     171,624                 07/30/87        300
Muncie           IN     217,192                 07/30/87        300
New Castle       IN     171,624                 07/30/87        300
Shelbyville      IN     181,709                 07/30/87        300
South Bend       IN     184,298                 07/31/89        300
Westfield        IN      81,116    12/22/95     03/16/95        300
Derby            KS     292,485                 09/04/85        300
El Dorado        KS     255,654                 12/27/84        300
Great Bend       KS     325,833                 07/28/83        180
Wichita          KS     217,343                 05/11/87        300
Lexington        KY     347,571                 12/20/84        300
Alexandria       LA     106,876    06/02/95     02/24/95        300
Jennings         LA      75,184    12/21/95     05/31/95        300
La Plata         MD     229,873                 12/24/87        300
Albion           MI     293,180                 12/19/86        300
Flint            MI     176,823                 01/02/87        300

                                                          Page 113
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Restaurants (continued)
- -----------------------
Sturgis          MI      210,560      467,659           None     None
Albert Lea       MN      213,150      473,412           None     None
Red Wing         MN      248,325      551,541           None     None
Roseville        MN      281,600    1,305,560           None     None
Belton           MO       89,328      418,187           None     None
Blue Springs     MO      111,440      516,665           None     None
Carthage         MO       85,020      394,175           None     None
Chillicothe      MO       81,080      375,908           None     None
Fulton           MO      210,199      466,861           None     None
Hannibal         MO      266,011      590,822           None     None
Hazelwood        MO      157,117      725,327           None    12,930 
Jackson          MO      210,199      466,860           None     None
Mt. Vernon       MO      160,000      282,519           None     None
Nevada           MO      222,552      494,296           None     None
Ozark            MO      140,000      292,414           None     None
Sedalia          MO      269,798      599,232           None     None
St. Charles      MO      175,413      809,790           None    10,000 
St. Charles      MO      695,121    1,001,878           None     None
St. Joseph       MO      107,648      496,958           None     None
Sullivan         MO       85,500      396,400           None     None
Clinton          MS      100,000      337,371           None     None
Southaven        MS      263,900      582,303           None     None
Fayetteville     NC      116,240      538,919           None     None
Wilkesboro       NC      183,050      406,562           None     None
Omaha            NE      629,592    1,051,244           None     None
Amherst          NY      935,355      896,819           None     None
Fulton           NY      294,009      653,006           None     None
Watertown        NY      139,199      645,355           None     None
Akron            OH      723,347           17           None     None
Ashland          OH      120,740      559,801           None     None
Celina           OH      207,060      459,841           None     None
Lebanon          OH      210,134      466,717           None     None
Stow             OH      317,546      712,455           None     None
Troy             OH      130,540      605,238           None     None
Wash. Courthouse OH      123,120      570,836           None     None
Wilmington       OH      119,320      553,217           None     None
Broken Arrow     OK      245,000      368,901           None     None
Norman           OK      734,335            0           None     None
Oklahoma City    OK      759,826            0           None     None
Owasso           OK      247,450      549,597           None     None

                                                          Page 114
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Restaurants (continued)
- -----------------------
Sturgis          MI           210,560         467,659         678,219 
Albert Lea       MN           213,150         473,412         686,562 
Red Wing         MN           248,325         551,541         799,866 
Roseville        MN           281,600       1,305,560       1,587,160 
Belton           MO            89,328         418,187         507,515 
Blue Springs     MO           111,440         516,665         628,105 
Carthage         MO            85,020         394,175         479,195 
Chillicothe      MO            81,080         375,908         456,988 
Fulton           MO           210,199         466,861         677,060 
Hannibal         MO           266,011         590,822         856,833 
Hazelwood        MO           157,117         738,257         895,374 
Jackson          MO           210,199         466,860         677,059 
Mt. Vernon       MO           160,000         282,519         442,519 
Nevada           MO           222,552         494,296         716,848 
Ozark            MO           140,000         292,414         432,414 
Sedalia          MO           269,798         599,232         869,030 
St. Charles      MO           175,413         819,790         995,203 
St. Charles      MO           695,121       1,001,878       1,696,999 
St. Joseph       MO           107,648         496,958         604,606 
Sullivan         MO            85,500         396,400         481,900 
Clinton          MS           100,000         337,371         437,371 
Southaven        MS           263,900         582,303         846,203 
Fayetteville     NC           116,240         538,919         655,159 
Wilkesboro       NC           183,050         406,562         589,612 
Omaha            NE           629,592       1,051,244       1,680,836 
Amherst          NY           935,355         896,819       1,832,174 
Fulton           NY           294,009         653,006         947,015 
Watertown        NY           139,199         645,355         784,554 
Akron            OH           723,347              17         723,364 
Ashland          OH           120,740         559,801         680,541 
Celina           OH           207,060         459,841         666,901 
Lebanon          OH           210,134         466,717         676,851 
Stow             OH           317,546         712,455       1,030,001 
Troy             OH           130,540         605,238         735,778 
Wash. Courthouse OH           123,120         570,836         693,956 
Wilmington       OH           119,320         553,217         672,537 
Broken Arrow     OK           245,000         368,901         613,901 
Norman           OK           734,335               0         734,335 
Oklahoma City    OK           759,826               0         759,826 
Owasso           OK           247,450         549,597         797,047 

                                                          Page 115
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Restaurants (continued)
- -----------------------
Sturgis          MI     171,570                 07/31/87        300
Albert Lea       MN     251,059                 12/31/87        300
Red Wing         MN     319,162                 12/05/86        300
Roseville        MN     298,960                 12/19/86        300
Belton           MO     289,734                 12/31/86        300
Blue Springs     MO     194,315                 12/28/87        300
Carthage         MO     184,529                 12/30/87        300
Chillicothe      MO     255,830                 12/18/84        300
Fulton           MO     214,444                 08/17/87        300
Hannibal         MO     180,101                 08/17/87        300
Hazelwood        MO     197,719                 12/01/87        300
Jackson          MO     104,300    06/30/95     03/17/95        300
Mt. Vernon       MO     192,582                 12/01/87        300
Nevada           MO     204,521                 07/31/87        300
Ozark            MO     226,205                 12/28/87        300
Sedalia          MO     241,118                 12/17/85        300
St. Charles      MO     262,305                 11/25/85        300
St. Charles      MO     266,775                 12/18/84        300
St. Joseph       MO     234,598                 08/01/84        300
Sullivan         MO     307,948                 12/30/86        300
Clinton          MS     287,030                 10/08/85        300
Southaven        MS     350,740                 03/20/86        300
Fayetteville     NC     248,661                 12/18/85        300
Wilkesboro       NC     250,043                 12/10/85        300
Omaha            NE     326,899                 01/24/84        180
Amherst          NY     199,842                 07/30/87        300
Fulton           NY     344,884                 09/06/85        300
Watertown        NY     279,746                 08/01/84        300
Akron            OH     256,662                 12/29/87        300
Ashland          OH     284,991                 08/04/83        180
Celina           OH     253,087                 09/03/87        300
Lebanon          OH     236,830                 12/16/87        300
Stow             OH     223,845                 08/27/87        300
Troy             OH     225,299                 07/16/87        300
Wash. Courthouse OH     151,656                 12/17/87        300
Wilmington       OH     156,723                 12/23/87        300
Broken Arrow     OK     161,535                 12/17/87        300
Norman           OK     168,724                 12/01/87        300
Oklahoma City    OK     256,731                 12/28/84        300
Owasso           OK     170,154                 12/01/87        300

                                                          Page 116
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Restaurants (continued)
- -----------------------
Ponca City       OK      234,990      521,923           None     None
Corvallis        OR      172,788      383,766           None     None
Hermiston        OR       85,560      396,675           None     None
Lake Oswego      OR      175,899      815,509           None     None
Milwaukie        OR      179,174      830,689           None     None
Salem            OR      198,540      440,964           None     None
Connellsville    PA      264,670      587,843           None     None
Waynesburg       PA      222,285      493,704           None     None
Pierre           SD      251,790      559,232           None     None
Memphis          TN      405,274    1,060,680           None     None
Nashville        TN      484,975    1,192,627          20,000   31,098 
Athens           TX      245,245      544,700           None     None
Bedford          TX      919,303       98,231           None     None
Beeville         TX      250,490      556,349           None     None
Brownwood        TX      288,225      640,160           None     None
Crockett         TX       90,780      420,880           None     None
Dallas           TX      242,025      479,170           None     None
Dallas           TX      742,507            0           None     None
El Campo         TX       98,060      454,631           None     None
Ennis            TX      173,250      384,793           None     None
Fort Worth       TX      223,195      492,067           None     None
Ft. Worth        TX      423,281      382,059           None     None
Gainesville      TX       89,220      413,644           None     None
Hillsboro        TX       75,992      352,316           None     None
Houston          TX      194,994      386,056           None     None
Houston          TX      184,175      364,636           None     None
Killeen          TX      262,500      583,014           None    14,398 
League City      TX      126,822      588,000           None     None
Lufkin           TX      105,904      490,998           None     None
Mesquite         TX      134,940      625,612           None     None
Mesquite         TX      729,596      120,820           None     None
Mexia            TX       93,620      434,046           None     None
New Braunfels    TX      185,500      411,997           None     None
Orange           TX       93,560      433,768           None     None
Plainview        TX      125,000      350,767           None     None
Port Lavaca      TX      244,759      543,619           None     None
Porter           TX      227,067      333,031           None     None
Rowlett          TX      126,933      585,986           None     None
Sealy            TX      197,871      391,754           None     None
Stafford         TX      214,024      423,732           None     None

                                                          Page 117
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Restaurants (continued)
- -----------------------
Ponca City       OK           234,990         521,923         756,913 
Corvallis        OR           172,788         383,766         556,554 
Hermiston        OR            85,560         396,675         482,235 
Lake Oswego      OR           175,899         815,509         991,408 
Milwaukie        OR           179,174         830,689       1,009,863 
Salem            OR           198,540         440,964         639,504 
Connellsville    PA           264,670         587,843         852,513 
Waynesburg       PA           222,285         493,704         715,989 
Pierre           SD           251,790         559,232         811,022 
Memphis          TN           405,274       1,060,680       1,465,954 
Nashville        TN           484,975       1,243,725       1,728,700 
Athens           TX           245,245         544,700         789,945 
Bedford          TX           919,303          98,231       1,017,534 
Beeville         TX           250,490         556,349         806,839 
Brownwood        TX           288,225         640,160         928,385 
Crockett         TX            90,780         420,880         511,660 
Dallas           TX           242,025         479,170         721,195 
Dallas           TX           742,507               0         742,507 
El Campo         TX            98,060         454,631         552,691 
Ennis            TX           173,250         384,793         558,043 
Fort Worth       TX           223,195         492,067         715,262 
Ft. Worth        TX           423,281         382,059         805,340 
Gainesville      TX            89,220         413,644         502,864 
Hillsboro        TX            75,992         352,316         428,308 
Houston          TX           194,994         386,056         581,050 
Houston          TX           184,175         364,636         548,811 
Killeen          TX           262,500         597,412         859,912 
League City      TX           126,822         588,000         714,822 
Lufkin           TX           105,904         490,998         596,902 
Mesquite         TX           134,940         625,612         760,552 
Mesquite         TX           729,596         120,820         850,416 
Mexia            TX            93,620         434,046         527,666 
New Braunfels    TX           185,500         411,997         597,497 
Orange           TX            93,560         433,768         527,328 
Plainview        TX           125,000         350,767         475,767 
Port Lavaca      TX           244,759         543,619         788,378 
Porter           TX           227,067         333,031         560,098 
Rowlett          TX           126,933         585,986         712,919 
Sealy            TX           197,871         391,754         589,625 
Stafford         TX           214,024         423,732         637,756 

                                                          Page 118
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Restaurants (continued)
- -----------------------
Ponca City       OK     311,184                 12/31/85        300
Corvallis        OR     481,225                 04/03/81        180
Hermiston        OR     445,521                 03/12/81        180
Lake Oswego      OR     249,357                 12/29/89        300
Milwaukie        OR     615,237                 11/18/85        300
Salem            OR     528,895                 08/15/86        300
Connellsville    PA     180,067                 12/31/86        300
Waynesburg       PA     128,132                 03/12/90        300
Pierre           SD     397,527                 03/06/86        300
Memphis          TN     477,195                 08/28/85        300
Nashville        TN     377,774                 09/30/86        300
Athens           TX     263,602                 03/10/87        300
Bedford          TX     372,803                 09/30/86        300
Beeville         TX       1,750                 11/20/97        300
Brownwood        TX       1,400                 11/20/97        300
Crockett         TX       1,450                 11/20/97        300
Dallas           TX         608                 12/12/97        300
Dallas           TX     284,518                 01/17/86        300
El Campo         TX      51,085                 06/23/75        300
Ennis            TX     252,833                 12/20/85        300
Fort Worth       TX     259,682                 02/03/88        300
Ft. Worth        TX     135,277                 04/20/89        300
Gainesville      TX     135,546                 12/22/87        300
Hillsboro        TX     122,171                 12/22/87        300
Houston          TX     129,890                 12/22/87        300
Houston          TX     129,334                 11/14/89        300
Killeen          TX     143,958                 05/17/88        300
League City      TX     108,748                 10/07/88        300
Lufkin           TX     147,729                 03/25/88        300
Mesquite         TX      51,480                 03/30/88        300
Mesquite         TX     122,063                 01/07/87        300
Mexia            TX     134,486                 12/21/89        300
New Braunfels    TX     258,498                 12/03/86        300
Orange           TX     149,458                 07/24/87        300
Plainview        TX     135,683                 12/22/87        300
Port Lavaca      TX     132,227                 05/23/89        300
Porter           TX     219,619                 05/29/87        300
Rowlett          TX     156,098                 03/26/87        300
Sealy            TX     119,484                 10/29/87        300
Stafford         TX     113,449                 06/25/91        300

                                                          Page 119
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Restaurants (continued)
- -----------------------
Temple           TX      302,505      291,414           None     None
Vidor            TX       90,618      420,124           None     None
Waxahachie       TX      326,935      726,137           None     None
Cedar City       UT      130,000      296,544           None     None
Orem             UT      516,129    1,004,608           None     None
Sandy            UT      635,945      884,792           None     None
Norfolk          VA      251,207      575,250           None    12,983 
Virginia Beach   VA      314,790      699,161           None     None
Auburn           WA      301,595      669,852           None     None
Marysville       WA      276,273      613,613           None     None
Oak Harbor       WA      275,940      612,874           None     None
Redmond          WA      610,334    1,262,103           None     None
Tacoma           WA      198,857      921,947           None     None
Tacoma           WA      255,000      718,614           None     None
Grafton          WI      149,778      332,664           None     None
Monroe           WI      193,130      428,947           None     None
Portage          WI      199,605      443,328           None     None
Shawano          WI      205,730      456,932           None     None
Sturgeon Bay     WI      214,865      477,221           None     None
Oak Hill         WV       85,860      398,069           None     None
Laramie          WY      210,000      466,417           None     None
Riverton         WY      216,685      481,267           None     None
Sheridan         WY      117,160      543,184           None     None

Shoe Stores
- -----------
Houston          TX    1,096,376    2,300,622           None     None

Video Rental
- ------------
Birmingham       AL      392,795      864,933           None     None
Tampa            FL      401,874      933,678           None     None
Brunswick        GA      290,369      788,633           None     None
Norcross         GA      431,284      723,347           None     None
Topeka           KS      285,802      966,207           None     None
Forest Park      OH      328,187      921,232           None     None
Franklin         OH      337,572      774,654           None     None
Tulsa            OK      318,441    1,004,399           None     None
Columbia         TN      466,469      716,358           None     None
Hendersonville   TN      333,677      938,517           None     None

                                                          Page 120
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Restaurants (continued)
- -----------------------
Temple           TX           302,505         291,414         593,919 
Vidor            TX            90,618         420,124         510,742 
Waxahachie       TX           326,935         726,137       1,053,072 
Cedar City       UT           130,000         296,544         426,544 
Orem             UT           516,129       1,004,608       1,520,737 
Sandy            UT           635,945         884,792       1,520,737 
Norfolk          VA           251,207         588,233         839,440 
Virginia Beach   VA           314,790         699,161       1,013,951 
Auburn           WA           301,595         669,852         971,447 
Marysville       WA           276,273         613,613         889,886 
Oak Harbor       WA           275,940         612,874         888,814 
Redmond          WA           610,334       1,262,103       1,872,437 
Tacoma           WA           198,857         921,947       1,120,804 
Tacoma           WA           255,000         718,614         973,614 
Grafton          WI           149,778         332,664         482,442 
Monroe           WI           193,130         428,947         622,077 
Portage          WI           199,605         443,328         642,933 
Shawano          WI           205,730         456,932         662,662 
Sturgeon Bay     WI           214,865         477,221         692,086 
Oak Hill         WV            85,860         398,069         483,929 
Laramie          WY           210,000         466,417         676,417 
Riverton         WY           216,685         481,267         697,952 
Sheridan         WY           117,160         543,184         660,344 

Shoe Stores
- -----------
Houston          TX         1,096,376       2,300,622       3,396,998 

Video Rental
- ------------
Birmingham       AL           392,795         864,933       1,257,728 
Tampa            FL           401,874         933,678       1,335,552 
Brunswick        GA           290,369         788,633       1,079,002 
Norcross         GA           431,284         723,347       1,154,631 
Topeka           KS           285,802         966,207       1,252,009 
Forest Park      OH           328,187         921,232       1,249,419 
Franklin         OH           337,572         774,654       1,112,226 
Tulsa            OK           318,441       1,004,399       1,322,840 
Columbia         TN           466,469         716,358       1,182,827 
Hendersonville   TN           333,677         938,517       1,272,194 

                                                          Page 121
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Restaurants (continued)
- -----------------------
Temple           TX     125,561                 06/26/91        300
Vidor            TX      43,937                 02/10/95        300
Waxahachie       TX      91,403                 06/25/91        300
Cedar City       UT      86,332                 06/25/91        300
Orem             UT      38,299                 02/09/95        300
Sandy            UT      92,753                 06/25/91        300
Norfolk          VA     100,324                 06/26/91        300
Virginia Beach   VA      33,513                 02/09/95        300
Auburn           WA     200,621                 11/27/85        300
Marysville       WA     170,562                 09/25/78        300
Oak Harbor       WA      56,384                 11/08/72        234
Redmond          WA     183,910                 04/15/77        300
Tacoma           WA     159,237                 12/09/76        300
Tacoma           WA   1,058,040                 12/08/83        180
Grafton          WI     382,974                 12/13/85        300
Monroe           WI     408,136                 09/13/85        300
Portage          WI     292,092                 07/07/86        300
Shawano          WI     355,208                 03/18/86        300
Sturgeon Bay     WI     352,495                 04/28/86        300
Oak Hill         WV     247,052                 08/08/86        300
Laramie          WY     348,593                 08/18/86        300
Riverton         WY     136,047                 12/28/87        300
Sheridan         WY     211,231                 10/15/87        300

Shoe Stores
- -----------
Houston          TX      26,745                 09/05/97        300

Video Rental
- ------------
Birmingham       AL      10,029                 09/30/97        300
Tampa            FL       1,547                 12/23/97        300
Brunswick        GA       1,306                 12/31/97        300
Norcross         GA       5,973                 10/01/97        300
Topeka           KS       1,604                 12/19/97        300
Forest Park      OH       4,580                 11/14/97        300
Franklin         OH       1,286                 12/30/97        300
Tulsa            OK      11,660                 09/26/97        300
Columbia         TN       8,306                 09/26/97        300
Hendersonville   TN       1,557                 12/10/97        300

                                                          Page 122
<PAGE>
                                                      Cost Capitalized
                                                         Subsequent
                        Initial Cost to Company       to Acquisition 
                        -----------------------      ----------------
                                    Buildings,          
                                   Improvements          
                                        and          
Description                         Acquisition               Carrying
  (Note 1)               Land          Fees        Improvements  Costs
- -------------------    ---------    -----------    ------------  -----
Video Rental (continued)
- ------------------------
Jackson          TN      381,076      857,261           None     None
Murfreesboro     TN      406,056      885,984           None     None
Smyrna           TN      302,372      836,180           None     None
Austin           TX      407,910      885,003           None     None
Beaumont         TX      293,919      832,019           None     None
Lubbock          TX      266,805      857,312           None     None
Woodway          TX      372,487      835,198           None     None
Hampton          VA      373,481      835,978           None     None

Other Properties
- ----------------
Mesa             AZ      271,754    1,259,910          27,961    None
Phoenix          AZ      322,708    1,496,143         197,440   10,462 
Chino            CA       53,271      102,748           None     None
Escondido        CA      332,500      904,690         164,176   61,140 
Fresno           CA      428,900    3,434,562           None     None
Paramount        CA       86,400      278,827           None     None
San Diego        CA    3,745,000    8,885,351           None     None
San Diego        CA    2,485,160    8,697,822           None     None
San Diego        CA    5,797,411   15,473,497           None     None
Humble           TX      106,000      545,518           None     None
Chesapeake       VA      144,014      649,869           None    11,754 
Other                      None       398,370           None    28,079 
                     -----------  -----------         -------  -------
                     214,342,224  484,634,653         491,277  329,292 
                     ===========  ===========         =======  =======










See accompanying Independent Auditors' Report




                                                          Page 123
<PAGE>
                   Gross Amount at Which Carried                
                at Close of Period (Notes 2, 3 and 5)

                                          Buildings,
                                         Improvements
                                             and
Description                              Acquisition
  (Note 1)                    Land           Fees           Total
- -------------------       ------------   ------------    ------------
Video Rental (continued)
- ------------------------
Jackson          TN           381,076         857,261       1,238,337 
Murfreesboro     TN           406,056         885,984       1,292,040 
Smyrna           TN           302,372         836,180       1,138,552 
Austin           TX           407,910         885,003       1,292,913 
Beaumont         TX           293,919         832,019       1,125,938 
Lubbock          TX           266,805         857,312       1,124,117 
Woodway          TX           372,487         835,198       1,207,685 
Hampton          VA           373,481         835,978       1,209,459 

Other Properties
- ----------------
Mesa             AZ           271,754       1,287,871       1,559,625 
Phoenix          AZ           322,708       1,704,045       2,026,753 
Chino            CA            53,271         102,748         156,019 
Escondido        CA           332,500       1,130,006       1,462,506 
Fresno           CA           428,900       3,434,562       3,863,462 
Paramount        CA            86,400         278,827         365,227 
San Diego        CA         3,745,000       8,885,351      12,630,351 
San Diego        CA         2,485,160       8,697,822      11,182,982 
San Diego        CA         5,797,411      15,473,497      21,270,908 
Humble           TX           106,000         545,518         651,518 
Chesapeake       VA           144,014         661,623         805,637 
Other                            None         426,449         426,449 
                          ------------    ------------   ------------
                          214,342,224     485,455,222     699,797,446 
                          ============    ============   ============















                                                          Page 124
<PAGE>

                                                            Life on
                                                             which
                                                            in latest
                                                             Income
                     Accumulated                            Statement
Description          Depreciation   Date of       Date     is Computed
  (Note 1)             (Note 4)   Construction  Acquired   (in Months)
- -------------------  ------------ ------------  --------   -----------
Video Rental (continued)
- ------------------------
Jackson          TN       9,948                 09/26/97        300
Murfreesboro     TN      10,283                 09/26/97        300
Smyrna           TN       9,701                 09/02/97        300
Austin           TX       1,466                 12/01/97        300
Beaumont         TX       9,659                 09/05/97        300
Lubbock          TX      12,792                 08/29/97        300
Woodway          TX       1,385                 12/16/97        300
Hampton          VA       1,385                 12/19/97        300

Other Properties
- ----------------
Mesa             AZ     695,875                 06/30/86        300
Phoenix          AZ     840,900                 06/30/86        300
Chino            CA     101,811                 01/07/75        300
Escondido        CA     406,731                 01/11/84        300
Fresno           CA   3,434,562                 10/29/82        180
Paramount        CA     262,994                 11/22/83        180
San Diego        CA   4,807,435                 03/25/86        300
San Diego        CA   3,204,038                 09/19/86        300
San Diego        CA   5,269,070                 08/05/87        300
Humble           TX     408,806                 03/25/86        300
Chesapeake       VA     353,714                 12/22/86        300
Other                   274,364               
                    -----------
                    152,206,136
                    ===========














                                                          Page 125
<PAGE>
               REALTY INCOME CORPORATION AND SUBSIDIARIES
         SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION
 
Note 1.   Eight hundred twenty three of the properties are single unit 
retail outlets.  The Trade Center, Silverton Business Center and 
Empire Business Center properties are multi-tenant commercial 
properties.  

                All properties were acquired on an all cash basis 
except one; no encumbrances were outstanding for the periods 
presented.

Note 2.   The aggregate cost for federal income tax purposes is 
$636,613,875.

Note 3.   Reconciliation of total real estate carrying value for the 
three years ended December 31, 1997 are as follows:

                                     1997        1996         1995
                                 -----------  -----------  -----------
Balance at Beginning of Period   564,539,993  515,425,548  450,703,481

Additions During Period:
  Acquisitions                   142,286,618   55,667,447   65,392,559
  Equipment                                0       58,000            0
  Improvements, Etc.                  16,683       37,303      447,720
  Other (Leasing Costs)               36,266            0       50,126
                                 -----------   ----------   ----------
  Total Additions                142,339,567   55,762,750   65,890,405
                                 -----------   ----------   ----------
Deductions During Period:                    
  Cost of Real Estate Sold         6,917,114    6,054,238    1,162,098
  Cost of Equipment Sold                   0            0            0
  Other (Fully Amortized Commissions)      0       15,067        6,240
  Other (Provision 
    for Impairment Losses)           165,000      579,000            0
                                 -----------   ----------   ----------
  Total Deductions                 7,082,114    6,648,305    1,168,338
                                 -----------   ----------   ----------
Balance at Close of Period       699,797,446  564,539,993  515,425,548
                                 ===========   ==========   ==========

Note 4.   Reconciliation of accumulated depreciation for the three 
years ended December 31, 1997 are as follows:

Balance at Beginning of Period   138,307,408  126,062,055  112,168,982

Additions During Period -
  Provision for Depreciation      17,465,979   15,364,936   14,462,491


                                                          Page 126
<PAGE>
Deductions During Period:
  Accumulated Depreciation of
    Real Estate Sold               3,567,251    3,104,516      563,178
  Other (Fully Amortized Commissions)      0       15,067        6,240
                                 -----------  -----------  -----------
Balance at Close of Period       152,206,136  138,307,408  126,062,055
                                 ===========  ===========  ===========

Note 5.   In 1997, a provision for impairment loss was made on two 
vacant properties in Riverside, CA and Irving, TX and a Golden Corral 
in McMinnville, OR which was sold in 1997.  In 1996, a provision for 
impairment loss was made on the Automall in Phoenix, AZ; the Automall 
in Glendale, AZ; the Stone Meadow Center in Spring, TX and the Long 
John Silvers in Lexington, SC.


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

The corporation has had no disagreements with its independent 
auditors' on accountancy or financial disclosure.


PART III
========

ITEM 10:  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
- ------------------------------------------------------------

The information set forth under the captions Director Nominees and 
Officers Of The Company and Compaliance With Federal Securities 
Laws in the definitive proxy statement for the Annual Meeting of 
Shareholders presently scheduled to be held on May 5, 1998,
 to be filed pursuant to Regulation 14A.


ITEM 11:  EXECUTIVE COMPENSATION
- --------------------------------

The information set forth under the caption Executive Compensation in 
the definitive proxy statement for the Annual Meeting of Shareholders 
presently scheduled to be held on May 5, 1998, to be filed pursuant to 
Regulation 14A.


ITEM 12:  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT
- -------------------------------------------------------------

The information set forth under the caption Security Ownership Of 
Certain Beneficial Owners And Management in the definitive proxy 

                                                          Page 127
<PAGE>
ITEM 12:  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT (continued)
- -------------------------------------------------------------
statement for the Annual Meeting of Shareholders presently scheduled 
to be held on May 5, 1998, to be filed pursuant to Regulation 14A.


ITEM 13:  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- --------------------------------------------------------

     Not applicable.


PART IV
=======

ITEM 14:  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON
          FORM 8-K
- ----------------------------------------------------------------

A.  The following documents are filed as part of this report.

    1.  Financial Statements (see Item 8)

        a.   Independent Auditors' Report

        b.   Consolidated Balance Sheets,
               December 31, 1997 and 1996

        c.   Consolidated Statements of Income,
               Years ended December 31, 1997, 1996 and 1995

        d.   Consolidated Statements of
               Stockholders' Equity,
               Years ended December 31, 1997, 1996 and 1995

        e.   Consolidated Statements of Cash Flows,
               Years ended December 31, 1997, 1996 and 1995

        f.   Notes to Consolidated Financial Statements

        g.   Consolidated Quarterly Financial Data
               (unaudited) for 1997 and 1996

    2.  Financial Statement Schedule (see Item 8)

        Schedule III - Real Estate and Accumulated Depreciation

        Schedules not Filed:  All schedules, other than those
        indicated in the Table of Contents, have been omitted as the
        required information is inapplicable or the information is
        presented in the financial statements or related notes.

                                                          Page 128
<PAGE>
    3.  Exhibits

        2.1  Agreement and Plan of Merger dated as of May 15, 1997
             between Realty Income Corporation, a Delaware
             corporation, and Realty Income Maryland, Inc., a
             Maryland corporation (incorporated by reference to
             the Company's Form 8-B12B dated July 29, 1997 
             ("Form 8-B") and incorporated herein by reference)

        3.1  Articles of Incorporation of the Company (filed)
             as Appendix B to the Company's Proxy Statement
             dated March 28, 1997 ("1997 Proxy Statement") 
             and incorporated herein by reference)

        3.2  Bylaws of the Company (filed as Appendix C to the 
             Company's 1997 Proxy Statement and incorporated
             herein by reference)

        4.1  Pricing Committee Resolutions and Form of 7.75% 
             Notes due 2007 (filed as Exhibit 4.2 to the Company's
             Form 8-K dated May 5, 1997 and incorporated herein by 
             reference)

        4.2  Indenture dated as of May 6, 1997 between the Company
             and The Bank of New York (filed as Exhibit 4.1 to the
             Company's Form 8-K dated May 5, 1997 and incorporated
             herein by reference)

        4.3  First Supplemental Indenture dated as of May 28, 1997,
             between the Company and The Bank of New York (filed as
             Exhibit 4.3 to the Company's Form 8-B and incorporated 
             herein by reference)

       10.1  Revolving Credit Agreement (filed as Exhibit
             99.2 to the Company's Form 8-K dated
             December 16, 1994 and incorporated herein by
             reference)

       10.2  First Amendment to the Revolving Credit
             Agreement (filed as Exhibit 10.2 to the
             Company's Form 10-Q for the quarter ended
             September 30, 1996 and incorporated herein
             by reference)

       10.3  Second Amendment to the Revolving Credit
             Agreement (filed as Exhibit 99.2 to the
             Company's Form 8-K dated December 19, 1995
             and incorporated herein by reference)





                                                          Page 129
<PAGE>
       10.4  Third Amendment to the Revolving Credit
             Agreement(filed as Exhibit 10.4 to the
             Company's Form 10-K dated December 31, 1996
             and incorporated herein by reference)

       10.5  Fourth Amendment to the Revolving Credit
             Agreement(filed as Exhibit 10.5 to the
             Company's Form 10-Q dated March 31, 1997
             and incorporated herein by reference)

       10.6  Amended and Restated Revolving Credit Agreement,
             dated as of November 29, 1994 and restated as of 
             December 30, 1997, filed herein

       10.7  1994 Stock Option and Incentive Plan (filed as Exhibit 
             4.1 to the Company's Registration Statement on Form S-8
             (registration number 33-95708) and incorporated herein
             by reference)

       10.8  First Amendment to the 1994 Stock Option and Incentive 
             Plan, dated June 12, 1997 (filed as Exhibit 10.9 to the 
             Company's Form 8-B and incorporated herein by reference)

       10.9  Second Amendment to the 1994 Stock Option and Incentive 
             Plan, dated December 16, 1997, filed herein

      10.10  Management Incentive Plan, filed herein

      10.11  Form of Nonqualified Stock Option Agreement for 
             Independent Directors, filed herein

      10.12  Form of Indemnification Agreement entered into between 
             the Company and the executive officers of the Company 
             (filed as Exhibit 10.1 to the Company's Form 8-K dated
             November 21, 1997 and incorporated herein by reference)

      10.13  Form of Indemnification Agreement entered into between 
             the Company and each director on the board of directors 
             of the Company (filed as Exhibit 10.2 to the Company's 
             Form 8-K dated November 21, 1997 and incorporated herein 
             by reference)

      10.14  Form of Employment Agreement between the Company and its
             Executive Officers (incorporated by reference to the
             Company's Form 8-B12B dated July 29, 1997 and
             incorporated herein by reference)

       21.1  Subsidiaries of the Company as of January 1, 1998, filed 
             herein 

       24.1  Consent of KPMG Peat Marwick LLP, filed herein

                                                          Page 130
<PAGE>
       27    Financial Data Schedule (electronically filed with the
             Securities and Exchange Commission only)

B.  Two reports on Form 8-K were filed by the Registrant during the 
last quarter of the period covered by this report.  

A report on Form 8-K was dated and filed on October 15, 1997 reporting 
the issuance of 2,700,000 shares of common stock at a price of $27.00 
per share on October 15, 1997.

A report on Form 8-K was dated and filed on November 21, 1997 
reporting; (i) an indemnification agreement between the Registrant and 
each executive officer of the Registrant and (ii) an indemnification 
agreement between the Registrant and each director of the board of 
directors of the Registrant.

A report on Form 8-K filed on February 24, 1998 reporting the issuance 
of 751,174 shares of common stock on February 23, 1998.



































                                                          Page 131
<PAGE>
                           SIGNATURES

     Pursuant to the requirements 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.

REALTY INCOME CORPORATION



By:   /s/THOMAS A. LEWIS
      ------------------------------------
      Thomas A. Lewis
      Vice Chairman of the Board of Directors and
      Chief Executive Officer

Date: March 20, 1998



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



By:   /s/WILLIAM E. CLARK
      ------------------------------------
      William E. Clark
      Chairman of the Board of Directors

Date: March 20, 1998



By:   /s/THOMAS A. LEWIS
      ------------------------------------
      Thomas A. Lewis
      Vice Chairman of the Board of Directors and
      Chief Executive Officer
      (Principal Executive Officer)

Date: March 20, 1998









                                                          Page 132
<PAGE>
                     SIGNATURES (continued)

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



By:   /s/DONALD R. CAMERON
      ------------------------------------
      Donald R. Cameron
      Director

Date: March 13, 1998



By:   /s/ROGER P. KUPPINGER
      ------------------------------------
      Roger P. Kuppinger
      Director

Date: March 17, 1998



By:   /s/MICHAEL D. MCKEE
      ------------------------------------
      Michael D. McKee
      Director

Date: March 12, 1998



By:   /s/WILLARD H. SMITH JR
      ------------------------------------
      Willard H. Smith Jr
      Director

Date: March 20, 1998



By:   /s/RICHARD J. VANDERHOFF
      ------------------------------------
      Richard J. VanDerhoff
      Director, President and Chief Operating Officer

Date: March 20, 1998


                                                          Page 133
<PAGE>
                     SIGNATURES (continued)

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



By:   /s/GARY MALINO
      ------------------------------------
      Gary Malino
      Senior Vice President, Chief Financial Officer and Treasurer
      (Principal Financial Officer)

Date: March 20, 1998


By:   /s/GREGORY J. FAHEY
      ------------------------------------
      Gregory J. Fahey
      Associate Vice President, Controller

Date: March 20, 1998


                          EXHIBIT INDEX
                          =============

                                                      Each Exhibit has
                                                         Sequentially
Exhibit No.     Description                             Numbered Pages
- -----------     -----------                           ----------------

10.6            Amended and Restated Revolving Credit
                Agreement dated as of November 29, 1994 
                and restated as of December 30, 1997

10.9            Second Amendment to the 1994 Stock Option 
                and Incentive Plan, dated December 16, 1997

10.10           Form of Management Incentive Plan

10.11           Form of Nonqualified Stock Option Agreement
                for Independent Directors

21.1            Subsidiaries of the Company as of 
                January 1, 1998

24.1            Consent of KPMG Peat Marwick LLP

27              Financial Data Schedule 

                                                          Page 134
<PAGE>








<PAGE>
                          Exhibit 10.6
                                                CONFORMED COPY










           AMENDED AND RESTATED REVOLVING CREDIT AGREEMENT




                  dated as of November 29, 1994

                     and amended and restated

                      as of December 30, 1997



                               among



                     REALTY INCOME CORPORATION



                       THE BANKS NAMED HEREIN



                                AND


 
                        THE BANK OF NEW YORK
                    as Agent and Swing Line Bank

                                AND

                     BNY CAPITAL MARKETS, INC.
                            as Arranger






<PAGE>
                         TABLE OF CONTENTS
                         -----------------


                                                          Page
                                                          ----

     RECITALS..............................................  1

                           ARTICLE I

                          DEFINITIONS

     Section 1.01.  Definitions............................  1

                           ARTICLE II

                           THE LOANS

     Section 2.01.  The Loans.............................  18
     Section 2.02.  Procedure for Pro Rata Loans..........  18
     Section 2.03.  Pro Rata Notes........................  19
     Section 2.04.  Certain Fees..........................  20
     Section 2.05.  Cancellation or Reduction of the
                    Commitment............................  20
     Section 2.06.  Optional Prepayment...................  21
     Section 2.07.  Mandatory Prepayment..................  21
     Section 2.08.  Procedure for Competitive Loans.......  22
     Section 2.09.  Competitive Notes.....................  25
     Section 2.10.  Swing Line Advances...................  25
     Section 2.11.  Increase in Commitments...............  28


                           ARTICLE III

          INTEREST, METHOD OF PAYMENT, CONVERSION, ETC.

     Section 3.01.  Procedure for Interest Rate
                    Determination.........................  29
     Section 3.02.  Interest on ABR Loans.................  29
     Section 3.03.  Interest on Eurodollar Loans..........  30
     Section 3.04.  Interest on Absolute Rate 
                    Competitive Loans.....................  31
     Section 3.05.  Conversion/Continuance................  31
     Section 3.06.  Post Default Interest.................  31
     Section 3.07.  Maximum Interest Rate.................  32


                           ARTICLE IV

                    DISBURSEMENT AND PAYMENT

     Section 4.01.  Pro Rata Treatment....................  32

<PAGE>
                                                          Page
                                                          ----
     Section 4.02.  Method of Payment.....................  32
     Section 4.03.  Compensation for Losses...............  32
     Section 4.04.  Withholding, Reserves and Additional
                    Costs.................................  34
     Section 4.05.  Unavailability........................  38

                           ARTICLE V

                 REPRESENTATIONS AND WARRANTIES

     Section 5.01.  Representations and Warranties........  39

                           ARTICLE VI

                     CONDITIONS OF LENDING

     Section 6.01.  Conditions to the Availability of the
                    Commitment............................  46
     Section 6.02.  Conditions to All Loans...............  47

                           ARTICLE VII

                            COVENANTS

     Section 7.01.  Affirmative Covenants.................  48
     Section 7.02.  Negative Covenants....................  52
     Section 7.03.  Financial Covenants...................  55

                           ARTICLE VIII

                         EVENTS OF DEFAULT

     Section 8.01.  Events of Default.....................  56

                           ARTICLE IX

                    THE AGENT AND THE BANKS

     Section 9.01.  The Agency............................  59
     Section 9.02.  The Agent's Duties....................  59
     Section 9.03.  Sharing of Payment and Expenses.......  59
     Section 9.04.  The Agent's Liabilities...............  60
     Section 9.05.  The Agent as a Bank...................  60
     Section 9.06.  Bank Credit Decision..................  60
     Section 9.07.  Indemnification.......................  61
     Section 9.08.  Successor Agent.......................  61

                           ARTICLE X

                   CONSENT TO JURISDICTION

     Section 10.01.  Consent to Jurisdiction..............  62
<PAGE>
                                                           Page
                                                           ----
                           ARTICLE XI

                         MISCELLANEOUS

     Section 11.01.  APPLICABLE LAW.......................  62
     Section 11.02.  Set-off..............................  62
     Section 11.03.  Expenses.............................  63
     Section 11.04.  Amendments...........................  63
     Section 11.05.  Cumulative Rights and No Waiver......  63
     Section 11.06.  Notices..............................  64
     Section 11.07.  Separability.........................  64
     Section 11.08.  Assignments and Participations.......  64
     Section 11.09.  WAIVER OF JURY TRIAL.................  66
     Section 11.10.  Confidentiality......................  66
     Section 11.11.  Indemnity............................  66
     Section 11.12.  Extension of Termination Dates;  
                     Removal of Banks; Substitutions of 
                     Banks................................  67
     Section 11.13.  Knowledge of the Company.............  69
     Section 11.14.  Execution in Counterparts............  69



TESTIMONIUM..............................................   69



SIGNATURES...............................................   69
























<PAGE>
                     EXHIBITS AND SCHEDULES
                     ----------------------


EXHIBIT A         Form of Conversion/Continuance Request

EXHIBIT B         Form of Pro Rata Loan Request

EXHIBIT C-1       Form of Competitive Loan Request

EXHIBIT C-2       Form of Notice to Banks

EXHIBIT C-3       Form of Competitive Bid

EXHIBIT C-4       Form of Competitive Bid Accept/Reject Notice

EXHIBIT D-1       Form of Pro Rata Note

EXHIBIT D-2       Form of Competitive Note

EXHIBIT D-3       Form of Swing Line Note

EXHIBIT E         Form of Swing Line Advance Request

EXHIBIT F-1       Form of Opinion of Latham & Watkins

EXHIBIT F-2       Form of Opinion of Michael R. Pfeiffer,
                  General Counsel of the Company

EXHIBIT G         Form of Property Management Exception Report

EXHIBIT H         Form of Real Estate Investment Criteria

EXHIBIT I         Subsidiary Guarantee

SCHEDULE 1        Commitments

SCHEDULE 5.01(a)  Subsidiaries and Joint Ventures of the Company

SCHEDULE 5.01(q)  ERISA Liabilities

SCHEDULE 5.01(r)  Intellectual Property












<PAGE>
         AMENDED AND RESTATED REVOLVING CREDIT AGREEMENT
         -----------------------------------------------


          AMENDED AND RESTATED REVOLVING CREDIT AGREEMENT, dated as of 
November 29, 1994 as amended and restated as of December 30, 1997 
(this "Agreement"), among Realty Income Corporation, a Maryland 
corporation (the "Company"), each of the banks identified on the 
signature pages hereof (each, a "Bank" and, collectively, the "Banks") 
and The Bank of New York, as Agent for the Banks (the "Agent") and as 
the Swing Line Bank with respect to Swing Line Advances (as defined 
below).

