FFP PARTNERS L P
10-K, 1996-04-12
AUTO DEALERS & GASOLINE STATIONS
Previous: PRINCIPAL BALANCED FUND INC, 485BPOS, 1996-04-12
Next: PAINEWEBBER PATHFINDERS TRUST TREASURY & GROWTH STK SERS 18, 487, 1996-04-12



                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

  [X] Annual report pursuant to Section 13 or 15(d) of the Securities Exchange
                                  Act of 1934

                  For the fiscal year ended December 31, 1995, or

     [ ] Transition report pursuant to Section 13 or 15(d) of the Securities
                              Exchange Act of 1934

        For the transition period from _______________ to _______________

                           Commission File No. 1-9510

                               FFP PARTNERS, L.P.
             (Exact name of registrant as specified in its charter)


                     Delaware                               75-2147570
                                                        (I.R.S. employer
          (State or other jurisdiction of              identification number)
          incorporation or organization)


                2801 Glenda Avenue; Fort Worth, Texas 76117-4391
           (Address of principal executive office, including zip code)

                                  817/838-4700
              (Registrant's telephone number, including area code)


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

       Title of Each Class            Name of Each Exchange on Which Registered

   Units Representing Class A                 American Stock Exchange
 Limited Partnership Interests

      Unit Purchase Rights                    American 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. [ ]

                The   aggregate   market   value  of  Class  A  Units   held  by
non-affiliates  of the  registrant  at March  29,  1996,  was  $11,485,000.  For
purposes of this computation, all officers,  directors, and beneficial owners of
10% or more of the Class A Units of the  registrant are deemed to be affiliates.
Such  determination  should  not be deemed  an  admission  that  such  officers,
directors, and beneficial owners are affiliates.


                             Class A Units 3,442,872
                              Class B Units 235,000
               (Number of units outstanding as of March 29, 1996)

<PAGE>

Part I

       Item 1.          Business                                               

       Item 2.          Properties

       Item 3.          Legal Proceedings

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

Part II

       Item 5.          Market for the Registrant's Units and Related 
                        Security Holder Matters

       Item 6.          Selected Financial and Operating Data

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

       Item 8.          Financial Statements and Supplementary Data

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

Part III

       Item 10.         Directors and Executive Officers of the Registrant

       Item 11.         Executive Compensation

       Item 12.         Security Ownership of Certain Beneficial Owners 
                        and Management

       Item 13.         Certain Relationships and Related Transactions

Part IV

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

Signatures

                                                     
<PAGE>
                                     PART I
ITEM 1.  BUSINESS.

General Background

                  FFP  Partners,   L.P.   ("FFPLP,"  the  "Partnership"  or  the
"Company"),  through its  subsidiaries,  owns and operates  convenience  stores,
truck stops, and  self-service  motor fuel outlets over an eleven state area. It
also operates check cashing  outlets and sells motor fuel on a wholesale  basis,
both primarily in Texas.  FFPLP, a Delaware limited  partnership,  was formed in
December 1986, pursuant to the Agreement of Limited Partnership of FFP Partners,
L.P.  (the  "Partnership  Agreement").  FFP Partners  Management  Company,  Inc.
("FFPMC"  or the  "General  Partner")  serves  as  the  general  partner  of the
Partnership.  FFPMC or a  subsidiary  also serves as the general  partner of the
Partnership's  subsidiary  partnerships.  References  herein  to  the  "Company"
include FFPLP and its subsidiaries.

                  The Company commenced operations in May 1987 upon the purchase
of its initial base of retail  outlets from  affiliates of the General  Partner.
The purchase of these  outlets was completed in  conjunction  with the Company's
initial  public  offering  of  2,065,000  Class A Units of  limited  partnership
interest,  representing a 56% interest in the Company.  In connection  with this
transaction,   1,585,000