                      W I T N E S S E T H:
                      - - - - - - - - - - 

          WHEREAS, the Company has requested the Banks to lend up to 
$150,000,000, subject to increase as provided herein, to the Company 
on a revolving basis for the acquisition of property in the ordinary 
course of the Company's business, including related costs and expenses 
and for the payment of fees and expenses incurred in connection with 
this Agreement and up to $15,000,000 in Swing Line Advances (as 
defined herein) for the purposes stated above and for working capital.

          NOW, THEREFORE, the parties hereby agree as follows:


                            ARTICLE I

                           DEFINITIONS

          Section 1.01.  Definitions.

          (a)  Terms Generally.  The definitions ascribed to terms in 
this Section 1.01 and elsewhere in this Agreement shall apply equally 
to both the singular and plural forms of the terms defined.  Whenever 
the context may require, any pronoun shall include the corresponding 
masculine, feminine and neuter forms.  The words "include", "includes" 
and "including" shall be deemed to be followed by the phrase "without 
limitation".  The words "hereby", "herein", "hereof", "hereunder" and 
words of similar import refer to this Agreement as a whole (including 
any exhibits and schedules hereto) and not merely to the specific 
section, paragraph or clause in which such word appears.  All 
references herein to Articles, Sections, Exhibits and Schedules shall 
be deemed references to Articles and Sections of, and Exhibits and 
Schedules to, this Agreement unless the context shall otherwise 
require.  Except as otherwise expressly provided herein, all 
references to "dollars" or "$" shall be deemed references to the 
lawful money of the United States of America.



                                                          Page 1
<PAGE>
          (b)  Accounting Terms.  Except as otherwise expressly 
provided herein, all terms of an accounting or financial nature shall 
be construed in accordance with GAAP, as in effect from time to time; 
provided, however, that, for purposes of determining compliance with 
any covenant set forth in Article VII which requires financial 
computations, such terms shall be construed in accordance with GAAP as 
in effect on the Effective Date applied on a basis consistent with the 
construction thereof applied in preparing the Company's audited 
financial statements referred to in Section 5.01(h).  In the event 
there shall occur a change in GAAP which but for the foregoing proviso 
would affect the computation used to determine compliance with any 
covenant set forth in Article VII which requires financial 
computations, the Company and the Banks agree to negotiate in good 
faith in an effort to agree upon an amendment to this Agreement that 
will permit compliance with such covenant to be determined by 
reference to GAAP as so changed while affording the Banks the 
protection afforded by such covenant prior to such change (it being 
understood, however, that such covenant shall remain in full force and 
effect in accordance with its existing terms pending the execution by 
the Company and the Banks of any such amendment).

          (c)     Other Terms.  The following terms shall have the 
meanings ascribed to them below or in the Sections of this Agreement 
indicated below:

          "ABR Loans" shall mean Loans which bear interest at a rate 
based upon the Base Rate and in the manner set forth in Section 3.02.

          "Absolute Rate Competitive Loan" shall mean a Competitive 
Loan bearing interest at the Competitive Rate in the manner set forth 
in Section 3.04.

          "Adverse Environmental Condition" shall mean any of the 
matters referred to in clauses (i) or (ii) of the definition of 
Environmental Claim.

          "Affiliate" shall mean, with respect to any Person, any 
other Person directly or indirectly controlling, controlled by, or 
under direct or indirect common control with such Person.  A Person 
shall be deemed to control another Person if such first Person 
possesses, directly or indirectly, the power to direct or cause the 
direction of the management and policies of such other Person, whether 
through ownership of stock, by contract or otherwise.

          "Agent" shall have the meaning given to such term in the 
preamble of this Agreement and shall also include any successor agent 
hereunder.






                                                          Page 2
<PAGE>
"Applicable Margin" shall mean the margin set forth in the following 
chart applicable to the Pricing Level then in effect:

          Pricing Level            Applicable LIBOR Margin
          -------------            -----------------------
                I                            0.575%
                II                           0.650%
                III                          0.750%
                IV                           0.850%
                V                            1.150%

"Pricing Level I" shall be applicable for so long as the Company's 
Debt Rating is better than or equal to A-/A3; "Pricing Level II" shall 
be applicable for so long as the Company's Debt Rating is lower than 
A-/A3 but better than or equal to BBB+/Baa1; "Pricing Level III" shall 
be applicable for so long as the Company's Debt Rating is lower than 
BBB+/Baa1 but better than or equal to BBB/Baa2; "Pricing Level IV" 
shall be applicable for so long as the Company's Debt Rating is lower 
than BBB/Baa2 but better than or equal to BBB-/Baa3; "Pricing Level V" 
shall be applicable for so long as the Company's Debt Rating is lower 
than BBB-/Baa3 or if the Company does not have a Debt Rating.  Changes 
in the applicable Pricing Level shall be effective as of the first day 
of the calendar quarter following the receipt by the Agent of a letter 
or letters from the applicable Rating Agencies evidencing a change in 
the Company's Debt Rating.

          "Assignee" has the meaning ascribed to such term in Section 
11.08(c).

          "Available Commitment" shall mean (a) on any date prior to 
the Termination Date, an amount equal to the remainder of (i) the 
Total Commitment on such date minus (ii) the aggregate outstanding 
principal amount of Loans and Swing Line Advances on such date and (b) 
on and after the Termination Date, $0.

          "Bank" shall have the meaning given to such term in the 
preamble of this Agreement and shall also include any other financial 
institution which pursuant to the provisions hereof becomes a party to 
this Agreement.

          "Base LIBOR" shall mean, with respect to any Interest Period 
for a Eurodollar Loan, the rate reported to the Agent at which U.S. 
dollar deposits are offered to The Bank of New York by leading banks 
in the London Interbank deposits market at approximately 11:00 A.M., 
London time, on the second full Business Day preceding the first day 
of such Interest Period in an amount substantially equal to the 
respective Reference Amounts for a term equal to such Interest Period.





                                                          Page 3
<PAGE>
          "Base Rate" shall mean a fluctuating interest rate per annum 
as shall be in effect from time to time, which rate per annum shall on 
any day be equal to the higher of:

          (a)  the rate of interest publicly announced by the 
     Agent from time to time as its prime commercial loan rate 
     in effect on such day; and

          (b)  the sum (adjusted to the nearest 1/4 of 1% or, if 
     there is no nearest single 1/4 of 1%, to the next higher 1/4 of
     1%) of (i) 1/2 of 1% per annum and (ii) the Federal Funds 
     Rate.

          "Borrowing Date" shall mean the date set forth in each Loan 
Request as the date upon which the Company desires to borrow Loans 
pursuant to the terms of this Agreement.

          "Business Day" shall mean (i) with respect to any ABR Loan 
or any payment of the Facility Fee, any day except a Saturday, Sunday 
or other day on which commercial banks in New York City or Los Angeles 
are authorized by law to close and (ii) with respect to any Eurodollar 
Loan, any day on which commercial banks are open for domestic and 
international business (including dealings in U.S. dollar deposits) in 
London, New York City and Los Angeles.

          "Capital Lease" shall mean, with respect to any Person, any 
obligation of such Person to pay rent or other amounts under a lease 
with respect to any property (whether real, personal or mixed) 
acquired or leased by such Person that is required to be accounted for 
as a liability on a balance sheet of such Person in accordance with 
GAAP.

          "Capital Lease Obligations" shall mean the obligation of any 
Person to pay rent or other amounts under a Capital Lease.

          "Change of Control" shall mean any person or group of 
Persons (within the meaning of Section 13(d) or 14(d)(2) of the 
Securities Exchange Act of 1934, as amended) who shall become the 
beneficial owner, directly or indirectly, of capital stock of the 
Company representing 50% or more of the voting power of the Company or 
otherwise enabling such Person or group of Persons to exercise 
effective control over the management of the Company.

          "Code" shall mean the Internal Revenue Code of 1986, as 
amended.

          "Commitment" of any Bank shall mean, in the case of each 
Bank (i) prior to any such Bank's Termination Date, the amount set 
forth opposite such Bank's name under the heading "Commitment" on 
Schedule 1 hereto, or set forth in the assignment agreement executed 
by such Bank if it is not a Bank on the date hereof, as such amount 
may be adjusted from time to time pursuant to assignments of such

                                                          Page 4
<PAGE>
Bank and as such amount may be reduced from time to time pursuant to 
Section 2.05 and (ii) after such Bank's Termination Date, zero.

          "Competitive Accept/Reject Notice" has the meaning ascribed 
to such term in Section 2.08(d).

          "Competitive Bid" means an offer by a Bank to make a 
Competitive Loan pursuant to Section 2.08(c).

          "Competitive Bid Rate" means, with respect to any 
Competitive Bid, (i) in the case of a Eurodollar Competitive Loan, the 
sum of the Competitive Margin plus LIBOR, and (ii) in the case of a 
Absolute Rate Competitive Loan, the fixed rate of interest at which 
the Bank making the Competitive Bid offers thereby to make a 
Competitive Loan.

          "Competitive Loan" has the meaning ascribed to such term in 
Section 2.01.

          "Competitive Loan Request" means a request for Competitive 
Bids made pursuant to Section 2.08(b).

          "Competitive Margin" means, with respect to any Eurodollar 
Competitive Loan for any Interest Period, the margin (expressed as a 
percentage rate per annum in the form of a decimal fraction to no more 
than four decimal places) to be added to or subtracted from LIBOR, in 
order to determine the interest rate applicable to such Loan during 
such Interest Period, as specified in the related Competitive Bid and 
the Competitive Accept/Reject Notice.

          "Competitive Notes" means, collectively, promissory notes of 
the Borrower evidencing Competitive Loans, each substantially in the 
form of Exhibit D-2.

          "Competitive Rate" means, with respect to any Absolute Rate 
Competitive Loan, the fixed rate of interest (expressed as a 
percentage rate per annum in the form of a decimal to no more than 
four decimal places) for such Loan, as specified in the related 
Competitive Bid and Competitive Accept/Reject Notice.
  
          "Compliance Date" shall mean each of the date of this 
Agreement, each Borrowing Date, each Conversion Date and the date of 
each delivery by the Company of a certificate requiring the Company to 
certify as to the accuracy of the representations and warranties 
contained in Article V.

"Consolidated Depreciation and Amortization" shall mean, at any date 
of determination, "Depreciation and Amortization" or the similar item, 
determined on a consolidated basis for the Company and its 
Subsidiaries, as shown on the most recent consolidated statement of 
income for the Company and its Subsidiaries which has been delivered 
to the Agent pursuant to Section 7.01(a).

                                                          Page 5
<PAGE>
          "Consolidated Funds from Operations" shall mean, for any 
period, Consolidated Net Income excluding gain or loss from debt 
restructurings or sales of properties plus provision for impairment 
losses, plus Consolidated Depreciation and Amortization, and after 
adjustments for unconsolidated partnerships and joint ventures, 
determined on a consolidated basis for the Company and its 
Subsidiaries, as shown on the most recent consolidated statement of 
cash flows for the Company and its Subsidiaries which has been 
delivered to the Agent pursuant to Section 7.01(a).

          "Consolidated Interest Expense" shall mean, for any period, 
total interest expense (including that attributable to Capital Leases 
in accordance with GAAP) of the Company and its Subsidiaries, 
determined on a consolidated basis, in accordance with GAAP with 
respect to all outstanding Indebtedness of the Company and its 
Subsidiaries, including, without limitation, paid-in-kind (PIK) 
interest and all net costs under Interest Rate Protection Agreements.

          "Consolidated Net Income" shall mean, for any period, "Net 
Income" or the similar item, determined on a consolidated basis for 
the Company and its Subsidiaries, as shown on the most recent 
consolidated statement of income for the Company and its Subsidiaries 
which has been delivered to the Agent pursuant to Section 7.01(a).

          "Consolidated Stockholders' Equity" shall mean, for any 
period, "Total Stockholders' Equity" or the similar item, determined 
on a consolidated basis for the Company and its subsidiaries, as shown 
on the most recent consolidated balance sheet for the Company and its 
Subsidiaries which has been delivered to the Agent pursuant to Section 
7.01(a).

          "Consolidated Tangible Stockholders' Equity" shall mean 
Consolidated Stockholders' Equity less all intangible assets of the 
Company and its Subsidiaries.  For purposes of the foregoing, 
"intangible assets" means goodwill, patents, trade names, trademarks, 
copyrights, franchises, organization expenses and any other assets 
that are properly classified as intangible assets in accordance with 
GAAP.  

          "Consolidated Total Assets" shall mean, at any date of 
determination, "Total Assets" or the similar item, determined on a 
consolidated basis for the Company and its Subsidiaries, as shown on 
the most recent consolidated balance sheet for the Company and its 
Subsidiaries which has been delivered to the Agent pursuant to Section 
7.01(a).

          "Consolidated Total Indebtedness" shall mean total 
Indebtedness, determined on a consolidated basis for the Company and 
its Subsidiaries, as shown on the most recent consolidated balance 
sheet for the Company and its Subsidiaries which has been delivered to 
the Agent pursuant to Section 7.01(a).

                                                          Page 6
<PAGE>
          "Consolidated Total Liabilities" shall mean, at any date of 
determination, "Total Liabilities" or the similar item, determined on 
a consolidated basis for the Company and its Subsidiaries, as shown on 
the most recent consolidated balance sheet for the Company and its 
Subsidiaries which has been delivered to the Agent pursuant to Section 
7.01(a).

          "Conversion/Continuance Date" shall mean the date on which a 
conversion of interest rates on outstanding Loans, pursuant to a 
Conversion/Continuance Request, shall take effect.

          "Conversion/Continuance Request" shall mean a request by the 
Company to convert or continue the interest rate on all or portions of 
outstanding Loans pursuant to the terms hereof, which shall be 
substantially in the form of Exhibit A and shall specify, with respect 
to such outstanding Loans, (i) the requested Conversion/Continuance 
Date, which shall be not less than three Business Days after the date 
of such Conversion/Continuance Request, (ii) the aggregate amount of 
the Loans, from and after the Conversion/Continuance Date, which are 
to bear interest as ABR Loans or Eurodollar Loans and (iii) if any 
Loans are Eurodollar Loans, the term of the Interest Periods therefor, 
if any.

          "Covered Tax" means any Tax that is not an Excluded Tax.

          "Credit Documents" shall mean this Agreement and the Notes.

          "Default" shall mean any event or circumstance which, with 
the giving of notice or the passage of time, or both, would become an 
Event of Default.

          "Debt Rating" shall mean the highest rating published by at 
least two of the three Rating Agencies with respect to the senior 
unsecured debt of the Company, provided, that if no two Rating 
Agencies have published the same rating with respect to the Company's 
senior unsecured debt, the Debt Rating shall be the rating that is at 
the middle of the three published ratings.

          "Effective Date" shall have the meaning ascribed to such 
term in Section 6.01.

          "Environmental Claim"  shall mean any notice, request for 
information, action, claim, order, proceeding, demand or direction 
(conditional or otherwise) based on, relating to or arising out of (i) 
any violation of any Environmental Law by the Company, any person 
acting on behalf of the Company or any subsidiary of the Company, or 
(ii) any liabilities under any Environmental Law arising out of or 
otherwise in respect of any act, omission, event, condition or 
circumstance existing or occurring in connection with the Company and 
its Subsidiaries, including without limitation liabilities relating to 
the release of hazardous substances (whether on-site or off-site), 

                                                          Page 7
<PAGE>
any claim by any third party (including, without limitation, tort 
suits for personal or bodily injury, tangible or intangible property 
damage, damage to the environment, nuisance and injunctive relief), 
fines, penalties or restrictions, or the transportation, storage, 
treatment or disposal of any Hazardous Substances.

          "Environmental Law" means (i) any applicable federal, state, 
foreign and local law, statute, ordinance, rule, regulation, code, 
license, permit, authorization, approval, consent, legal doctrine, 
order, judgment, decree, injunction, requirement or agreement with any 
governmental entity, (x) relating to the protection, preservation or 
restoration of the environment, (including, without limitation, air, 
water vapor, surface water, groundwater, drinking water supply, 
surface land, subsurface land, plant and animal life or any other 
natural resource), or to human health or safety, or (y) the exposure 
to, or the use, storage, recycling, treatment, generation, 
transportation, processing, handling, labeling, production, release or 
disposal of Hazardous Substances, in each case as amended and as now 
or hereafter in effect.  The term Environmental Law includes, without 
limitation, the federal Comprehensive Environmental Response 
Compensation and Liability Act of 1980, the Superfund Amendments and 
Reauthorization Act, the federal Water Pollution Control Act of 1972, 
the federal Clean Air Act, the federal Clean Water Act, the federal 
Resource Conservation and Recovery Act of 1976 (including the 
Hazardous and Solid Waste Amendments thereto), the federal Solid Waste 
Disposal and the federal Toxic Substances Control Act, the Federal 
Insecticide, Fungicide and Rodenticide Act, the Federal Occupational 
Safety and Health Act of 1970, each as amended and as now or hereafter 
in effect (collectively, "Environmental Ordinances"), and (ii) any 
common law or equitable doctrine (including, without limitation, 
injunctive relief and tort doctrines such as negligence, nuisance, 
trespass and strict liability) that may impose liability or 
obligations for injuries or damages due to, or threatened as a result 
of, the presence of or exposure to any Hazardous Substance.

          "ERISA" shall mean the Employee Retirement Income Security 
Act of 1974, as amended from time to time.

          "ERISA Affiliate" shall mean a corporation, partnership or 
other entity which is considered one employer with the Company under 
Section 4001 of ERISA or Section 414(b), (c) or (m) of the Code.

          "Eurodollar Competitive Loan" means a Competitive Loan that 
bears interest by reference to LIBOR and in the manner set forth in 
Section 3.03.

          "Eurodollar Loans" means, collectively, Eurodollar Pro Rata 
Loans and Eurodollar Competitive Loans.

          "Eurodollar Pro Rata Loans" shall mean Pro Rata Loans which 
bear interest at a rate based upon Base LIBOR and in the manner set 
forth in Section 3.03.
                                                          Page 8

<PAGE>
          "Eurodollar Reserve Percentage" shall mean for any day, that 
percentage, expressed as a decimal, which is in effect on such day, as 
prescribed by the Board of Governors of the Federal Reserve System (or 
any successor) for determining the maximum reserve requirement 
(including any marginal, supplemental or emergency reserve 
requirements) for a member bank of the Federal Reserve System in New 
York City with deposits exceeding one billion dollars in respect of 
eurocurrency funding liabilities.  LIBOR shall be adjusted 
automatically on and as of the effective date of any change in the 
Eurodollar Reserve Percentage.

          "Event of Default" shall mean any of the events described in 
Section 8.01.

          "Excluded Asset Sales" shall mean, during each fiscal year, 
the sale, lease (not entered into in the ordinary course of business), 
transfer or disposal of assets, the aggregate proceeds of which, in 
one or more transactions, are less than $20,000,000.

          "Excluded Tax" means any of the following taxes, levies, 
imposts, duties, deductions, withholdings or charges, and all 
liabilities with respect thereto:  (i) Taxes imposed on the net income 
of a Bank, the Agent, Participant or Assignee (including without 
limitation branch profits taxes, minimum taxes and taxes computed 
under alternative methods, at least one of which is based on net 
income (collectively referred to as "net income taxes") by (A) the 
jurisdiction under the laws of which such Bank, the Agent, Participant 
or Assignee is organized or any political subdivision thereof, (B) the 
jurisdiction of such Bank's, Participant's, Assignee's or the Agent's 
applicable lending office or any political subdivision thereof or (C) 
any jurisdiction in which the Bank, the Agent, Participant or Assignee 
is doing business (other than solely as a result of actions 
contemplated or required by this Agreement), (ii) any Taxes to the 
extent that they are in effect and would apply to a payment to such 
Bank or the Agent, as applicable, as of the Closing Date, or as of the 
date such Person becomes a Bank, in the case of any Participant or 
Assignee pursuant to Section 11.08, (iii) any Taxes resulting from a 
failure to take the actions, if any, required by subsection 
4.04(a)(iv), (iv) any Taxes to the extent of any credit or other Tax 
benefit which, in the reasonable good faith judgment of such Bank, 
Participant, Assignee or the Agent, as the case may be, is available 
to such Bank, Participant, Assignee or the Agent, as applicable, as a 
result thereof and is allocable to the transactions contemplated by 
this Agreement, (v) any Taxes imposed on or measured by the overall 
net income of any Bank by the United States of America or any 
political subdivision or taxing authority thereof or therein, or (vi) 
any Taxes that would not have been imposed but for the failure by the 
Agent or such Bank, Participant or Assignee as applicable to provide 
and keep current any certification or other documentation required to 
qualify for an exemption from or reduced rate of any Tax.

                                                          Page 9
<PAGE>
          "Facility Fee" shall have the meaning ascribed to such term 
in Section 2.04(a).

          "Facility Fee Rate" with respect to any Facility Fee payment 
shall mean the facility fee rate set forth in the following chart 
applicable to the Pricing Level (determined as set forth under 
"Applicable Margin" above including the receipt by the Agent of a 
letter or letters evidencing the Company's Debt Rating) in effect on 
the date on which such Facility Fee payment is due: 

          Pricing Level                 Facility Fee
          -------------                 ------------
                I                            0.125%
                II                           0.150%
                III                          0.150%
                IV                           0.150%
                V                            1.250%

          "Federal Funds Rate" for any day shall mean the rate 
(rounded to the nearest 1/16 of 1% or, if there is no single
nearest 1/16 of 1%, to the next higher 1/16 of 1%) on such day for 
Federal Funds as published by the Board of Governors of the Federal 
Reserve System in "Statistical Release H.15 (519), Selected Interest 
Rates", or any successor publication, under the heading "Federal Funds 
(Effective)".  In the event that such rate or such publication is not 
published with respect to such day the Federal Funds Rate on such day 
shall be the "Federal Funds/Effective Rate" as posted by the Federal 
Reserve Bank of New York for that day in its publication "Composite 
Closing Quotations for U.S. Government Securities".  The Federal Funds 
Rate for Saturdays, Sundays and any other day on which the Federal 
Reserve Bank of New York is closed shall be the Federal Funds Rate as 
in effect for the next preceding day for which such rates are 
published or posted, as the case may be.

          "GAAP" shall mean generally accepted accounting principles 
set forth in the opinions and pronouncements of the Accounting 
Principles Board of the American Institute of Certified Public 
Accountants and statements and pronouncements of the Financial 
Accounting Standards Board or in such other statements by such other 
entities as may be approved by a significant segment of the accounting 
profession, which are applicable to the circumstances as of the date 
of determination.

          "Guarantee" by any person shall mean any obligation, 
contingent or otherwise, of such Person guaranteeing or having the 
economic effect of guaranteeing any Indebtedness of any other Person 
(the "primary obligor") in any manner, whether directly or indirectly, 
and including any obligation of such Person, (i) to purchase or pay 
(or advance or supply funds for the purchase or payment of) such 
Indebtedness or to purchase (or to advance or supply funds for the 
purchase of) any security for the payment of such 

                                                         Page 10
<PAGE>
Indebtedness, (ii) to purchase property, securities or services for 
the purpose of assuring the holder of such Indebtedness of the payment 
of such Indebtedness, or (iii) to maintain working capital, equity 
capital or other financial statement condition or liquidity of the 
primary obligor so as to enable the primary obligor to pay such 
Indebtedness (and "Guaranteed", "Guaranteeing" and "Guarantor" shall 
have meanings correlative to the foregoing); provided that the term 
"Guarantee" shall not include endorsements for collection or deposit 
in the ordinary course of business.

          "Governmental Authority" shall mean any nation or 
government, any state or other political subdivision thereof and any 
entity exercising executive, legislative, judicial, regulatory or 
administrative functions of or pertaining to government.

          "Hazardous Substance" means any substance presently or 
hereafter listed, defined, designated or classified as hazardous, 
toxic, radioactive or dangerous, or otherwise regulated, under any 
Environmental Ordinance, whether by type or by quantity, including any 
substance containing any such substance as a component.  Hazardous 
Substance includes, without limitation, any toxic waste, pollutant, 
contaminant, hazardous substance, toxic substance, hazardous waste, 
special waste or petroleum or any derivative or by-product thereof, 
radon, radioactive material, asbestos, asbestos containing material, 
urea formaldehyde foam insulation, lead and polychlorinated biphenyl.

          "Increase Notice" shall have the meaning ascribed to such 
term in Section 2.11.

          "Indebtedness" of any Person shall mean, without 
duplication, (a) all indebtedness of such Person for borrowed money or 
for the deferred purchase price of property or services (including all 
obligations, contingent or otherwise, of such Person in connection 
with letter of credit facilities, bankers' acceptance facilities, 
Interest Rate Protection Agreements or other similar facilities 
including currency swaps) other than indebtedness to trade creditors 
and service providers incurred in the ordinary course of business, (b) 
all obligations of such Person evidenced by bonds, notes, debentures 
or other similar instruments, (c) all indebtedness created or arising 
under any conditional sale or other title retention agreement with 
respect to property acquired by such Person (even though the rights 
and remedies of the seller or lender under such agreement in the event 
of default are limited to repossession or sale of such property), (d) 
all Capital Lease Obligations of such Person, (e) all Indebtedness 
referred to in clauses (a), (b), (c) or (d) above secured by (or for 
which the holder of such Indebtedness has an existing right, 
contingent or otherwise, to be secured by) any Lien upon or in 
property (including accounts and contract rights) owned by such 
Person, even though such Person has not assumed or become liable for 
the payment of such Indebtedness, (f) all preferred stock issued by 
such Person which is redeemable, prior to the full 

                                                         Page 11
<PAGE>
satisfaction of the Company's obligations under the Credit Documents 
(including repayment in full of the Loans and all interest accrued 
thereon), other than at the option of such Person, valued at the 
greater of its voluntary or involuntary liquidation preference plus 
accumulated and unpaid dividends and (g) all Indebtedness of others 
Guaranteed by such Person.  For purposes of this Agreement, the amount 
of any Indebtedness under clauses (c) and (e) shall be the lesser of 
(x) the principal amount of such Indebtedness and (y) the value of the 
property subject to the Lien referred to therein.  For purposes of 
this Agreement tenant security deposits shall not be deemed to be 
Indebtedness.

          "Initial Loan" shall mean the first Loan which is made 
pursuant to the terms hereof.

          "Interest Period" shall mean each one, two, three or six-
month period, in the case of Eurodollar Loans; such period being the 
one selected by the Company in a Pro Rata Loan Request or Competitive 
Loan Request and pursuant to Section 3.03 hereof and commencing on the 
date the relevant loan is made or the last day of the current Interest 
Period, as the case may be.

          "Interest Rate Protection Agreements" shall mean any 
interest rate swap agreement, interest rate cap agreement or similar 
arrangement used by a Person to fix or cap a floating rate of interest 
on Indebtedness to a negotiated maximum rate or amount.

          "Key Management" shall mean Thomas A. Lewis, Richard J. 
VanDerhoff, Gary M. Malino, Michael R. Pfeiffer and Richard G. 
Collins.

          "Leverage Ratio" shall mean the ratio of Consolidated Total 
Indebtedness to Consolidated Tangible Stockholders' Equity.

          "Lien" shall mean, with respect to any asset, any mortgage, 
deed of trust, lien, pledge, encumbrance, charge or security interest 
in or on such asset.

          "LIBOR" shall mean with respect to any Interest Period the 
rate per annum (rounded to the nearest 1/16 of 1% or, if there is no 
nearest single 1/16 of 1%, to the next higher 1/16 of 1%) determined 
pursuant to the following formula:

                                Base LIBOR             
                    -----------------------------------
          LIBOR =   (1 - Eurodollar Reserve Percentage)

          "Loan Request" shall mean either a Pro Rata Loan Request or 
a Competitive Loan Request. 

          "Loans" shall mean, collectively, Pro Rata Loans and 
Competitive Loans outstanding hereunder from time to time but shall 
not include Swing Line Advances.
                                                         Page 12
<PAGE>
          "Material Adverse Change" shall mean a material adverse 
change in the business, properties, condition (financial or otherwise) 
or operations of the Company and its Subsidiaries (including the 
partnerships which were merged into the Company), taken as a whole 
since December 31, 1996.

          "Material Adverse Effect" shall mean (i) any material 
adverse effect on the business, properties, condition (financial or 
otherwise) or operations of the Company and its Subsidiaries taken as 
a whole, from and after the date of any determination, (ii) any 
material adverse effect on the ability of the Company to perform its 
obligations hereunder and under the Credit Documents, or (iii) any 
adverse effect on the legality, validity, binding effect or 
enforceability of this Agreement or the Notes.

          "Maturity Date" means, with respect to a Competitive Loan, 
the date for repayment of such Competitive Loan, which date shall be 
not less than seven days after the Borrowing Date and not more than 
(i) 180 days after the Borrowing Date, in the case of an Absolute Rate 
Competitive Loan, or (ii) six months after the Borrowing Date, in the 
case of a Eurodollar Competitive Loan, and in any event shall not be 
later than the Termination Date to be in effect on the Borrowing Date.

          "Net Cash Proceeds" shall mean (i) when used in respect of 
any sale or disposition of assets of the Company or any Subsidiary, 
the gross cash proceeds received by the Company, or the relevant 
Subsidiary from such sale or disposition less (x) the costs of sale, 
including payment of the outstanding principal amount of, premium or 
penalty, if any, and interest on any Indebtedness which is paid or 
required to be paid as a result of such sale, all legal, accounting, 
title and recording tax expenses, commissions and other fees and 
expenses paid or to be paid in cash solely as a result of such sale, 
and all other federal, state, local and foreign taxes paid or payable 
in connection therewith and (y) the portion of gross cash proceeds 
from such sale or disposal which the Company must distribute to its 
stockholders in order to avoid the imposition of any income or excise 
tax with respect to a taxable gain (if any) associated with such sale 
or disposition, (ii) when used with respect to any loss, casualty, 
fire damage, theft, destruction or condemnation of any capital asset 
of the Company or any Subsidiary, the gross cash proceeds received by 
the Company or the relevant Subsidiary under any insurance policy or 
any award or compensation received, as the case may be, in each case 
as a result of any such loss, casualty, fire damage, theft, 
destruction or condemnation, net of all legal, accounting and other 
fees and expenses paid or to be paid in cash as a result of such loss, 
casualty, fire damage, theft, destruction or condemnation, and all 
other federal, state, local and foreign taxes paid or payable in 
connection therewith and less the portion of gross cash proceeds from 
such award or compensation which the Company must distribute to its 
stockholders in order to avoid the imposition of any income or excise 

                                                         Page 13
<PAGE>
tax with respect to a taxable gain (if any) associated with such award 
or compensation, provided that such award or compensation shall not be 
deemed to be Net Cash Proceeds if such proceeds have been reinvested 
in or have been committed to be reinvested in the lost, damaged, 
stolen, destroyed or condemned property within twelve months from the 
date of such award or compensation and (iii) when used in respect of 
the issuance, assumption or incurrence of Specified Additional 
Indebtedness by the Company or any of its Subsidiaries, the gross cash 
proceeds received by the Company or the relevant Subsidiary from such 
issuance, assumption or incurrence less the costs of issuance, 
assumption or incurrence.  Net Cash Proceeds shall equal $0 if it 
would otherwise be a negative number hereunder.

          "Notes" means the Pro Rata Notes, the Competitive Notes and 
the Swing Line Note.

          "Participant" shall have the meaning ascribed to such term 
in Section 11.08(b).

          "PBGC" shall mean the Pension Benefit Guaranty Corporation 
or any successor thereto. 

          "Permitted Encumbrances" shall mean (i) Liens for taxes not 
delinquent or being contested in good faith and by appropriate 
proceedings and for which adequate reserves (in accordance with GAAP) 
are being maintained, (ii) deposits or pledges to secure obligations 
under workers' compensation, social security or similar laws, or under 
unemployment insurance, (iii) deposits or pledges to secure bids, 
tenders, contracts (other than contracts for the payment of money), 
leases, statutory obligations, surety and appeal bonds and other 
obligations of like nature arising in the ordinary course of business, 
(iv) mechanics', workers', materialmen's or other like Liens arising 
in the ordinary course of business with respect to obligations which 
are not due or which are being contested in good faith, (v) minor 
imperfections of title on real estate, provided such imperfections do 
not render title unmarketable, (vi) all other Liens existing on the 
date of this Agreement, (vii) leases or subleases granted to others in 
the ordinary course of business of the Company and its Subsidiaries, 
(viii) any interest or title of a lessor in the property subject to 
any Capital Lease or operating lease, (ix) Liens arising from filing 
Uniform Commercial Code financing statements regarding leases or sub-
leases, (x) any attachment or judgment Lien arising from a judgment or 
order against the Company or any Subsidiary that does not give rise to 
a Default or an Event of Default, provided that such Lien is not in 
place for more than sixty days or has been stayed, (xi) Liens 
encumbering customary initial deposits and margin deposits, and other 
Liens securing Indebtedness under Interest Rate Protection Agreements 
that are within the general parameters customary in the industry and 
incurred in the course of business, (xii) any option, contract or 
other agreement to sell an asset provided such sale is otherwise 
permitted by this Agreement, (xiii) any statutory right of a lender to 
which the Company or a 

                                                         Page 14
<PAGE>
Subsidiary may be indebted to offset against, or appropriate and apply 
to the payment of, such Indebtedness any and all balances, credits, 
deposits, accounts or monies of the Company or a Subsidiary with or 
held by such lender, (xiv) any pledge or deposit of cash or property 
in conjunction with obtaining bonds or letters of credit required to 
engage in constructing on-site and off-site improvements required by 
municipalities or other governmental authorities in the ordinary 
course of business of the Company and its Subsidiaries, (xv) Liens in 
favor of all of the Banks collectively, and (xvi) purchase money 
security interests in personal property, with such encumbrances, in 
the aggregate, not to exceed $3,500,000.

          "Person" shall mean any individual, sole proprietorship, 
partnership, joint venture, trust, unincorporated organization, 
association, corporation, institution, public benefit corporation, 
entity or government (whether Federal, state, county, city, municipal 
or otherwise, including any instrumentality, division, agency, body or 
department thereof).

          "Plan" shall mean an employee benefit plan as defined in 
Section 3(3) of ERISA which is maintained or contributed to by the 
Company or an ERISA Affiliate while such entity is an ERISA Affiliate.

          "Pro Rata Loan Request" shall mean a request by the Company 
to borrow Pro Rata Loans pursuant to the terms hereof, which shall be 
substantially in the form of Exhibit B and shall specify, with respect 
to such requested Loans, (i) the requested Borrowing Date, (ii) the 
aggregate amount of Pro Rata Loans which the Company desires to borrow 
on such date, (iii) whether such requested Loans are to bear interest 
as ABR Loans or Eurodollar Loans, and (iv) if the requested Loans are 
to bear interest as Eurodollar Loans the requested term of the 
Interest Period therefor.

          "Pro Rata Loans" shall have the meaning ascribed to such 
term in Section 2.01(a).

          "Pro Rata Notes" shall mean, collectively, the promissory 
notes of the Company evidencing Pro Rata Loans, each substantially in 
the form of Exhibit D-1.

          "Pro Rata Share" shall mean, with respect to any Bank, the 
proportion of such Bank's Commitment to the Total Commitment of all 
the Banks or, if the Total Commitment shall have been canceled or 
reduced to $0 or expired, the proportion of such Bank's then 
outstanding Loans to the aggregate amount of Loans then outstanding. 

          "Real Estate Investment Criteria" shall mean the Real Estate 
Investment Criteria established by the Company's Board of Directors as 
amended, restated, supplemented or revised from time to time, the 
current version (as of the date hereof) of which are attached hereto 
as Exhibit H.

                                                         Page 15
<PAGE>
          "Rating Agency" shall mean Moody's Investors Service, Inc., 
Standard & Poor's, a division of the McGraw Hill Companies, Inc., or 
Duff & Phelps Credit Rating Co.

          "Reference Amount", with respect to any Bank and Interest 
Period, shall mean the amount of that Bank's Eurodollar Loan scheduled 
to be outstanding during that Interest Period (i) without taking into 
account any reduction in the amount of any Bank's Loan through any 
assignment or transfer and (ii) rounded up to the nearest integral 
multiple of $1,000,000.

          "REIT" shall have the meaning ascribed to such term in 
Section 5.01(w).

          "Required Banks" shall mean at any date Banks having at 
least 51% of the Total Commitment or, if the Total Commitment has been 
canceled or terminated, holding Notes evidencing at least 51% of the 
aggregate unpaid principal amount of the Loans.

          "Single-Employer Plan" shall mean any Plan that is a single-
employer plan as defined in Section 4001(a)(15) of ERISA which is 
subject to the provisions of Title IV of ERISA.

          "Solvent" shall mean, when used with respect to any Person, 
that:

          (a)  at the date of determination, the present fair 
     salable value of such Person's assets is in excess of the
     total amount of such Person's liabilities;

          (b)  at the date of determination, such Person is able 
     to pay its debts as they become due; and

          (c)  such Person does not have unreasonably small 
     capital to carry on such Person's business as theretofore 
     operated and all businesses in which such Person then is 
     about to engage.

          "Specified Additional Indebtedness" of any Person shall mean 
Indebtedness which is not outstanding as of the date hereof, excluding 
(i) Indebtedness to the Agent, the Swing Line Bank, or the Banks 
hereunder and under the Notes,  (ii) Indebtedness incurred in 
connection with the payment of any dividend necessary for the Company 
to maintain its qualification as a REIT and (iii) up to $10,000,000 
principal amount of additional unsecured Indebtedness that matures and 
becomes due and payable on a date not more than one year from the date 
such Indebtedness was incurred by the Company.

          "Subsidiary" shall mean any Person of which or in which the 
Company and its other Subsidiaries own directly or indirectly 50% or 
more of:


                                                         Page 16
<PAGE>
          (a)  the combined voting power of all classes of stock 
     having general voting power under ordinary circumstances to 
     elect a majority of the board of directors of such Person, 
     if it is a corporation,

          (b)  the capital interest or profits interest of such 
     Person, if it is a partnership, joint venture or similar 
     entity, or

          (c)  the beneficial interest of such Person, if it is 
     a trust, association or other unincorporated organization;

provided, however, that "Subsidiary" shall not include any such entity 
that the Company does not control.  For the purposes of this 
paragraph, the term "control" shall mean the possession, directly or 
indirectly, of the power to direct or cause the direction of the 
management and policies of a person, whether through the ownership of 
voting equity interests, by contract or otherwise.

          "Swing Line Advance" means an advance made by the Swing Line 
Bank pursuant to Section 2.10.

          "Swing Line Advance Request" shall have the meaning ascribed 
to such term in Section 2.10(d) hereof.

          "Swing Line Bank" means The Bank of New York, or any 
successor to the duties, obligations and rights of The Bank of New 
York, in its capacity as the bank making Swing Line Advances 
hereunder.

          "Swing Line Borrowing" means a borrowing consisting of a 
Swing Line Advance made by the Swing Line Bank.

          "Swing Line Facility" shall have the meaning ascribed to 
such term in Section 2.10(a) hereof.

          "Swing Line Note" shall mean the promissory note of the 
Company in the form of Exhibit D-3.

          "Tax" means any present or future tax, levy, impost, duty, 
charge, governmental fee, deduction or withholding of any nature and 
whatever called, by whomsoever, on whomsoever and wherever imposed, 
levied, collected, withheld or assessed.

          "Termination Date" shall mean, with respect to any Bank, the 
earliest to occur of (i) December 30, 2000 or such later date as may 
be agreed to by such Bank pursuant to Section 11.12, (ii) the date on 
which the obligations of the Banks to make loans hereunder shall 
terminate pursuant to Section 8.01 or the Commitments shall be reduced 
to zero pursuant to Section 2.05, and (iii) the date specified as such 
Bank's Termination Date pursuant to Section 11.12, or, if in any case 
(other than clause (ii) above) such day is not a 

                                                         Page 17
<PAGE>
Business Day, the next succeeding Business Day; in all cases, subject 
to the provisions of Section 11.12(d).

          "Texas Subsidiary" means Realty Income Texas Properties, 
L.P., a Delaware limited partnership of which only the Company and one 
or more of its Subsidiaries are partners.

          "Total Commitment" shall mean the aggregate Commitment of 
all the Banks.

          "Unmatured Surviving Obligations" shall mean, as of any 
date, any obligations under this Agreement which are contingent and 
unliquidated and not then due and payable on such date and which 
pursuant to the provisions of this Agreement survive termination of 
this Agreement.

          "Wholly owned Subsidiary" shall mean any Subsidiary all the 
equity interests of which (other than directors' qualifying shares, if 
a corporation) at the time are owned directly or indirectly by the 
Company and/or one or more Wholly owned Subsidiaries of the Company.


                           ARTICLE II

                            THE LOANS

          Section 2.01.  The Loans.  Prior to the Termination Date, 
and subject to the terms and conditions of this Agreement, upon the 
request of the Company, and upon the satisfaction by the Company or 
the waiver by each of the Banks of each of the conditions precedent 
contained in Section 6.02, each of the Banks, severally and not 
jointly with the other Banks, agrees to make revolving credit loans 
(collectively, "Pro Rata Loans") and, to the extent offered by such 
Bank and accepted by the Company, competitive rate loans 
(collectively, "Competitive Loans" and, together with the Pro Rata 
Loans, the "Loans") to the Company from time to time in an aggregate 
principal amount at any one time outstanding not to exceed its 
Commitment; provided, however, that the sum of (i) aggregate 
outstanding Loans and (ii) aggregate outstanding Swing Line Advances 
may not exceed the Total Commitment.

          Section 2.02.  Procedure for Pro Rata Loans.

          (a)  The Company may borrow Pro Rata Loans by delivering a 
written Pro Rata Loan Request to the Agent on or before 5:00 P.M., New 
York time, one Business Day prior to the requested Borrowing Date 
therefor, in the case of ABR Loans, or on the date not less than three 
Business Days prior to the requested Borrowing Date therefor, in the 
case of Eurodollar Pro Rata Loans.  ABR Loans shall be in the minimum 
aggregate amount of $1,000,000 or in integral multiples of $100,000 in 
excess thereof.  Eurodollar Pro Rata Loans shall be in the minimum 
aggregate amount of $5,000,000 or in integral multiples 

                                                         Page 18
<PAGE>
of $100,000 in excess thereof; provided, however, that Eurodollar Pro 
Rata Loans used to pay Swing Line Advances may be in a minimum 
aggregate amount of $2,500,000 or in integral multiples of $100,000 in 
excess thereof.

          (b)  Upon receipt of any Pro Rata Loan Request from the 
Company, the Agent shall forthwith give notice to each Bank of the 
substance thereof.  Not later than 2:00 P.M., New York time, on the 
Borrowing Date specified in such Pro Rata Loan Request, each Bank 
shall make available to the Agent in immediately available funds at 
the office of the Agent at its address set forth on the signature 
pages hereof, such Bank's Pro Rata Share of the requested Pro Rata 
Loans.

          (c)  Upon receipt by the Agent of funds and satisfaction by 
the Company or waiver by each of the Banks of each of the conditions 
precedent contained in Section 6.02, the Agent shall disburse to the 
Company on the requested Borrowing Date the Pro Rata Loans requested 
in such Pro Rata Loan Request.  The Agent may, but shall not be 
required to, advance on behalf of any Bank such Bank's Pro Rata Share 
of the Pro Rata Loans on a Borrowing Date unless such Bank shall have 
notified the Agent prior to such Borrowing Date that it does not 
intend to make available its Pro Rata Share of such Loans on such date 
(it being understood that no action or inaction by the Agent regarding 
such an advance shall affect the rights of the Company with respect to 
any non-performing Bank).  If the Agent makes such advance, the Agent 
shall be entitled to recover such amount on demand from the Bank on 
whose behalf such advance was made, and if such Bank does not pay the 
Agent the amount of such advance on demand, the Company shall promptly 
repay such amount to the Agent.  Until such amount is repaid to the 
Agent by such Bank or the Company, such advance shall be deemed for 
all purposes to be a Pro Rata Loan made by the Agent.  The Agent shall 
be entitled to recover from the Bank or the Company, as the case may 
be, interest on the amount advanced by it for each day from the 
Borrowing Date therefor until repaid to the Agent, at a rate per annum 
equal to (i) in the case of the Bank, the Federal Funds Rate, for the 
three-day period beginning on the Borrowing Date, and the applicable 
rate on the Pro Rata Loans made on the Borrowing Date for the period 
beginning on the fourth day after the Borrowing Date, and (ii) in the 
case of the Company, the applicable rate on the Pro Rata Loans made on 
the Borrowing Date.

          (d)  In lieu of delivering the written notice described 
above, the Company may give the Agent telephonic notice of any request 
for borrowing by the time required under this Section 2.02; provided 
that such telephonic notice shall be confirmed by delivery of a 
written notice to the Agent promptly but in no event later than 4:00 
P.M., New York City time, on the date of such telephonic notice.

          Section 2.03.  Pro Rata Notes.  The Company's obligation to 
repay the Pro Rata Loans shall be evidenced by Pro Rata Notes, one 
such Pro Rata Note payable to the order of each Bank.  The Pro Rata 

                                                         Page 19
<PAGE>
Note of each Bank shall (i) be in the principal amount of such Bank's 
Commitment, (ii) be dated the date of the initial Loan and (iii) be 
stated to mature on the Termination Date as such date may be extended 
hereunder and bear interest from its date until maturity on the 
principal balance (from time to time outstanding thereunder) payable 
at the rates and in the manner provided herein.  Each Bank is 
authorized to indicate upon the grid attached to its Pro Rata Note all 
Pro Rata Loans made by it pursuant to this Agreement, interest 
elections and payments of principal and interest thereon.  Such 
notations shall be presumptive as to the aggregate unpaid principal 
amount of all Pro Rata Loans made by such Bank, and interest due 
thereon, but the failure by any Bank to make such notations or the 
inaccuracy or incompleteness of any such notations shall not affect 
the obligations of the Company hereunder or under the Pro Rata Notes.

          Section 2.04.  Certain Fees.

          (a)  The Company shall pay to the Agent for the account of 
the Banks a fee (the "Facility Fee") equal to the Facility Fee Rate 
per annum (on the basis of a 360-day year for the actual number of 
days involved) on the daily average amount of the Total Commitment, 
regardless of usage, (excluding the amount of any canceled or reduced 
portion of the Commitment for which the Facility Fee was paid in 
connection with such cancellation or reduction pursuant to Section 
2.05 hereof) during the quarter with respect to which such Facility 
Fee is being paid.  Such Facility Fee shall be payable in arrears on 
the last Business Day of each calendar quarter, commencing on the 
first such date after the date hereof, on any date that the Total 
Commitment is canceled or reduced pursuant to Section 2.05 (but only 
with respect to the amount of such cancellation or reduction) and on 
the Termination Date.

          (b)  The Company shall pay to the Agent for its own account 
such fees as have been or may hereinafter be agreed to between the 
Agent and the Company, in the amounts and at the times agreed upon.

          (c) On the Effective Date the Company shall pay to the Agent 
for the account of each of the Banks (other than The Bank of New York) 
such fees as have been or may hereinafter be agreed 
to between the Agent and the Company, in the amounts and at the times 
agreed upon.

          Section 2.05.  Cancellation or Reduction of the Commitment.  
The Company shall have the right, upon not less than three Business 
Days' written notice to the Agent and upon payment of the Facility 
Fees relating to the amount of the Total Commitment canceled or 
reduced which have been accrued through the date of such cancellation 
or reduction, with respect to the amount of the cancellation or 
reduction, to cancel the Total Commitment in full or to reduce the 
amount thereof; provided, however, that the Total Commitment may not 
be canceled so long as any Loan or Swing Line Advance remains 
outstanding; and provided, further, that the amount of any partial 

                                                         Page 20
<PAGE>
reduction in the Total Commitment shall not exceed the remainder of 
(i) the Total Commitment on such date minus (ii) the aggregate 
outstanding principal amount of Loans and Swing Line Advances on such 
date.  Partial reductions of the Total Commitment shall be in the 
amount of $5,000,000 or in integral multiples of $1,000,000 in excess 
thereof (or, if the aggregate outstanding amount of Loans is less than 
$5,000,000, then all of such lesser amount).  All such cancellations 
or reductions shall be permanent.

          Section 2.06.  Optional Prepayment.  The Company shall have 
the right, on not less than three Business Days' written notice to the 
Agent in the case of Eurodollar Pro Rata Loans, and upon written 
notice delivered by 11:00 A.M. New York City time the day of the 
proposed prepayment to the Agent in the case of ABR Loans or Swing 
Line Advances, to prepay Pro Rata Loans or Swing Line Advances bearing 
interest on the same basis and having the same Interest Periods, if 
any, in whole or in part, without premium or penalty, in the aggregate 
principal amount of $1,000,000 ($100,000 in the case of Swing Line 
Advances) or in integral multiples of $100,000 in excess thereof (or, 
if the outstanding aggregate amount of such Loan or Swing Line Advance 
is less than $1,000,000 or $100,000, respectively, then all of such 
lesser amount), together with accrued interest on the principal being 
prepaid to the date of prepayment and, in the case of Eurodollar 
Loans, the amounts required by Section 4.03.  Subject to the terms and 
conditions hereof, prepaid Loans may be reborrowed.

          Section 2.07.  Mandatory Prepayment.

          (a)  If (i) the Company or any Subsidiary shall sell, lease 
(other than in the ordinary course of business), assign, transfer or 
otherwise dispose of any of its assets, other than pursuant to 
Excluded Asset Sales, in an exchange that qualifies under Section 1031 
of the Code, or to the extent that the Net Cash Proceeds therefrom 
received are reinvested in similar assets within 90 days of such 
disposition of such assets, (ii) the Company or a Subsidiary issues, 
assumes or incurs Specified Additional Indebtedness or (iii) the 
Company sells or issues equity securities, other than pursuant to the 
Company's Stock Incentive Plan, the Company shall prepay outstanding 
Pro Rata Loans and Swing Line Advances with the Net Cash Proceeds 
therefrom.

          (b)  Application of Prepayments.  All prepayments required 
to be made pursuant to this Section 2.07 shall be applied in the 
following order:  first, to compensate the Banks for any amounts 
required by Section 4.03, in the case that such prepayment shall apply 
to any Eurodollar Pro Rata Loans, second, to accrued interest on the 
principal amount of Pro Rata Loans being prepaid, third, to the 
principal of the Pro Rata Loans then outstanding, if any, fourth, to 
accrued interest on the principal amount of Swing Line Advances being 
prepaid, and fifth, to the principal of the Swing Line Advances then 
outstanding, if any; provided that any prepayments shall be 

                                                         Page 21
<PAGE>
applied in a manner to minimize the payments, if any, required by the 
Company pursuant to Section 4.03 with respect to such prepayment; and 
provided, further, that the accrued interest on, and the outstanding 
principal of, Pro Rata Loans to be prepaid shall be applied to 
prepayment of ABR Loans and Eurodollar Pro Rata Loans in proportion to 
the outstanding aggregate principal amount of such ABR Loans or 
Eurodollar Pro Rata Loans, respectively, relative to that of all Pro 
Rata Loans.

          (c)  Officer's Certificate.  Promptly upon receipt of any 
Net Cash Proceeds, other than pursuant to any Excluded Asset Sales, 
the Company shall deliver to the Agent a certificate signed by the 
chief financial officer of the Company, which shall be in form and 
substance satisfactory to the Agent, setting forth the amount of the 
gross cash proceeds received and the items deducted therefrom in 
reasonable detail in order to confirm the amount of such Net Cash 
Proceeds and also setting forth the Company's year-to-date asset 
sales.

          Section 2.08.  Procedure for Competitive Loans.  (a)  Prior 
to the Termination Date, the Company may request that the Banks make 
offers to make Competitive Loans in dollars on the terms and 
conditions hereinafter set forth; provided, however, that (i) the 
aggregate principal amount of Competitive Loans that may be borrowed 
on any Borrowing Date may not exceed the Available Commitment (after 
giving effect to any Loans to be repaid or prepaid on such Borrowing 
Date and any other Loans to be made on such Borrowing Date), (ii) the 
aggregate amount of Competitive Loans outstanding on any day may not 
exceed 50% of the Total Commitment (after giving effect, with respect 
to any day, to any Loans being repaid or prepaid on such day and any 
other Loans to be made on such day) and (iii) the Company may not 
request Competitive Loans before the fifth Business Day after the 
Effective Date.  Each Bank may, but shall have no
obligation to, make such offers and the Company may, but shall have no 
obligation to, accept any such offers, in the manner set forth in this 
Section 2.08. 

          (b)  The Company may request Competitive Loans under this 
Section 2.08 by giving a Competitive Loan Request to the Agent, by 
telephone, telex, telecopy or in writing not later than 12:00 Noon, 
New York time (if not in writing, to be confirmed in writing in 
substantially the form of Exhibit C-1 not later than 2:00 P.M., New 
York time, on the same day), on (i) the fourth Business Day prior to 
the proposed Borrowing Date, in the case of Eurodollar Competitive 
Loans, and (ii) on the Business Day immediately prior to the proposed 
Borrowing Date, in the case of Absolute Rate Competitive Loans.  The 
Agent shall promptly notify each Bank, by a letter in substantially 
the form of Exhibit C-2, of each such Competitive Loan Request 
received by it from the Company and of the terms contained therein.

          (c)  Each Bank may, if it elects so to do, irrevocably offer 
to make a Competitive Loan of the requested type to the Company 

                                                         Page 22
<PAGE>
at a Competitive Bid Rate or Rates, as specified by such Bank in 
accordance with the related Competitive Loan Request, by submitting a 
Competitive Bid, in substantially the form of Exhibit C-3 and 
indicating the maximum and minimum principal amounts of the 
Competitive Loan which such Bank would be willing to make (which 
amount may, subject to the proviso to the first sentence of Section 
2.08(a), exceed such Bank's Commitment, but shall be in a principal 
amount equal to $1,000,000 or in integral multiples of $100,000 in 
excess thereof), the Competitive Rate, or Competitive Margin for the 
relevant Interest Period, as the case may be, and any other terms and 
conditions required by such Bank, not later than 9:30 A.M., New York 
time, on (i) the third Business Day prior to the proposed Borrowing 
Date, in the case of Eurodollar Competitive Loans or (ii) the proposed 
Borrowing Date, in the case of Absolute Rate Competitive Loans, to the 
Agent (which shall give notice thereof to the Borrower as promptly as 
practicable and in no event later than 10:00 A.M., New York time); 
provided that, if the Agent, at such time (if any) as it is a Bank, 
shall elect to submit a Competitive Bid, the Agent shall communicate 
the substance of its Competitive Bid to the Company not later than 15 
minutes prior to the applicable deadline specified above. Banks may 
submit multiple Competitive Bids.  Any Competitive Bid that does not 
conform substantially with Exhibit C-3 may be rejected by the Agent, 
after conferring with the Company, and the Agent shall notify the Bank 
that submitted such Competitive Bid of such rejection as promptly as 
practicable.  The Agent shall (i) disclose the Competitive Bids 
received to the Company as promptly as reasonably practicable after 
the deadline stated above for the submission of Competitive Bids, (ii) 
maintain in confidence all Competitive Bids until each of them has 
been disclosed to the Company and (iii) provide copies of all 
Competitive Bids (or other written notice containing all of the terms 
thereof) to the Company as soon as practicable after completion of the 
bidding process described in this Section 2.08. 

          (d)  The Company shall, not later than (i) 12:00 Noon, New 
York time, on the third Business Day prior to the proposed Borrowing 
Date, in the case of Eurodollar Competitive Loans or  (ii) 12:00 Noon, 
New York time, on the proposed Borrowing Date, in the case of Absolute 
Rate Competitive Loans, either

           (i)  cancel the Borrowing Request by giving the Agent 
     notice to that effect or

          (ii)  accept one or more Competitive Bids, in its sole 
     discretion, by giving notice to the Agent of the principal
     amount of each Competitive Loan (which principal amount 
     shall be equal to or greater than the minimum amount 
     offered by the relevant Bank and equal to or less than the 
     maximum amount offered by such Bank for such Competitive 
     Loan pursuant to Section 2.08(c)), to be made by each Bank, 
     and reject any remaining Competitive Bids, by giving the 
     Agent notice to that effect; provided that the aggregate 

                                                         Page 23
<PAGE>
     principal amount of such offers accepted by the Company 
     shall be in a principal amount equal to $1,000,000 or in 
     integral multiples of $100,000 in excess thereof, each such 
     notice to be in substantially the form of Exhibit C-4 (a 
     "Competitive Accept/Reject Notice"); provided that 

          (A)  the failure by the Company to give such notice in 
     a timely fashion shall  be deemed to be a rejection of all 
     the Competitive Bids, 

          (B)  the Company shall not accept a Competitive Bid 
     made at a Competitive Bid Rate if such Company has rejected 
     a Competitive Bid made at a lower Competitive Bid Rate,

          (C)  the aggregate principal amount of the Competitive 
     Bids accepted by the Company shall not exceed the principal 
     amount specified in the Competitive Loan Request, 

          (D)  if the Company shall accept Competitive Bids made 
     at a particular Competitive Bid Rate but shall be 
     restricted by other conditions hereof from borrowing the 
     principal amount of Competitive Loans specified in such 
     Competitive Loan Request in respect of which Competitive 
     Bids at such Competitive Bid Rate have been made or if the 
     Company shall accept Competitive Bids made at a particular 
     Competitive Bid Rate but the aggregate amount of 
     Competitive Bids made at such Competitive Bid Rate shall 
     exceed the amount specified in the Competitive Loan 
     Request, then the Company shall accept a pro rata portion 
     of each Competitive Bid made at such Competitive Bid Rate 
     aggregating the portion of Competitive Loans with respect 
     to which Competitive Bids at such Competitive Bid Rate have 
     been received (provided further that if the principal 
     amount of Competitive Loans to be so allocated is not 
     sufficient to enable Competitive Loans to be so allocated 
     to each such Bank in a principal amount equal to $1,000,000 
     or in integral multiples of $100,000 in excess thereof, the 
     Company shall select the Banks to be allocated such 
     Competitive Loans in a principal amount equal to not less 
     than $1,000,000 but may round up allocations to the next 
     higher integral multiple of $100,000 if necessary), and 

          (E)  except as provided in clause (E) above, no 
     Competitive Bid shall be accepted for a Competitive Loan 
     unless such Competitive Loan is in a principal amount equal 
     to $5,000,000 or an integral multiple of $1,000,000 in 
     excess thereof.

          (e)  If the Company notifies the Agent that a Borrowing 
Notice for Competitive Loans is canceled, the Agent shall give prompt 
notice thereof to the Banks.


                                                         Page 24
<PAGE>
          (f)  If the Company accepts one or more Competitive Bids, 
the Agent shall promptly give notice (i) to each Bank of the date and 
aggregate amount of such Competitive Loan(s), the Competitive Bid Rate 
therefor and whether or not any Competitive Bid made by such Bank has 
been accepted by the Company, and (ii) to each Bank whose Competitive 
Bid, or any portion thereof, has been accepted by the Company, of the 
principal amount of the Competitive Loan to be made by such Bank and 
the date for repayment thereof, together with the Competitive Rate or 
Competitive Margin, as applicable, and any other terms applicable to 
such Competitive Loan.

          (g)  Following any acceptance by the Company and 
notification by the Agent pursuant to Section 2.06(f), and upon 
satisfaction, or waiver by the Banks, of each of the applicable 
conditions precedent contained in Article VI, each such Bank shall 
disburse to the Agent, by 2:00 P.M. on the specified Borrowing Date, 
the aggregate principal amount of the Competitive Loans accepted by 
the Company, whereupon the Agent shall promptly disburse such funds to 
the Company in funds immediately available at the Company's office 
specified in Section 11.06.

          (h)  Nothing in this Section 2.08 shall be construed as a 
right of first offer in favor of the Banks or to otherwise limit the 
ability of the Company to request and accept credit facilities from 
any Person (including any Bank).

          Section 2.09.  Competitive Notes.  The Company's obligation 
to repay the Competitive Loans shall be evidenced by Competitive 
Notes, one such Competitive Note payable to the order of each Bank 
making a Competitive Loan pursuant to Section 2.08.  The Competitive 
Note of each Bank shall (i) be in the principal amount of 50% of the 
Total Commitment or, if less, the aggregate principal amount 
outstanding under Competitive Loans made by such Bank, (ii) be dated 
the date of the initial Competitive Loan made by such Bank and (iii) 
be stated to mature on the last Maturity Date of any Competitive Loan 
made by such Bank as such date may be extended hereunder and bear 
interest from its date until maturity on the principal balance (from 
time to time outstanding thereunder) payable at the rates and in the 
manner provided herein.  Each Bank is authorized to indicate upon the 
grid attached to its Competitive Note all Competitive Loans made by it 
pursuant to this Agreement, interest elections and payments of 
principal and interest thereon.  Such notations shall be presumptive 
as to the aggregate unpaid principal amount of all Competitive Loans 
made by such Bank, and interest due thereon, but the failure by any 
Bank to make such notations or the inaccuracy or incompleteness of any 
such notations shall not affect the obligations of the Company 
hereunder or under the Competitive Notes.

          Section 2.10.  Swing Line Advances.

          (a)  Prior to the Termination Date, and subject to the terms 
and conditions of this Agreement, the Swing Line Bank shall 

                                                         Page 25
<PAGE>
make, on the terms and conditions hereinafter set forth, Swing Line 
Advances to the Company from time to time on any Business Day in an 
aggregate amount not to exceed at any time outstanding $15,000,000 
(the "Swing Line Facility"); provided, however, that the sum of (i) 
the aggregate outstanding Loans plus (ii) the aggregate outstanding 
Swing Line Advances, may not exceed the Total Commitment.  Each Swing 
Line Borrowing shall be in an amount of not less than $100,000 or an 
integral multiple of $100,000 in excess thereof.  Each Bank other than 
the Swing Line Bank shall be deemed to, and hereby agrees to, have 
irrevocably and unconditionally purchased from the Swing Line Bank a 
participation in such Swing Line Advance in an amount equal to such 
Bank's Pro Rata Share of the principal amount thereof.  

          (b)  Interest.  Each Swing Line Advance shall bear interest 
at a rate agreed upon by the Company and the Swing Line Bank but in no 
event higher than a rate based upon the Base Rate and in the manner 
set forth in Section 3.02, as if such Swing Line Advance were an ABR 
Loan.  Such interest shall be payable in arrears at the end of the 
applicable interest period or as otherwise agreed by the Company and 
the Swing Line Bank.  The interest period for any Swing Line Advance 
shall not exceed 30 days.

          (c)  Swing Line Note.  The Company's obligation to repay its 
Swing Line Advances shall be evidenced by a Swing Line Note which 
shall be (i) payable to the Swing Line Bank, (ii) in the principal 
amount of $15,000,000 or, if less, the principal amount of the 
Company's Swing Line Advances from time to time outstanding, (iii) 
dated not later than the date of the Company's first Swing Line 
Advance and (iv) stated to mature with respect to each Swing Line 
Advance from time to time outstanding thereunder on the date 
determined pursuant to this Section 2.10 but in any event not later 
than the Termination Date.  The Swing Line Bank is authorized to 
indicate upon the grid attached to the Swing Line Note all borrowings 
thereunder and payments of principal and interest thereon.  Such 
notations shall be presumptively correct as to the aggregate unpaid 
principal amount of the Swing Line Advance made by the Swing Line 
Bank, and interest due thereon, but the failure by the Swing Line Bank 
to make such notations or the inaccuracy or incompleteness of any such 
notations shall not affect the obligations of the Company hereunder or 
under the Swing Line Note.

          (d)  Procedure.  Each Swing Line Borrowing shall be made on 
notice, given not later than 12:00 P.M., New York time on the date of 
the proposed Swing Line Borrowing, by the Company to the Swing Line 
Bank and the Agent.  Each such notice of a proposed Swing Line 
Borrowing (a "Swing Line Advance Request") shall be by telephone or 
telecopier (and if by telecopier, in the form of Exhibit E thereto), 
and, if by telephone, confirmed immediately in writing, specifying 
therein the requested (i) date of such borrowing, (ii) amount of such 
borrowing and (iii) maturity of such borrowing (which maturity shall 
be no later than the thirtieth day after the requested date of such 
borrowing subject to successive thirty day extensions thereof, at the 

                                                         Page 26
<PAGE>
Company's option, so long as the total outstanding amount of Swing 
Line Advances remains less than or equal to $15,000,000).  To the 
extent it is required to do so pursuant to Section 2.10(a) above, the 
Swing Line Bank will make the amount of the requested Swing Line 
Advance available to the Agent in immediately available funds, at the 
office of the Agent at its address set forth on the signature pages 
hereof.  After the Agent's receipt of such funds and upon satisfaction 
by the Company, or waiver by the Agent of each of the conditions 
precedent contained in Article VI applicable thereto, the Agent will 
disburse such funds to the Company.  

          (e)  Repayment.  The Company shall repay to the Agent for 
the account of the Swing Line Bank the outstanding principal amount of 
each Swing Line Advance made to the Company on the earlier of the 
maturity date specified in the applicable Swing Line Advance Request 
(which maturity shall be no later than the thirtieth day after the 
requested date of such borrowing subject to successive thirty day 
extensions thereof, at the Company's option, so long as the total 
outstanding amount of Swing Line Advances remains less than or equal 
to $5,000,000) and the Termination Date.

          (f)  Conversion of Swing Line Advances.  Subject to Section 
4.03, (i) if the aggregate outstanding Swing Line Advances shall at 
any time exceed $1,000,000 the Company may, at its option, convert 
such Swing Line Advances to an ABR Loan and if the aggregate 
outstanding Swing Line Advances shall at any time exceed $2,500,000 
the Company may, at its option, convert such Swing Line Advances to a 
Eurodollar Pro Rata Loan; (ii) if the aggregate outstanding Swing Line 
Advances shall at any time exceed $7,500,000, Swing Line Advances in 
excess of such amount shall, on the next date on which interest is 
payable on any Swing Line Advance, unless converted at the Company's 
option pursuant to clause (i) above, automatically be converted to an 
ABR Loan; and (iii) if a Default shall occur and be continuing, the 
Swing Line Bank may, at its option, convert such Swing Line Advances 
to an ABR Loan.  Upon election of any conversion under clause (i), the 
Company shall notify the Swing Line Bank in writing of such 
conversion, whether such Swing Line Advances shall be ABR Loans or 
Eurodollar Pro Rata Loans and the Business Day on which such 
conversion is to be effective (which notice in the case of the 
Eurodollar Pro Rata Loans shall not be less than three days prior to 
the requested date for conversion) and upon any automatic conversion 
under clause (ii) or election of conversion under clause (iii), the 
Swing Line Bank shall immediately notify the Company in writing of 
such conversion.  On the Business Day of any conversion described 
above, such Swing Line Advances shall constitute an ABR Loan or a 
Eurodollar Pro Rata Loan and shall bear interest at the rate of 
interest then applicable to ABR Loans or Eurodollar Pro Rata Loans, as 
the case may be.  Upon written demand by the Swing Line Bank on or 
before 1:00 P.M., New York time, with a copy of such demand to the 
Agent, each other Bank shall purchase from the Swing Line Bank, and 
the Swing Line Bank shall sell to each such other Bank, such other 
Bank's Pro Rata Share of such outstanding Swing Line Advance as of 

                                                         Page 27
<PAGE>
the date of such demand, by making available to the Agent for the 
account of the Swing Line Bank not later than 2:00 P.M., New York 
time, in immediately available funds, an amount equal to the portion 
of the outstanding principal amount of such Swing Line Advance to be 
purchased by such Bank.  The Company hereby agrees to each such sale.  
Each Bank agrees to purchase its Pro Rata Share of an outstanding 
Swing Line Advance on (i) the Business Day on which demand therefor is 
made by the Swing Line Bank, provided that notice of such demand is 
given not later than 1:00 P.M., New York time, on such Business Day or 
(ii) the first Business Day next succeeding such demand if notice of 
such demand is given after such time.  If and to the extent that any 
Bank shall not have so made the amount of such Swing Line Advance 
available to the Agent, such Bank agrees to pay to the Agent forthwith 
on demand such amount together with interest thereon, for each day 
from the date of demand by the Swing Line Bank until the date such 
amount is paid to the Agent, at a rate per annum equal to (i) the 
Federal Funds Rate, for the three-day period beginning on the date of 
such demand, and (ii) the rate of interest then applicable to ABR 
Loans or Eurodollar Pro Rata Loans, as the case may be, for the period 
beginning on the fourth day after the date of such demand, changing as 
and when said rate changes.

          Section 2.11.  Increase in Commitments.  (a)(i) The Company 
may, by submitting a notice (an "Increase Notice") to the Agent, 
request that the Banks increase the Total Commitment up to the amount 
specified therein, provided that the amount of such increase shall be 
an integral multiple of $5,000,000 and the Total Commitment after such 
increase shall not be greater than $200,000,000.   Promptly upon 
receipt of such Increase Notice from the Company, the Agent shall 
notify the Banks and any new lenders of the contents thereof.  Each 
Bank and new lender shall provide written notice to the Agent, no 
later than 21 days after the date on which the Increase Notice shall 
have been given to the Agent, of the amount, if any, by which such 
Bank agrees to increase its Commitment or such new lender agrees to 
establish as its Commitment.  Promptly upon receipt of such notice 
from any Bank, the Agent shall notify the Company of the contents 
thereof.  To the extent that the aggregate amount of the proposed 
Commitments of such new lenders and the proposed increase of the 
Commitments of such existing Banks is less than the aggregate amount 
of the increase of the Commitments requested by the Company, the 
Company may either (A) request the Agent to solicit the Banks for 
further increases in their Commitments or (B) amend the Increase 
Notice by reducing the requested amount by which the aggregate amount 
of the Commitments is to be increased to an amount equal to the 
aggregate amount of proposed Commitments of such new lenders and the 
proposed increase of the Commitments of such existing Banks.

          (ii)  Upon the effectiveness of the increase in Commitments 
pursuant to Section 2.11(b) below, each of the new lenders shall 
execute and deliver a counterpart of this Agreement, Schedule 1 shall 
be amended by the Company and the Agent to reflect the increase in the 
Commitment of any existing Bank and the Commitments of such new 

                                                         Page 28
<PAGE>
lenders, and such new lenders shall be and become Banks hereunder for 
all purposes hereof and of the Credit Documents.  In connection with 
any such increase, the Borrower shall execute and deliver new Pro Rata 
Notes to reflect appropriately such new Commitments and the Banks 
(including such new lenders) shall effect such purchases and sales 
among themselves of portions of the outstanding Loans (other than 
outstanding Competitive Loans) as shall be necessary to reflect such 
Commitments, as specified by the Agent, and, in connection with such 
purchases and sales, the Borrower shall pay to each affected Bank, in 
the case of Banks that are sellers of Loans, an amount equal to the 
amount that the Borrower would have had to pay pursuant to Section 
4.04 if such Loans, or portions thereof, were prepaid on such Increase 
Date or, in the case of Banks that are purchasers of Loans, such 
amount, determined as if Section 4.04 were applicable thereto, 
specified by such Bank as necessary to compensate it for the funding 
of the Loans, or portions thereof, purchased by it.

          (b)     An increase in Commitments pursuant to this Section 
2.11 shall become effective on the Increase Date so long as each of 
the following conditions shall have been fulfilled on and as of such 
date:  (i) the Agent shall have consented to any such new lenders; 
(ii) the Agent shall have received opinions of counsel to the Borrower 
in form and substance reasonably satisfactory to the Agent; (iii) the 
conditions to the making of Loans set forth in Section 6.02 shall be 
fulfilled on and as of such Increase Date as if Loans were made 
thereon; and (iv) the Agent shall have received such other instruments 
and documents, in form and substance satisfactory to it, as it shall 
have reasonably requested.


                           ARTICLE III

           INTEREST, METHOD OF PAYMENT, CONVERSION, ETC.

          Section 3.01.  Procedure for Interest Rate Determination.

          (a) Unless the Company shall request in a Loan Request or in 
a Conversion/Continuance Request that Pro Rata Loans (or portions 
thereof) bear interest as Eurodollar Pro Rata Loans, the Pro Rata 
Loans shall bear interest as ABR Loans.

          (b)     Competitive Rate Loans shall bear interest as 
Absolute Rate Competitive Loans or Eurodollar Competitive Loans as 
determined in accordance with Section 2.08.  

          Section 3.02.  Interest on ABR Loans.  Each ABR Loan shall 
bear interest from the date of such ABR Loan until maturity thereof or 
until such Loan is repaid, or the beginning of any relevant Interest 
Period, as the case may be, payable in arrears on the last day of each 
calendar quarter of each year, commencing with the first such date 
after the date hereof, and on the date such ABR Loan is repaid, at a 
rate per annum (on the basis of a 365- or 366-day year 

                                                         Page 29
<PAGE>
for the actual number of days involved in the case of ABR Loans which 
accrue interest based upon the Prime Rate and on the basis of a 360-
day year for the actual number of days involved in the case of ABR 
Loans which accrue interest based upon the Federal Funds Rate) equal 
to the Base Rate in effect from time to time, which rate shall change 
as and when said Base Rate shall change.  If an ABR Loan is 
outstanding, the Agent shall notify the Company of the Base Rate when 
said Base Rate shall change; provided that the failure to give notice 
shall not affect the Company's obligations with respect to such ABR 
Loan.

          Section 3.03.  Interest on Eurodollar Loans.

          (a)  Each Eurodollar Loan shall bear interest from the date 
of such Loan until maturity thereof or until such Loan is repaid, 
payable in arrears, with respect to Interest Periods of three months 
or less, on the last day of such Interest Period, and with respect to 
Interest Periods longer than three months, on the day which is three 
months after the commencement of such Interest Period and on the last 
day of such Interest Period, at a rate per annum (on the basis of a 
360-day year for the actual number of days involved), determined by 
the Agent with respect to each Interest Period with respect to 
Eurodollar Loans, equal to the sum of (i) the Applicable Margin, in 
the case of Eurodollar Pro Rata Loans or the Competitive Margin, in 
the case of Eurodollar Competitive Loans and (ii) LIBOR.

          (b)  The Interest Period for each Eurodollar Loan shall be 
selected by the Company at least three Business Days prior to the 
beginning of such Interest Period.  If the Company fails to notify the 
Agent of the subsequent Interest Period for an outstanding Eurodollar 
Pro Rata Loan at least three Business Days prior to the last day of 
the then current Interest Period of such Eurodollar Pro Rata Loan, 
then such outstanding Eurodollar Pro Rata Loan shall become an ABR 
Loan at the end of such current Interest Period.

          (c)  Notwithstanding the foregoing:  (i) if any Interest 
Period for a Eurodollar Loan would otherwise end on a day which is not 
a Business Day, such Interest Period shall be extended to the next 
succeeding Business Day unless the result of such extension would be 
to carry such Interest Period into another calendar month, in which 
event such Interest Period shall end on the immediately preceding 
Business Day; (ii) any Interest Period that begins on the last 
Business Day of a calendar month (or on a day for which  there is no 
numerically corresponding day in the calendar month at the end of such 
Interest Period) shall end on the last Business Day of a calendar 
month; and (iii) no Interest Period for a Eurodollar Loan may extend 
beyond the Termination Date.

          (d)  Eurodollar Loans shall be made by each Bank from its 
branch or affiliate identified as its Eurodollar Lending Office on the 
signature page hereto, or such other branch or affiliate as it may 
hereafter designate to the Company and the Agent as its 

                                                         Page 30
<PAGE>
Eurodollar Lending Office.  A Bank shall not change its Eurodollar 
Lending Office designation if it, at the time of the making of such 
change, increases the amounts that would have been payable by the 
Company to such Bank under this Agreement in the absence of such a 
change.

          Section 3.04.  Interest on Absolute Rate Competitive Loans.  
Each Absolute Rate Competitive Loan shall bear interest from the date 
of such Loan to (but excluding) its Maturity Date, payable in arrears, 
with respect to maturities of three months or less, on its Maturity 
Date, and with respect to maturities longer than three months, on the 
day which is three months after the making of such loan (and each 
three month anniversary thereafter, if any) and on its Maturity Date, 
at a rate per annum equal to the applicable Competitive Rate.

          Section 3.05.  Conversion/Continuance.

          (a)  The Company may request, by delivery to the Agent of a 
written Conversion/Continuance Request not less than three Business 
Days prior to a requested Conversion/ Continuance Date, that all or 
portions of the outstanding ABR Loans and Eurodollar Pro Rata Loans, 
in the aggregate amount of $1,000,000 or in integral multiples of 
$100,000 in excess thereof (or, if the aggregate amount of outstanding 
Loans is less than $1,000,000, then all such lesser amount), shall 
bear interest from and after the Conversion Date as either ABR Loans 
or Eurodollar Pro Rata Loans.

          (b)  Upon receipt of any such Conversion/ Continuance 
Request from the Company, the Agent shall forthwith give notice to 
each Bank of the substance thereof.  Effective on such 
Conversion/Continuance Date and upon payment by the Company of the 
amounts, if any, required by Section 4.03, the Loans or portions 
thereof as to which the Conversion/Continuance Request was made shall 
commence to accrue interest as set forth in this Article III for the 
interest rate selected by the Company.

          (c)  In lieu of delivering the above described notice, the 
Company may give the Agent telephonic notice hereunder by the required 
time under this Section 3.04; provided that such telephonic notice 
shall be confirmed by delivery of a written notice to the Agent by no 
later than 4:00 P.M., New York City time, the date of such telephonic 
notice.

          Section 3.06.  Post Default Interest.  Upon the occurrence 
and during the continuation of an Event of Default, all Loans, Swing 
Line Advances and any unpaid installment of interest shall bear 
interest at a rate per annum equal to the sum of (i) 2% and (ii) with 
respect to ABR Loans and Swing Line Advances, the rate of interest 
then applicable to ABR Loans, changing as and when said rate shall 
change, with respect to Eurodollar Loans, the rate of interest 
applicable to each such Eurodollar Loan, and with respect to Absolute 

                                                         Page 31
<PAGE>
Rate Competitive Loans, the Competitive Rate applicable to such 
Absolute Rate Competitive Loan.  Interest payable pursuant to this 
Section 3.06 shall be payable on demand.

          Section 3.07.  Maximum Interest Rate.

          (a)  Nothing in this Agreement or the Notes shall require 
the Company to pay interest at a rate exceeding the maximum rate 
permitted by applicable law.  Neither this Section nor Section 11.01 
is intended to limit the rate of interest payable for the account of 
any Bank to the maximum rate permitted by the laws of the State of New 
York (or any other applicable law) if a higher rate is permitted with 
respect to such Bank by supervening provisions of U.S. Federal law.

          (b)  If the amount of interest payable for the account of 
any Bank on any interest payment date in respect of the immediately 
preceding interest computation period, computed pursuant to this 
Article III, would exceed the maximum amount permitted by applicable 
law to be charged by such Bank, the amount of interest payable for its 
account on such interest payment date shall automatically be reduced 
to such maximum permissible amount.


                            ARTICLE IV

                    DISBURSEMENT AND PAYMENT

          Section 4.01.  Pro Rata Treatment.  Each payment of the 
Facility Fee and each reduction of the Total Commitment shall be 
apportioned among the Banks in proportion to each Bank's Pro Rata 
Share.  Except as provided in Section 4.04 or 4.05, the ABR Loans and 
Eurodollar Pro Rata Loans or portions thereof as to which a 
Conversion/Continuance Request has been made pursuant to Section 3.05 
hereof shall at all times bear interest on the same basis (as ABR 
Loans and Eurodollar Pro Rata Loans) and the Interest Periods 
applicable thereto, if any, shall be of the same duration. 

          Section 4.02.  Method of Payment.  All payments by the 
Company hereunder and under the Notes shall be made without set-off or 
counterclaim to the Agent, for its account or for the account of the 
Bank or Banks entitled thereto, as the case may be, in lawful money of 
the United States and in immediately available funds at the office of 
the Agent on the date when due.

          Section 4.03.  Compensation for Losses.

          (a)  Compensation.  In the event that (i) the Company makes 
a prepayment under Section 2.06 on a day other than the last day of 
the Interest Period for the amount so prepaid, (ii) a 
Conversion/Continuance Date selected pursuant to Section 3.05 falls on 
a day other than the last day of the Interest Period for the 

                                                         Page 32
<PAGE>
amount as to which a conversion is made, (iii) the Company revokes any 
notice given under Section 2.02 requesting Eurodollar Loans, (iv) the 
Loans or portions thereof are converted into ABR Loans pursuant to 
Section 4.05 on a day other than the last day of the Interest Period 
for the Eurodollar Loans so converted, (v) the Eurodollar Loans shall 
be declared to be due and payable prior to the scheduled maturity 
thereof pursuant to Section 8.01 or (vi) Swing Line Advances shall be 
converted into an ABR Loan on any day other than the maturity date for 
such Swing Line Advances, the Company shall pay to each Bank or the 
Swing Line Bank, as the case may be, promptly after its demand an 
amount which will compensate such Bank or the Swing Line Bank, as the 
case may be, for any cost, loss, premium or penalty incurred (other 
than any cost, loss, premium or penalty incurred as a consequence of 
any Tax, which shall be governed by the provisions of Section 4.04(a)) 
by such Bank or the Swing Line Bank, as the case may be, as a result 
of such prepayment, conversion, declaration or revocation of notice in 
respect of funds deemed (pursuant to the last sentence of this Section 
4.03(a)) obtained for the purpose of making or maintaining such Bank's 
Eurodollar Loans or the Swing Line Bank's Swing Line Advances, or any 
part thereof (it being understood, however, that the foregoing shall 
not be construed as covering any amounts paid pursuant to Section 
2.10(c) by a Bank to the Swing Line Bank in connection with the 
conversion of a Swing Line Loan).  Such compensation shall include an 
amount equal to the excess, if any, of (i) the amount of interest 
which would have accrued on the amount so paid or prepaid, or not 
borrowed or converted, for the period from the date of such payment or 
prepayment or conversion or failure to borrow to the last day of such 
Interest Period or the maturity date of Swing Line Advances (or, in 
the case of a failure to borrow, the Interest Period that would have 
commenced on the date of such failure to borrow) in each case at the 
applicable rate of interest for such Loan provided for herein 
(excluding, however, the Applicable Margin included therein) over (ii) 
the amount of interest (as reasonably determined by such Bank) which 
would have accrued to such Bank on such amount by placing such amount 
on deposit for a comparable period with leading banks in the London 
Interbank market.  For purposes of calculating amounts payable by the 
Company to the Banks under this Section, each Eurodollar Loan made by 
a Bank (and each related reserve, special deposit or similar 
requirement) shall be conclusively deemed to have been funded at Base 
LIBOR used in determining LIBOR for such Eurodollar Loan by a matching 
deposit or other borrowing in the London Interbank deposits market for 
a comparable amount and for a comparable period, whether or not such 
Eurodollar Loan is in fact so funded.

          (b)  Certificate, Etc.  Each Bank and the Swing Line Bank, 
if applicable, shall promptly notify the Company, with a copy to the 
Agent, upon becoming aware that the Company may be required to make 
any payment pursuant to this Section 4.03.  When requesting payment 
pursuant to this Section 4.03, each Bank and the Swing Line Bank, if 
applicable, shall provide to the Company, with a copy to the Agent, a 
certificate, signed by an officer of such Bank or Swing Line Bank,

                                                         Page 33
<PAGE>
setting forth the amount required to be paid by the Company to such 
Bank or Swing Line Bank and the computations made by such Bank or 
Swing Line Bank to determine such amount.  In the absence of manifest 
error, such certificate shall be conclusive and binding on the Company 
as to the amount so required to be paid by the Company to such Bank.

          (c)  Participants.  Subject to Section 11.08(e), each 
Participant shall be deemed a "Bank" for the purposes of this Section 
4.03.

          Section 4.04.  Withholding, Reserves and Additional Costs.

          (a)  Taxes.   

          (i)  Withholding.  To the extent permitted by law, all 
payments under this Agreement and under the Notes (including payments 
of principal and interest) shall be payable to each Bank free and 
clear of any and all present and future Covered Taxes.  If any Taxes 
are required to be withheld or deducted from any amount payable under 
this Agreement or any Note, then (1) the Company shall pay any such 
Tax before the date on which penalties attach thereto, and (2) in the 
event such Tax is a Covered Tax, the amount payable under this 
Agreement or such Note shall be increased to the amount which, after 
deduction from such increased amount of all Covered Taxes required to 
be withheld or deducted therefrom, will yield to such Bank the amount 
stated to be payable under this Agreement or such Note.  The Company 
shall execute and deliver to any Bank upon its request such further 
instruments as may be necessary or desirable to give full force and 
effect to any such increase, including a new Note of the Company to be 
issued in exchange for any Note theretofore issued.  The Company shall 
also hold each Bank harmless and indemnify it for any stamp or other 
taxes with respect to the preparation, execution, delivery, recording, 
performance or enforcement of the Credit Documents (all of which shall 
be included with "Taxes").  If any Covered Taxes are paid by any Bank, 
the Company shall, not later than 10 days after demand of such Bank, 
reimburse such Bank for such payments, together with any interest, 
penalties and expenses incurred in connection therewith, plus interest 
thereon at a rate per annum (based on a 360-day year for the actual 
number of days involved) equal to the interest rate then applicable to 
ABR Loans, changing as and when such rate shall change, from the date 
such payment or payments are made by such Bank to the date of 
reimbursement by the Company.  The Company shall deliver to the Agent 
certificates or other valid vouchers for all Taxes or other charges 
deducted from or paid with respect to payments made by the Company 
hereunder.

          (ii)  Tax Refund.  If the Company determines in good faith 
that, (a) acting in the name of a Bank, Participant, Assignee or the 
Agent it is more likely than not to win a contest involving a Covered 
Tax, or (b) acting in the name of the Company, a reasonable basis 
exists for contesting a Covered Tax, then the relevant Bank, 

                                                         Page 34
<PAGE>
Participant, Assignee or the Agent, as applicable, shall cooperate 
with the Company in challenging such Tax at the Company's expense if 
requested by the Company (it being understood and agreed that neither 
the Agent nor any Bank, Participant or Assignee shall have any 
obligation to contest, or any responsibility for contesting any Tax).  
If any Bank, Participant, Assignee or the Agent, as applicable, 
receives a refund (whether by way of direct payment or by offset) of 
any Covered Tax for which a payment has been made pursuant to 
subsection 4.04(a)(i) which, in the reasonable good faith judgment of 
such Bank, Participant, Assignee or Agent, as the case may be, is 
allocable to such payment made under subsection 4.04(a)(i), the amount 
of such refund (together with any interest received thereon) shall be 
paid to the Company to the extent payment has been made in full 
pursuant to subsection 4.04(a)(i).

          (iii)  U.S. Tax Certificates.  Each Bank that is organized 
under the laws of any jurisdiction other than the United States or any 
state thereof shall deliver to the Agent for transmission to the 
Company, on or prior to the Closing Date (in the case of each Bank 
listed on the signature pages hereof) or on the date (and as a 
condition to effectiveness) of an assignment pursuant to which it 
becomes a Bank (in the case of each other Bank), and at such other 
times as may be necessary in the determination of the Company or the 
Agent (each in the reasonable exercise of its discretion), such 
certificates, documents or other evidence, properly completed and duly 
executed by such Bank (including, without limitation, Internal Revenue 
Service Form 1001 or Form 4224 or any other certificate or statement 
of exemption required by Treasury Regulations Section 1.1441-4(a) or 
Section 1.1441-6(c) or any successor thereto) to establish that such 
Bank is not subject to deduction or withholding of United States 
federal income tax under Section 1441 or 1442 of the Code or otherwise 
(or under any comparable provisions of any successor statute) or is 
subject to deduction or withholding at a reduced rate under any 
applicable treaty or otherwise with respect to any Payments to such 
Bank of principal, interest, fees or other amounts payable under this 
Agreement or any of the Notes.  The Company shall not be required to 
pay any additional amount to any such Bank under subsection 4.04(a)(i) 
if such Bank shall have failed to satisfy the requirements of the 
immediately preceding sentence; provided that if such Bank shall have 
satisfied such requirements on the Closing Date (in the case of each 
Bank listed on the signature pages hereof) or on the date of the 
agreement pursuant to which it became a Bank (in the case of each 
other Bank), nothing in this subsection 4.04(a)(iii) shall relieve the 
Company of its obligation to pay any additional amounts pursuant to 
subsection 4.04(a)(i) in the event that, as a result of any change in 
applicable law, such Bank is no longer properly entitled to deliver 
certificates, documents or other evidence at a subsequent date 
establishing the fact that such Bank is not subject to withholding as 
described in the immediately preceding sentence.



                                                         Page 35
<PAGE>
          (iv)  Mitigation.  Each Bank agrees that, as promptly as 
practicable after the officer of such Bank responsible for 
administering the Loans under this Agreement becomes aware of the 
occurrence of an event or the existence of a condition that would 
require the Company to make payments with respect to such Bank under 
subsection 4.04(a)(i), it will, to the extent not inconsistent with 
such Bank's internal policies, use reasonable efforts (1) to make, 
fund or maintain the Commitments or Loans of such Bank through another 
lending office of such Bank, or (2) take such other reasonable 
measures, if as a result the additional amounts that would otherwise 
be required to be paid by the Company with respect to such Bank 
pursuant to subsection 4.04(a)(i) would be materially reduced and if, 
as determined by such Bank in its sole discretion, the making, funding 
or maintaining of such Commitments or Loans through such other lending 
office or in accordance with such other measures, as the case may be, 
would not otherwise materially adversely affect such Commitments or 
Loans or the interests of such Bank.

          (v)  Replacement of Bank.  If the Company becomes obligated 
to pay additional amounts described in Section 4.04(a) as a result of 
any condition described in such section and payment of such amount is 
demanded by any Bank, then the Company may, on ten business days' 
prior written notice to the Agent and such Bank, cause such Bank to 
(and such Bank shall) assign all of its rights and obligations under 
this Agreement to a Bank or other entity selected by the Company for a 
purchase price equal to the outstanding principal amount of such 
Bank's Loans and all accrued interest and fees, provided that in no 
event shall the assigning Bank be required to pay or surrender to such 
purchasing Bank or other entity any of the fees received by such 
assigning Bank pursuant to this Agreement.  The Company shall remain 
obligated to pay to such assigning Bank all additional amounts 
described in Section 4.04(a) arising on or prior to the date of such 
assignment as a result of any condition described in such section and 
demanded by any Bank.

          (b)  Additional Costs.  (i)  If after the date hereof, any 
change in any law or regulation or in the interpretation thereof by 
any court or administrative or governmental authority charged with the 
administration thereof or the enactment of any law or regulation shall 
either (1) impose, modify or deem applicable any reserve, special 
deposit or similar requirement against the Banks' Commitments or the 
Loans or Swing Line Advances or (2) impose on any Bank any other 
condition regarding this Agreement, its Commitment or the Loans or 
Swing Line Advances and the result of any event referred to in clause 
(1) or (2) of this clause (b) shall be to increase the cost (other 
than an increase in cost as a consequence of any Tax, which shall be 
governed by the provisions of Section 4.04(a)) to any Bank of 
maintaining its Commitment or any Loans or Swing Line Advances (which 
increase in cost shall be calculated in accordance with each Bank's 
reasonable averaging and attribution methods) by an amount which any 
such Bank deems to be material, then, upon receipt by the 

                                                         Page 36
<PAGE>
Company of written notice by such Bank, the Company shall be obligated 
to pay to such Bank within 10 days of any written demand therefor an 
amount equal to such increase in cost incurred by any such Bank after 
the date the Company receives such notice; provided that in respect of 
any Loan or Swing Line Advances such amount shall bear interest, after 
receipt by the Company of any such demand until payment in full 
thereof, at a rate per annum (based on a 360-day year, for the actual 
number of days involved) equal to the sum of 2% and the interest rate 
then applicable to ABR Loans, changing as and when such rate shall 
change.  

          (ii)  If any Bank shall have determined that the adoption of 
any applicable law, rule, regulation or guideline regarding capital 
adequacy, or any change therein, or any change in the interpretation 
or administration thereof by any governmental authority, central bank 
or comparable agency charged with the interpretation or administration 
thereof (including any such adoption or change made prior to the date 
hereof but not effective until after the date hereof), or compliance 
by any Bank with any request or directive regarding capital adequacy 
(whether or not having the force of law) of any such authority, 
central bank or comparable agency, has or would have the effect of 
reducing the rate of return on capital for any such Bank or any 
corporation controlling such Bank as a consequence of its obligations 
under this Agreement to a level below that which such Bank or such 
corporation could have achieved but for such adoption, change or 
compliance (taking into consideration such Bank's or such 
corporation's policies with respect to capital adequacy), then upon 
receipt by the Company of written notice by such Bank, the Company 
shall be obligated to pay to such Bank upon receipt of written demand 
from such Bank such additional amount or amounts as will compensate 
such Bank for such reduction suffered by such Bank after the date the 
Company receives such notice, plus interest thereon at a rate per 
annum (based on a 360-day year, for the actual number of days 
involved) equal to the sum of 2% and the interest rate then applicable 
to ABR Loans, changing as and when such rate shall change, from the 
date of such demand by such Bank to the date of payment by the 
Company.

          (iii)  Mitigation.  Each Bank agrees that, as promptly as 
practicable after the officer of such Bank responsible for 
administering the Loans under this Agreement becomes aware of the 
occurrence of an event or the existence of a condition that would 
require the Company to make payments with respect to such Bank under 
subsection 4.04(b)(i) or (ii), it will, to the extent not inconsistent 
with such Bank's internal policies, use reasonable efforts (1) to 
make, fund or maintain the Commitments or Loans of such Bank through 
another lending office of such Bank, or (2) take such other reasonable 
measures, if as a result the additional amounts that would otherwise 
be required to be paid by the Company with respect to such Bank 
pursuant to subsection 4.04(b)(i) or (ii) would be materially reduced 
and if, as determined by such Bank in its sole discretion, the making, 
funding or maintaining of such Commitments or 

                                                         Page 37
<PAGE>
Loans through such other lending office or in accordance with such 
other measures, as the case may be, would not otherwise materially 
adversely affect such Commitments or Loans or the interests of such 
Bank.

          (iv)  Replacement of Bank.  If the Company becomes obligated 
to pay additional amounts described in Section 4.04(b)(i) or (ii) as a 
result of any condition described in such section and payment of such 
amount is demanded by any Bank, then the Company may, on ten business 
days' prior written notice to the Agent and such Bank, cause such Bank 
to (and such Bank shall) assign all of its rights and obligations 
under this Agreement to a Bank or other entity selected by the Company 
for a purchase price equal to the outstanding principal amount of such 
Bank's Loans and all accrued interest and fees, provided that in no 
event shall the assigning Bank be required to pay or surrender to such 
purchasing Bank or other entity any of the fees received by such 
assigning Bank pursuant to this Agreement.  The Company shall remain 
obligated to pay to such assigning Bank all additional amounts 
described in Section 4.04(b) arising on or prior to the date of such 
assignment as a result of any condition described in such section and 
demanded by any Bank.

          (c)  Lending Office Designations.  Before giving any notice 
to the Company pursuant to this Section 4.04, each Bank shall, if 
possible, designate a different lending office if such designation 
will avoid the need for giving such notice and will not, in the 
judgment of such Bank, be otherwise disadvantageous to such Bank.

          (d)  Certificate, Etc.  Each Bank shall promptly notify the 
Company, with a copy to the Agent, upon becoming aware that the 
Company may be required to make any payment pursuant to this Section 
4.04.  When requesting payment pursuant to this Section 4.04, each 
Bank shall provide to the Company, with a copy to the Agent, a 
certificate, signed by an officer of such Bank, setting forth the 
amount required to be paid by the Company to such Bank and the 
computations made by such Bank to determine such amount.  
Determinations and allocations by such Bank for purposes of this 
Section 4.04 shall be conclusive and binding upon the Company, 
provided that such determinations and allocations are made on a 
reasonable basis and are mathematically accurate.

          (e)  Participants.  Subject to Section 11.08(e), each 
Participant shall be deemed a "Bank" for the purposes of this Section 
4.04.

          Section 4.05.  Unavailability.  If at any time any Bank 
shall have determined in good faith (which determination shall be 
conclusive) that the making or maintenance of all or any part of such 
Bank's Eurodollar Loans has been made impracticable or unlawful 
because of compliance by such Bank in good faith with any law or 
guideline or interpretation or administration thereof by any official 
body charged with the interpretation or administration thereof or 

                                                         Page 38
<PAGE>
with any request or directive of such body (whether or not having the 
effect of law), because U.S. dollar deposits in the amount and 
requested maturity of such Eurodollar Loans are not available to the 
Bank in the London Eurodollar Interbank market, or because of any 
other reason, then the Agent, upon notification to it of such 
determination by such Bank, shall forthwith advise the other Banks and 
the Company thereof.  Upon such date as shall be specified in such 
notice and until such time as the Agent, upon notification to it by 
such Bank, shall notify the Company and the other Banks that the 
circumstances specified by it in such notice no longer apply, (i) 
notwithstanding any other provision of this Agreement, such Eurodollar 
Loans of such Bank shall automatically and without requirement of 
notice by the Company be converted to ABR Loans and (ii) the 
obligation of only such Bank to allow borrowing, elections and 
renewals of Eurodollar Loans shall be suspended, and, if the Company 
shall request in a Loan Request or Conversion/Continuance Request that 
such Bank make a Eurodollar Loan, the loan requested to be made by 
such Bank shall instead be made as an ABR Loan.


                           ARTICLE V

                  REPRESENTATIONS AND WARRANTIES

          Section 5.01.  Representations and Warranties.  As of each 
Compliance Date, the Company represents and warrants to the Banks 
that:

            Subsidiaries.  At the date hereof, the Company has no 
Subsidiaries and is a participant in no joint ventures other than as 
listed on Schedule 5.01(a).

             Good Standing and Power.  The Company is duly organized 
and validly existing and in good standing under the laws of the State 
of Maryland; and the Company has the power to own its property and to 
carry on its business as now being conducted and is duly qualified to 
do business and is in good standing in each jurisdiction in which the 
character of the properties owned or leased by it therein or in which 
the transaction of its business makes such qualification necessary, 
except where the failure to be so qualified or to be in good standing, 
individually or in the aggregate, could not reasonably be expected to 
have a Material Adverse Effect.  Each of the corporate Subsidiaries of 
the Company are corporations, each duly organized and validly 
existing, under the laws of the jurisdiction of its incorporation; 
each other Subsidiary is an entity duly organized and validly existing 
under the laws of the jurisdiction of its organization; and each 
Subsidiary has the power to own its property and to carry on its 
business as now being conducted and is duly qualified to do business 
and is in good standing in each jurisdiction in which the character of 
the properties owned or leased by it therein or in which the 
transaction of its business makes such qualification necessary, except 
where the failure to be so organized, 

                                                         Page 39
<PAGE>
existing, qualified, or to be in good standing, individually or in the 
aggregate, could not reasonably be expected to have a Material Adverse 
Effect.

            Corporate Authority.  The Company has full corporate power 
and authority to execute, deliver and perform its obligations under 
this Agreement, to make the borrowings contemplated hereby, and to 
execute and deliver the Notes and to incur the obligations provided 
for herein and therein, all of which have been duly authorized by all 
proper and necessary corporate action.  No consent or approval of 
stockholders is required as a condition to the validity or performance 
by the Company of its obligations under this Agreement or the Notes.

            Authorizations.  All authorizations, consents, approvals, 
registrations, notices, exemptions and licenses with or from 
Governmental Authorities and other Persons which are necessary for the 
borrowing hereunder, the execution and delivery of the Credit 
Documents, the performance by the Company of its obligations hereunder 
and thereunder have been effected or obtained and are in full force 
and effect.

            Binding Agreements.  This Agreement constitutes, and the 
Notes, when executed and delivered pursuant hereto for value received 
will constitute, the valid and legally binding obligations of the 
Company enforceable in accordance with their terms, subject to the 
effect of bankruptcy, insolvency, reorganization, moratorium or other 
similar laws now or hereafter in effect relating to or affecting the 
rights and remedies of creditors; and the effect of general principles 
of equity, regardless of whether enforcement is sought in a proceeding 
at law or in equity, and the discretion of the court before which any 
proceeding therefor may be brought.

            Litigation.  There are no proceedings or investigations, 
so far as the executive officers of the Company know, pending or 
threatened before any court or arbitrator or before or by any 
Governmental Authority which (i) in any one case or in the aggregate, 
if determined adversely to the interests of the Company or any of its 
Subsidiaries, could reasonably be expected to have a Material Adverse 
Effect, (ii) relates to any Credit Document or the lending 
transactions contemplated hereby and thereby or (iii) seeks to (or is 
expected to) rescind, terminate, revoke, cancel, withdraw, suspend, 
modify or withhold any material license or permit of the Company or 
any of the Subsidiaries.

            No Conflicts.  There is no statute, regulation, rule, 
order or judgment, and no provision of any material agreement or 
instrument binding on the Company or any of its Subsidiaries, or 
affecting their respective properties and no provision of the 
certificate of incorporation, by-laws, governing partnership agreement 
or other organizational document of the Company or any of its 
Subsidiaries, which would prohibit, conflict with or in any way 

                                                         Page 40
<PAGE>
prevent the execution, delivery, or performance of the terms of the 
Credit Documents or the incurrence of the obligations provided for 
herein and therein, or result in or require the creation or imposition 
of any Lien on any of the Company's or its Subsidiaries' properties as 
a consequence of the execution, delivery and performance of any Credit 
Document or the lending transactions contemplated hereby and thereby.

            Financial Condition.  (i)  (A) The consolidated balance 
sheet as of December 31, 1996, together with consolidated statements 
of income, stockholders' equity and cash flows for the fiscal year 
then ended, audited by KPMG Peat Marwick, included in the Realty 
Income Corporation 1996 Year End Report and (B) the consolidated 
balance sheet as of 
September 30, 1997, together with the consolidated statements of 
income and cash flows for the 9 months then ended certified by the 
chief financial officer of the Company, heretofore delivered to the 
Agent, fairly present the financial condition of the Company and its 
consolidated Subsidiaries and the results of their operations as of 
the dates and for the periods referred to and have been prepared in 
accordance with GAAP consistently applied throughout the periods 
involved.  As of the date hereof, there are no material liabilities, 
direct or indirect, fixed or contingent, of the Company and its 
Subsidiaries as of the dates of such balance sheet which are not 
reflected therein or in the notes thereto.  (ii)  Since December 31, 
1996 there has been no Material Adverse Change.

            Taxes.  The Company and each of its Subsidiaries has filed 
or caused to be filed all tax returns which are required to be filed 
and has paid all taxes required to be shown to be due and payable on 
said returns or on any assessment made against it 

or any of its property and all other taxes, assessments, fees, 
liabilities, penalties or other charges imposed on it or any of its 
property by any Governmental Authority, except for any taxes not yet 
delinquent and any taxes, assessments, fees, liabilities, penalties or 
other charges which are being contested in good faith and for which 
adequate reserves (in accordance with GAAP) have been established.

            Use of Proceeds.  The proceeds of the Loans and Swing Line 
Advances will be used by the Company for the purposes described in the 
Whereas clause hereto.

            Margin Regulations.  No part of the proceeds of any Loan 
will be used to purchase or carry, or to reduce or retire or refinance 
any credit incurred to purchase or carry or extend credit to others 
for the purpose of purchasing or carrying, any "margin stock" as 
defined in Regulation G or Regulation U of the Board of Governors of 
the Federal Reserve System.



                                                         Page 41
<PAGE>
            No Material Misstatements.  All written information 
relating to the Company and its Subsidiaries heretofore delivered by 
the Company and its Subsidiaries to the Agent or any Bank in 
connection with the Credit Documents is complete and correct in all 
material respects.

            Title to Properties; Possession Under Leases.  The Company 
and its Subsidiaries each have good and marketable title to, or valid 
leasehold interests in, all properties and assets reflected on the 
consolidated balance sheet of the Company as of September 30, 1997, 
referred to in Section 5.01(h), except for such properties and assets 
as have been disposed of in the ordinary course of business and except 
for minor defects in title that do not, individually or in the 
aggregate, materially interfere with the ability of the Company or any 
of such Subsidiaries to conduct its business as now conducted.  All 
such assets and properties are free and clear of all Liens, except 
Liens permitted pursuant to this Agreement.

            Leases.  To the Company's knowledge, no condition exists 
which, with the giving of notice or the passage of time, or both, 
would permit any lessee to cancel its obligations under any lease to 
which the Company or any Subsidiary is a party that would create, 
individually or in the aggregate, a Material Adverse Effect; (ii) the 
Company has received no notice that any lessee or lessees intend to 
cease operations at any leased property or properties prior to the 
expiration of the term of the applicable lease (other than temporarily 
due to casualty, remodeling, renovation or any similar cause) that 
would create, individually or in the aggregate, a Material Adverse 
Effect; and (iii) to the Company's knowledge, none of the lessees or 
their sub-lessees, if any, under any of the leases to which the 
Company or any Subsidiary is a party to or is the subject of any 
bankruptcy, reorganizations, insolvency or similar proceeding that 
would create, individually or in the aggregate, a Material Adverse 
Effect.

            Conduct of Business.  At the date hereof, the Company and 
its Subsidiaries hold all authorizations, consents, approvals, 
registrations, franchises, licenses and permits, with or from 
Governmental Authorities and other Persons as are required or 
necessary for them to own their properties and conduct their business 
as now conducted unless and to the extent that any failure to hold 
such authorizations, consents, approvals, registrations, franchises, 
licenses and permits, individually or in the aggregate, could not have 
a Material Adverse Effect.

            Compliance with Laws and Charter Documents.  Neither the 
Company nor any Subsidiary thereof is, or as a result of performing 
any of its obligations under the Credit Documents will be, in 
violation of (a) any law, statute, rule, regulation or order of any 
Governmental Authority (including Environmental Laws) applicable to it 
or its properties or assets, (b) its certificate of incorporation, by-
laws, governing partnership agreement or other organizational 

                                                         Page 42
<PAGE>
document or (c) judgments or agreements to which it is a party or by 
which its assets may be bound unless and to the extent that such 
violations, individually or in the aggregate, would not have a 
Material Adverse Effect.

            ERISA. (i)  Neither the Company nor any ERISA Affiliate 
has engaged in a transaction with respect to any Plan which, assuming 
the taxable period of such transaction expired as of the Compliance 
Date, could subject the Company or any ERISA Affiliate to a tax or 
penalty imposed by either Section 4975 of the Code or Section 502(i) 
of ERISA in an amount that would have a Material Adverse Effect.

          (ii)     Except as set forth on Schedule 5.01(q), neither 
the Company nor any ERISA Affiliate has incurred any liability since 
December 30, 1993, under Title IV of ERISA with respect to any "single 
employer plan" within the meaning of Section 4001(a)(15) of ERISA.  No 
Single-Employer Plan had an accumulated funding deficiency, whether or 
not waived, as of the last day of the most recent fiscal year of such 
Plan ended prior to the Compliance Date, and each Plan has complied in 
all material respects with the applicable provisions of ERISA and the 
Code.  Neither the Company nor any ERISA Affiliate is (A) required to 
give security to any Single-Employer Plan pursuant to Section 
401(a)(29) of the Code or Section 307 of ERISA, or (B) subject to a 
lien in favor of such a Plan under Section 302(f) of ERISA.

          (iii)     No liability under Sections 4062, 4063, 4064 or 
4069 of ERISA has been or is expected by the Company to be incurred by 
the Company  or ERISA Affiliate with respect to any Single-Employer 
Plan in an amount that could have a Material Adverse Effect.  Neither 
the Company nor any ERISA Affiliate has incurred or expects to incur 
any withdrawal liability with respect to any Plan which is a 
multiemployer plan in an amount which would have a Material Adverse 
Effect.

          (iv)     Under each Single-Employer Plan, as of the last day 
of the most recent plan year ended prior to the Compliance Date, the 
actuarially determined present value of all benefit liabilities (as 
determined on the basis of the actuarial assumptions contained in the 
Plan's most recent actuarial valuation) did not exceed the fair market 
value of the asset of such Plan by an amount that would have a 
Material Adverse Effect.

          (v)     Insofar as the representations and warranties of the 
Company contained in clause (i) above relates to any Plan which is a 
multiemployer plan, such representations and warranties are made to 
the best knowledge of the Company  and its ERISA Affiliates.  As used 
in this Section, (A) "accumulated funding deficiency" shall have the 
meaning assigned to such term in Section 412 of the Code and Section 
302 of ERISA; (B) "multiemployer plan" and "plan year" shall have the 
respective meanings assigned to such terms in Section 3 of ERISA; (C) 
"benefit liabilities" shall have the meaning assigned to 

                                                         Page 43
<PAGE>
such term in Section 4001 of ERISA; (D) "taxable period" shall have 
the meaning assigned to such term in Section 4975 of the Code; and (E) 
"withdrawal liability" shall have the meaning assigned to such term in 
Part 1 of Subtitle E of Title IV of ERISA.

            Intellectual Property.  The Company and each of its 
Subsidiary owns, or is licensed to use, all trademarks, trade names, 
patents and copyrights (the "Intellectual Property") necessary for the 
conduct of its business as currently conducted, including, without 
limitation, the Intellectual Property listed on Schedule 5.01(r) 
hereto.  To the knowledge of the Company, no claim has been asserted 
or is pending by any Person challenging or questioning the use by the 
Company or any Subsidiary of any such Intellectual Property or the 
validity or effectiveness of any such Intellectual Property, nor does 
the Company know of any valid basis for any such claim.  To the 
knowledge of the Company, the use of such Intellectual Property by the 
Company and its Subsidiaries does not infringe on the rights of any 
Person, nor, to the knowledge of the Company, are there any uses by 
other Persons of such Intellectual Property which infringe on the 
rights of the Company and its Subsidiaries.

            Not an Investment Company or Public Utility Holding 
Company.  Neither the Company nor any of its Subsidiaries is or, after 
giving effect to the transactions contemplated hereby will be (i) an 
"investment company" or a company "controlled" by an "investment 
company" within the meaning of the Investment Company 

Act of 1940, as amended or (ii) subject to regulation under the Public 
Utility Holding Company Act of 1935, the Federal Power Act or any 
foreign, federal, state or local statute or regulation limiting its 
ability to incur indebtedness for money borrowed as contemplated 
hereby.

            Environmental Matters.  Except as they would not 
individually or in the aggregate have a Material Adverse Effect (i) 
the businesses as presently or formerly engaged in by the Company are 
and have been conducted in compliance with all applicable 
Environmental Laws, including, without limitation, having all permits, 
licenses and other approvals and authorizations, during the time the 
Company engaged in such businesses, (ii) the properties presently or 
formerly owned or operated by the Company (including, without 
limitation, soil, groundwater or surface water on, under or adjacent 
to the properties, and buildings thereon) (the "Properties") do not 
contain any Hazardous Substance other than in compliance with 
applicable Environmental Law (provided, however, that with respect to 
Properties formerly owned or operated by the Company, such 
representation is limited to the period the Company owned or operated 
such Properties), (iii) the Company has not received any notices, 
demand letters or request for information from any Federal, state, 
local or foreign governmental entity or any third party indicating 
that the Company may be in violation of, or liable under, in any 
respect, any Environmental Law in connection with the ownership or 

                                                         Page 44
<PAGE>
operation of the Company's businesses, (iv) there are no civil, 
criminal or administrative actions, suits, demands, claims, hearings, 
investigations or proceedings pending or threatened against the 
Company with respect to the Company or the Properties relating to any 
violation, or alleged violation, of any Environmental Law, (v) no 
reports have been filed, or are required to be filed, by the Company 
concerning the release of any Hazardous Substance or the threatened or 
actual violation of any Environmental Law on or at the Properties, 
(vi) no Hazardous Substance has been disposed of, transferred, 
released or transported from any of the Properties during the time 
such Property was owned or operated by the Company, other than in 
compliance with applicable Environmental Law, (vii) there have been no 
environmental investigations, studies, audits, tests, reviews or other 
analyses conducted by or which are in the possession of the Company 
relating to the Company or the Properties which have not been 
delivered to the Banks prior to the date hereof, (viii) none of the 
Properties has been used at any time by the Company as a sanitary 
landfill or hazardous waste disposal site and (ix) the Company has not 
incurred, and none of the Properties are presently subject to, any 
material liabilities (fixed or contingent) relating to any suit, 
settlement, court order, administrative order, judgment or claim 
asserted or arising under any Environmental Law.

            Solvency.  On the date of each Loan and Swing Line Advance 
hereunder, and after the payment of all estimated legal, investment 
banking, accounting and other fees related hereto, the Company and 
each of its Subsidiaries will be Solvent.

            Insurance.  All of the properties (other than properties 
leased to other Persons) and operations of the Company and its 
Subsidiaries of a character usually insured by companies of 
established reputation engaged in the same or a similar business 
similarly situated are adequately insured, by financially sound and 
reputable insurers, against loss or damage of the kinds and in amounts 
customarily insured against by such Persons, and the Company and its 
Subsidiaries carry, with such insurers in customary amounts, such 
other insurance as is usually carried by companies of established 
reputation engaged in the same or a similar business similarly 
situated.

            REIT Status.  The Company qualifies, and will elect or has 
elected to be treated, as a real estate investment trust under 
Sections 856 through 860 of the Code and the rules and regulations 
thereunder (a "REIT") beginning with its taxable year ending December 
31, 1994.  No fact, event or condition has occurred which could 
jeopardize the Company's tax status as a REIT.







                                                         Page 45
<PAGE>
                            ARTICLE VI

                      CONDITIONS OF LENDING

          Section 6.01.  Conditions to the Availability of the 
Commitment.  The obligations of each Bank hereunder are subject to, 
and the Banks' Commitment shall not become available until the date 
(the "Effective Date") on which, each of the following conditions 
precedent shall have been satisfied or waived in writing by each of 
the Banks, and upon such satisfaction or waiver each Bank will give a 
written confirmation of the same to the Company on request:

            Credit Agreement.  The Agent shall have received this 
Agreement duly executed and delivered by each of the Banks and the 
Company.

            Notes.  The Agent on behalf of each Bank shall have 
received Pro Rata Notes and Swing Line Notes in the principal amounts 
set forth in Sections 2.03 and 2.10(c), duly executed and delivered by 
the Company.  

            Good Standing Certificates.  The Agent on behalf of the 
Banks shall have received from the Company copies of good standing 
certificates, dated within five (5) days prior to the date hereof, 
confirming the Company's representation as to good standing in Section 
5.01(b). 

            Secretary's Certificate.  The Agent on behalf of the Banks 
shall have received from the Company a certificate from the Secretary 
or Assistant Secretary of the Company, dated as of the date hereof, 
(i) certifying the incumbency of the officers executing the Credit 
Documents and all related documentation, (ii) attaching and certifying 
the resolutions of the Board of Directors of the Company relating to 
the execution, delivery and performance of this Agreement, and (iii) 
attaching and certifying the Certificate of Incorporation and By-laws 
of the Company.

            Authorizations.  The Agent shall have received copies of 
all authorizations, consents, approvals, registrations, notices, 
exemptions and licenses with or from Governmental Authorities and 
other Persons which are necessary for the borrowing hereunder, the 
execution and delivery of the Credit Documents, the performance by the 
Company of its obligations hereunder and thereunder.

            Opinion of Company Counsel.  The Agent shall have received 
a favorable written opinion, dated the date hereof, of Latham & 
Watkins, special New York counsel for the Company, in substantially 
the form of Exhibit F-1 and of Michael R. Pfeiffer, general counsel of 
the Company, in substantially the form of Exhibit F-2.


                                                         Page 46
<PAGE>
            Litigation.  There shall not be pending or threatened any 
action or proceeding before any court or administrative agency 
relating to the lending transactions contemplated by this Agreement or 
any Note which, in the judgment of the Agent or any Bank, could 
materially impair the ability of the Company to perform its 
obligations hereunder or thereunder.

            Other Agreements.  The Agent shall have received copies of 
other tax sharing, management and other similar agreements between the 
Company and any of its Subsidiaries or Affiliates, which shall be in 
form and substance satisfactory to the Agent.

            Capital Structure.  The Company's capital structure shall 
be acceptable to the Agent.

            Fees.  The Agent shall have received from the Company the 
fees set forth in Section 2.04 and fees of Agent's counsel which are 
due and payable on the Effective Date.

            Other Documents.  The Agent shall have received such other 
certificates and documents as the Agent and the Banks reasonably may 
require.

          Section 6.02.  Conditions to All Loans.  The obligations of 
each Bank in connection with each Loan (including the Initial Loan) 
and the obligations of the Swing Line Bank in 

connection with each Swing Line Advance (including the first Swing 
Line Advance) are subject to the conditions precedent that, on the 
date of each such Loan and after giving effect thereto, each of the 
following conditions precedent shall have been satisfied or waived in 
writing by each Bank, and upon such satisfaction or waiver each Bank 
will give a written confirmation of the same to the Company on 
request:

          (a)  Requests.  For each Loan, the Agent shall have received 
either a Pro Rata Loan Request in substantially the form of Exhibit B 
or a Competitive Loan Request in substantially the form of Exhibit C-
1; for each Swing Line Advance, the Agent and the Swing Line Bank 
shall have received a Swing Line Advance Request in substantially the 
form of Exhibit E.

          (b)  No Default.  No Default or Event of Default shall have 
occurred and be continuing, and the Agent shall have received from the 
Company a certificate to that effect signed by an authorized officer 
of the Company.  

          (c)  Representations and Warranties; Covenants.  The 
representations and warranties contained in Article V (other than 
representations and warranties that speak as of a specific date) shall 
be true and correct with the same effect as though such 
representations and warranties had been made at the time of such Loan 

                                                         Page 47
<PAGE>
or Swing Line Advance, and the Agent shall have received from the 
Company a certificate to that effect signed by an authorized officer 
of the Company.


                          ARTICLE VII

                           COVENANTS

          Section 7.01.  Affirmative Covenants.  Until the Termination 
Date, and thereafter until payment in full of the Notes and 
performance of all other obligations of the Company hereunder (other 
than Unmatured Surviving Obligations), the Company will:

          (a)  Financial Statements; Compliance Certificates.  Furnish 
to the Agent and to each Bank 

          (i)     as soon as available, but in no event more 
     than 60 days following the end of each fiscal quarter, 
     copies of all consolidated quarterly balance sheets, income 
     statements and other financial statements and reports of 
     the Company and its Subsidiaries, prepared in a format and 
     in scope consistent with the financial statements and 
     reports of the Company referenced in Section 5.01(h);

          (ii)     as soon as available, but in no event more 
     than 105 days following the end of each fiscal year, a copy 
     of the annual consolidated audit report and financial 
     statements relating to the Company and its Subsidiaries, 
     certified by KPMG Peat Marwick, one of the other "Big Six" 
     accounting firms or another independent certified public 
     accountant reasonably satisfactory to the Agent, prepared 
     in a format and in scope consistent with the 
     December 31, 1996 financial statements and reports of the 
     Company referenced in Section 5.01(h); 

          (iii)     as soon as available, but in no event later 
     than 60 days following the end of each fiscal year, an 
     annual forecast for the then-current fiscal year, prepared 
     in a manner and in the form of the forecast provided on the 
     date of this Agreement or in such other form as is 
     reasonably acceptable to the Agent and the Required Banks 
     together with an annual rent roll dated the most-recent 
     December 31;

          (iv)     together with each of the financial 
     statements delivered pursuant to clauses (i) and (ii) of 
     this Section 7.01(a), a certificate of the Chief Financial 
     Officer of the Company stating whether as of the last date 
     of such financial statements any event or circumstance 
     exists which constitutes a Default or Event of Default and, 
     if so, stating the facts with respect thereto, together 

                                                         Page 48
<PAGE>
     with calculations, where applicable, which establish the 
     Company's (and where applicable, each of the Company's 
     Subsidiaries') compliance therewith; 

          (v)     promptly upon receipt thereof, copies of any 
     reports and management letters submitted to the Company or 
     any of its Subsidiaries or their accountants in connection 
     with any annual or interim audit of the books of the 
     Company or its Subsidiaries, together with the responses 
     thereto, if any; and 

          (vi)     such additional information, reports or 
     statements as the Agent and the Banks from time to time may
     reasonably request including but not limited to the 
     quarterly furnishing to the Agent of the most recent 
     Property Management Exception Report in a form 
     substantially similar to Exhibit G hereto, a list of the 
     Company's current property portfolio and a list of the 
     Company's past quarter's acquisitions on an acquisition 
     cost basis, an appraised value basis (to the extent 
     available) and a projected annual rent basis.

          (b)  Notification of Defaults and Adverse Developments.  
Notify the Agent (i) promptly, and in any event not later than five 
Business Days after the discovery by any officer of the Company of the 
occurrence of any Default or Event of Default; (ii) promptly, and in 
any event not later than five Business Days after the discovery by any 
officer of the Company of the occurrence of a Material Adverse Change; 
(iii) promptly, and in any event not later than ten Business Days 
after the discovery by any officer of the Company of any litigation or 
proceedings that are (to the knowledge of any executive officer of the 
Company) instituted or threatened against the Company or its 
Subsidiaries or any of their respective assets that (a) could 
reasonably be expected to have a Material Adverse Effect or (b) seeks 
to (or is expected to) rescind, terminate, revoke, cancel, withdraw, 
suspend, modify or withhold any material license or permit of the 
Company or any of the Subsidiaries; (iv) promptly, and in any event 
not later than five Business Days after the discovery by any officer 
of the Company of the occurrence of each and every event which would 
be an event of default (or an event which with the giving of notice or 
lapse of time or both would be an event of default) under any 
Indebtedness of the Company or any of its Subsidiaries in a principal 
amount in excess of $5,000,000, such notice to include the names and 
addresses of the holders of such Indebtedness and the amount thereof 
and (v) promptly, and in any event not later than five days after the 
end of the calendar quarter in which the Company receives notice of a 
change in the rating published by any of the Rating Agencies with 
respect to the Company's senior unsecured debt.  Upon receipt of any 
such notice of default or adverse development, the Agent shall 
forthwith give notice to each Bank of the details thereof.



                                                         Page 49
<PAGE>
          (c)  Notice of ERISA Events.  Within 10 days after the 
Company or any ERISA Affiliate knows that any of the events described 
in the succeeding two sentences have occurred, the Company shall 
furnish to the Agent a statement signed by a senior officer of the 
Company describing such event in reasonable detail and the action, if 
any, proposed to be taken with respect thereto.  The events referred 
to in the preceding sentence are, with respect to any Single-Employer 
Plan: (i) any reportable event described in Section 4043 of ERISA, 
other than a reportable event for which the 30-day notice requirement 
has been waived by the PBGC; (ii) the provision to any affected party 
as such term is defined in Section 4001 of ERISA of a notice of intent 
to terminate the Plan; (iii) the adoption of or amendment to the Plan 
if, after giving effect to such amendment, the Plan is a plan 
described in Section 4021(b) of ERISA; (iv) receipt of notice of an 
application by the PBGC to institute proceedings to terminate the Plan 
pursuant to Section 4042 of ERISA; (v) withdrawal from or termination 
of the Plan during a plan year for which the Company or any ERISA 
Affiliate is or would be subject to liability under Sections 4063 or 
4064 of ERISA; (vi) cessation of operations by the Company or any 
ERISA Affiliate at a facility under the circumstances described in 
Section 4062(e) of ERISA; (vii) adoption of an amendment to the Plan 
which would require security to be given to the Plan pursuant to 
Section 401(a)(29) of the Code or Section 307 of ERISA; and (viii) 
failure by the Company or any ERISA Affiliate to make payment to the 
Plan which would give rise to a lien in favor of the Plan under 
Section 302(f) of ERISA.  Such events shall also include receipt of 
notice of withdrawal liability pursuant to Section 4202 of ERISA with 
respect to a Plan that is a multiemployer plan.

          (d)  Other Reports, Notices and Materials.  Furnish to the 
Agent (i) as soon as available copies of reports, notices and other 
materials sent to the Company or any of its Subsidiaries from any 
Governmental Authority, including the Securities and Exchange 
Commission, the Internal Revenue Service and PBGC and (ii) within 90 
days of adoption by the Company's board of directors, copies of any 
revisions, supplements, amendments or restatements to the Real Estate 
Investment Criteria.

          (e)  Environmental Matters.  (i) Comply, and cause its 
Subsidiaries to comply, in all material respects, with all applicable 
Environmental Laws, (ii) notify the Agent promptly after receiving 
notice or becoming aware of any order, notice, claim or proceeding 
under any Environmental Laws, other than those that are clearly not 
material, and (iii) promptly forward to Agent a copy of any 
Environmental Claim, order, notice, permit, application, or any other 
communication or report received by Company or any of its Subsidiaries 
in connection with any such matters as they may affect such premises, 
if material.

          (f)  Taxes.  Pay and discharge, and cause each of its 
Subsidiaries to pay and discharge, all taxes, assessments and 
governmental charges upon it, its income and its properties prior to 

                                                         Page 50
<PAGE>
the date on which penalties are attached thereto, unless and to the 
extent that (i) such taxes, assessments and governmental charges shall 
be contested in good faith and by appropriate proceedings by the 
Company or such Subsidiary, as the case may be, (ii) adequate reserves 
(in accordance with GAAP) are maintained by the Company or such 
Subsidiary, as the case may be, with respect thereto, and (iii) any 
failure to pay and discharge such taxes, assessments and governmental 
charges could not have a Material Adverse Effect.

          (g)  Insurance.  Maintain, and cause each of its 
Subsidiaries to maintain, insurance with responsible insurance 
companies against such risks, on such properties and in such amounts 
as is customarily maintained by similar businesses; and file and cause 
each of its Subsidiaries to file with the Agent upon its request or 
the request of any Bank a detailed list of the insurance companies, 
the amounts and rates of the insurance, the dates of the expiration 
thereof and the properties and risks covered thereby.

          (h)  Corporate Existence.  Except as permitted by Section 
7.02(c), maintain, and cause each of its Subsidiaries to maintain, its 
existence in good standing and qualify and remain qualified to do 
business in each jurisdiction in which the character of the properties 
owned or leased by it therein or in which the transaction of its 
business is such that the failure to maintain such existence or to 
qualify could reasonably be expected to have a Material Adverse 
Effect.

          (i)  Authorizations.  Obtain, make and keep in full force 
and effect all material authorizations from and registrations with 
Governmental Authorities.

          (j)  Maintenance of Records.  Maintain, and cause each of 
its Subsidiaries to maintain, complete and accurate books and records 
in which full and correct entries in conformity with GAAP shall be 
made of all dealings and transactions in its respective business and 
activities.

          (k)  Inspection.  Permit, and cause each of its Subsidiaries 
to permit, the Agent and the Banks to have one or more of their 
officers and employees, or any other Person designated by the Agent or 
the Banks, visit and inspect any of the properties of the Company and 
its Subsidiaries (upon reasonable request and notice and in accordance 
with the agreement, if any, relating to any such property) and to 
examine the minute books, books of account and other records of the 
Company and its Subsidiaries and make copies thereof or extracts 
therefrom, and discuss its affairs, finances and accounts with its 
officers and, at the request of the Agent or the Banks, with the 
Company's independent accountants, during normal business hours and at 
such other reasonable times and as often as the Agent or the Banks 
reasonably may desire.



                                                         Page 51
<PAGE>
          (l)  Conduct of Business.  (i) Engage in as its principal 
business investing in real estate in the United States, (ii) preserve, 
renew and keep in full force and effect all its material contracts, 
(iii) preserve, renew and maintain in full force and effect all its 
franchises and licenses material to the normal conduct of its business 
as now conducted, and (iv) comply with all of the terms of all 
instruments which evidence, secure or govern the Indebtedness of the 
Company and its Subsidiaries and materially all laws, rules and 
regulations of all Governmental Authorities.

          (m)  Maintenance of Property, Etc.  (i) Maintain, keep and 
preserve and cause each of its Subsidiaries to maintain, keep and 
preserve all of its properties in good repair, working order and 
condition and from time to time make all necessary and proper repairs, 
renewals, replacements, and improvements thereto, and (ii) maintain, 
preserve and protect and cause each of its Subsidiaries to maintain, 
preserve and protect all franchises, licenses, copyrights, patents and 
trademarks material to its business, so that the business carried on 
in connection therewith may be properly and advantageously conducted 
at all times.

          (n)  Insurance on Leased Properties.  Use its, and cause its 
Subsidiaries to use their, commercially reasonable best efforts to 
ensure that each lessee of a property owned in whole or in part, 
directly or indirectly, by the Company or any Subsidiary, and each 
mortgagor of a property on which the Company or any Subsidiary holds a 
mortgage, has, and until the Termination Date will keep, in place 
adequate insurance which names the Company or such Subsidiary as a 
loss payee.  For the purposes of the preceding sentence "adequate 
insurance" shall mean insurance, with financially sound and reputable 
insurers in such amounts and insuring against such risks as are 
customarily maintained by similar businesses.

          (o)  Further Assurances.  The Company agrees to do all acts 
and things, as may be required by law or as, in the reasonable 
judgment of the Agent, may be necessary or advisable to carry out the 
intent and purpose of this Agreement.

          Section 7.02.  Negative Covenants.  Until the Termination 
Date, and thereafter until payment in full of the Notes and 
performance of all other obligations of the Company hereunder (other 
than Unmatured Surviving Obligations), the Company will not:
 
          (a)  Indebtedness.  Create, incur or assume any 
Indebtedness, except (i) Indebtedness to the Agent and the Banks 
hereunder and under the Notes, (ii) Indebtedness incurred to pay 
dividends enabling the Company to maintain its status as a REIT, (iii) 
Indebtedness incurred to purchase Interest Rate Protection Agreements 
and (iv) Indebtedness that would otherwise be permitted under the 
Credit Documents, provided that, in each of the aforementioned cases, 
(A) the agreements and covenants entered into in connection therewith 
would be, in the written determination of the 

                                                         Page 52
<PAGE>
Agent, no more restrictive on the Company than the agreements and 
covenants hereunder, (B) such Indebtedness is unsecured, (C) the 
maturity of such Indebtedness (including all scheduled payments of 
principal) is later than the Termination Date, (D) such Indebtedness 
ranks pari passu or subordinate to the Notes and (E) after giving 
effect to the incurrence of such Indebtedness, the Company's interest 
coverage ratio referred to in Section 7.03(c) herein for the most 
recent four-quarter period ending on the ending date of the Company's 
last fiscal quarter would have been greater than 2.50:1.00.  The 
Company shall not permit any Subsidiary to create, incur, assume or 
suffer to exist any Indebtedness except to the Company or another 
Subsidiary, and such Indebtedness may not exceed $3,500,000."

          (b)  Mortgages and Pledges.  Create, incur, assume or suffer 
to exist, or permit any of its Subsidiaries to create, incur, assume 
or suffer to exist, any Lien of any kind upon or in any of its 
property or assets, whether now owned or hereafter acquired, except 
Permitted Encumbrances.

          (c)  Merger, Acquisition or Sales of Assets.  (i) Acquire, 
or permit any of its Subsidiaries to acquire, all or any substantial 
portion of the assets of any Person other than (a) the acquisition of 
property in the ordinary course of the Company's business; or (b) the 
acquisition of the equity interests of an entity for the purpose of 
controlling the property of that entity in the ordinary course of the 
Company's business, provided that the aggregate purchase price paid by 
the Company in all transactions under this clause (b) and clause 
(ii)(b) below shall not exceed $50,000,000; (ii) enter into any merger 
or consolidation, or permit any Subsidiary to do so, other than (a) a 
merger or consolidation of a Wholly owned Subsidiary with one or more 
other Wholly owned Subsidiaries or into the Company, (b) a merger or 
consolidation of a Subsidiary or the Company with an entity for the 
purpose of controlling the property of that entity in the ordinary 
course of the Company's business, provided that the aggregate purchase 
price paid by the Company in all transactions under this clause (b) 
and clause (i)(b) above shall not exceed $50,000,000, or (c) a merger 
of the Company into another corporation primarily for the purpose of 
changing the jurisdiction of incorporation of the Company, provided 
that the surviving entity shall assume all obligations of the Company 
hereunder; or (iii) sell, lease or otherwise dispose of any assets of 
the Company or any of the Subsidiaries other than in the ordinary 
course of the Company's business for the fair market value thereof; 
provided, that the Company shall be permitted to spend up to 
$10,000,000 to acquire shares of its common stock.

          (d)  Negative Pledge.  Grant any Person a negative pledge on 
any assets of the Company or of the Subsidiaries, except as provided 
in the Stockholder Notes and in any Permitted Note Refinancing.



                                                         Page 53
<PAGE>
          (e)  Loans and Investments.  Purchase or acquire the 
obligations or stock of, or any other interest in, or make loans, 
advances or capital contributions to, or form any joint ventures or 
partnerships with, any Person, or permit any Subsidiary so to do, 
except (i) investments in real estate which satisfy each of the Real 
Estate Investment Criteria, (ii) direct obligations of, or obligations 
the principal of and interest on which are unconditionally guaranteed 
by, the United States of America with a maturity not exceeding one 
year and debt of federal government agencies and treasury and United 
States government money market accounts, (iii) short-term domestic or 
Eurodollar time deposits of any Bank or any bank having a combined 
capital and surplus of not less than $500,000,000 and a long-term debt 
rating of A or better from Standards & Poor's Corporation or A2 or 
better from Moody's Investors Services, Inc. with a maturity not 
exceeding one year, (iv) normal business banking accounts and short-
term certificates of deposit in federally insured financial 
institutions, (v) capital contributions to the Texas Subsidiary by the 
Company or a Subsidiary of the purchase price for acquisitions by the 
Texas Subsidiary of properties that the Company would be allowed to 
acquire directly under this Agreement, provided that, the Subsidiary 
Guarantee of the Company's payment obligations under this Agreement, 
attached hereto as Exhibit I, shall remain in full force and effect, 
and (vi) shares of the Company's common stock; provided that the 
Company shall not spend more than $10,000,000 in acquiring such 
shares.

          (f)  Dividends and Purchase of Stock.  Declare any dividends 
(other than dividends payable in capital stock of the Company) on any 
shares of any class of its capital stock, or apply any of its property 
or assets to the purchase, redemption or other retirement of, or set 
apart any sum for the payment of any dividends on, or for the 
purchase, redemption or other retirement of, or make any other 
distribution by reduction of capital or otherwise in respect of, any 
shares of any class of capital stock of the Company, or permit any 
Subsidiary which is not a Wholly owned Subsidiary so to do, or permit 
any Subsidiary to purchase or acquire any shares of any class of 
capital stock of the Company; provided, however, so long as an Event 
of Default pursuant to Section 8.01(a) has not occurred and is not 
continuing, the Company may, and may permit its Subsidiaries to, pay 
dividends and other distributions with respect to capital stock; and 
provided further that the Company may spend up to $10,000,000 to 
acquire shares of its common stock.

          (g)  Stock of Subsidiaries.  Issue, sell or otherwise 
dispose of any shares of capital stock of any Subsidiary (except in 
connection with a merger or consolidation of a Wholly owned Subsidiary 
permitted by Section 7.02(c) or with the dissolution of any 
Subsidiary) or permit any Subsidiary to issue any additional shares of 
its capital stock except pro rata to its stockholders.

          (h)  Terms of Indebtedness.  Amend or modify, or permit to 
be amended or modified the terms of any Company or Subsidiary 

                                                         Page 54
<PAGE>
Indebtedness for borrowed money or any documents relating thereto in a 
manner which would (i) increase the principal amount of such 
Indebtedness, (ii) increase the interest borne by such Indebtedness, 
(iii) shorten the maturity of such Indebtedness or (iv) elevate, in 
relation to the Loans and Swing Line Advances, the ranking in terms of 
payment of such Indebtedness, without prior written consent from the 
Agent.

          (i)  Contracts.  Amend or modify (i) the Company's 
certificate of incorporation, (ii) the Real Estate Investment Criteria 
to a material degree or (iii) any tax sharing, management or other 
similar agreement between or among the Company and any of its 
Subsidiaries without the approval of the independent board of 
directors.

          (j)  Transactions with Affiliates.  Enter into any 
transactions, including without limitation, the purchase, sale or 
exchange of property or the rendering of any service, with any 
Affiliate, or permit any Subsidiary so to do, except in the ordinary 
course of and pursuant to the reasonable requirements of its business 
and upon fair and reasonable terms no less favorable to the Company or 
such Subsidiary, as the case may be, than could be obtained in an 
arm's length transaction with a person not an Affiliate.  

          (k)  Mortgage Financings.  Enter into any mortgage 
financings.

          (l)  Significant Properties.  Without the prior written 
consent of the Required Banks (which consent shall not be unreasonably 
withheld, and which consent the Banks and the Agent shall use their 
best efforts to grant or deny within 10 Business Days of receipt by 
the Agent of the Company's written request therefor, provided that the 
failure to grant, deny or explain the inability to make a 
determination about such consent for 20 Business Days after the 
Agent's receipt of the Company's request shall be deemed to constitute 
a grant of such consent), purchase or acquire an interest in (i) 
multi-tenant office buildings, (ii) hotels, motels, bowling alleys or 
mobile home parks or (iii) any individual lot of property the price of 
which exceeds $15,000,000 or two contiguous lots occupied by more than 
one tenant, the price of which exceeds $30,000,000.

          Section 7.03.  Financial Covenants.  Until the Termination 
Date, and thereafter until payment in full of the Notes and 
performance of all other obligations of the Company hereunder (other 
than Unmatured Surviving Obligations),

          (a)      Tangible Stockholders' Equity.  The Company will 
maintain Consolidated Tangible Stockholders' Equity of not less than 
the sum of (i) $350,000,000 plus (ii) 75% of the sum of the net 
proceeds received by the Company after December 31, 1997 from any 
offering of its equity securities.

                                                         Page 55
<PAGE>
          (b)  Leverage Ratio.  The Company will maintain, as measured 
at the end of each fiscal quarter, a Leverage Ratio of not more than 
1.00:1.00.

          (c)  Interest Coverage Ratio.  The Company will not permit 
the ratio of (i) the sum of Consolidated Funds from Operations and 
Consolidated Interest Expense to (ii) Consolidated Interest Expense 
for the four quarter period ending on the last day of each fiscal 
quarter to be less than 2.50:1.00.


                         ARTICLE VIII

                      EVENTS OF DEFAULT

          Section 8.01.  Events of Default.  If one or more of the 
following events (each, an "Event of Default") shall occur:

          (a)  Default shall be made in the payment of any installment 
of principal of any Note or Swing Line Advance when due and payable, 
whether at maturity, by notice of intention to prepay or otherwise; or 
default shall be made in the payment of any installment of interest 
upon any Note or Swing Line Advance when due and payable, and such 
default shall have continued for five days; or

          (b)  Default shall be made in the payment of the Facility 
Fee or any other fee or amount payable hereunder when due and payable 
and such default shall have continued for five days; or

          (c)  Default shall be made in the due observance or 
performance of any term, covenant, or agreement contained in Section 
7.01(j) or in Section 7.03; or

          (d)  Default shall be made in the due observance or 
performance of any other term, covenant or agreement contained in this 
Agreement, and such default shall have continued unremedied for a 
period of 30 days after any officer of the Company becomes aware, or 
should have become aware, of such default; or

          (e)  Any representation or warranty made or deemed made by 
the Company herein or any statement or representation made in any 
certificate or report delivered by or on behalf of the Company in 
connection herewith or in connection with any Note shall prove to have 
been false or misleading in any material respect when made; or

          (f)  Any obligation (other than its obligation hereunder) of 
the Company or any of its Subsidiaries for the payment of Indebtedness 
in excess of $500,000 is not paid when due or within any grace period 
for the payment therefor or becomes or is declared to be due and 
payable prior to the expressed maturity thereof, or there shall have 
occurred an event which, with the giving of notice or lapse of time, 
or both, would cause any such obligation to become, or allow any such 
obligation to be declared to be, due and payable; or
                                                         Page 56
<PAGE>
          (g)  An involuntary case or other proceeding shall be 
commenced against the Company or any Subsidiary seeking liquidation, 
reorganization or other relief with respect to it or its debts under 
any applicable Federal or State bankruptcy, insolvency, reorganization 
or similar law now or hereafter in effect or seeking the appointment 
of a custodian, receiver, liquidator, assignee, trustee, sequestrator 
or similar official of it or any substantial part of its property, and 
such involuntary case or other proceeding shall remain undismissed and 
unstayed, or an order or decree approving or ordering any of the 
foregoing shall be entered and continued unstayed and in effect, in 
any such event, for a period of 60 days; or

          (h)  The commencement by the Company or any of its 
Subsidiaries of a voluntary case or proceeding under any applicable 
Federal or State bankruptcy, insolvency, reorganization or other 
similar law or of any other case or proceeding to be adjudicated a 
bankrupt or insolvent, or the consent by any of them to the entry of a 
decree or order for relief in respect of the Company or any of its 
Subsidiaries in an involuntary case or proceeding under any applicable 
Federal or State bankruptcy, insolvency, reorganization or other 
similar law or to the commencement of any bankruptcy or insolvency 
case or proceeding against any of them, or the filing by any of them 
of a petition or answer or consent seeking reorganization or relief 
under any applicable Federal or State law, or the consent by any of 
them to the filing of such petition or to the appointment of or taking 
possession by a custodian, receiver, liquidator, assignee, trustee, 
sequestrator or similar official of the Company or any of its 
Subsidiaries or any substantial part of their respective property, or 
the making by any of them of an assignment for the benefit of 
creditors, or the admission by any of them in writing of inability to 
pay their debts generally as they become due, or the taking of 
corporate action by the Company or any of its Subsidiaries in 
furtherance of any such action; or

          (i)  One or more judgments against the Company or any of its 
Subsidiaries or attachments against its property, which in the 
aggregate exceed $500,000, or the operation or result of which could 
be to interfere materially and adversely with the conduct of the 
business of the Company or any of its Subsidiaries, remain unpaid, 
unstayed on appeal, undischarged, unbonded, or undismissed for a 
period of 30 days; or

          (j)  With respect to any Single-Employer Plan, any of the 
following shall occur:  (A) the provision to any affected party as 
such term is defined in Section 4001 of ERISA of a notice of intent to 
terminate the Plan, the adoption of an amendment to the Plan if, after 
giving effect thereto, the Plan is a plan described in Section 4021(b) 
of ERISA or receipt of notice of an application by the PBGC to 
institute proceedings to terminate the Plan pursuant to Section 4042 
of ERISA; in each case, if the amount of unfunded benefit 

                                                         Page 57
<PAGE>
liabilities, as such term is defined in Section 4001(a)(18) of ERISA, 
of the Plan as of the date such event occurs is more than $5,000,000, 
(B) the Company or any ERISA Affiliate incurs liability under Sections 
4062(e), 4063 or 4064 of ERISA in an amount in excess of $5,000,000, 
(C) an amendment is adopted to the Plan which would require security 
to be given to the Plan pursuant to Section 401(a)(29) of the Code or 
Section 307 of ERISA in an amount in excess of $5,000,000, (D) the 
Company or any ERISA Affiliate fails to make a payment to the Plan 
which would give rise to a lien in favor of the Plan under Section 
302(f) of ERISA in an amount in excess of $5,000,000, or (E) any 
Person shall engage in any non-exempt "prohibited transaction" (as 
defined in Section 406 or 407 of ERISA or Section 4975 of the Code) 
involving any Plan, in an amount in excess of $5,000,000; or

          (k)  Any court or governmental or regulatory authority shall 
have enacted, issued, promulgated, enforced or entered any statute, 
rule, regulation, judgment, decree, injunction or other order (whether 
temporary, preliminary or permanent) which is in effect and which 
prohibits, enjoins or otherwise restricts in a manner that would have 
a Material Adverse Effect on any of the lending transactions 
contemplated under the Credit Documents; or

          (l)  The Company shall fail to maintain its status as a 
"real estate investment trust", as such term is defined in the Code; 
or

          (m)  There shall occur a Change of Control; or

          (n)  During any twelve month period two or more members of 
Key Management are terminated or resign;

then (i) upon the happening of any of the foregoing Events of Default, 
the obligation of the Banks to make any further Loans or the 
obligation of the Swing Line Bank and the other Banks to make any 
further Swing Line Advances under this Agreement shall terminate upon 
declaration to that effect delivered by the Agent or the Required 
Banks to the Company and (ii) upon the happening of any of the 
foregoing Events of Default which shall be continuing, the Notes and 
the Swing Line Advances shall become and be immediately due and 
payable upon declaration to that effect delivered by the Agent or the 
Required Banks to the Company; provided that upon the happening of any 
event specified in Section 8.01(g) or (h), the Notes and Swing Line 
Advances shall become immediately due and payable and the obligation 
of the Banks to make any further Loans and the obligation of the Swing 
Line Bank and the other Banks to make any further Swing Line Advances 
hereunder shall terminate without declaration or other notice to the 
Company.  The Company expressly waives any presentment, demand, 
protest or other notice of any kind.




                                                         Page 58
<PAGE>
                             ARTICLE IX

                       THE AGENT AND THE BANKS

          Section 9.01.  The Agency.  (a) Each Bank appoints The Bank 
of New York as its Agent hereunder and irrevocably authorizes the 
Agent to take such action on its behalf and to exercise such powers 
hereunder as are specifically delegated to the Agent by the terms 
hereof, together with such powers as are reasonably incidental hereto, 
and the Agent hereby accepts such appointment subject to the terms 
hereof.  The relationship between the Agent and the Banks shall be 
that of agent and principal only and nothing herein shall be construed 
to constitute the Agent a trustee for any Bank nor to impose on the 
Agent duties or obligations other than those expressly provided for 
herein.

          Section 9.02.  The Agent's Duties.  The Agent shall promptly 
forward to each Bank copies, or notify each Bank as to the contents, 
of all notices and other communications received from the Company 
pursuant to the terms of this Agreement and the Notes and, in the 
event that the Company fails to pay when due the principal of or 
interest on any Loan, the Agent shall promptly give notice thereof to 
the Banks.  As to any other matter not expressly provided for herein 
or therein, the Agent shall have no duty to act or refrain from acting 
with respect to the Company, except upon the instructions of the 
Required Banks.  The Agent shall not be bound by any waiver, 
amendment, supplement, or modification of this Agreement or any Note 
which affects its duties hereunder and thereunder, unless it shall 
have given its prior written consent thereto.  The Agent shall have no 
duty to ascertain or inquire as to the performance or observance of 
any of the terms, conditions, covenants or agreements binding on the 
Company pursuant to this Agreement or any Note nor shall it be deemed 
to have knowledge of the occurrence of any Default or Event of Default 
(other than a failure of the Company to pay when due the principal or 
interest on any Loan), unless it shall have received written notice 
from the Company or a Bank specifying such Default or Event of Default 
and stating that such notice is a "Notice of Default".

          Section 9.03.  Sharing of Payment and Expenses. All funds 
for the account of the Banks received by the Agent in respect of 
payments made by the Company pursuant to, or from any Person on 
account of, this Agreement or any Note shall be distributed forthwith 
by the Agent among the Banks, in like currency and funds as received, 
ratably in proportion to their respective interests therein.  In the 
event that any Bank shall receive from the Company or any other source 
any payment of, on account of, or for or under this Agreement or any 
Note (whether received pursuant to the exercise of any right of set-
off, banker's lien, realization upon any security held for or 
appropriated to such obligation or otherwise as permitted by law) 
other than in proportion to its Pro Rata Share, then such Bank shall 
purchase from each other Bank so much of its interest in obligations 

                                                         Page 59
<PAGE>
of the Company as shall be necessary in order that each Bank shall 
share such payment with each of the other Banks in proportion to each 
Bank's Pro Rata Share; provided that no Bank shall purchase any 
interest of any Bank that does not, to the extent that it may lawfully 
do so, set-off against the balance of any deposit accounts maintained 
with it the obligations due to it under this Agreement.  In the event 
that any purchasing Bank shall be required to return any excess 
payment received by it, the purchase shall be rescinded and the 
purchase price restored to the extent of such return, but without 
interest.

          Section 9.04.  The Agent's Liabilities.  Each of the Banks 
and the Company agrees that (i) neither the Agent in such capacity nor 
any of its officers or employees shall be liable for any action taken 
or omitted to be taken by any of them hereunder except for its or 
their own gross negligence or willful misconduct, (ii) neither the 
Agent in such capacity nor any of its officers or employees shall be 
liable for any action taken or omitted to be taken by any of them in 
good faith in reliance upon the advice of counsel, independent public 
accountants or other experts selected by the Agent, and (iii) the 
Agent in such capacity shall be entitled to rely upon any notice, 
consent, certificate, statement or other document (including any 
telegram, cable, telex, facsimile or telephone transmission) believed 
by it to be genuine and correct and to have been signed and/or sent by 
the proper Persons.

          Section 9.05.  The Agent as a Bank.  The Agent shall have 
the same rights and powers hereunder as any other Bank and may 
exercise the same as though it were not the Agent, and the terms 
"Bank" or "Banks", unless the context otherwise indicated, include the 
Agent in its individual capacity.  The Agent may, without any 
liability to account, maintain deposits or credit balances for, invest 
in, lend money to and generally engage in any kind of banking business 
with the Company or any Subsidiary or affiliate of the Company as if 
it were any other Bank and without any duty to account therefor to the 
other Banks.

          Section 9.06.  Bank Credit Decision.  Neither the Agent nor 
any of its officers or employees has any responsibility for, gives any 
guaranty in respect of, nor makes any representation to the Banks as 
to, (i) the condition, financial or otherwise, of the Company or any 
Subsidiary thereof or the truth of any representation or warranty 
given or made herein or in any other Credit Document, or in connection 
herewith or therewith or (ii) the validity, execution, sufficiency, 
effectiveness, construction, adequacy, enforceability or value of this 
Agreement or any other Credit Document or any other document or 
instrument related hereto or thereto.  Except as specifically provided 
herein and in the other Credit Documents to which the Agent is a 
party, the Agent shall have no duty or responsibility, either 
initially or on a continuing basis, to provide any Bank with any 
credit or other information with respect to the operations, business, 
property, condition or creditworthiness of the 

                                                         Page 60
<PAGE>
Company or any of its Subsidiaries, whether such information comes 
into the Agent's possession on or before the date hereof or at any 
time thereafter.  Each Bank acknowledges that it has, independently 
and without reliance upon the Agent or any other Bank, based on such 
documents and information as it has deemed appropriate, made its own 
credit analysis and decision to enter into this Agreement.  Each Bank 
also acknowledges that it will independently and without reliance upon 
the Agent or any other Bank, based on such documents and information 
as it shall deem appropriate at the time, continue to make its own 
credit decisions in taking or not taking action under this Agreement 
or any Note.

          Section 9.07.  Indemnification.  Each Bank agrees (which 
agreement shall survive payment of the Loans and the Notes) to 
indemnify the Agent, to the extent not reimbursed by the Company, 
ratably in accordance with their respective Commitments, from and 
against any and all liabilities, obligations, losses, claims, damages, 
penalties, actions, judgments, suits, costs, expenses or disbursements 
of any kind or nature whatsoever which may be imposed on, incurred by, 
or asserted against the Agent in any way relating to or arising out of 
this Agreement or any other Credit Document, or any action taken or 
omitted to be taken by the Agent hereunder or thereunder; provided 
that no Bank shall be liable for any portion of such liabilities, 
obligations, losses, damages, penalties, actions, judgments, suits, 
costs, expenses or disbursements resulting from the gross negligence 
or willful misconduct of the Agent or any of its officers or 
employees.  Without limiting the foregoing, each Bank agrees to 
reimburse the Agent promptly upon demand for its ratable share of any 
out-of-pocket expenses (including counsel fees) incurred by the Agent 
in such capacity in connection with the preparation, execution or 
enforcement of, or legal advice in respect of rights or 
responsibilities under, this Agreement or any Note or any amendments 
or supplements hereto or thereto, to the extent that the Agent is not 
reimbursed for such expenses by the Company.

          Section 9.08.  Successor Agent.  The Agent may resign at any 
time by giving written notice thereof to the Banks and the Company, 
and the Agent may be removed at any time by the Required Banks by 
giving written notice thereof to the Agent, the other Banks and the 
Company at least ten Business Days prior to the effective date of such 
removal.  Upon any such resignation or removal, the Required Banks 
shall have the right to appoint a successor Agent.  If no successor 
Agent shall have been so appointed by the Required Banks and shall 
have accepted such appointment within 30 days after the resigning 
Agent's giving of notice of resignation, or the Required Banks' giving 
notice of removal, as the case may be, the resigning Agent may, on 
behalf of the Banks, appoint a successor Agent, which shall be a 
commercial bank organized under the laws of the United States of 
America or of any State thereof and having a combined capital and 
surplus of at least $250,000,000.  Upon the acceptance of any 
appointment as Agent hereunder by a successor Agent, such successor 
Agent shall thereupon succeed to and become vested with all 

                                                         Page 61
<PAGE>
the rights, powers, privileges and duties of the resigned or removed 
Agent, and the resigned or removed Agent shall be discharged from its 
duties and obligations under this Agreement.  After any Agent's 
resignation hereunder as Agent, the provisions of this Article IX 
shall inure to its benefit as to any actions taken or omitted to be 
taken by it while it was Agent under this Agreement.


                            ARTICLE X

                     CONSENT TO JURISDICTION

          Section 10.01.  Consent to Jurisdiction.  The Company hereby 
irrevocably submits to the non-exclusive jurisdiction of the State of 
New York for the purpose of any suit, action, proceeding or judgment 
relating to or arising out of this Agreement and each Note.  The 
Company hereby appoints CT Corporation System, with offices on the 
date hereof at 1633 Broadway, New York, New York 10019, as its 
authorized agent on whom process may be served in any action which may 
be instituted against it by the Agent or the Banks in any state or 
federal court in the Borough of Manhattan, The City of New York, 
arising out of or relating to any Loan or this Agreement and each 
Note.  Service of process upon such authorized agent and written 
notice of such service to the Company shall be deemed in every respect 
effective service of process upon the Company, and the Company hereby 
irrevocably consents to the jurisdiction of any such court in any such 
action and to the laying of venue in the Borough of Manhattan, The 
City of New York.  The Company hereby irrevocably waives any objection 
to the laying of the venue of any such suit, action or proceeding 
brought in the aforesaid courts and hereby irrevocably waives any 
claim that any such suit, action or proceeding brought in any such 
court has been brought in an inconvenient forum.  Notwithstanding the 
foregoing, nothing herein shall in any way affect the right of the 
Agent or any Bank to bring any action arising out of or relating to 
the Loans or this Agreement and each Note in any competent court 
elsewhere having jurisdiction over the Company or its property.


                             ARTICLE XI

                            MISCELLANEOUS

          Section 11.01.  APPLICABLE LAW.  THIS AGREEMENT SHALL BE 
GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE INTERNAL LAWS OF THE 
STATE OF NEW YORK, UNITED STATES OF AMERICA.

          Section 11.02.  Set-off.  Each Bank is authorized to set off 
and apply any and all deposits at any time held by such Bank against 
obligations of the Company under the Credit Documents.



                                                         Page 62
<PAGE>
          Section 11.03.  Expenses.  The Company agrees to pay (i) all 
reasonable out-of-pocket expenses of the Agent (including, without 
limitation, all reasonable fees and expenses of Sullivan & Cromwell, 
as counsel to the Agent) in connection with the preparation of this 
Agreement and the other Credit Documents and any amendments, 
supplements or modifications hereto or thereto, (ii) all reasonable 
out-of-pocket expenses incurred by the Agent, the Swing Line Bank and 
any Bank, including fees and expenses of counsel, in connection with 
the enforcement of, and the protection of their rights under, any 
provisions of this Agreement, the Notes or any amendment or supplement 
hereto or thereto, whether or not any loan is made hereunder, and 
(iii) all reasonable out-of-pocket expenses of the Agent, including 
reasonable fees and disbursements of counsel, in connection with the 
syndication of the Loans.  The Company shall pay any transfer taxes, 
documentary taxes, assessments or charges made by any Governmental 
Authority by reason of the execution and delivery of this Agreement or 
the Notes incurred up to and including the date of this Agreement.

          Section 11.04.  Amendments.  Any provision of this Agreement 
or the Notes may be amended or waived if, but only if, such amendment 
or waiver is in writing and is signed by the Company and the Required 
Banks (and, if the rights or duties of the Agent or the Swing Line 
Bank are affected thereby, by the Agent and the Swing Line Bank, 
respectively); provided that no such amendment, waiver or modification 
shall, unless signed by all the Banks, (i) increase or decrease the 
Commitment of any Bank, subject any Bank to any additional obligation 
or change the several nature of the obligations of each Bank, (ii) 
reduce the principal of or rate of interest on any Loan (other than 
interest payable pursuant to Section 3.06) or any fees hereunder, 
(iii) except as otherwise provided in Section 11.12, postpone the date 
fixed for any payment of principal of or interest on any Loan or any 
fees hereunder or for any reduction or termination of any Commitment, 
(iv) except as otherwise may result from actions taken in accordance 
with Section 11.12, change the percentage of any of the Commitments or 
of the aggregate unpaid principal amount of the Notes or Swing Line 
Advances, or the number of Banks, which shall be required for the 
Banks or any of them to take any action under this Section or any 
other provision of this Agreement, or (v) amend or waive the 
provisions of Article IV or of this Section 11.04.

          Section 11.05.  Cumulative Rights and No Waiver.  Each and 
every right granted to the Agent, the Swing Line Bank and the Banks 
hereunder or under any other document delivered hereunder or in 
connection herewith, or allowed them by law or equity, shall be 
cumulative and may be exercised from time to time.  No failure on the 
part of the Agent, the Swing Line Bank or any Bank to exercise, and no 
delay in exercising, any right will operate as a waiver thereof, nor 
will any single or partial exercise by the Agent, the Swing Line Bank 
or any Bank of any right preclude any other or future exercise thereof 
or the exercise of any other right.


                                                         Page 63
<PAGE>
          Section 11.06.  Notices.  Any communication, demand or 
notice to be given hereunder or with respect to the Notes will be duly 
given when delivered in writing or by telecopy to a party at its 
address as indicated below, except that notices from the Company 
pursuant to Section 2.02 will not be effective until received by the 
Agent.

          A communication, demand or notice given pursuant to this 
Section 11.06 shall be addressed:

          If to the Company, at

               220 West Crest Street
               Escondido, California 92025-1725

               Telecopy: (619) 741-8674
               Attention: Legal Department

          If to the Agent or the Swing Line Bank, at its address as 
indicated on the signature pages hereof, with a copy, only in the case 
of default notices, to:

               Sullivan & Cromwell
               444 South Flower Street, 12th Floor
               Los Angeles, California 90071

               Telecopy:  (213) 683-0457
               Attention:  Alison S. Ressler

          If to any Bank, at its address as indicated on the signature 
pages hereof.

          Unless otherwise provided to the contrary herein, any notice 
which is required to be given in writing pursuant to the terms of this 
Agreement may be given by telex, telecopy or facsimile transmission.

          Section 11.07.  Separability.  In case any one or more of 
the provisions contained in this Agreement shall be invalid, illegal 
or unenforceable in any respect under any law, the validity, legality 
and enforceability of the remaining provisions contained herein shall 
not in any way be affected or impaired thereby.

          Section 11.08.  Assignments and Participations.

          (a)  This Agreement shall be binding upon and inure to the 
benefit of the Company, the Swing Line Bank and the Banks and their 
respective successors and assigns, except that the 
Company may not assign any of its rights hereunder without the prior 
written consent of the Banks.



                                                         Page 64
<PAGE>
          (b)  Any Bank may at any time grant to one or more banks or 
other institutions (each a "Participant") participating interests in 
its Commitment or any or all of its Loans.  In the event of any such 
grant by a Bank of a participating interest to a Participant, whether 
or not upon notice to the Company and the Agent, such Bank shall 
remain responsible for the performance of its obligations hereunder, 
and the Company and the Agent shall continue to deal solely and 
directly with such Bank in connection with such Bank's rights and 
obligations under this Agreement.  Any agreement pursuant to which any 
Bank may grant such a participating interest shall provide that such 
Bank shall retain the sole right and responsibility to enforce the 
obligations of the Company hereunder including the right to approve 
any amendment, modification or waiver of any provision of this 
Agreement; provided that such participation agreement may provide that 
such Bank will not agree to any modification, amendment or waiver of 
this Agreement described in clauses (i) through (vi), inclusive, of 
Section 11.04 without the consent of the Participant.  Subject to 
Section 11.08(e), the Company agrees that each Participant shall be 
entitled to the benefits of Sections 4.03, 4.04 and 11.04 with respect 
to its participating interest.  An assignment or other transfer which 
is not permitted by clause (c) below shall be given effect for 
purposes of this Agreement only to the extent of a participating 
interest granted in accordance with this clause (b).

          (c)  Any Bank may at any time assign to one or more banks or 
other institutions (each an "Assignee") all, or (except insofar as 
such assignment relates to Competitive Loans) a proportionate part of 
all, of its rights and obligations under this Agreement and the Notes, 
and such Assignee shall assume such rights and obligations, pursuant 
to an instrument executed by such Assignee and such transferor Bank, 
with (and subject to) the signed consents of the Company and the Agent 
and the Swing Line Bank (which consents shall not be unreasonably 
withheld or delayed); provided, however, any such assignment shall be 
in the minimum aggregate amount of $10,000,000; provided, further, 
that the foregoing consent requirement shall not be applicable in the 
case of, and this subsection (c) shall not restrict, an assignment of 
all, or (except insofar as such assignment relates to Competitive 
Loans) a proportionate part of all, of its rights and obligations 
under this Agreement and the Notes by any Bank to an Affiliate of such 
Bank or a pledge and assignment of all, or (except insofar as such 
assignment relates to Competitive Loans) a proportionate part of all, 
of its rights and obligations under this Agreement and the Notes to a 
Federal Reserve Bank as collateral; and provided, further, that no 
consent of the Company shall be required if an Event of Default has 
occurred and is continuing.  Upon (i) execution and delivery of such 
an instrument, (ii) payment by such Assignee to such transferor Bank 
of an amount equal to the purchase price agreed between such 
transferor Bank and such Assignee and (iii) payment by the transferee 
Bank or transferor Bank to the Agent of an administrative fee in the 
amount of $3,500, such Assignee shall be a Bank party to this 
Agreement and shall have all the rights and


                                                         Page 65
<PAGE>
obligations of a Bank with a Commitment as set forth in such 
instrument of assumption, and the transferor Bank (and the Company as 
to the transferor Bank) shall be released from its obligations 
hereunder to a corresponding extent, and no further consent or action 
by any party shall be required.  Upon the consummation of any 
assignment pursuant to this subsection (c), the transferor Bank, the 
Agent and the Company shall make appropriate arrangements so that, if 
required, new Notes are issued to the Assignee.

          (d)  No Assignee, Participant or other transferee of any 
Bank's rights shall be entitled to receive any greater payment under 
Section 4.03 or 4.04 than such Bank would have been entitled to 
receive with respect to the rights transferred, unless such transfer 
is made with the Company's prior written consent or by reason of the 
provisions of Section 4.04 requiring such Bank to designate a 
different lending office under certain circumstances or at a time when 
the circumstances giving rise to such payment did not exist.

          (e)  No Participant of any Bank shall be entitled to receive 
any greater payment under Section 4.03, Section 4.04 or Section 11.04 
than such Bank would have been entitled to receive if it had not 
granted a participation to such Participant.

          Section 11.09.  WAIVER OF JURY TRIAL.  THE COMPANY, THE 
AGENT AND EACH OF THE BANKS HEREBY WAIVE TRIAL BY JURY IN ANY JUDICIAL 
PROCEEDING INVOLVING, DIRECTLY OR INDIRECTLY, ANY MATTER (WHETHER 
SOUNDING IN TORT, CONTRACT OR OTHERWISE) IN ANY WAY ARISING OUT OF, 
RELATED TO, OR CONNECTED WITH THIS AGREEMENT, THE NOTES OR THE 
RELATIONSHIPS ESTABLISHED HEREUNDER.

          Section 11.10.  Confidentiality.  Except as may be required 
to enforce the rights and duties established hereunder, 

the parties hereto shall preserve in a confidential manner all 
information received from the other pursuant to this Agreement, the 
Notes and the transactions contemplated hereunder and thereunder, and 
shall not disclose such information except to those persons with which 
a confidential relationship is maintained (including regulators, legal 
counsel, accountants, or designated agents), or where required by law.  
Nothing in this paragraph shall prevent the filing of this Agreement 
with the Securities and Exchange Commission.

          Section 11.11.  Indemnity.  The Company agrees to indemnify 
the Agent, the Swing Line Bank and each of the Banks and their 
respective directors, officers, employees and agents (each such person 
being called an "Indemnitee") against, and to hold each Indemnitee 
harmless from, any and all losses, claims, damages and liabilities of 
any party other than the Company and related expenses, including 
reasonable counsel fees and expenses incurred by or asserted against 
any Indemnitee arising out of, in any way connected with, or as a 
result of (i) the execution or delivery of this 


                                                         Page 66
<PAGE>
Agreement or any Note or any agreement or instrument contemplated 
hereby or thereby, the performance by the parties thereto of their 
respective obligations hereunder or thereunder or the consummation of 
the transactions and the other transactions contemplated hereby or 
thereby, (ii) the use of the proceeds of the Loans or (iii) any claim, 
litigation, investigation or proceeding relating to any of the 
foregoing, whether or not any Indemnitee is a party thereto and 
notwithstanding that any claim, proceeding, investigation or 
litigation relating to any such losses, claims, damages, liabilities 
or expenses is or was brought by a stockholder, creditor, employee or 
officer of the Company; provided that such indemnity shall not, as to 
any Indemnitee, be available to the extent that such losses, claims, 
damages, liabilities or related expenses are determined by a court of 
competent jurisdiction by final and nonappealable judgment to have 
resulted from the gross negligence or willful misconduct of any 
Indemnitee or from the breach by any Indemnitee of its obligations 
hereunder  or with respect to claims or actions solely between or 
among the Banks relating to this Agreement or the transactions 
contemplated hereby and provided further, that such Indemnity shall 
not apply to any loss, claim, damage, or liability or related expense 
incurred as a consequence of any additional costs (as contemplated by 
Section 4.04(b)) or any Tax, which shall be governed by the provisions 
of Section 4.04(b) and (a), respectively.

          The provisions of this Section 11.11 shall remain operative 
and in full force and effect regardless of the expiration of the term 
of this Agreement, the consummation of the transactions contemplated 
hereby, the repayment of any of the Loans, the reduction or 
cancellation of the Commitment, the invalidity or unenforceability of 
any term or provision of this Agreement or any Note, or any 
investigation made by or on behalf of the Banks.  All amounts due 
under this Section 11.11 shall be payable in immediately available 
funds upon written demand therefor.

          Section 11.12.  Extension of Termination Dates; Removal of 
Banks; Substitutions of Banks.

          (a) (i) No earlier than the first anniversary of the 
Effective Date and no later than 120 days prior to the scheduled 
Termination Date, the Company may, at its option, request all the 
Banks then party to this Agreement to extend their scheduled 
Termination Dates by one calendar year by means of a letter, addressed 
to each such Bank and the Agent.  If such a request is accepted and 
the Termination Date is extended pursuant to subsection 11.12(a)(ii), 
the Company may, at its option, no earlier than the date one year 
after the first request for extension and no later than 120 days prior 
to the rescheduled Termination Date, make one further request that all 
the Banks then party to this Agreement to extend their scheduled 
Termination Dates by one additional year in the same manner, subject 
to the provisions of subsection 11.12(a)(ii); provided that in no 
event shall the Termination Date be extended to a date which is later 
than the fifth anniversary of the Effective Date.

                                                         Page 67
<PAGE>
(ii) Each Bank electing (in its sole discretion) so to extend its 
scheduled Termination Date shall execute and deliver within forty-five 
(45) days following such request counterparts of such letter to the 
Company and the Agent, whereupon (unless Banks with an aggregate 
percentage of the Total Commitment in excess of 25% decline to extend 
their respective scheduled Termination Dates, in which event the Agent 
shall notify all the Banks thereof), such Bank's scheduled Termination 
Date shall be extended to the anniversary date of the year immediately 
succeeding such Bank's then-current scheduled Termination Date.  If no 
such election is received within such forty-five day period from any 
Bank, such Bank shall be deemed to have elected not to extend its 
scheduled Termination Date.

          (b)  With respect to any Bank which has declined to extend 
such Bank's scheduled Termination Date and if Banks with an aggregate 
percentage of the Total Commitment not in excess of 25% have not 
declined to extend their respective Termination Dates, the Company may 
in its discretion, upon not less than 30 days' prior written notice to 
the Agent and each Bank, remove such Bank as a party hereto.  Each 
such notice shall specify the date of such removal (which shall be a 
Business Day), which shall thereupon become the scheduled Termination 
Date for such Bank.

          (c)  In the event that any Bank does not extend its 
scheduled Termination Date pursuant to subsection (a) above or is the 
subject of a notice of removal pursuant to subsection (b) above, then, 
at any time prior to the Termination Date for such Bank (a 
"Terminating Bank"), the Company may, at its option, arrange to have 
one or more other financial institutions acceptable to the Agent 
(which may be a Bank or Banks and each of which shall herein be called 
a "Successor Bank") succeed to all or a percentage of the Terminating 
Bank's outstanding Loans, if any, and rights under this Agreement and 
assume all or a like percentage (as the case may be) of such 
Terminating Bank's Commitment and other obligations hereunder, as if 
(i) in the case of any Bank electing not to extend its scheduled 
Termination Date pursuant to subsection (a) above, such Successor Bank 
had extended its scheduled Termination Date pursuant to such 
subsection (a) and (ii) in the case of any Bank that is the subject of 
a notice of removal pursuant to subsection (b) above, no such notice 
of removal had been given by the Company.  Such succession and 
assumption shall be effected by means of one or more agreements 
supplemental to this Agreement among the Terminating Bank, the 
Successor Bank, the Company and the Agent.  On and as of the effective 
date of each such supplemental agreement, each Successor Bank party 
thereto shall be and become a Bank for all purposes of this Agreement 
and to the same extent as any other Bank hereunder and shall be bound 
by and entitled to the benefits of this Agreement in the same manner 
as any other Bank.

          (d)  On the originally scheduled Termination Date for any 
Terminating Bank, such Terminating Bank's Commitment shall terminate 
and, except to the extent assigned pursuant to subsection (c) above, 

                                                         Page 68
<PAGE>
the Company shall pay in full all of such Terminating Bank's Loans and 
all other amounts payable to such Bank hereunder, including any 
amounts payable pursuant to Section 4.3 on account of such payment.  

          (e)  To the extent that all or a portion of any Terminating 
Bank's obligations are not assumed pursuant to subsection (c) above, 
the Total Commitment shall be reduced on the applicable Termination 
Date and each Bank's percentage of the reduced Total Commitment shall 
be revised pro rata to reflect such Terminating Bank's absence.

          Section 11.13.  Knowledge of the Company.  As used in this 
Agreement, knowledge of the Company shall mean to the best of any 
executive officer's knowledge, after a reasonable investigation.

          Section 11.14.  Execution in Counterparts.  This Agreement 
may be executed in any number of counterparts and by the different 
parties hereto on separate counterparts, each of which when so 
executed and delivered shall be an original, but all the counterparts 
shall together constitute one and the same instrument.

          IN WITNESS WHEREOF, the parties hereto have caused this 
Agreement to be duly executed as of the date first above written.

                              REALTY INCOME CORPORATION


                              By: /s/ Michael R. Pfeiffer   
                                 ---------------------------
                                 Name: Michael R. Pfeiffer
                                 Title: Senior Vice 
                                        President, General
                                        Counsel and 
                                        Secretary


                              THE BANK OF NEW YORK, 
                              as Agent for the Banks


                              By: /s/ Lisa Y. Brown         
                                 ---------------------------
                                 Name:  Lisa Y. Brown
                                 Title: Vice President










                                                         Page 69
<PAGE>
                              Address for Notices:


                              One Wall Street
                              18th Floor
                              New York, NY  10286

                              Attn:  Kalyani Bose
                                     Agency Function
                                     Administration
                              Fax:   (212) 635-6365


                              With a copy to:

                              The Bank of New York
                              10990 Wilshire Boulevard
                              Suite 1700
                              Los Angeles, CA  90024

                              Attn:  Lisa Y. Brown
                                     Vice President
                              Fax:   (310) 996-8667


                              THE BANK OF NEW YORK
                              as a Bank and as the
                              Swing Line Bank


                              By: /s/ Lisa Y. Brown         
                                 ---------------------------
                                 Name:  Lisa Y. Brown
                                 Title: Vice President


                              Address for Notices:

                              One Wall Street
                              18th Floor
                              New York, NY  10286

                              Attn:  Kalyani Bose
                                     Agency Function
                                     Administration
                              Fax:   (212) 635-6365







                                                         Page 70
<PAGE>
                              With a copy to:

                              The Bank of New York
                              10990 Wilshire Boulevard
                              Suite 1700
                              Los Angeles, CA  90024

                              Attn:  Lisa Y. Brown
                                     Vice President
                              Fax:   (310) 996-8667


                              Eurodollar Lending Office:

                              One Wall Street
                              18th Floor
                              New York, NY  10286

                              Attn:  Kalyani Bose
                                     Agency Function
                                     Administration
                              Fax:   (212) 635-6365


                              SANWA BANK CALIFORNIA

                              By: /s/ Dirk Price            
                                 Name: Dirk A. Price
                                 Title: Vice President


                              Address for Notices:

                              Sanwa Bank California
                              601 S. Figueroa St., 8th Floor
                              Los Angeles, CA  90017
                              Attn:  Dirk A. Price
                                     Vice President
                              Fax:   (213) 896-7282


                              Eurodollar Lending Office:

                              Sanwa Bank California
                              601 S. Figueroa St., 8th Floor
                              Los Angeles, CA  90017
                              Attn:  Dirk A. Price
                                     Vice President
                              Fax:   (213) 896-7282




                                                         Page 71
<PAGE>
                              FIRST UNION NATIONAL BANK


                              By: /s/ John Schissel         
                                 ---------------------------
                                   Name:  John Schissel
                                   Title: Vice President


                              Address for Notices:

                              One First Union Center, DC-6
                              Charlotte, NC  28288
                              Attn:   John Schissel
                              Fax:    (704) 383-6205


                              Eurodollar Lending Office:

                              One First Union Center, DC-6
                              Charlotte, NC  28288
                              Attn:   John Schissel
                              Fax:    (704) 383-6205


                              BANK HAPOALIM, B.M.
                              SAN FRANCISCO BRANCH

                              By: /s/ Paul Watson           
                                 ---------------------------
                                    Name:   Paul Watson
                                    Title:  Vice President


                              By: /s/ John Rice             
                                 ---------------------------
                                    Name:   John Rice
                                    Title:  Vice President/
                                         Senior Loan Officer

                              Address for Notices:

                              250 Montgomery Street, Ste 700
                              San Francisco, CA 94104
                              Attn: Paul Watson
                              Fax:  (415)989-9948

                              Eurodollar Lending Office:

                              250 Montgomery Street, Ste 700
                              San Francisco, CA 94104
                              Attn: Paul Watson
                              Fax:  (415)989-9948
                                                         Page 72
<PAGE>
                              DRESDNER BANK AG, NEW YORK 
                              BRANCH AND GRAND CAYMAN 
                              BRANCH

                              By: /s/ Christopher E. Sarisky
                                 ---------------------------
                                    Name:   Christopher E.
                                         Sarisky
                                    Title:  Assistant Treasurer


                              By: /s/ Colleen Madden        
                                 ---------------------------
                                    Name:   Colleen Madden
                                    Title:   Vice President 


                              Address for Notices:

                              Dresdner Bank AG
                              333 So. Grand Ave., Ste. 1700
                              Los Angeles, CA 90071
                              Attn:  Vitol Wiacek
                              Fax:   (213) 473-5450

                              Eurodollar Lending Office:


                              Dresdner Bank AG, New York Branch

                              75 Wall Street
                              New York, NY  10005
                              Attn:  Robert Reddington
                              Fax:   (212) 429-2130




                              BANK OF MONTREAL


                              By: /s/ John Mead             
                                 ---------------------------
                                    Name:  John Mead     
                                    Title: Director

                              Address for Notices:

                              115 S. LaSalle St., 12th Fl.
                              Chicago, IL 60603
                              Attn:  Jeff Forsythe
                                     Director
                              Fax:   (312) 750-4352
                                                         Page 73
<PAGE>
                              Eurodollar Lending Office:

                              115 S. LaSalle St., 12th Fl.
                              Chicago, IL 60603
                              Attn:   Debra Fahey
                              Fax:   (312) 750-4345

                              
                              AMSOUTH BANK


                              By: /s/ John Meriwether       
                                 ---------------------------
                                    Name:  John Meriwether
                                    Title: Senior Vice 
                                            President

                              Address for Notices:

                              P.O. Box 11007
                              Birmingham, AL  35288
                              Attn:  John Meriwether
                              Fax:   (205) 326-4075


                              Eurodollar Lending Office:

                              P.O. Box 11007
                              Birmingham, AL  35288
                              Attn: Sue Ailshie
                              Fax:  (205) 326-4075





















                                                         Page 74
<PAGE>
                                                            EXHIBIT A





                FORM OF CONVERSION/CONTINUANCE REQUEST





                                        [Dated as provided
                                         in Section 3.05]


The Bank of New York
One Wall Street, 18th Floor
New York, New York 10286

Attn:  Kalyani Bose

          Realty Income Corporation (the "Company") hereby gives 
notice of its intention to [convert/continue] [$___________ Principal 
Amount] [the entire outstanding amount] of its [ABR Loans] [Eurodollar 
Pro Rata Loans] with an Interest Period of ____ days and ending on 
__________, ____] [to/as] [ABR Loans] [Eurodollar Pro Rata Loans], 
pursuant to the Amended and Restated Revolving Credit Agreement, dated 
as of November 29, 1994 and amended and restated as of December __, 
1997, among the Company, the Banks and The Bank of New York, as Agent 
and Swing Line Bank (as amended, supplemented or otherwise modified 
from time to time, the "Agreement"), such [conversion/ continuance to 
be effective as of ___________, ____.  [The Interest Period for the 
Eurodollar Pro Rata Loans shall be _____ days, with a Scheduled 
Maturity on __________.]

          Unless otherwise defined herein, capitalized terms used 
herein shall have the respective meanings specified in the Agreement.

                               REALTY INCOME CORPORATION



                              By:_______________________
                                 Name:
                                 Title:  






                                                             Page 75
<PAGE>
                                                            EXHIBIT B


                     FORM OF PRO RATA LOAN REQUEST

                                        [Dated as provided
                                         in Section 2.02]

The Bank of New York
One Wall Street, 18th Floor
New York, New York 10286

Attn:  Kalyani Bose

          Realty Income Corporation (the "Company") hereby gives 
notice of its intention to borrow $____________ of Loans on _________, 
____ pursuant to the Amended and Restated Revolving Credit Agreement, 
dated as of November 29, 1994 and amended and restated as of December 
__, 1997, among the Company, the Banks and The Bank of New York, as 
Agent and Swing Line Bank (as amended, supplemented or otherwise 
modified from time to time, the "Agreement").  [The Company hereby 
requests that such Loan constitute a Eurodollar Pro Rata Loans with a 
scheduled maturity of ___________, 19__ and an Interest Period of 
_____ days.]

          The Company hereby confirms that the amounts of Loans 
outstanding on the date hereof is as follows:

     Total Commitment                   $150,000,000
     Outstanding Pro Rata Loans         $___________
     Outstanding Competitive
       Loans                            $___________
     Availability                       $___________

          The Company also hereby confirms that each of the 
representations and warranties (other than the representations and 
warranties that speak as of a specific date) contained in Article V of 
the Agreement is true and correct on the date hereof and, after giving 
effect to this borrowing, will be true and correct on the proposed 
borrowing date as though such representation or warranty had 
originally been made on such dates.  No Default or Event of Default 
has occurred and is continuing, nor will any such event occur as a 
result of this borrowing.

          Unless otherwise defined herein, capitalized terms used 
herein shall have the respective meanings specified in the Agreement.

                               REALTY INCOME CORPORATION


                              By:_______________________
                                 Name:
                                 Title:  
                                                             Page 76
<PAGE>
                                                          EXHIBIT C-1

                   Form of Competitive Loan  Request


                                                               [Date]


The Bank of New York, as Agent
One Wall Street
New York, New York 10286

Attention:     Kalyani Bose
               Agency Function Administration

Re:  Request for Competitive Bids

          Reference is made to the Amended and Restated Revolving 
Credit Agreement, dated as of November 29, 1994 and amended and 
restated as of December __,1997 (as amended, modified or supplemented 
from time to time, the "Credit Agreement"), among Realty Income 
Corporation (the "Company"), the banks from time to time parties 
thereto and The Bank of New York, as Agent.  Capitalized terms used 
herein and not otherwise defined herein shall have the meanings 
ascribed to such terms in the Credit Agreement.

          The Company hereby gives you notice pursuant to Section 2.08 
of the Credit Agreement that it requests the Lenders to make offers to 
make Competitive Loans under the Credit Agreement, and in that 
connection sets forth below the terms on which such Competitive Loans 
are requested to be made:

     (A)     Borrowing Date(1)

     (B)     Principal Amount
             of Competitive Loan(2)

     (C)     Maturity Date(3)


     (D)     Interest rate basis         [Absolute Rate] [Eurodollar]

     (E)     Interest Period, if any(4)


                                Very truly yours,

                                REALTY INCOME CORPORATION


                                By:_______________________
                                   Title:

                                                             Page 77
<PAGE>
(1)     Must be a Business Day.

(2)     Must be an amount not less than $1,000,000, or an integral 
        multiple of $100,000 in excess thereof.

(3)     At least seven days after the Borrowing Date and not more 
        than (i) 180 days after the Borrowing Date, in the case of 
        Absolute Rate Competitive Loans, or (ii) six months after the 
        Borrowing Date, in the case of Eurodollar Competitive Loans.

(4)     One, two, three or six months with respect to Eurodollar 
        Competitive Loans.  Not applicable to Absolute Rate 
        Competitive Loans.







































                                                             Page 78
<PAGE>
                                                          EXHIBIT C-2

                        FORM OF NOTICE TO BANKS

                                                               [Date]

[Name of Bank]
[Address]

Attention:  ________________

Re:  Notice of a Request for Competitive Bids


          Reference is made to the Amended and Restated Revolving 
Credit Agreement, dated as of November 29, 1994 and amended and 
restated as of December __, 1997 (as amended, modified or supplemented 
from time to time, the "Credit Agreement"), among Realty Income 
Corporation (the "Company"), the banks from time to time parties 
thereto and The Bank of New York, as Agent.  Capitalized terms used 
but not defined herein shall have the meanings assigned to such terms 
in the Credit Agreement.  

          The Company delivered to the Agent a Competitive Loan 
Request on ____________, ____, pursuant to Section 2.08 of the Credit 
Agreement, and in that connection you are invited to submit a Bid to 
make a Competitive Loan to the Company by [TIME], on _______________, 
___.  Your Bid must comply with Section 2.08 of the Credit Agreement 
and the terms set forth below on which the Competitive Loan Request 
was made:

     (A)  Proposed Borrowing Date      

     (B)  Principal amount of
          Competitive Loan           


     (C)  Interest rate basis          [Absolute Rate] [Eurodollar]

     (E)  Interest Period and the 
          last day thereof           

                                   Very truly yours,

                                   THE BANK OF NEW YORK, as
                                     Agent


                                   By:___________________________
                                      Title:


                                                             Page 79
<PAGE>
                                                          EXHIBIT C-3
                        FORM OF COMPETITIVE BID
                                                               [Date]
The Bank of New York, as Agent
One Wall Street
New York, New York 10286

Attention:      Kalyani Bose
                Agency Function Administration

Re:  Competitive Bid

          Reference is made to the Amended and Restated Revolving 
Credit Agreement, dated as of November 29, 1994, and amended and 
restated as of December __, 1997 (as amended, modified or supplemented 
from time to time, the "Credit Agreement"), among Realty Income 
Corporation (the "Company"), the other lenders from time to time 
parties thereto and The Bank of New York, as Agent.  Capitalized terms 
used but not defined herein shall have the meanings assigned to such 
terms in the Credit Agreement.  

          [NAME OF BANK] hereby submits a Competitive Bid to make an 
[Absolute Rate] [Eurodollar] Competitive Loan pursuant to Section 2.08 
of the Credit Agreement, in response to the Borrowing Request made by 
the Company on ______________, ____, and in that connection sets forth 
below the terms on which such Competitive Bid is made:

     (A)  Principal Amount(1)            _______________

     (B)  Competitive Bid                _______________

     (C)  Competitive Bid
          [Rate] [Margin](2)             _______________

          The undersigned hereby confirms that it will, subject only 
to the conditions set forth in the Credit Agreement, extend credit to 
the Borrower upon acceptance by the Borrower of this Competitive Bid 
in accordance with Section 2.08 of the Credit Agreement.

                                   Very truly yours,

                                   [NAME OF BANK]


                                   By:______________________
                                      Title:

(1)  Principal amount must be at least $1,000,000, or an integral 
     multiple of $100,000 in excess thereof, and not greater than the 
     requested Competitive Loan.  Multiple bids may be accepted by 
     the Agent.
(2)  In the case of Absolute Rate Competitive Loans, __%; in the case 
     of Eurodollar Competitive Loans, a margin (+/- __%) over LIBOR.
                                                             Page 80
<PAGE>
                                                          EXHIBIT C-4

             FORM OF COMPETITIVE BID ACCEPT/REJECT NOTICE

                                                               [Date]

The Bank of New York, as Agent
One Wall Street
New York, New York 10286

Attention:     Kalyani Bose
               Agency Function Administration

          Re:     Competitive Bid Acceptance/Reject Letter

          Realty Income Corporation (the "Company") refers to the 
Amended and Restated Revolving Credit Agreement, dated as of November 
29, 1994, and amended and restated as of December __, 1997 (as 
amended, modified or supplemented or extended from time to time, the 
"Credit Agreement"), among the Company, the banks from time to time 
parties thereto (the "Banks") and The Bank of New York, as Agent.

          In accordance with Section 2.08 of the Credit Agreement, we 
have received a summary of bids in connection with our Competitive 
Loan Request, dated ________, ____, and in accordance with Section 
2.08 of the Credit Agreement, we hereby accept the following 
Competitive Bids for Competitive Loans to be made on _________, ____, 
with a Maturity Date of ____________, ____:

                               Competitive
     Principal Amount          Rate/Margin               Bank
     ----------------          -----------          --------------

%/+/-.     %

We hereby reject the following Competitive Bids:

                               Competitive
     Principal Amount          Rate/Margin               Bank
     ----------------          -----------          --------------

%/+/-.     %

                                   Very truly yours,

                                   REALTY INCOME  CORPORATION



                                   By:_______________________
                                      Title:

                                                             Page 81




<PAGE>
                                                          EXHIBIT D-1



                         FORM OF PRO RATA NOTE



$__________________     December __, 1997



          Realty Income Corporation, a Maryland corporation (the 
"Company"), for value received, hereby promises to pay on the 
Termination Date to the order of _______________ (the "Bank"), at the 
office of The Bank of New York, as Agent, at One Wall Street, New 
York, New York 10286, in lawful money of the United States, the 
principal sum of $__________ or if less, the aggregate unpaid 
principal amount of all Pro Rata Loans made by the Bank to the Company 
pursuant to that certain Amended and Restated Revolving Credit 
Agreement dated as of November 29, 1994 and amended and restated as of 
December __, 1997 (as amended, supplemented or otherwise modified from 
time to time, the "Agreement") among the Company, each of the banks 
party thereto, and The Bank of New York, as Agent and Swing Line Bank.

          This Note shall bear interest, and such interest shall be 
payable, as set forth in the Agreement for ABR Loans and Eurodollar 
Pro Rata Loans.  Upon the occurrence and during the continuation of an 
Event of Default, this Note shall bear interest at the default rate 
pursuant to Section 3.06 of the Agreement.

          Except as otherwise provided in the Agreement, with respect 
to Eurodollar Pro Rata Loans, if interest or principal on the Loan 
evidenced by this Note becomes due and payable on a day which is not a 
Business Day, the maturity thereof shall be extended to the next 
succeeding Business Day, and interest shall be payable thereon at the 
rate herein specified during such extension.

          This Note is one of the Pro Rata Notes referred to in the 
Agreement, and is subject to prepayment in whole or in part and its 
maturity is subject to acceleration upon the terms provided in the 
Agreement.  Unless otherwise defined herein, capitalized terms used 
herein shall have the respective meanings specified in the Agreement.

          THIS NOTE SHALL BE GOVERNED BY, AND CONSTRUED AND 
INTERPRETED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK.

                                                             Page 82
<PAGE>
          All Pro Rata Loans made by the Bank to the Company pursuant 
to the Agreement and all payments of principal hereof and interest 
thereon may be indicated by the Bank upon the grid attached hereto 
which is a part of this Note.  Such notations shall be presumptive as 
to the aggregate unpaid principal amount of and interest on all Pro 
Rata Loans made by the Bank pursuant to the Agreement.

                               REALTY INCOME CORPORATION


                              By:_______________________
                                 Name:
                                 Title:  


              Loan and Payments of Principal and Interest


                            Interest        Interest
                            Method          period if
               Amount       (ABR or         Eurodollar  
  Date        of Loan      Eurodollar)        Loan)   
- --------     ---------     ------------     -------  

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________


                                                             Page 83
<PAGE>
                                            Name of 
Amount of      Unpaid       Amount of        Person 
Principal     Principal      Interest        Making
  Paid         Balance        Paid          Notation
- ---------     ---------     ----------     ----------

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________



                                                             Page 84
<PAGE>


                                                          EXHIBIT D-2



                       FORM OF COMPETITIVE NOTE



$[75,000,000]     __________________



          Realty Income Corporation, a Maryland corporation (the 
"Company"), for value received, hereby promises to pay on the 
Termination Date to the order of _______________ (the "Bank"), at the 
office of The Bank of New York, as Agent, at One Wall Street, New 
York, New York 10286, in lawful money of the United States, the 
principal sum of $[75,000,000] or if less, the aggregate unpaid 
principal amount of all Competitive Loans made by the Bank to the 
Company pursuant to that certain Amended and Restated Revolving Credit 
Agreement dated as of November 29, 1994 and amended and restated as of 
December __, 1997 (as amended, supplemented or otherwise modified from 
time to time, the "Agreement") among the Company, each of the banks 
party thereto, and The Bank of New York, as Agent and Swing Line Bank.

          This Note shall bear interest, and such interest shall be 
payable, as set forth in the Agreement for Absolute Rate Competitive 
Loans and Eurodollar Competitive Loans.  Upon the occurrence and 
during the continuation of an Event of Default, this Note shall bear 
interest at the default rate pursuant to Section 3.06 of the 
Agreement.

          Except as otherwise provided in the Agreement, with respect 
to Eurodollar Competitive Loans, if interest or principal on the Loan 
evidenced by this Note becomes due and payable on a day which is not a 
Business Day, the maturity thereof shall be extended to the next 
succeeding Business Day, and interest shall be payable thereon at the 
rate herein specified during such extension.

          This Note is one of the Competitive Notes referred to in the 
Agreement, and is subject to prepayment in whole or in part and its 
maturity is subject to acceleration upon the terms provided in the 
Agreement.  Unless otherwise defined herein, capitalized terms used 
herein shall have the respective meanings specified in the Agreement.

          THIS NOTE SHALL BE GOVERNED BY, AND CONSTRUED AND 
INTERPRETED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK.

                                                             Page 85
<PAGE>
          All Competitive Loans made by the Bank to the Company 
pursuant to the Agreement and all payments of principal hereof and 
interest thereon may be indicated by the Bank upon the grid attached 
hereto which is a part of this Note.  Such notations shall be 
presumptive as to the aggregate unpaid principal amount of and 
interest on all Competitive Loans made by the Bank pursuant to the 
Agreement.


                               REALTY INCOME CORPORATION



                              By:_______________________
                                 Name:
                                 Title:  


              Loan and Payments of Principal and Interest



                            Interest        Interest
                            Method          period if
               Amount       (ABR or         Eurodollar  
  Date        of Loan      Eurodollar)        Loan)   
- --------     ---------     ------------     -------  

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

                                                             Page 86
<PAGE>
                                            Name of 
Amount of      Unpaid       Amount of        Person 
Principal     Principal      Interest        Making
  Paid         Balance        Paid          Notation
- ---------     ---------     ----------     ----------

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________

__________________________________________________________



                                                             Page 87
<PAGE>
                                                          EXHIBIT D-3
                        FORM OF SWING LINE NOTE


$15,000,000                December __, 1997


          Realty Income Corporation, a Delaware corporation (the 
"Company"), for value received, hereby promises to pay to the order of 
The Bank of New York (the "Bank"), on the maturity date thereof, the 
principal amount of each Swing Line Advance made by the Bank pursuant 
to that certain Revolving Credit Agreement, dated as of November 29, 
1994, and amended and restated as of December __, 1997 (as amended, 
supplemented or otherwise modified from time to time, the 
"Agreement"), among the Company, each of the banks party thereto, and 
The Bank of New York, as Agent and Swing Line Bank.

          The Company also promises to pay interest on the unpaid 
principal amount hereof from time to time outstanding from the date 
hereof until maturity (whether by acceleration or otherwise) and, 
after maturity, until paid, at the rate or rates per annum, on the 
date or dates and in the manner specified in the Agreement. 

          Payments of both principal and interest are to be made in 
lawful money of the United States of America in immediately available 
funds to the Swing Line Bank, in the manner specified in the 
Agreement. 

          This Note is the Swing Line Note referred to in the 
Agreement, which among other things, contains provisions for the 
acceleration of the maturity hereof upon the happening of certain 
events and for the amendment or waiver of certain provisions of the 
Agreement, all upon the terms and conditions therein specified.  
Unless otherwise defined herein, capitalized terms used herein have 
the respective meanings specified in the Agreement.

          This Note shall be governed by, and construed and 
interpreted in accordance with, the laws of the State of New York.

          The Bank is authorized to indicate upon the grid attached to 
this Note all borrowings hereunder and payments of principal and 
interest hereon.  Such notations shall be presumptive as to the 
aggregate unpaid principal amount of and interest on all Swing Line 
Advances made by the Bank pursuant to the Agreement.


                              REALTY INCOME CORPORATION


                              By___________________________
                                Name:                      
                               Title: 

                                                             Page 88
<PAGE>
              SWING LINE ADVANCES AND PRINCIPAL PAYMENTS




          Amount of Swing
         Line Advances Made

              Swing Line 
 Date           Advance           Maturity        Interest Rate 
- -----       --------------       ----------       --------------

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________

________________________________________________________________


                                                             Page 89
<PAGE>
                 Amount of
Amount of        Unpaid
Principal        Principal
Repaid            Balance 

Swing Line       Swing Line                       Notation
Advance           Advance          Total          Made by 
- ----------       ----------       --------       ----------

___________________________________________________________

___________________________________________________________ 

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________

___________________________________________________________



                                                             Page 90
<PAGE>
                                                            EXHIBIT E

                  FORM OF SWING LINE ADVANCE REQUEST

                                        [Dated as provided
                                         in Section 2.10]

The Bank of New York
One Wall Street, 18th Floor
New York, New York 10286

Attn:  Kalyani Bose

          Realty Income Corporation (the "Company") hereby gives 
notice of its intention to borrow $____________ in a Swing Line 
Advance on _________, ____ pursuant to the Amended and Restated 
Revolving Credit Agreement, dated as of November 29, 1994 and amended 
and restated as of December __, 1997, among the Company, the Banks and 
The Bank of New York, as Agent and Swing Line Bank (as amended, 
supplemented or otherwise modified from time to time, the 
"Agreement").

          The Company hereby confirms that the amounts of Loans and 
Swing Line Advances outstanding on the date hereof are as follows:

     Total Commitment                      $150,000,000
     Outstanding Loans                     $___________
     Commitment Availability               $___________

     Swing Line Facility                   $ 15,000,000
     Outstanding Swing Line Advances       $___________
     Swing Line Availability               $___________

          The Company also hereby confirms that each of the 
representations and warranties (other than the representations and 
warranties that speak as of a specific date) contained in Article V of 
the Agreement is true and correct on the date hereof and, after giving 
effect to this borrowing, will be true and correct on the proposed 
borrowing date as though such representation or warranty had 
originally been made on such dates.  No Default or Event of Default 
has occurred and is continuing, nor will any such event occur as a 
result of this borrowing.

          Unless otherwise defined herein, capitalized terms used 
herein shall have the respective meanings specified in the Agreement.

                               REALTY INCOME CORPORATION


                              By:_______________________
                                 Name:
                                 Title:  

                                                             Page 91
<PAGE>
The Bank of New York,
     as Agent for the Banks
December __, 1997
Page 1


                           December __, 1997



                              EXHIBIT F-1


                  FORM OF OPINION OF LATHAM & WATKINS


The Bank of New York,
     as Agent for the Banks
One Wall Street, Twenty-Second Floor
New York, New York 10286

The Banks Signatory to the Credit
Agreement Referred to Below

     Re:     Amended and Restated Revolving Credit Agreement dated as 
             of November 29, 1994 and amended and restated as of 
             December __, 1997,  among Realty Income Corporation, the 
             Banks Named Therein and The Bank of New York, as Agent 
             and Swing Line Bank

Ladies/Gentlemen:

          We have acted as special counsel for Realty Income 
Corporation, a Maryland corporation (the "Company"), in connection 
with the Amended and Restated Revolving Credit Agreement (the "Credit 
Agreement") dated as of November 29, 1994 and amended and restated as 
of December __, 1997,  among the Company, each of the banks identified 
on the signature pages thereof (the "Banks") and The Bank of New York, 
as Agent for the Banks and Swing Line Bank (the "Agent"). This opinion 
is rendered to you pursuant to Section 6.01(f) of the Credit 
Agreement. Capitalized terms defined in the Credit Agreement are used 
herein as therein defined.

          In our capacity as such counsel, we have examined such 
matters of fact and questions of law as we have considered appropriate 
for purposes of rendering the opinions expressed below. We have 
examined among other things, the following:

          (a)     The Credit Agreement;




                                                             Page 92
<PAGE>
The Bank of New York,
     as Agent for the Banks
December __, 1997
Page 2

          (b)     The following promissory notes of the Company dated 
                  _________________, 1997 (collectively, the "Notes", 
                  and together with the Credit Agreement, the "Loan 
                  Documents"): (i) note in the original principal 
                  amount of $__________ payable to The Bank of New 
                  York; (ii) note in the original principal amount of 
                  $_________________ payable to ______________; [and 
                  (____) note in the original principal amount of 
                  $_____________ payable to _____________________;]

          (c)     The Amended and Restated Certificate of 
                  Incorporation and Amended and Restated Bylaws of 
                  the Company; and

          (d)     Such other documents and agreements as we deem 
                  necessary for purposes of rendering the opinions 
                  expressed below.

          In our examination, we have assumed the genuineness of all 
signatures (other than those of officers of the Company on the Loan 
Documents as to which we have relied on a certificate of incumbency), 
the authenticity of all documents submitted to us as originals, and 
the conformity to authentic original documents of all documents 
submitted to us as copies.

          We have been furnished with, and with your consent have 
relied upon, certificates of officers of the Company with respect to 
certain factual matters. In addition, we have obtained and relied upon 
such certificates and assurances from public officials as we have 
deemed necessary.

          We are opining herein as to the effect on the subject 
transaction only of the federal laws of the United States and the 
internal laws of the State of New York, as applicable, and we express 
no opinion with respect to the applicability thereto, or the effect 
thereon, of the laws of any other jurisdiction or as to any matters of 
municipal law or the laws of any other local agencies within any 
state.

          Our opinions set forth in paragraph 1 below are based upon 
our consideration of only those statutes, rules and regulations which, 
in our experience, are normally applicable to bank credit 
transactions.

          Subject to the foregoing and the other matters set forth 
herein, it is our opinion that, as of the date hereof:


                                                             Page 93
<PAGE>
The Bank of New York,
     as Agent for the Banks
December __, 1997
Page 3

          1.     None of the execution and delivery of the Loan 
Documents by the Company, the borrowing of the funds pursuant to the 
Loan Documents by the Company and the payment of the indebtedness of 
the Company evidenced by the Notes: (a) violate any federal or New 
York statute, rule, or regulation applicable to the Company 
(including, without limitation, Regulations G, T, U, or X of the Board 
of Governors of the Federal Reserve System), or (b) require any 
consents, approvals, authorizations, registrations, declarations, or 
filings by the Company under any applicable federal or New York 
statute, rule or regulation.

          2.     Each of the Loan Documents has been duly executed and 
delivered by the Company and constitutes a legally valid and binding 
obligation of the Company enforceable against the Company in 
accordance with its terms.

          3.     The Company is not an "investment company" as such 
term is defined in the Investment Company Act of 1940, as amended.

          The opinions set forth in paragraph 2 above are subject to 
the following limitations, qualifications and exceptions:

          (a)  the effect of bankruptcy, insolvency, reorganization, 
               moratorium or other similar laws now or hereafter in 
               effect relating to or affecting the rights or remedies 
               of creditors;

          (b)  the effect of general principles of equity, whether 
               enforcement is considered in a proceeding in equity or 
               at law, and the discretion of the court before which 
               any proceeding therefor may be brought;

          (c)  the unenforceability under certain circumstances under 
               law or court decisions of provisions providing for the 
               indemnification of or contribution to a party with 
               respect to a liability where such indemnification or 
               contribution is contrary to public policy;

          (d)  the unenforceability of any provision requiring the 
               payment of attorney's fees, except to the extent that 
               a court determines such fees to be reasonable; and

          (e)  we express no opinion with respect to the 
               enforceability of Section 10.01 of the Credit 
               Agreement by a federal court.



                                                             Page 94
<PAGE>
The Bank of New York,
     as Agent for the Banks
December __, 1997
Page 4

          To the extent that the obligations of the Company may be 
dependent upon such matters, we assume for purposes of this opinion 
that:  all parties to the Loan Documents other than the Company are 
duly incorporated, validly existing and in good standing under the 
laws of their respective jurisdictions of incorporation; all parties 
to the Loan Documents other than the Company have the requisite 
corporate power and authority to execute and deliver the Loan 
Documents and to perform their respective obligations under the Loan 
Documents to which they are a party; and the Loan Documents to which 
such parties other than the Company are a party have been duly 
authorized, executed and delivered by such parties and constitute 
their legally valid and binding obligations, enforceable against them 
in accordance with their terms. We express no opinion as to compliance 
by any parties to the Loan Documents with any state or federal laws or 
regulations applicable to the subject transactions because of the 
nature of their business.

          This opinion is rendered only to you and is solely for your 
benefit in connection with the transactions covered hereby. This 
opinion may not be relied upon by you for any other purpose, or 
furnished to, quoted to or relied upon by any other person, firm or 
corporation for any purpose, without our prior written consent.

                                   Very truly yours,
























                                                             Page 95
<PAGE>
The Bank of New York,
     as Agent for the Banks
December __, 1997
Page 1


                          December ___ , 1997



                              EXHIBIT F-2


              FORM OF OPINION OF MICHAEL R. PFEIFFER, ESQ.


The Bank of New York,
     as Agent for the Banks
One Wall Street
22nd Floor
New York, New York 10286

The Banks Signatory to the Credit
Agreement Referred to Below

     Re:     Amended and Restated Revolving Credit Agreement dated as 
             of November 29, 1994 and amended and restated as of 
             December __, 1997, among Realty Income Corporation, the 
             Banks Named Therein and The Bank of New York, as Agent 
             and Swing Line Bank

Ladies/Gentlemen:

          I am general counsel of Realty Income Corporation, a 
Maryland corporation (the "Company"). This opinion is rendered to you 
pursuant to Section 6.01(f) of the Amended and Restated Revolving 
Credit Agreement (the "Credit Agreement") dated as of November 29, 
1994 and amended and restated as of December __, 1997, among the 
Company, each of the banks identified on the signature pages thereof 
(the "Banks") and The Bank of New York, as Agent for the Banks and 
Swing Line Bank (the "Agent"). Capitalized terms defined in the Credit 
Agreement are used herein as therein defined.

          In my capacity as general counsel, I have examined such 
matters of fact and questions of law as I have considered appropriate 
for purposes of rendering the opinions expressed below, except where a 
statement is qualified as to knowledge or awareness, in which case I 
have made no or limited inquiry as specified below. I have examined, 
among other things, the following:

     (a)     The Credit Agreement;


                                                             Page 96
<PAGE>
The Bank of New York,
     as Agent for the Banks
December __, 1997
Page 2

     (b)     The following promissory notes of the Company dated 
             _____________, 1997 (collectively, the "Notes", and 
             together with the Credit Agreement, the "Loan 
             Documents"): (i) note in the original principal amount 
             of $_____________ payable to The Bank of New York; (ii) 
             note in the original principal amount of $____________
             payable to ________________ [[and] (_____) note in the 
             original principal amount of $__________ payable to 
             ________________];

     (c)     The Amended and Restated Certificate of Incorporation
             and Amended and Restated Bylaws of the Company; and

     (d)     Such other documents and agreements as I deem necessary 
             for purposes of rendering the opinions expressed below.

          In my examination, I have assumed the genuineness of all 
signatures (other than those of officers of the Company on the Loan 
Documents), the authenticity of all documents submitted to me as 
originals, and the conformity to authentic original documents of all 
documents submitted to me as copies.

          I have been furnished with, and with your consent have 
relied upon, certificates of officers of the Company with respect to 
certain factual matters. In addition, I have obtained and relied upon 
such certificates and assurances from public officials as I have 
deemed necessary.

          I am opining herein as to the effect on the subject 
transaction only of the federal laws of the United States and the 
internal laws of the State of California, as applicable, and I express 
no opinion with respect to the applicability thereto, or the effect 
thereon, of the laws of any other jurisdiction or as to any matters of 
municipal law or the laws of any other local agencies within any 
state.

          Whenever a statement herein is qualified by "to the best of 
my knowledge" or a similar phrase, it is intended to indicate that I 
do not have current actual knowledge of the inaccuracy of such 
statement. Except as otherwise expressly indicated, I have not 
undertaken any independent investigation to determine the accuracy of 
any such statement, and no inference that I have any knowledge of any 
matters pertaining to such statement should be drawn from my 
representation of the Company.

          Subject to the foregoing and the other matters set forth 
herein, it is my opinion that, as of the date hereof:

                                                             Page 97
<PAGE>
The Bank of New York,
     as Agent for the Banks
December __, 1997
Page 3

          1.     Based solely on certificates from public officials, I 
confirm that the Company is qualified to do business in the states in 
which the Company owns properties.

          2.     To the best of my knowledge, there are no proceedings 
or investigations pending or threatened before any court or arbitrator 
or before or by any governmental authority which would have a material 
adverse effect on the legality, validity, binding effect or 
enforceability of any Loan Document.

          This opinion is delivered by me as general counsel for the 
Company to you and is solely for your benefit in connection with the 
transactions covered hereby. This opinion may not be relied upon by 
you for any other purpose, or furnished to, quoted to or relied upon 
by any other person, firm or corporation for any purpose, without my 
prior written consent.

                                   Very truly yours,






























                                                             Page 98
<PAGE>
                              Exhibit G
                              ---------

             Form of Property Management Exception Report

This document has been excluded.














































                                                             Page 99
<PAGE>
                              Exhibit H
                              ---------

                   Real Estate Investment Criteria


The Investment Committee is authorized, without prior Board of 
Director approval, to approve real estate investments which meet all 
of the following criteria:

1.   The Purchase Price for each property shall not exceed 
     $10,000,000.

2.   The investment must consist of a fee interest in real property.

3.   If the real property is unimproved at the time of acquisition, 
     there must be an agreement to complete specified improvements on 
     the property by a certain date.

4.   Prior to, or concurrent with the acquisition, the property must 
     be net-leased to a tenant approved by the Company's Investment 
     Committee.

5.   The real estate investment may not cause (i) the total 
     investment with that tenant to exceed $25 million, or (ii) the 
     amount of annualized rental revenue to be derived by the Company 
     from a tenant to exceed 5% of the Company's previous 12 months' 
     rental revenues.

6.   The real estate investment may not cause the amount of 
     annualized rental revenue to be derived by the Company from any 
     one industry to exceed 25% of the Company's previous 12 month's 
     rental revenues.



















                                                           Page 100
<PAGE>

                               EXHIBIT I


                          SUBSIDIARY GUARANTY

This SUBSIDIARY GUARANTY, dated as of December 13, 1994, is made by 
each entity that is identified on Schedule A hereto or that hereafter 
executes and delivers a Subsidiary Joinder pursuant to the Credit 
Agreement described herein (each such entity, a "Guarantor") in favor 
of the lenders (the "Lenders") from time to time party to the Credit 
Agreement (as defined below), and The Bank of New York ("BONY"), as 
agent (BONY and any successor thereto in such capacity, "Agent") for 
the Lenders and in favor of all other present and future Holders of 
any of the Guaranteed Obligations described herein.

                               RECITALS

          A.     The Lenders and Agent have entered into that certain 
Credit Agreement, dated as of November 28, 1994 (as amended, 
supplemented or otherwise modified from time to time, the "Credit 
Agreement"), among Realty Income Corporation, a Delaware corporation 
("Borrower"), Agent and the Lenders.

          B.     Each Guarantor is a Subsidiary of Borrower and 
expects to derive substantial direct and indirect benefit from the 
transactions contemplated by the Credit Agreement.

          C.     It is a condition precedent to the making of Loans by 
the Lenders under the Credit Agreement that each Guarantor shall have 
guaranteed payment of each and all  debts, liabilities and obligations 
of Borrower under the Credit Agreement and the Notes (collectively, 
the "Obligations"), on the terms set forth herein.

          D.     Borrower has agreed, in the Credit Agreement, to 
cause any future Subsidiaries of Borrower to which the Borrower or any 
Subsidiary of Borrower transfers its properties located in the State 
of Texas to become party to this Guaranty, as a Guarantor hereunder, 
by executing and delivering a Subsidiary Joinder as set forth in the 
Credit Agreement.

          NOW, THEREFORE, in consideration of the foregoing and in 
order to induce the Lenders to make Loans under the Credit Agreement, 
each Guarantor hereby agrees as follows:








                                                            Page 101
<PAGE>
                               ARTICLE I

                    DEFINITIONS AND ACCOUNTING TERMS

          SECTION 1.1     General Definitions.  Except as otherwise 
specifically provided herein, the terms which are defined in Article I 
of the Credit Agreement shall have the same meanings when used in this 
Guaranty and the provisions of Sections 1.2 and 1.3 of the Credit 
Agreement shall apply to this Guaranty. 

          SECTION 1.2     Certain Defined Terms.  As used in this 
Guaranty, the following terms shall have the following meanings:

          "Bankruptcy Code" means Title 11 of the United States Code, 
as from time to time amended.

          "Disallowed Post-Commencement Interest and Expenses" means 
interest computed at the rate provided in the Credit Agreement and 
claims for reimbursements, costs, expenses or indemnities under the 
terms of the Credit Agreement accruing or claimed at any time after 
commencement of any Insolvency or Liquidation Proceeding, if the claim 
for such interest, reimbursement, cost, expense or indemnity is not 
allowable, allowed or enforceable against Borrower in such Insolvency 
or Liquidation Proceeding.

          "Guaranty" means this Subsidiary Guaranty, dated as of 
_______________, 1994, made by the Guarantors for the benefit of the 
Lenders, Agent and other Holders of Guaranteed Obligations.

          "Guaranty Taxes" is defined in Section 3.8(a).

          "Holder" means, in respect of any Guaranteed Obligation, the 
Person entitled to enforce payment thereof and specifically includes 
Agent and the Lenders.

          "Insolvency or Liquidation Proceeding" means any (i) any 
case under the Bankruptcy Code, any other insolvency or bankruptcy 
case or proceeding, or any receivership, liquidation, reorganization 
or other similar case or proceeding, relative to Borrower or to any of 
its creditors, as such, or to a substantial part of any of its assets, 
or (ii) any proceeding for the liquidation, dissolution or other 
winding up of Borrower, whether voluntary or involuntary and whether 
or not involving insolvency or bankruptcy, or (iii) any assignment for 
the benefit of creditors or any other marshaling of assets and 
liabilities of Borrower.

          "Subordinated Liabilities" is defined in Section 2.8(a).





                                                            Page 102
<PAGE>
                               ARTICLE II

                    GUARANTY AND RELATED PROVISIONS

          SECTION 2.1     Guaranty.  Each Guarantor hereby 
unconditionally:

          (a)     guarantees the punctual payment when due, whether
     at stated maturity, by acceleration or otherwise, of (i) all 
     Obligations now outstanding or hereafter arising under or in 
     connection with the Credit Agreement or the Notes, whether for 
     principal, interest, fees, taxes, additional compensation, 
     expense reimbursements, indemnification or otherwise, and (ii) 
     each other debt, liability or obligation of Borrower now 
     outstanding or hereafter arising under any of the Credit 
     Agreement and the Notes (such Obligations, liabilities and other 
     debts, liabilities and obligations, collectively, the 
     "Guaranteed Obligations"), and

          (b)     agrees to pay on demand (i) all Disallowed Post-
     Commencement Interest and Expenses, to the Person entitled to 
     payment thereof if the claim therefor had been allowed in any 
     Insolvency or Liquidation Proceeding and (ii) all costs and 
     expenses (including, without limitation, reasonable attorneys' 
     fees and legal expenses) incurred by any Holder of Guaranteed 
     Obligations in enforcing this Guaranty; provided, however, that 
     the amount of each Guarantor's payment obligations hereunder 
     shall not exceed an aggregate amount equal to such Guarantor's 
     stockholders' or partners' equity, as the case may be.

          SECTION 2.2     Acceleration of Payment.  If (i) the Notes 
become immediately due and payable pursuant to Section 8.01 of the 
Credit Agreement, then all liability of each Guarantor under this 
Guaranty in respect of any Guaranteed Obligation that is not then due 
and payable shall thereupon become and be immediately due and payable, 
without notice or demand.

          SECTION 2.3     Guaranty Absolute and Unconditional.  Each 
Guarantor guarantees that the Guaranteed Obligations will be paid in 
accordance with the terms of the Credit Agreement and the Notes, 
regardless of any law, regulation or order now or hereafter in effect 
in any jurisdiction affecting any of such terms or the rights and 
claims of any Holder of Guaranteed Obligations against Borrower with 
respect thereto and even if any such rights or claims are modified, 
reduced or discharged in an Insolvency or Liquidation Proceeding or 
otherwise.  The obligations of each Guarantor under this Guaranty are 
independent of the Guaranteed Obligations, and a separate action or 
actions may be brought and prosecuted against each Guarantor to 
enforce this Guaranty, irrespective of whether any action is brought 
against Borrower or whether Borrower is joined in any such action or 
actions.  The liability of each Guarantor under this Guaranty shall 

                                                            Page 103
<PAGE>
be absolute and unconditional irrespective of (i) any lack of validity 
or enforceability of the Credit Agreement or any Note or any other 
agreement or instrument relating thereto; (ii) any change in the time, 
manner or place of payment of, or in any other term of, all or any of 
the Guaranteed Obligations, or any other amendment or waiver of or any 
consent to departure from the Credit Agreement or any Note, including, 
without limitation, any increase in the Guaranteed  Obligations 
resulting from the extension of additional credit to Borrower or 
otherwise; (iii) any taking, exchange, release or non-perfection of 
any collateral, or any taking, release or amendment or waiver of or 
consent to departure from any other guaranty, for all or any of the 
Guaranteed Obligations; (iv) any manner of application of collateral, 
or proceeds thereof, to all or any of the Guaranteed Obligations, or 
any manner of sale or other disposition of any collateral for all or 
any of the Guaranteed Obligations or any other assets of Borrower; (v) 
any change, restructuring or termination of the corporate structure or 
existence of Borrower; or (vi) any other circumstance which might 
otherwise constitute a defense available to, or a discharge of, a 
surety or guarantor.

          SECTION 2.4     Guaranty Irrevocable and Continuing.  This 
Guaranty is an irrevocable and continuing offer and agreement 
guaranteeing payment of any and all Guaranteed Obligations and shall 
extend to all Guaranteed Obligations now outstanding or created or 
incurred at any future time, whether or not created or incurred 
pursuant to any agreement presently in effect or hereafter made, until 
all obligations of the Lenders to extend credit to Borrower have 
expired or been terminated, and all Guaranteed Obligations have been 
fully, finally and indefeasibly paid. To the extent any contingent 
Obligation survives the expiration or termination of the Credit 
Agreement and the repayment of the Loans, each Guarantor's liability 
under this Guaranty shall likewise survive.  This Guaranty may be 
released only in writing.

          SECTION 2.5     Reinstatement.  If at any time any payment 
on any Guaranteed Obligation is set aside, avoided or rescinded or 
must otherwise be restored or returned, this Guaranty and the 
liability of each Guarantor under this Guaranty shall remain in full 
force and effect and, if previously released or terminated, shall be 
automatically and fully reinstated, without any necessity for any act, 
consent or agreement of any Guarantor, as fully as if such payment had 
never been made and as fully as if any such release or termination had 
never become effective.

          SECTION 2.6     Waiver.  Each Guarantor hereby waives and 
agrees not to assert or take advantage of:

          (a)     Marshaling.  Any right to require any Holder of 
     Guaranteed Obligations to proceed against or exhaust its
     recourse against Borrower or any other Subsidiary Guarantor or
     any other Person liable for any of the Guaranteed Obligations or 

                                                            Page 104

<PAGE>
     against any collateral for any of the Guaranteed Obligations or 
     against any other Person or property, before demanding and 
     enforcing payment of the Guaranteed Obligations from any 
     Guarantor under this Guaranty;

          (b)     Other Defenses.  Any defense that may arise by 
     reason of (i) the incapacity, lack of authority, death or 
     disability of Borrower or any other Person; (ii) the revocation 
     or repudiation of any of the Credit Agreement or the Notes by 
     Borrower or any other Person; (iii) the unenforceability in 
     whole or in part of the Credit Agreement or the Notes or any 
     other instrument, document or agreement; (iv) the failure of any 
     Holder of Guaranteed Obligations to file or enforce a claim 
     against any Person liable for any of the Guaranteed Obligations 
     or in any Liquidation or Insolvency Proceeding; or (v) any 
     borrowing or grant of a security interest under Section 364 of 
     the Bankruptcy Code;

          (c)     Notices.  Presentment, demand for payment, protest, 
     notice of discharge, notice of acceptance of this Guaranty, 
     notice of the incurrence of, or any default in respect of, any 
     debt, liability or obligation guaranteed hereunder, and all 
     other indulgences and notices of every type or nature, 
     including, without limitation and to the maximum extent 
     permitted by law, notice of the disposition of any collateral 
     for any of the Guaranteed Obligations;

          (d)     Election of Remedies.  Any defense based upon an 
     election of remedies (including, if available, an election to 
     proceed by non-judicial foreclosure) or any other act or 
     omission of any Holder of Guaranteed Obligations or any other 
     Person which destroys or otherwise impairs any right that any 
     Guarantor might otherwise have for subrogation, recourse, 
     reimbursement, indemnity, exoneration, contribution or otherwise 
     against Borrower or any other Person;

          (e)     Collateral.  Any defense based upon any taking, 
     modification or release of any collateral or guaranties for the 
     Guaranteed  Obligations, or any failure to create or perfect or 
     ensure the priority or enforceability of any security interest 
     in any collateral for any of the Guaranteed  Obligations or any 
     act or omission related thereto;

          (f)     Offsets.  Any right to recoup from or offset 
     against any of the Guaranteed Obligations any claim that may be 
     held or asserted by or available to (i) Borrower or any other 
     Guarantor or any other Person liable for any of the Guaranteed 
     Obligations against any Holder of Guaranteed Obligations or 
     (ii) any Guarantor against Borrower, any other Guarantor, any 
     other Holder of Guaranteed Obligations or any other Person; or


                                                            Page 105
<PAGE>
          (g)     Defenses of Others.  Any other claim, right or 
     defense (including, by way of illustration and without 
     limitation, such matters as failure or insufficiency of 
     consideration, statute of limitations, breach of contract, 
     tortious conduct, accord and satisfaction, and discharge by 
     agreement, conduct or in a Liquidation or Insolvency 
     Proceeding), except the defense of payment, that may be held or 
     asserted by or available to (i) Borrower or any other Guarantor 
     or any other Person liable for any of the Guaranteed Obligations 
     against any Holder of Guaranteed Obligations or (ii) any 
     Guarantor against Borrower, any other Guarantor, any other 
     Holder of Guaranteed Obligations or any other Person.

          SECTION 2.7     Subrogation.  Each Guarantor hereby 
represents, warrants and agrees, in respect of any and all present and 
future rights of subrogation, recourse, reimbursement, indemnity, 
exoneration, contribution and other claims that such Guarantor at any 
time may have against Borrower, any other Guarantor or any other 
Person liable for the payment of any of the Guaranteed Obligations 
(including, without limitation, the owner of any interest in 
collateral for any of the Guaranteed Obligations) as a result of or in 
connection with this Guaranty or any payment hereunder, that:

         (a)     No Agreement.  Such Guarantor has not entered into, 
     and agrees that it will not enter into, any agreement providing, 
     directly or indirectly, for any such right or claim against 
     Borrower or, except as set forth in Section 2.10, against any 
     other Subsidiary of Borrower, and each such agreement now 
     existing or hereafter entered into (except Section 2.10) is and 
     shall be void;

          (b)     Release.  Such Guarantor forever waives and 
     releases, and agrees never to sue upon, any such right or claim 
     against Borrower and, except as set forth in Section 2.10, 
     against any other Subsidiary of Borrower, whether or not the 
     Guaranteed Obligations have been paid in full;

          (c)     Capital Contribution.  Each payment made by such 
     Guarantor under this Guaranty shall be a contribution to the 
     capital of Borrower, and no such payment shall give rise to any 
     claim (as that term is defined in the Bankruptcy Code) in favor 
     of such Guarantor against Borrower;

          (d)     Subordination of Contribution Rights.  Each 
     Guarantor reserves, as against each other Guarantor, its right 
     of contribution under Section 2.10 but agrees that all such 
     contribution rights shall be included among the Subordinated 
     Liabilities; and

          (e)     Deferral of Other Rights and Claims.  Until all 
     obligations of the Lenders to extend credit to Borrower have 
     expired or been terminated and all the Guaranteed Obligations 

                                                            Page 106
<PAGE>
     have been paid in full, such Guarantor will not demand, sue for, 
     accept or receive any payment or transfer on account of any such 
     right or claim from any Person (other than Borrower and its 
     Subsidiaries) liable for the payment of any of the Guaranteed 
     Obligations.

          SECTION 2.8     Subordination Provisions.

          (a)     Subordination.  Any and all present and future 
     debts, liabilities and obligations of every type and description 
     (whether for money borrowed, on intercompany accounts, for 
     provision of goods or services, under tax sharing or 
     contribution agreements or on account of any other transaction, 
     agreement, occurrence or event and whether absolute or 
     contingent, direct or indirect, matured or unmatured, liquidated 
     or unliquidated, created directly or acquired from another, or 
     sole, joint, several or joint and several) of Borrower now 
     outstanding or hereafter incurred or owed to any Guarantor (the 
     "Subordinated Liabilities") shall be, and hereby are, 
     subordinated to full and final payment of the Guaranteed 
     Obligations.

          (b)     Prohibited Payments.  No Guarantor will demand, sue 
     for, accept or receive, or cause or permit any other Person to 
     make, any payment on or transfer of property on account of any 
     Subordinated Liabilities except to the extent payment is 
     permitted at the time under Section 7.02 of the Credit 
     Agreement.

          (c)     No Liens or Transfers.  No Guarantor will demand, 
     accept or hold any Lien upon any real or personal property of 
     Borrower as security for any of the Subordinated Liabilities and 
     agrees that any such Lien shall be void.

          (d)     Insolvency Proceedings.  In any Insolvency or 
     Liquidation Proceeding, the Holders of Guaranteed Obligations 
     shall be entitled to receive payment in full of all amounts due 
     or to become due on or in respect of the Guaranteed Obligations, 
     or provision shall be made for such payment in money or money's 
     worth, before any Guarantor is entitled to receive any payment 
     or distribution of any kind or character, whether in cash, 
     property or securities, on account of any of the Subordinated 
     Liabilities, and to that end the Holders of Guaranteed 
     Obligations shall be entitled to receive, for application to the 
     payment thereof, all payments and distributions of any kind or 
     character, whether in cash, property or securities (including 
     any such payment or distribution which may be payable or 
     deliverable by reason of the payment of any other debt or 
     liability of Borrower being subordinated to the payment of the 
     Subordinated Liabilities), which may be payable or deliverable 
     in respect of the Subordinated Liabilities in any such 
     Insolvency or Liquidation Proceeding.

                                                            Page 107
<PAGE>
          (e)     Disallowed Post-Commencement Interest and 
     Expenses.  If in any Insolvency or Liquidation Proceeding 
     (i) any payment or distribution of any kind or character, 
     whether in cash, property or securities (including any such 
     payment or distribution which may be payable or deliverable by 
     reason of the payment of any other debt or liability of Borrower 
     being subordinated to the payment of the Subordinated 
     Liabilities) is payable or deliverable in respect of the 
     Subordinated Liabilities, and (ii) the Holders of Guaranteed 
     Obligations are not otherwise entitled to receive such payment 
     or distribution pursuant to Section 2.8(d), and (iii) any amount 
     remains unpaid to any Holder of Guaranteed Obligations on 
     account of any Disallowed Post-Commencement Interest and 
     Expenses, then the Holders of Guaranteed Obligations shall be 
     entitled to receive payment of all such unpaid Disallowed Post-
     Commencement Interest and Expenses from and out of any and all 
     such payments and distributions in respect of the Subordinated 
     Liabilities.

          (f)     Held in Trust.  If any payment, transfer or 
     distribution is made to any Guarantor upon any Subordinated 
     Liabilities that is not permitted to be made under this Section 
     2.8 or that the Holders of Guaranteed Obligations are entitled 
     to receive under this Section 2.8, such Guarantor shall receive 
     and hold the same in trust, as trustee for the benefit of the 
     Holders of Guaranteed Obligations, and shall forthwith transfer 
     and deliver the same to Agent, in precisely the form received 
     (except for any required endorsement), for application to the 
     payment of Guaranteed Obligations or any unpaid Disallowed Post-
     Commencement Interest and Expenses.

          (g)       Claims in Bankruptcy.  Each Guarantor will file 
     all claims against Borrower in any Liquidation or Insolvency 
     Proceeding in which the filing of claims is required or 
     permitted by law upon any of the Subordinated Liabilities and 
     will assign to Agent, for the benefit of the Holders of 
     Guaranteed Obligations, all rights of such Guarantor thereunder.  
     If any Guarantor does not file any such claim at least 30 days 
     prior to any applicable claims bar date, Agent is hereby 
     authorized (but shall not be obligated), as attorney-in-fact for 
     such Guarantor with full power of substitution, either to file 
     such claim or proof thereof in the name of such Guarantor or, at 
     Agent's option, to assign the claim and cause the claim or proof 
     thereof to be filed by an agent or nominee.  Agent and its 
     agents and nominees shall have the sole right, but no 
     obligation, to accept or reject any plan proposed in such 
     Insolvency or Liquidation Proceeding and to cast any votes and 
     to take any other action with respect to all claims upon any of 
     the Subordinated Liabilities.

          (h)     Subordination Effective and not Impaired.  This 
     Section 2.8 shall remain effective for so long as this Guaranty 

                                                            Page 108
<PAGE>
     is continuing and thereafter for so long as any Guaranteed 
     Obligation is outstanding.  Each Guarantor's obligations under 
     this Section 2.8 (i) shall be absolute and unconditional as set 
     forth in Section 2.3, irrevocable and continuing as set forth in 
     Section 2.4, subject to reinstatement as set forth in Section 
     2.5, and not be affected or impaired by any of the matters 
     waived in Section 2.6, (ii) shall be subject to the provisions 
     of Article V, and (iii) shall otherwise be as equally enduring 
     and free from defenses as such Guarantor's liability under this 
     Guaranty.

          SECTION 2.9     Fraudulent Transfer Limitation.  If, in any 
action to enforce this Guaranty or any proceeding to allow or 
adjudicate a claim under this Guaranty, a court of competent 
jurisdiction determines that enforcement of this Guaranty against any 
Guarantor for the full amount of the Guaranteed Obligations is not 
lawful under, or would be subject to avoidance under, Section 548 of 
the Bankruptcy Code or any applicable provision of comparable state 
law, the liability of such Guarantor under this Guaranty shall be 
limited to the maximum amount lawful and not subject to avoidance 
under such law.

          SECTION 2.10     Contribution among Guarantors.  The 
Guarantors desire to allocate among themselves, in a fair and 
equitable manner, their rights of contribution from each other when 
any payment is made by one of the Guarantors under this Guaranty.  
Accordingly, if any payment is made by a Guarantor under this Guaranty 
(a "Funding Guarantor") that exceeds its Fair Share, the Funding 
Guarantor shall be entitled to a contribution from each other 
Guarantor in the amount of such other Guarantor's Fair Share 
Shortfall, so that all such contributions shall cause each Guarantor's 
Aggregate Payments to equal its Fair Share.  For these purposes:

          (a)     "Fair Share" means, with respect to a Guarantor as 
     of any date of determination, an amount equal to (i) the ratio 
     of (x) the Adjusted Maximum Amount of such Guarantor to (y) the 
     aggregate Adjusted Maximum Amounts of all Guarantors, multiplied 
     by (ii) the aggregate amount paid on or before such date by all 
     Funding Guarantors under this Guaranty.

          (b)     "Fair Share Shortfall" means, with respect to a 
     Guarantor as of any date of determination, the excess, if any, 
     of the Fair Share of such Guarantor over the Aggregate Payments 
     of such Guarantor.

          (c)     "Adjusted Maximum Amount" means, with respect to a 
     Guarantor as of any date of determination, the maximum aggregate 
     amount of the liability of such Guarantor under this Guaranty, 
     limited to the extent required under Section 2.9 (except that, 
     for purposes solely of this calculation, any assets or 


                                                            Page 109
<PAGE>
     liabilities arising by virtue of any rights to or obligations of 
     contribution under this Section 2.10 shall not be counted as 
     assets or liabilities of such Guarantor).

          (d)     "Aggregate Payments" means, with respect to a 
     Guarantor as of any date f determination, the aggregate net 
     amount of all payments made on or before such date by such 
     Guarantor under this Guaranty (including, without limitation, 
     under this Section 2.10).

The amounts payable as contributions hereunder shall be determined as 
of the date on which the related payment or distribution is made by 
the Funding Guarantor.  The allocation and right of contribution among 
the Guarantors set forth in this Section 2.10 shall not be construed 
to limit in any way the liability of any Guarantor under this Guaranty 
to the Holders of the Guaranteed Obligations.

          SECTION 2.11     Joint and Several Obligation.  This 
Guaranty and all liabilities of each Guarantor hereunder shall be the 
joint and several obligation of each Guarantor and may be freely 
enforced against each Guarantor, for the full amount of the Guaranteed 
Obligations (subject to Section 2.9), without regard to whether 
enforcement is sought or available against any other Guarantor.


                              ARTICLE III

                        MISCELLANEOUS PROVISIONS

          SECTION 3.1     Condition of Borrower.  Each Guarantor is 
fully aware of the financial condition of Borrower and is executing 
and delivering this Guaranty based solely upon such Guarantor's own 
independent investigation of all matters pertinent hereto and is not 
relying in any manner upon any representation or statement by any 
Holder of Guaranteed Obligations.  Each Guarantor represents and 
warrants that it is in a position to obtain, and each Guarantor hereby 
assumes full responsibility for obtaining, any additional information 
concerning the financial condition of Borrower and any other matter 
pertinent hereto as such Guarantor may desire, and such Guarantor is 
not relying upon or expecting any Holder of Guaranteed Obligations to 
furnish to such Guarantor any information now or hereafter in the 
possession of any Holder of Guaranteed Obligations concerning the same 
or any other matter.  By executing this Guaranty, each Guarantor 
knowingly accepts the full range of risks encompassed within a 
contract of this type, which risks each Guarantor acknowledges.  No 
Guarantor shall have the right to require any Holder of Guaranteed 
Obligations to obtain or disclose any information with respect to the 
Guaranteed Obligations, the financial condition or prospects of 
Borrower, the ability of Borrower to pay or perform the Guaranteed 
Obligations, the existence, perfection, priority or enforceability of 
any collateral security for any or all 

                                                            Page 110
<PAGE>
of the Guaranteed Obligations, the existence or enforceability of any 
other guaranties of all or any part of the Guaranteed Obligations, any 
action or non-action on the part of any Holder of Guaranteed 
Obligations, Borrower, or any other Person, or any other event, 
occurrence, condition or circumstance whatsoever.

          SECTION 3.2     Amendments.

          (a)     Amendment to Guaranty.  No amendment or waiver of 
     any provision of this Guaranty, and no consent to any departure 
     by any Guarantor herefrom, shall in any event be effective 
     unless the same shall be in writing and signed by the Required 
     Banks, and then such waiver or consent shall be effective only 
     in the specific instance and for the specific purpose for which 
     given, except that no amendment, waiver or consent shall, unless 
     in writing and signed by all the Lenders, (i) limit the 
     liability of any Guarantor hereunder, (ii) postpone any date 
     fixed for payment hereunder, or (iii) change the number of 
     Lenders required to take any action hereunder.

          (b)     Amendment or Modification of The Notes.  The Notes 
     may be amended, modified or supplemented in accordance with 
     their terms without notice to or consent or agreement by any 
     Guarantor, including, without limitation, so as to  (i) alter, 
     compromise, modify, accelerate, extend, renew, refinance or 
     change the time or manner for making of advances, provision of 
     other financial accommodations, or the payment or performance of 
     all or any portion of the Guaranteed Obligations, (ii) increase 
     or reduce the rate of interest or amount of principal payable on 
     the Notes, (iii) release or discharge Borrower or any other 
     Person as to all or any portion of the Guaranteed Obligations, 
     or (iv) release, substitute or add any one or more guarantors or 
     endorsers, accept additional or substituted security for payment 
     or performance of the Guaranteed Obligations, or release or 
     subordinate any security therefore.

          SECTION 3.3     Notices.  All notices and other 
communications provided for hereunder shall be in writing (including 
telecopier communication) and mailed, telecopied or delivered; if to 
any Guarantor, at c/o Realty Income Corporation, 220 West Crest 
Street, Escondido, CA  92025-1707, Attention:  Richard J. VanDerhoff, 
Esq., with a copy to: Michael J. Brody Esq., Latham & Watkins, 633 
West Fifth Street, Suite 4000, Los Angeles, CA 90071-2007, if to 
Agent, at The Bank of New York, One Wall Street, 18th Floor, New York, 
NY  10286, Attention:  Kalyani Bose -- Agency Function Administration, 
with a copy to:  Sullivan & Cromwell, 444 South Flower Street, Los 
Angeles, CA  90071, Attention:  Alison S. Ressler; and if to any 
Lender, at its address specified in the Credit Agreement, or, as to 
any party, at such other address as shall be designated by such party 
in a written notice to each other party.  All such notices and other 
communications shall, when mailed or telecopied be effective when 
deposited in the mails or telecopied respectively. 
                                                            Page 111
<PAGE>
          SECTION 3.4     Right of Set-off.  If any request is made or 
consent is given by the Required Banks pursuant to Section 8.01 of the 
Credit Agreement for a declaration by Agent that the Notes are 
immediately due and payable, or if the Notes become immediately due 
and payable pursuant to Section 8.01 of the Credit Agreement, each 
Lender shall have the right at any time and from time to time 
thereafter, to the fullest extent permitted by law, to set off and 
apply any and all deposits (general or special, time or demand, 
provisional or final) at any time held and other liability at any time 
owing by such Lender to or for the credit or the account of any 
Guarantor against any and all liability of such Guarantor under this 
Guaranty, whether or not such Lender shall have made any demand under 
this Guaranty and even though such liability may then be contingent 
and unmatured.  Each Lender agrees promptly to notify the effected  
Guarantor after any such set-off and application made by such Lender, 
but the failure to give such notice shall not affect the validity of 
such set-off and application.  The rights of each Lender under this 
Section 3.4 are in addition to other rights and remedies (including, 
without limitation, other rights of set-off) which such Lender may 
have.

          SECTION 3.5     Successors and Assigns.  This Guaranty is 
binding upon and enforceable against each Guarantor, its successors 
and assigns, and shall inure to the benefit of, and be enforceable by, 
each Holder of any of the Guaranteed Obligations and such Holder's 
heirs, representatives, successors and assigns.

          SECTION 3.6     No Inquiry.  Each Holder of Guaranteed 
Obligations may rely, without further inquiry, on the power and 
authority of each Guarantor, Borrower and each of its Subsidiaries and 
on the authority of all officers, directors and agents acting or 
purporting to act on their behalf.

          SECTION 3.7     Bankruptcy.  So long as any Commitments or 
Guaranteed  Obligation are outstanding, no Guarantor will, without the 
prior written consent of Agent and the Required Banks, commence or 
join with any other Person in commencing any Insolvency or Liquidation 
Proceeding against Borrower or any of its Subsidiaries. 

          SECTION 3.8     No Waiver; Remedies.  No failure on the part 
of any Holder of Guaranteed Obligations to exercise, and no delay in 
exercising, any right hereunder shall operate as a waiver thereof, and 
any single or partial exercise of any right hereunder shall not 
preclude any other or further exercise of any other right or of the 
same right as to any other matter or on a subsequent occasion. 

          SECTION 3.9     Remedies Cumulative.  All rights, powers and 
remedies of each Holder of Guaranteed Obligations under this Guaranty, 
under any other agreement now or at any time hereafter in effect 
between any such Holder and each and all of the Guarantors (whether 
relating to the Guaranteed  Obligations or otherwise) or now 

                                                            Page 112
<PAGE>
or hereafter existing at law or in equity or by statute or otherwise, 
shall be cumulative and concurrent and not alternative and each such 
right, power and remedy may be exercised independently of, and in 
addition to, each other such right, power or remedy.

          SECTION 3.10     Severally Enforceable.  This Guaranty may 
be enforced severally and successively by any one or more of the 
Holders of Guaranteed Obligations in one or more actions, whether 
independent, concurrent, joint, successive or otherwise.  The claims, 
rights and remedies of any Holder of Guaranteed Obligations (i) may 
not be modified or waived by any other Holder, except as set forth in 
Section 3.2(a), and (ii) shall not be reduced, discharged, affected or 
impaired by any deed, act or omission, whether or not wrongful, of any 
other Holder. 

          SECTION 3.11     Counterparts.  This Guaranty may be 
executed in counterparts, and each such counterpart for all purposes 
shall be deemed an original and all such counterparts together shall 
constitute but one and the same agreement.

          SECTION 3.12     Severability.  If any provision hereof or 
the application thereof in any particular circumstance is held to be 
unlawful or unenforceable in any respect, all other provisions hereof 
and such provision in all other applications shall nevertheless remain 
effective and enforceable to the maximum extent lawful.

          SECTION 3.13     Integration.  This Guaranty is intended as 
an integrated and final expression of the entire agreement of such 
Guarantor with respect to the subject matter hereof.  No 
representation, understanding, promise or condition concerning the 
subject matter hereof shall be binding upon any Holder of Guaranteed 
Obligations unless expressed herein or therein, and no course of prior 
dealing or usage of trade, and no parol or extrinsic evidence of any 
nature, shall be admissible to supplement, modify or vary any of the 
terms hereof.  Acceptance of or acquiescence in a course of 
performance rendered under this Guaranty or any other dealings between 
any Guarantor and any Holder of Guaranteed Obligations shall not be 
relevant to determine the meaning of this Guaranty even though the 
accepting or acquiescing party had knowledge of the nature of the 
performance and opportunity for objection.  

          SECTION 3.14     GOVERNING LAW; SUBMISSION TO JURISDICTION; 
WAIVER OF JURY TRIAL.

          (a)     GOVERNING LAW.  THIS GUARANTY SHALL BE GOVERNED BY, 
     AND CONSTRUED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE 
     OF NEW YORK.

          (b)     SUBMISSION TO JURISDICTION.  ANY LEGAL ACTION OR 
     PROCEEDING WITH RESPECT TO THIS AGREEMENT MAY BE BROUGHT IN THE 
     COURTS OF THE STATE OF NEW YORK OR OF THE UNITED STATES FOR THE 
     SOUTHERN DISTRICT OF NEW YORK, AND BY EXECUTION AND DELIVERY OF 

                                                            Page 113
<PAGE>
     THIS AGREEMENT, EACH PARTY HERETO CONSENTS, FOR ITSELF AND IN 
     RESPECT OF ITS PROPERTY, TO THE JURISDICTION OF THOSE COURTS.  
     EACH PARTY IRREVOCABLY WAIVES ANY OBJECTION, INCLUDING ANY 
     OBJECTION TO THE LAYING OF VENUE OR BASED ON THE GROUNDS OF 
     FORUM NON CONVENIENS, WHICH IT MAY NOW OR HEREAFTER HAVE TO THE 
     BRINGING OF ANY ACTION OR PROCEEDING IN SUCH JURISDICTION IN 
     RESPECT OF THIS AGREEMENT OR ANY DOCUMENT RELATED HERETO.  
     SERVICE OF ANY SUMMONS, COMPLAINT OR OTHER PROCESS MAY BE MADE 
     BY ANY MEANS PERMITTED BY NEW YORK LAW.

          (c)     WAIVER OF JURY TRIAL.  EACH PARTY HERETO WAIVES ALL 
     RIGHTS TO A TRIAL BY JURY OF ANY CLAIM OR CAUSE OF ACTION BASED 
     UPON OR ARISING OUT OF OR RELATED TO THIS GUARANTY, THE NOTES OR 
     THE TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY IN ANY ACTION, 
     PROCEEDING OR OTHER LITIGATION OF ANY TYPE BROUGHT BY ANY OF THE 
     PARTIES AGAINST ANY OTHER PARTY OR PARTIES, WHETHER WITH RESPECT 
     TO CONTRACT CLAIMS, TORT CLAIMS, OR OTHERWISE, AND AGREES THAT 
     ANY SUCH CLAIM OR CAUSE OF ACTION SHALL BE TRIED BY A COURT 
     TRIAL WITHOUT A JURY.

          SECTION 3.15     Acceptance and Notice.  Each Guarantor 
acknowledges acceptance hereof and reliance hereon by each Holder of 
any of the Guaranteed Obligations and waives, irrevocably and forever, 
all notice thereof.

          IN WITNESS WHEREOF, the Guarantors have caused this 
Subsidiary Guaranty to be duly executed and delivered by an officer of 
each Guarantor thereunto duly authorized as of the date first above 
written.

                            THE GUARANTORS:

                                 Realty Income Texas Properties, L.P,
                                 a Delaware limited partnership

                                 By:  Realty Income Corporation
                                 Its: General Partner



                                 By:  _______________________________
                                      Michael R. Pfeiffer
                                      Senior Vice President, 
                                      General Counsel









                                                            Page 114
<PAGE>
                            Schedule 1
                            ----------

                            Commitments
                            -----------


     BANK                                 ALLOCATION
- ----------------------------------------------------

The Bank of New York                     $32,000,000

AmSouth Bank                             $22,000,000

Bank of Montreal                         $22,000,000

Dresdner Bank                            $22,000,000

First Union                              $22,000,000

Sanwa Bank                               $17,000,000

Bank Hapoalim                            $13,000,000
                                        ============

     TOTAL                              $150,000,000


























                                                            Page 115
<PAGE>
                            Schedule 5.01(a)
                            ----------------

           Subsidiaries and Joint Ventures of the Company
           ----------------------------------------------



SUBSIDIARIES:

     Realty Income Texas Properties, Inc., a Delaware corporation

     Realty Income Texas Properties, L.P., a Delaware limited 
     partnership


CO-TENANCIES:

     Sizzler #514
     101 North Village Court
     San Dimas, CA  91773

     Sizzler #567
     9588 Baseline Road
     Rancho Cucamonga, CA  91730

     Children's World #134
     510 West Second Street
     Corona, CA  91720























                                                            Page 116
<PAGE>
                            Schedule 5.01(q)
                            ----------------

                           ERISA Liabilities
                           -----------------


     1.   Termination of the Realty Income Corporation Defined Benefit 
Pension Plan (the "Plan") on January 2, 1996.  All Plan benefits were 
distributed on or before February 24, 1997.










































                                                            Page 117
<PAGE>
                            Schedule 5.01(r)
                            ----------------

                         Intellectual Property
                         ---------------------


REGISTERED U.S. SERVICE MARKS:

     #1,470,945     "R.I.C."

     #1,470,946     "RIC"

     #1,908,766     "Realty Income Corporation"

     #1,928,373     Building & Sun Design

APPLIED FOR U.S. SERVICE MARKS:

     #75/182,734    "Realty Income"

     #75/182,736    "Realty Income" with Building & Sun Design






























                                                            Page 118
<PAGE>

<PAGE>
                             Exhibit 10.9

                        SECOND AMENDMENT TO THE
                  1994 STOCK OPTION AND INCENTIVE PLAN
                         FOR KEY EMPLOYEES OF
                       REALTY INCOME CORPORATION,
                          AND RIC ADVISOR, INC
                          --------------------


     THIS SECOND AMENDMENT ("Amendment") TO THE 1994 STOCK OPTION AND 
INCENTIVE PLAN FOR KEY EMPLOYEES OF REALTY INCOME CORPORATION and RIC 
ADVISOR, INC. (the "Plan") is made as of December 16,1997, by Realty 
Income Corporation, a Maryland corporation (the "Company").

                          W I T N E S S E T H
                          - - - - - - - - - -

          WHEREAS, the Board of Directors approved the First Amendment 
to the Plan on June 12, 1997; and

          WHEREAS, the Board of Directors of the Company has 
determined that it is appropriate and in the best interests of the 
Company to further amend the Plan as set forth herein;

          NOW, THEREFORE, in consideration of the foregoing recitals, 
the Plan is hereby amended as set forth herein:

     1.  Capitalized terms used herein which are not otherwise defined 
herein but are defined in the Plan shall have the meanings given to 
such terms in the Plan.

     2.  Section 10.1 of the Plan is hereby amended and restated in 
its entirety as follows:

     "10.1  Non-Transferability.  No Option or Performance Award or 
Restricted Stock (each, an "Award") under this Plan may be sold, 
pledged, assigned or transferred in any manner other than by a 
qualified domestic relations order as defined by the Code or Title I 
of the Employee Retirement Income Security Act of 1974, as amended, or 
the rules thereunder ("QDRO") or by will or the laws of descent and 
distribution unless and until such Award has been exercised, or the 
shares underlying such Award have been issued, and all restrictions 
applicable to such shares have lapsed.  In the case of Options granted 
to Independent Directors, however, an Optionee who is an Independent 
Director may transfer an Option to a Permitted Transferee (as defined 
below) to the extent permitted by any applicable law or regulations 
and subject to the following terms and conditions:

          (a)  An Option transferred to a Permitted Transferee shall 
not be assignable or transferable by the Permitted Transferee other 
than by a QDRO or by will or the laws of descent and distribution.

                                                          Page 1
<PAGE>
(b)  Any Option which is transferred to a Permitted Transferee shall 
continue to be subject to all the terms and conditions of the Option 
as applicable to the original holder (other than the ability to 
further transfer the Option).

          (c)  The Optionee and the Permitted Transferee shall execute 
any and all documents reasonably requested by the Board, including 
without limitation documents to (i) confirm the status of the 
transferee as a Permitted Transferee, (ii) satisfy any requirements 
for an exemption for the transfer under applicable federal and state 
securities laws and (iii) evidence the transfer.

          (d)  Shares of Common Stock acquired by a Permitted 
Transferee through exercise of an Option have not been registered 
under the Securities Act of 1933, as amended, or any state securities 
act and may not be transferred, nor will any assignee or transferee 
thereof be recognized as an owner of such shares of Common Stock for 
any purpose, unless a registration statement under the Securities Act 
of 1933, as amended, and any applicable state securities act with 
respect to such shares shall then be in effect or unless the 
availability of an exemption from registration with respect to any 
proposed transfer or disposition of such shares shall be established 
to the satisfaction of counsel for the Company.

          As used in this Section 10.1, "Permitted Transferee" shall 
mean (i) one or more of the following family members of an Optionee: 
spouse, former spouse, child (whether natural or adopted), stepchild, 
any other lineal descendant of the Optionee, (ii) a trust, partnership 
or other entity established and existing for the sole benefit of, or 
under the sole control of, one or more of the above family members of 
the Optionee,  or (iii) any other transferee specifically approved by 
the Board after taking into account any state or federal tax or 
securities laws applicable to transferable Options.

          No Award or interest or right therein shall be liable for 
the debts, contracts or engagements of the holder thereof or his 
successors in interest or shall be subject to disposition by transfer, 
alienation, anticipation, pledge, encumbrance, assignment or any other 
means whether such disposition be voluntary or involuntary or by 
operation of law by judgment, levy, attachment, garnishment or any 
other legal or equitable proceedings (including bankruptcy), and any 
attempted disposition thereof shall be null and void and of no effect, 
except to the extent that such disposition is permitted by the 
preceding provisions of this Section 10.1.  Except as specifically 
provided in this Section 10.1, an Option shall be exercised during the 
Optionee's lifetime only by the Optionee or his guardian or legal 
representative, and a Performance Award under this Plan shall be 
exercised during the Grantee's lifetime only by the Grantee or his 
guardian or legal representative."




                                                          Page 2
<PAGE>
     3.  Except as expressly provided in this Amendment, all of the 
terms, covenants, conditions, restrictions and other provisions 
contained in the Plan shall remain in full force and effect.

          IN WITNESS WHEREOF, the undersigned, being duly authorized 
to do so, has caused this Amendment to be executed as of the date 
first above written.

                                 REALTY INCOME CORPORATION


                                 By:
                                 ----------------------------
                                 Name:  Michael R. Pfeiffer

                                 Title: Senior Vice President,
                                        General Counsel and 
                                        Secretary



































                                                          Page 3
<PAGE>

<PAGE>
                             Exhibit 10.10

                       REALTY INCOME CORPORATION
                       MANAGEMENT INCENTIVE PLAN

I.  INTRODUCTION

The Realty Income Corporation Management Incentive Plan is an annual, 
stock and cash-based incentive plan that is designed to ensure that 
Realty Income Corporation (Realty Income) is managed in keeping with 
the best short- and long-term interests of its shareholders and 
employees.  In light of this objective, the plan rewards certain 
executives for the achievement of key corporate and individual-
specific performance objectives.  A participant's total award shall be 
determined on the basis of annual performance and shall be made in the 
form of restricted stock,  stock options and cash, which encourage 
executives to focus on Realty Income Corporation's long-term success 
and shareholder interests.  This document sets forth all terms and 
conditions of the plan as approved by the Board of Directors. 

II.  DEFINITIONS

For the purposes of the Plan, the following terms shall have the 
meaning set forth below:

      "Board" means the Board of Directors of Realty Income.

      "CEO" means the Chief Executive Officer of Realty Income.

      "Change in Control" means the acquisition of shares of Realty 
      Income Common Stock by any person, entity or group in a 
      transaction or series of transactions, resulting in the 
      beneficial ownership of more than thirty percent of the 
      outstanding Common Stock of Realty Income; a merger, 
      consolidation or sale of substantially all the assets of Realty 
      Income; a contested election of directors of Realty Income 
      resulting in a majority of the nominees recommended by the Board 
      of Directors of Realty Income not being elected; a change in 
      composition within a sixty day period of a majority of Realty 
      Income's Board of Directors; or any other event which results in 
      a change of voting power sufficient to elect a majority of the 
      Board of Directors of Realty Income.

      "Committee" means the Compensation Committee of the Board of 
      Directors of Realty Income.

      "Date of Grant" means December 31 of the year for which 
      performance is being measured.  

      "Exercise Price" of a Realty Income stock option means the price 
      at which a share of Realty Income common stock can be purchased 
      over a specified option term.

                                                          Page 1
<PAGE>
      "Funds from Operations" or "FFO" means net income excluding gain 
      or loss from sales of properties, plus provision for impairment 
      losses, plus depreciation and amortization.  FFO per share means 
      total FFO for a Performance Period divided by the average number 
      of Common Shares outstanding for the Performance Period.

      "Grant Price" means the per share market value of Realty Income 
      common stock on the date a Total Award is made.

      "Individual-Specific" means individual performance measures 
      and/or objectives that can determine a portion of a 
      Participant's Total Award.

      "Maximum Award" means a Participant's maximum award for a 
      certain portion of the Plan for a Performance Period.  Maximum 
      Award is determined by the Committee under the Plan and 
      typically is expressed as a percentage of a Participant's Target 
      Award.

      "Maximum Performance" means the performance objective at or 
      above which a Maximum Award is made for a certain portion of the 
      Plan.

      "Minimum Award" means a Participant's minimum award for a 
      certain portion of the Plan for a Performance Period.  Minimum 
      Award is determined by the Committee under the Plan and 
      typically is expressed as a percentage of a Participant's Target 
      Award.

      "Minimum Performance" means the performance objective at which a 
      Minimum Award is made for a certain portion of the Plan and 
      below which no award is made for that portion of the Plan.

      "Participant" means any executive or key employee of Realty 
      Income selected by the Committee to participate in the Plan.

      "Peer Group" means the group of peer companies used in Realty 
      Income's proxy statement performance graph.

      "Performance Period" means a Realty Income fiscal year for which 
      Total Awards under the Plan are made.

      "Plan" means the Realty Income Corporation Management Incentive 
      Plan.

      "President" means the President of Realty Income.

      "Target Award" means a Participant's target award for a certain 
      portion of the Plan for a Performance Period.  Target Award for 
      each portion of the Plan is determined on the basis of the 
      weight assigned to that portion of the Plan (i.e., a certain 
      performance measure) and a Participant's Target Total Award.

                                                          Page 2
<PAGE>
      "Target Total Award" means a Participant's target Total Award 
      for a Performance Period, as determined by the Committee under 
      the Plan.  Target Total Award typically is expressed as a 
      percentage of a Participant's base salary.

      "Target Performance" means the performance objective at which a 
      Target Award is made for a certain portion of the Plan.

      "Total Award" means a stock and cash-based award made by the 
      Board to any Plan Participant for performance on FFO, TSR, and 
      Individual-Specific objectives for a Performance Period.

      "Total Shareholder Return" or "TSR" means a shareholder's annual 
      percentage return on an investment in stock, including stock 
      appreciation and dividends.  TSR is calculated by adding Realty 
      Income's stock price on the last day of a Performance Period to 
      total dividends for that Performance Period, dividing the 
      resulting value by Realty Income's stock price on the last day 
      of the preceding Performance Period, and subtracting one from 
      the resulting value.

III.  BASIC APPROACH

The Plan rewards Participants for the achievement of three performance 
objectives:

      A predetermined FFO per share objective
      A predetermined measure of TSR relative to the Peer Group
      Individual-Specific objectives.

The Committee shall set a Target Total Award for each Participant that 
is expressed as a percentage of the Participant's base salary.  A 
Target Total Award is set on the basis of competitive pay practices 
and the scope of a Participant's responsibilities.  Each performance 
objective carries a certain weight in determining a Participant's 
actual Total Award.  FFO performance carries a weight of 60%, TSR 
performance carries a weight of 20%, and Individual-Specific 
performance carries a weight of 20% of the Total Award.

      FFO PER SHARE PERFORMANCE.  FFO per share performance shall be 
measured by the amount of increase in FFO per share for the 
Performance Period over the previous Performance Period.  Performance 
awards for percentage FFO growth shall be determined as set forth on 
Exhibit "1," attached hereto and incorporated herein.








                                                          Page 3
<PAGE>
      RELATIVE TSR PERFORMANCE. TSR performance shall be measured as 
follows:

                                         Performance Level
                                   ------------------------------
TSR Performance
TSR Objective (e.g., TSR Rank 
  Relative to Peer Group)          Third       Second       First
Percentage of Target Award Made
  for TSR Performance               50%          100%        150%

      No award shall be made to Participants for the relative TSR 
portion of the Plan if actual TSR is zero or negative, regardless of 
TSR performance vis-a-vis the Peer Group for the Performance Period.

      INDIVIDUAL-SPECIFIC PERFORMANCE.  At the beginning of a 
Performance Period, the CEO and the Board shall work with the 
Participants to develop their Individual-Specific objectives.  
Following the end of each Performance Period, the CEO shall make 
recommendations to the Committee on the percentage of Target Award 
that should be paid to a Participant on the basis of whether 
individual performance is below expectations, meets expectations, or 
exceeds expectations.  The individual portion of the award shall be 
between 0% and 150%, which percentage shall be determined by the 
Committee.

After actual performance and corresponding awards for each portion of 
the Plan are determined, a Participant's Total Award shall be 
calculated as the sum of awards from each portion of the Plan.  
Straight-line interpolation shall be used to determine award levels 
for actual performance between performance increments for FFO 
performance.  A Participant shall receive no award on a performance 
measure if actual performance for that measure is below the Minimum 
Performance objective.  A Participant shall receive the Maximum Award 
on a performance measure if actual performance for that measure is at 
or above the Maximum Performance objective.

After a Participant's Total Award (up to 100% of the Target Total 
Award) is calculated, 25% of the Participant's Total Award shall be 
paid in cash, 25% shall be in the form of restricted stock and 50% 
shall be made in the form of stock options.  All awards above the 
Target Total Award level shall be in the form of stock options.  The 
number of underlying shares that is granted in the form of restricted 
stock shall be determined by dividing 25% of the Total Award (up to 
the Target Total Award level) by Realty Income's stock price (the 
Grant Price) on the Date of Grant.  The number of underlying shares 
that is granted in the form of stock options shall be determined by 
dividing the balance of the Total Award, less the amount paid in cash, 
by the expected value of a Realty Income stock option on the Date of 
Grant (using the same Grant Price).  The expected value of a Realty 
Income stock option shall be estimated using the binomial option 
valuation formula, a widely accepted formula for determining the

                                                          Page 4
<PAGE>
expected value of stock options.  The Exercise Price of stock options 
shall equal the Grant Price.

The number of restricted stock and stock option shares granted shall 
be rounded to the nearest 100.  The Table below provides an example of 
how the number of underlying shares granted in the form of restricted 
stock and stock options is determined for a Participant who earns an 
assumed Total Award of $40,000.  Assuming the Total Award does not 
exceed the Target Award, $10,000 (25%) would be paid in cash, and the 
balance would be computed as follows:

TABLE 
HOW THE NUMBER OF UNDERLYING SHARES FOR A TOTAL AWARD IS DETERMINED -
  EXAMPLE (ASSUMING TOTAL AWARD OF $40,000)

         Number of Underlying Shares Made in Restricted Stock 
- ----------------------------------------------------------------------
                                                           Number of 
    25% of Total                                           RS Shares
   Award Made in        Assumed        Number of          (Rounded to
  Restricted Stock    Grant Price      RS Shares          Nearest 100)
  ----------------    -----------      ---------          ------------
      $10,000           $22.00            455                  500


           Number of Underlying Shares Made in Stock Options
- ----------------------------------------------------------------------
                                                           Number of
   50% of Total                  Assumed                   SO Shares
  Award Made in     Assumed      Binomial    Number of    (Rounded to
  Stock Options   Grant Price    Value (1)   SO Shares    Nearest 100)
  -------------   -----------    --------    ---------    ------------
     $20,000        $22.00        $5.76        3,472        3,500

  RS: restricted stock; SO: stock option.

 (1) Assumed binomial option value of $5.76 was determined using 
     assumptions for interest rate, stock volatility, dividend yield, 
     and option term.


All restricted stock and stock option grants made pursuant to the Plan 
shall be made in accordance with the provisions of Realty Income's 
Stock Incentive Plan.

IV.  ASSESSMENT OF PERFORMANCE

Actual performance for FFO, TSR, and Individual-Specific measures 
shall be determined as of the last day of a Performance Period.  
Actual performance shall be assessed as soon as feasible after the end 
of a Performance Period.


                                                          Page 5
<PAGE>
V.  ADJUSTMENT OF PERFORMANCE OBJECTIVES

The Committee shall have the authority to change performance 
objectives from one Performance Period to another or in the event of 
special circumstances (e.g., in the event that a company is added to 
or omitted from the Peer Group that is used to determine relative TSR 
performance).

At the beginning of each Performance Period (i.e., within the first 
three months of the Performance Period), the Board and/or CEO shall 
work with other Participants to develop their Individual-Specific 
objectives.  The Board and/or CEO shall have the authority to change 
performance objectives from one Performance Period to another or in 
the event of special circumstances (e.g., in the event that a 
Participant's position or scope of responsibilities change).  

VI.  ADJUSTMENT OF AWARDS LEVELS

The Committee shall set Participants' Target Total Award, Minimum 
Award, Target Award, and Maximum Award levels under the Plan and shall 
have the authority to adjust award levels on the basis of competitive 
practices and/or Realty Income's business objectives.

VII.  TIMING OF TOTAL AWARD PAYMENTS

All Total Awards shall be made as soon as feasible after all 
performance results for the Performance Period are available.  The 
number of underlying shares for restricted stock and stock options 
that are granted shall be determined on the basis of Realty Income's 
stock price (the Grant Price) on the Date of Grant.

VIII.  VESTING OF TOTAL AWARDS

Restricted stock and stock options that comprise a Total Award shall 
vest over three years, with one-third of the Total Award vesting one 
year after the Date of Grant, one-third vesting two years after the 
Date of Grant, and one-third vesting three years after the Date of 
Grant.  Dividends on the restricted stock portion of a Total Award 
shall be payable from the Date of Grant.

IX.  PARTICIPATION

Participation in the Plan shall be limited to executives and key 
employees who have a significant impact on the growth and 
profitability of Realty Income.  The CEO shall make recommendations to 
the Committee on which executives and key employees should participate 
in the Plan.  The Committee shall have the authority to approve 
employees for participation in the Plan.  





                                                          Page 6
<PAGE>
X.  SEPARATION OF EMPLOYMENT

Payment of a Total Award under the Plan shall be conditioned on a 
Participant's continued employment with Realty Income during the 
entire Performance Period.

SEPARATION OF EMPLOYMENT FOR CAUSE.  In the event that a Participant's 
employment with Realty Income is terminated for a reason other than 
death, disability, retirement, or a Change in Control, any Total Award 
for the current, incomplete Performance Period shall be forfeited.

SEPARATION OF EMPLOYMENT WITHOUT CAUSE.  If employment ends by reason 
of death, disability, retirement, or a Change in Control, a Total 
Award shall be paid subject to the conditions of the Plan and 
Committee approval, except that the Total Award shall be prorated on 
the basis of the number of months in the Performance Period actually 
completed prior to said death, disability, retirement, or Change in 
Control.

      TIMING AND FORM OF PAYMENT.  If employment ends by reason of 
      death, disability, or retirement, such a Total Award shall be 
      payable in cash at the same time as those paid to Participants 
      who complete the Performance Period (as described in Section VII 
      above).

      If employment ends by reason of a Change in Control, a prorated
      Target Total Award shall be payable in cash immediately.  The 
      prorated Target Total Award shall be made on the basis of the 
      number of months in the Performance Period actually completed 
      prior to the Change in Control.

      NONVESTED STOCK AWARDS EARNED FROM PRECEDING PERFORMANCE 
      PERIODS.  If employment ends by reason of death, disability, 
      retirement, or a Change in Control, all nonvested restricted 
      stock and stock options earned in preceding Performance Periods 
      shall vest in accordance with the provisions of Realty Income's 
      Stock Incentive Plan.

XI.  MISCELLANEOUS

 (a)  Term and Adoption of the Plan - The Plan, as set forth herein, 
      shall become effective on January 1, 1998.  The Plan shall 
      remain in effect until it is terminated pursuant to subsection 
      (b) below.  The adoption of this Plan or any modification hereof 
      does not imply any commitment to continue the Plan, or any 
      modification thereof, or adopt any other plan for incentive 
      compensation for any succeeding year.  Neither the Plan nor any 
      Total Award made under the Plan shall create any employment 
      contract or relationship between Realty Income and any 
      Participant.  Furthermore, no person has any rights with respect 
      to a Total Award until it is payable to such person after the
      expiration of the applicable Performance Period and verification 

                                                          Page 7
<PAGE>
      of actual performance on FFO, TSR, and applicable Individual-
      Specific measures.

 (b)  Right to Amend or Terminate the Plan - The Board can amend, 
      suspend, or terminate the Plan at any time and for any reason, 
      except that the provisions of the Plan pertaining to the amount 
      and timing of a Total Award shall not be amended more than once 
      in any 12-month period.

 (c)  Liens on Company Assets - No Participant shall hold a lien on 
      any assets of Realty Income by reason of any Total Award made 
      under the Plan.

 (d)  Payment of Awards - Payment of Total Awards under the Plan for a 
      particular Performance Period shall be made as soon as feasible 
      following the end of that Performance Period.  All Total Awards 
      shall be made in the form of restricted stock and stock options 
      and cash.

 (e)  Deductions - Realty Income retains the right to deduct from all 
      amounts paid in restricted stock and stock options any taxes 
      required by law to be withheld from such payments.

 (f)  Plan Agreement - Each Participant must sign the Realty Income 
      Corporation Management Incentive Plan Agreement (Exhibit 2) to 
      confirm his or her participation in the Plan under the terms and 
      conditions set forth herein.  A new agreement must be signed 
      within the first four months of each Performance Period.


                               Exhibit 2
                       Realty Income Corporation
                  Management Incentive Plan Agreement

This document shall constitute the agreement between Realty Income 
Corporation (Realty Income) and                                  (the 
Participant), which confirms participation in the Realty Income 
Corporation Management Incentive Plan (the Plan).

Subject to the terms and conditions of the Plan, you are a Participant 
in the Performance Period beginning January 1, 1998 and ending 
December 31, 1998.  Your Target Total Award for the Performance Period 
shall be   % of your base salary, or $       , as shown in Table 1 
below.

Table 1

                        Target Total Award
  Base Salary          as a % of Base Salary        Target Total Award
  -----------          ---------------------        ------------------
    $                                %                 $


                                                          Page 8
<PAGE>
Your actual Total Award shall be calculated on the basis of the 
achievement of the performance objectives specified pursuant to the 
terms of the Plan and as described in this agreement.  Realty Income 
reserves the right to amend performance objectives and targets on the 
basis of factors beyond the control of the Participant.  The 
performance objectives, the weight each objective carries in 
determining your Total Award, and the award levels for the Performance 
Period are shown in Table 2 below and further described on the 
attached schedule of Management Awards.

Table 2

            1998 Performance Objectives and Award Levels - 
                         (Name of Participant) 
- ----------------------------------------------------------------------
Performance Objectives                   Performance Level
  and Award Levels             ---------------------------------------
                                 Minimum       Target        Maximum
                               Performance   Performance   Performance
- ---------------------------------------------------------------------
FFO PERFORMANCE
       Carries Weight of 60%
         of Total Award 

       FFO Per Share Objective    $             $             $       

       Percentage of Target 
         Award Made for 
         FFO Performance              20%          100%          300%
- ---------------------------------------------------------------------
TSR PERFORMANCE
       Carries Weight of 20%
         of Total Award 

       TSR Ranking Objective
        (Relative to Proxy 
        Performance Graph 
        Peer Group)                 Third        Second         First

       Percentage of Target 
         Award Made for TSR 
         Performance                  50%          100%          150%
- ---------------------------------------------------------------------
INDIVIDUAL-SPECIFIC PERFORMANCE
       Carries Weight of 20%
         of Total Award

       Performance on Individual
         -Specific Objectives       Below         Meets       Exceeds

       Percentage of Target
         Award Made for Individual
         Performance                   0%          100%          150%
                                                          Page 9
<PAGE>
Pursuant to the provisions of the Plan, your Total Award, up to the 
Target Award, shall be made in the form of cash (25%), restricted 
stock (25%) and stock options (50%).  The amount of your Total Award 
that exceeds the Target Award shall be in the form of stock options.  
The number of underlying shares that is granted to you in the form of 
restricted stock and stock options shall be determined on the basis of 
Realty Income's stock price (the Grant Price) on the Date of Grant.  
The Exercise Price on stock options shall equal the Grant Price.  Your 
Total Award shall be made as soon as feasible after the end of the 
Performance Period.

Restricted stock and stock options that comprise a Total Award shall 
vest over three years, with one-third of the Total Award vesting one 
year after the Date of Grant, one-third vesting two years after the 
Date of Grant, and one-third vesting three years after the Date of 
Grant.  Dividends on the restricted stock portion of a Total Award 
shall be payable from the Date of Grant.

In the event that your employment with the Company is terminated for 
reasons other than death, disability, retirement, or a Change in 
Control, any Total Award for the current, incomplete Performance 
Period or nonvested restricted shares or stock options from preceding 
Performance Periods shall be forfeited.  (See Section X of the Realty 
Income Corporation Management Incentive Plan.) 

Please read the Realty Income Corporation Management Incentive Plan 
carefully and retain a copy of the plan document and a copy of the 
plan agreement for your reference.  Indicate your acceptance of the 
terms of this agreement by signing in the space provided below.

Accepted: REALTY INCOME CORPORATION    Accepted: (Name of Participant)


By:
    -------------------------------    -------------------------------
    Thomas A. Lewis
    Chief Executive Officer



Date:                                  Date:
     ------------------------------         --------------------------











                                                          Page 10
<PAGE>
                               Exhibit 1

                      Proration of Incentive Awards

Percentage FFO                                              Percentage
Growth per Share                                             of Award
- -------------------                                         ----------
         0-4%                                                    0.00%
         4.00%                                                  20.00%
         4.25%                                                  26.67%
         4.50%                                                  33.33%
         4.75%                                                  40.00%
         5.00%                                                  46.67%
         5.25%                                                  53.33%
         5.50%                                                  60.00%
         5.75%                                                  66.67%
         6.00%                                                  73.33%
         6.25%                                                  80.00%
         6.50%                                                  86.67%
         6.75%                                                  93.33%
         7.00%                                                 100.00%
         7.25%                                                 105.00%
         7.50%                                                 110.00%
         7.75%                                                 115.00%
         8.00%                                                 120.00%
         8.25%                                                 125.00%
         8.50%                                                 130.00%
         8.75%                                                 135.00%
         9.00%                                                 140.00%
         9.25%                                                 145.00%
         9.50%                                                 150.00%
         9.75%                                                 155.00%
         10.00%                                                160.00%
         10.25%                                                165.00%
         10.50%                                                170.00%
         10.75%                                                175.00%
         11.00%                                                180.00%
         11.25%                                                185.00%
         11.50%                                                190.00%
         11.75%                                                195.00%
         12.00%                                                200.00%
         12.25%                                                208.33%
         12.50%                                                216.67%
         12.75%                                                225.00%
         13.00%                                                233.33%
         13.25%                                                241.67%
         13.50%                                                250.00%
         13.75%                                                258.33%
         14.00%                                                266.67%
         14.25%                                                275.00%
         14.50%                                                283.33%
         14.75%                                                291.67%
         15.00%                                                300.00%
                                                          Page 11
<PAGE>

<PAGE>
                             Exhibit 10.11

                  NONQUALIFIED STOCK OPTION AGREEMENT
                       FOR INDEPENDENT DIRECTORS

          THIS AGREEMENT, dated June 12, 1997, is made by and between 
Realty Income Corporation, a Maryland corporation hereinafter referred 
to as "Company," and ____________________, an independent director of 
the Company, hereinafter referred to as "Optionee":

          WHEREAS, the Company wishes to afford the Optionee the 
opportunity to purchase shares of its $1.00 par value Common Stock; 
and

          WHEREAS, the Company wishes to carry out the Plan (the terms 
of which are hereby incorporated by reference and made a part of this 
Agreement); 

          NOW, THEREFORE, in consideration of the mutual covenants 
herein contained and other good and valuable consideration, receipt of 
which is hereby acknowledged, the parties hereto do hereby agree as 
follows:


                               ARTICLE I
                              DEFINITIONS

Whenever the following terms are used in this Agreement, they shall 
have the meaning specified below unless the context clearly indicates 
to the contrary.  The masculine pronoun shall include the feminine and 
neuter, and the singular the plural, where the context so indicates.

SECTION 1.1 - BOARD

"Board" shall mean the Board of Directors of the Company.

SECTION 1.2 - CODE

"Code" shall mean the Internal Revenue Code of 1986, as amended.

SECTION 1.3 - COMMITTEE

"Committee" shall mean the Compensation Committee of the Board, or a 
subcommittee of the Board, appointed as provided in Section 9.1 of the 
Plan

SECTION 1.4 - COMMON STOCK

"Common Stock" shall mean the common stock of the Company, par value 
$1.00 per share, and any equity security of the Company issued or 
authorized to be issued in the future, but excluding any warrants, 
options or other rights to purchase Common Stock.  Debt securities of

                                                          Page 1
<PAGE>
the Company convertible into Common Stock shall be deemed equity 
securities of the Company.

SECTION 1.5 - COMPANY

"Company" shall mean Realty Income Corporation, a Maryland 
corporation.

SECTION 1.6 - DIRECTOR

"Director" shall mean a member of the Board.

SECTION 1.7 - EMPLOYEE

"Employee" shall mean any officer or other employee (as defined in 
accordance with Section 3401(c) of the Code) of the Company, or of any 
corporation which is a Subsidiary.

SECTION 1.8 - EXCHANGE ACT

"Exchange Act" shall mean the Securities Exchange Act of 1934, as 
amended.

SECTION 1.9 - FAIR MARKET VALUE

"Fair Market Value" of a share of Common Stock as of a given date 
shall be the daily market price for the trading day on which the 
purchase of such share by the exercising party is consummated.  The 
market price for each such trading day shall be:  (i) if the shares of 
Common Stock are listed or admitted to trading on any national 
securities exchange or the NASDAQ-National Market System, the closing 
price, regular way, on such day, or if no such sale takes place on 
such day, the average of the closing bid and asked prices on such day, 
(ii) if the shares of Common Stock are not listed or admitted to 
trading on any national securities exchange or the NASDAQ-National 
Market System, the last reported sale price on such day or, if no sale 
takes place on such day, the average of the closing bid and asked 
prices on such day, as reported by a reliable quotation source 
designated by the Company, or (iii) if the shares of Common Stock are 
not listed or admitted to trading on any national securities exchange 
or the NASDAQ-National Market System and no such last reported sale 
price or closing bid and asked prices are available, the average of 
the reported high bid and low asked prices on such day, as reported by 
a reliable quotation source designated by the Company, or if there 
shall be no bid and asked prices on such day, the average of the high 
bid and low asked prices, as so reported, on the most recent day (not 
more than 10 days prior to the date in question) for which prices have 
been so reported; provided that if there are no bid and asked prices 
reported during the 10 days prior to the date in question, the Fair 
Market Value of the shares of Common Stock shall be determined by the 
Company acting in good faith on the basis of such quotations and other 
information as it considers, in its reasonable judgment, appropriate.

                                                          Page 2
<PAGE>
SECTION 1.10 - INDEPENDENT DIRECTOR

"Independent Director" shall mean a member of the Board who is not an 
Employee of the Company.

SECTION 1.11 - OPTION

"Option" shall mean a non-qualified stock option granted under this 
Agreement and Article III of the Plan.

SECTION 1.12 - OPTIONEE

"Optionee" shall mean an Independent Director granted an Option under 
this Agreement and the Plan.

SECTION 1.13 - PLAN

"Plan" shall mean The 1994 Stock Option and Incentive Plan for Key 
Employees of Realty Income Corporation and R.I.C. Advisor, Inc., as 
amended by the First Amendment dated as of June 12, 1997, and the 
Second Amendment dated as of December 16, 1997.

SECTION 1.14 - RULE 16B-3

"Rule 16b-3" shall mean that certain Rule 16b-3 under the Exchange 
Act, as such Rule may be amended from time to time.

SECTION 1.15 - SECRETARY

"Secretary" shall mean the Secretary of the Company.

SECTION 1.16 - SECURITIES ACT

"Securities Act" shall mean the Securities Act of 1933, as amended.

SECTION 1.17 - SUBSIDIARY

"Subsidiary" shall mean any corporation in an unbroken chain of 
corporations beginning with the Company if each of the corporations 
other than the last corporation in the unbroken chain then owns stock 
possessing 50 percent or more of the total combined voting power of 
all classes of stock in one of the other corporations in such chain.

SECTION 1.18 - TERMINATION OF DIRECTORSHIP

"Termination of Directorship" shall mean the time when the Optionee 
ceases to be a Director for any reason, including, but not by way of 
limitation, a termination by resignation, failure to be elected, death 
or retirement.  The Board, in its sole and absolute discretion, shall 
determine the effect of all matters and questions relating to 
Termination of Directorship.


                                                          Page 3
<PAGE>
                              ARTICLE II
                            GRANT OF OPTION

SECTION 2.1 - GRANT OF OPTION

In consideration of the Optionee's agreement to serve as an 
Independent Director of the Company or its Subsidiaries until the next 
annual meeting of stockholders of the Company and for other good and 
valuable consideration, on the date hereof the Company irrevocably 
grants to the Optionee the option to purchase any part or all of an 
aggregate of 5,000 shares of its $1.00 par value Common Stock upon the 
terms and conditions set forth in this Agreement.  

SECTION 2.2 - PURCHASE PRICE

The purchase price of the shares of stock covered by the Option shall 
be $25.375 per share (which is the Fair Market Value of a share of 
Common Stock on the date of the granting of this Option) without 
commission or other charge.

SECTION 2.3 - CONSIDERATION TO COMPANY

In consideration of the granting of this Option by the Company, the 
Optionee agrees to render faithful and efficient services to the 
Company or a Subsidiary, with such duties and responsibilities as the 
Company shall from time to time prescribe, until the next annual 
meeting of stockholders of the Company.  Nothing in the Plan or this 
Agreement shall confer upon any Optionee any right to continue as a 
director of the Company, or shall interfere with or restrict in any 
way the rights of the Company and any Subsidiary, which are hereby 
expressly reserved, to discharge the Optionee at any time for any 
reason whatsoever, with or without good cause.

SECTION 2.4 - ADJUSTMENTS IN OPTION

(a)          In the event that the outstanding shares of the 
     stock subject to the Option are changed into or exchanged 
     for a different number or kind of shares of the Company or 
     other securities of the Company, or of another corporation, 
     by reason of reorganization, merger, consolidation, 
     recapitalization, reclassification, stock splitup, stock 
     dividend or combination of shares, the Board shall make an 
     appropriate and equitable adjustment in the number and kind 
     of shares as to which the Option, or portions thereof then 
     unexercised, shall be exercisable, to the end that after 
     such event the Optionee's proportionate interest shall be 
     maintained as before the occurrence of such event.  Such 
     adjustment in the Option may include any necessary 
     corresponding adjustment in the Option price per share, but 
     shall be made without change in the total price applicable 
     to the unexercised portion of the Option (except for any 
     change in the aggregate price resulting from rounding-off of 

                                                          Page 4
<PAGE>
     share quantities or prices).  Any such adjustment made by 
     the Board shall be final and binding upon the Optionee, the 
     Company and all other interested persons.

(b)          Notwithstanding the foregoing, in the event of such 
     a reorganization, merger, consolidation, recapitalization, 
     reclassification, stock splitup, stock dividend or 
     combination, or other adjustment or event which results in 
     shares of Common Stock being exchanged for or converted into 
     cash, securities or other property, the Company will have 
     the right to terminate the Plan as of the date of the 
     exchange or conversion, in which case all options, rights 
     and other awards under this Plan shall become the right to 
     receive such cash, securities or other property, net of any 
     applicable exercise price.

(c)          In the event of a "spin-off" or other substantial 
     distribution of assets of the Company which has a material
     diminutive effect upon the Fair Market Value of the 
     Company's Common Stock, the Board may in its discretion make 
     an appropriate and equitable adjustment to the Option to 
     reflect such diminution.


                              ARTICLE III
                       PERIOD OF EXERCISABILITY

SECTION 3.1 - COMMENCEMENT OF EXERCISABILITY

(a)          Subject to Section 5.6, the Option shall become 
     exercisable one (1) year after the date the Option is 
     granted.

(b)          No portion of the Option which is unexercisable at 
     Termination of Directorship shall thereafter become 
     exercisable.

SECTION 3.2 - DURATION OF EXERCISABILITY

Each Option shall remain exercisable until it becomes unexercisable 
under Section 3.3.

SECTION 3.3 - EXPIRATION OF OPTION

The Option may not be exercised to any extent by anyone after the 
first to occur of the following events:

(a)          The expiration of 10 years from the date the Option 
     was granted; or

 (b)          The expiration of one year from the date of the 
     Optionee's Termination of Directorship; or

                                                          Page 5
<PAGE>
(c)          The effective date of either the merger or 
     consolidation of the Company with or into another 
     corporation, the exchange of all or substantially all of the 
     assets of the Company for the securities of another 
     corporation, the acquisition by another corporation or 
     person of all or substantially all of the Company's assets 
     or 80% or more of the Company's then outstanding voting 
     stock, or the liquidation or dissolution of the Company, 
     unless the Board waives this provision in connection with 
     such transaction and such waiver is consistent with Rule 
     16b-3.  At least 10 days prior to the effective date of such 
     merger, consolidation, exchange, acquisition, liquidation or 
     dissolution, the Committee or the Board shall give the 
     Optionee notice of such event if the Option has then neither 
     been fully exercised nor become unexercisable under this 
     Section 3.3.

SECTION 3.4 - ACCELERATION OF EXERCISABILITY

To the extent consistent with the requirements of Rule 16b-3, in the 
event of the merger or consolidation of the Company with or into 
another corporation, the exchange of all or substantially all of the 
assets of the Company for the securities of another corporation, the 
acquisition by another corporation or person of all or substantially 
all of the Company's assets or 80% or more of the Company's then 
outstanding voting stock, or the liquidation or dissolution of the 
Company, the Board may, in its absolute discretion and upon such terms 
and conditions as it deems appropriate, provide by resolution, adopted 
prior to such event and incorporated in the notice referred to in 
Section 3.3(f), that at some time prior to the effective date of such 
event this Option shall be exercisable as to all the shares covered 
hereby, notwithstanding that this Option may not yet have become fully 
exercisable under Section 3.1(a); provided, however, that this 
acceleration of exercisability shall not take place if:

(a)          This Option becomes unexercisable under Section 3.3 
     prior to said effective date; or

(b)          In connection with such an event, provision is made 
     for an assumption of this Option or a substitution therefor 
     of a new option by an employer corporation or a parent or 
     subsidiary of such corporation; and

provided, further, that nothing in this Section 3.4 shall make this 
Option exercisable if it is otherwise unexercisable by reason of 
Section 5.6.

The Board may make such determinations and adopt such rules and 
conditions as it, in its absolute discretion, deems appropriate in 
connection with such acceleration of exercisability, including, but 
not by way of limitation, provisions to ensure that any such 
acceleration and resulting exercise shall be conditioned upon the 
consummation of the contemplated corporate transaction. 
                                                          Page 6
<PAGE>
None of the foregoing discretionary terms of this Section shall be 
permitted to the extent that such discretion would be inconsistent 
with the requirements of Rule 16b-3.

SECTION 3.5 - ACCELERATION OF EXERCISABILITY UPON RETIREMENT

To the extent consistent with the requirements of Rule 16b-3, this 
Option shall be exercisable as to all the shares covered hereby, 
notwithstanding that this Option may not yet have become fully 
exercisable under Section 3.1(a), upon the retirement of the Optionee 
in accordance with the Company's retirement policy applicable to 
Directors.


                              ARTICLE IV
                          EXERCISE OF OPTION

SECTION 4.1 - PERSON ELIGIBLE TO EXERCISE

Unless the Option has been transferred in accordance with the 
provisions of Section 5.2 herein, during the lifetime of the Optionee, 
only he (or, in the event of a disability or incapacity, his legal 
representative) may exercise the Option or any portion thereof, unless 
it has been disposed of pursuant to a qualified domestic relations 
order as defined by the Code or Title 1 of Employee Retirement Income 
Security Act of 1974, as amended, or the rules thereunder ("QDRO"), in 
which case the Option shall be exercisable only by the beneficiary of 
the QDRO to the same extent it would have been exercisable by the 
Optionee.  After the death of the Optionee, any exercisable portion of 
the Option may, prior to the time when the Option becomes 
unexercisable under Section 3.3, be exercised by his personal 
representative or by any person empowered to do so under the deceased 
Optionee's will or under the then applicable laws of descent and 
distribution.

SECTION 4.2 - PARTIAL EXERCISE

Any exercisable portion of the Option or the entire Option, if then 
wholly exercisable, may be exercised in whole or in part at any time 
prior to the time when the Option or portion thereof becomes 
unexercisable under Section 3.3; provided, however, that each partial 
exercise shall be for not less than 100 shares or the remaining number 
of shares if less than 100 and shall be for whole shares only.


SECTION 4.3 - MANNER OF EXERCISE

The Option, or any exercisable portion thereof, may be exercised 
solely by delivery to the Secretary or his office of all of the 
following prior to the time when the Option or such portion becomes 
unexercisable under Section 3.3:


                                                          Page 7
<PAGE>
(a)          Notice in writing signed by the Optionee or the 
     other person then entitled to exercise the Option or 
     portion, stating that the Option or portion is thereby 
     exercised, such notice complying with all applicable rules 
     established by the Committee or the Board; and

(b)          (i)  Full payment (in cash) for the shares with 
     respect to which such Option or portion is exercised;

          (ii)  With the consent of the Board, payment delayed 
     for up to thirty (30) days from the date the Option, or 
     portion thereof, is exercised; or

          (iii)  With the consent of the Board, (A) shares of the 
     Company's Common Stock owned by the Optionee duly endorsed 
     for transfer to the Company or (B) subject to the timing 
     requirements of Section 4.4, shares of the Company's Common 
     Stock issuable to the Optionee upon exercise of the Option, 
     with a Fair Market Value on the date of Option exercise 
     equal to the aggregate purchase price of the shares with 
     respect to which such Option or portion is exercised; or

          (iv)  With the consent of the Board, property of any 
     kind which constitutes good and valuable consideration; or

          (v)  With the consent of the Board, a full recourse 
     promissory note bearing interest (at no less than such rate 
     as shall then preclude the imputation of interest under the 
     Code or successor provision) and payable upon such terms as 
     may be prescribed by the Committee or the Board.  The 
     Committee or the Board may also prescribe the form of such 
     note and the security to be given for such note.  The Option 
     may not be exercised, however, by delivery of a promissory 
     note or by a loan from the Company when or where such loan 
     or other extension of credit is prohibited by law; or

          (vi)  With the consent of the Board, any combination of 
     the consideration provided in the foregoing subparagraphs 
     (iii), (iv) and (v); and

(c)          A bona fide written representation and agreement, in 
     a form satisfactory to the Committee or the Board, signed by 
     the Optionee or other person then entitled to exercise such 
     Option or portion, stating that the shares of stock are 
     being acquired for his own account, for investment and 
     without any present intention of distributing or reselling 
     said shares or any of them except as may be permitted under 
     the Securities Act and then applicable rules and regulations 
     thereunder, and that the Optionee or other person then 
     entitled to exercise such Option or portion will indemnify 
     the Company against and hold it free and harmless from any 
     loss, damage, expense or liability resulting to the Company 

                                                          Page 8
<PAGE>
     if any sale or distribution of the shares by such person is 
     contrary to the representation and agreement referred to 
     above.  The Committee or the Board may, in its absolute 
     discretion, take whatever additional actions it deems 
     appropriate to insure the observance and performance of such 
     representation and agreement and to effect compliance with 
     the Securities Act and any other federal or state securities 
     laws or regulations.  Without limiting the generality of the 
     foregoing, the Committee or the Board may require an opinion 
     of counsel acceptable to it to the effect that any 
     subsequent transfer of shares acquired on an Option exercise 
     does not violate the Securities Act, and may issue 
     stop-transfer orders covering such shares.  Share 
     certificates evidencing stock issued on exercise of this 
     Option shall bear an appropriate legend referring to the 
     provisions of this subsection (c) and the agreements herein.  
     The written representation and agreement referred to in the 
     first sentence of this subsection (c) shall, however, not be 
     required if the shares to be issued pursuant to such 
     exercise have been registered under the Securities Act, and 
     such registration is then effective in respect of such 
     shares; and

(d)          Full payment to the Company (or other employer 
     corporation) of all amounts which, under federal, state or 
     local tax law, it is required to withhold upon exercise of 
     the Option; with the consent of the Board, (i) shares of the 
     Company's Common Stock owned by the Optionee duly endorsed 
     for transfer, or (ii) subject to the timing requirements of 
     Section 4.4, shares of the Company's Common Stock issuable 
     to the Optionee upon exercise of the Option, having a Fair 
     Market Value at the date of Option exercise equal to the 
     sums required to be withheld, may be used to make all or 
     part of such payment; and

(e)          In the event the Option or portion shall be 
     exercised pursuant to Section 4.1 by any person or persons 
     other than the Optionee, appropriate proof of the right of 
     such person or persons to exercise the Option.

SECTION 4.4 - CERTAIN TIMING REQUIREMENTS

Shares of the Company's Common Stock issuable to the Optionee upon 
exercise of the Option may be used to satisfy the Option price or the 
tax withholding consequences of such exercise only (i) during the 
period beginning on the third business day following the date of 
release of the quarterly or annual summary statement of sales and 
earnings of the Company and ending on the twelfth business day 
following such date or (ii) pursuant to an irrevocable written 
election by the Optionee to use shares of the Company's Common Stock 
issuable to the Optionee upon exercise of the Option to pay all or 
part of the Option price or the withholding taxes (subject to the 

                                                          Page 9
<PAGE>
approval of the Board) made at least six months prior to the payment 
of such Option price or withholding taxes.

SECTION 4.5 - CONDITIONS TO ISSUANCE OF STOCK CERTIFICATES

The shares of stock deliverable upon the exercise of the Option, or 
any portion thereof, may be either previously authorized but unissued 
shares or issued shares which have then been reacquired by the 
Company.  Such shares shall be fully paid and nonassessable.  The 
Company shall not be required to issue or deliver any certificate or 
certificates for shares of stock purchased upon the exercise of the 
Option or portion thereof prior to fulfillment of all of the following 
conditions:

(a)          The admission of such shares to listing on all stock 
     exchanges on which such class of stock is then listed; and

(b)          The completion of any registration or other 
     qualification of such shares under any state or federal law 
     or under rulings or regulations of the Securities and 
     Exchange Commission or of any other governmental regulatory 
     body, which the Committee or Board shall, in its absolute 
     discretion, deem necessary or advisable; and

(c)          The obtaining of any approval or other clearance 
     from any state or federal governmental agency which the 
     Committee or Board shall, in its absolute discretion, 
     determine to be necessary or advisable; and

(d)          The receipt by the Company of full payment for such 
     shares, including payment of all amounts which, under 
     federal, state or local tax law, it is required to withhold 
     upon exercise of the Option; and

(e)          The lapse of such reasonable period of time 
     following the exercise of the Option as the Committee or 
     Board may from time to time establish for reasons of 
     administrative convenience; and

(f)          The restrictions on ownership and transfer of Common 
     Stock set forth in the Company's charter and bylaws.

SECTION 4.6 - RIGHTS AS SHAREHOLDER

The holder of the Option shall not be, nor have any of the rights or 
privileges of, a shareholder of the Company in respect of any shares 
purchasable upon the exercise of any part of the Option unless and 
until certificates representing such shares shall have been issued by 
the Company to such holder.




                                                          Page 10
<PAGE>
                               ARTICLE V
                           OTHER PROVISIONS

SECTION 5.1 - ADMINISTRATION

With respect to this Option, the full Board, acting by a majority of 
its members in office, shall have the power to interpret the Plan and 
this Agreement and to adopt such rules for the administration, 
interpretation and application of the Plan as are consistent therewith 
and to interpret or revoke any such rules.  All actions taken and all 
interpretations and determinations made by the Board in good faith 
shall be final and binding upon the Optionee, the Company and all 
other interested persons.  No member of the Board shall be personally 
liable for any action, determination or interpretation made in good 
faith with respect to the Plan or the Option.  

SECTION 5.2 - NON-TRANSFERABILITY

The Option may not be sold, pledged, assigned or transferred in any 
manner other than by a qualified domestic relations order as defined 
by the Code or Title I of the Employee Retirement Income Security Act 
of 1974, as amended, or the rules thereunder ("QDRO") or by will or 
the laws of descent and distribution; provided, however, the Optionee 
may transfer the Option to a Permitted Transferee (as defined below) 
to the extent permitted by any applicable law or regulations and 
subject to the following terms and conditions:

(a)          An Option transferred to a Permitted Transferee 
     shall not be assignable or transferable by the Permitted 
     Transferee other than by a QDRO or by will or the laws of 
     descent and distribution.

(b)          Any Option which is transferred to a Permitted 
     Transferee shall continue to be subject to all the terms and 
     conditions of the Option as applicable to the original 
     holder (other  than the ability to further transfer the 
     Option).

(c)          The Optionee and the Permitted Transferee shall 
     execute any and all documents reasonably requested by the 
     Board, including without limitation documents to (i) confirm 
     the status of the transferee as a Permitted Transferee, (ii) 
     satisfy any requirements for an exemption for the transfer 
     under applicable federal and state securities laws and (iii) 
     evidence the transfer.

(d)          Shares of Common Stock acquired by a Permitted 
     Transferee through exercise of an Option have not been 
     registered under the Securities Act or any state securities 
     act and may not be transferred, nor will any assignee or 
     transferee thereof be recognized as an owner of such shares 
     of Common Stock for any purpose, unless a registration 

                                                          Page 11
<PAGE>
     statement under the Securities Act and any applicable state 
     securities act with respect to such shares shall then be in 
     effect or unless the availability of an exemption from 
     registration with respect to any proposed transfer or 
     disposition of such shares shall be established to the 
     satisfaction of counsel for the Company.

As used in this Section 5.2, "Permitted Transferee" shall mean (i) one 
or more of the following family members of an Optionee:  spouse, child 
(whether natural or adopted), stepchild, any other lineal descendant 
of the Optionee, (ii) a trust, partnership or other entity established 
and existing for the sole benefit of, or under the sole control of, 
one or more of the above family members of the Optionee, or (iii) any 
other transferee specifically approved by the Board after taking into 
account any state or federal tax or securities laws applicable to 
transferable Options.

Neither the Option nor any interest or right therein or part thereof 
shall be liable for the debts, contracts or engagements of the 
Optionee or his successors in interest or shall be subject to 
disposition by transfer, alienation, anticipation, pledge, 
encumbrance, assignment or any other means whether such disposition be 
voluntary or involuntary or by operation of law by judgment, levy, 
attachment, garnishment or any other legal or equitable proceedings 
(including bankruptcy).

SECTION 5.3 - SHARES TO BE RESERVED

The Company shall at all times during the term of the Option reserve 
and keep available such number of shares of stock as will be 
sufficient to satisfy the requirements of this Agreement.

SECTION 5.4 - NOTICES

Any notice to be given under the terms of this Agreement to the 
Company shall be addressed to the Company in care of its Secretary, 
and any notice to be given to the Optionee shall be addressed to him 
at the address given beneath his signature hereto.  By a notice given 
pursuant to this Section 5.4, either party may hereafter designate a 
different address for notices to be given to him.  Any notice which is 
required to be given to the Optionee shall, if the Optionee is then 
deceased, be given to the Optionee's personal representative if such 
representative has previously informed the Company of his status and 
address by written notice under this Section 5.4.  Any notice shall be 
deemed duly given when enclosed in a properly sealed envelope or 
wrapper addressed as aforesaid, deposited (with postage prepaid) in a 
post office or branch post office regularly maintained by the United 
States Postal Service.

SECTION 5.5 - TITLES

Titles are provided herein for convenience only and are not to serve 
as a basis for interpretation or construction of this Agreement.
                                                          Page 12
<PAGE>
SECTION 5.6 - CONSTRUCTION

This Agreement shall be administered, interpreted and enforced under 
the laws of the State of Maryland.

SECTION 5.7 - CONFORMITY TO SECURITIES LAWS

The Optionee acknowledges that the Plan is intended to conform to the 
extent necessary with all provisions of the Securities Act and the 
Exchange Act and any and all regulations and rules promulgated by the 
Securities and Exchange Commission thereunder, including without 
limitation Rule 16b-3.  Notwithstanding anything herein to the 
contrary, the Plan shall be administered, and the Option is granted 
and may be exercised, only in such a manner as to conform to such 
laws, rules and regulations.  To the extent permitted by applicable 
law, the Plan and this Agreement shall be deemed amended to the extent 
necessary to conform to such laws, rules and regulations.

IN WITNESS WHEREOF, this Agreement has been executed and delivered by 
the parties hereto.


          REALTY INCOME CORPORATION



          By:       ___________________________
                    Thomas A. Lewis
                    Chief Executive Officer



          By:       ___________________________
                    Michael R. Pfeiffer
                    Secretary



____________________________

__________________, Optionee


____________________________


____________________________
                    Address

Optionee's Taxpayer
Identification Number:

____________________________
                                                          Page 13
<PAGE>




<PAGE>
                          Exhibit 21.1
                          ============



Subsidiaries of the Company as of January 1, 1998
- -------------------------------------------------

Realty Income Texas Properties, L.P. 
  a Delaware limited partnership

Realty Income Texas Properties, Inc.
  a Delaware corporation







































                                                         Page 1
<PAGE>

<PAGE>
                             EXHIBIT 24.1

The Board of Directors
Realty Income Corporation:


     We consent to incorporation by reference in Registration 
Statement Nos. 333-10431 and 333-34311, each on Form S-3 of Realty 
Income Corporation and to incorporation by reference in Registration 
Statement No. 33-95708 on Form S-8 of Realty Income Corporation, of 
our report relating to the consolidated balance sheets of Realty 
Income Corporation as of December 31, 1997 and 1996, and the related 
consolidated statements of income, stockholders' equity and cash flows 
for each of the years in the three-year period ended 
December 31, 1997, and the related Schedule III.  Such report is dated 
January 23, 1998, except as to Note 6A, which is as of 
February 23, 1998, and appears in the December 31, 1997, annual report 
on Form 10-K of Realty Income Corporation.

                                       /s/KPMG Peat Marwick LLP
San Diego, California
March 19, 1998






























                                                          Page 1
<PAGE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE>5
<LEGEND>
This Schedule contains summary financial information extracted
from the registrant's Balance Sheet as of December 31, 1997 and
Income Statement for the twelve months ended December 31, 1997 and
is qualified in its entirety by reference to such financial
statements.
</LEGEND>
<MULTIPLIER>1
<PERIOD-TYPE>                                              12-MOS
<FISCAL-YEAR-END>                                     DEC-31-1997
<PERIOD-END>                                          DEC-31-1997
<CASH>                                                  2,123,000
<SECURITIES>                                                    0
<RECEIVABLES>                                           3,236,000
<ALLOWANCES>                                                    0
<INVENTORY>                                                     0
<CURRENT-ASSETS> <F1>                                           0
<PP&E>                                                699,797,000
<DEPRECIATION>                                        152,206,000
<TOTAL-ASSETS>                                        577,021,000
<CURRENT-LIABILITIES> <F1>                                      0
<BONDS>                                               134,319,000
<COMMON>                                               25,698,000
                                           0
                                                     0
<OTHER-SE>                                            407,617,000
<TOTAL-LIABILITY-AND-EQUITY>                          577,021,000
<SALES>                                                         0
<TOTAL-REVENUES>                                       67,897,000
<CGS>                                                           0
<TOTAL-COSTS>                                                   0
<OTHER-EXPENSES>                                       25,818,000
<LOSS-PROVISION>                                          165,000
<INTEREST-EXPENSE>                                      8,226,000
<INCOME-PRETAX>                                        34,770,000
<INCOME-TAX>                                                    0
<INCOME-CONTINUING>                                    34,770,000
<DISCONTINUED>                                                  0
<EXTRAORDINARY>                                                 0
<CHANGES>                                                       0
<NET-INCOME>                                           34,770,000
<EPS-PRIMARY>                                                1.48
<EPS-DILUTED>                                                1.48

<FN>   Current assets and current liabilities are not applicable to
       the Company under current industry standards.

 /FN



                                                          Page 1
<PAGE>

</TABLE>


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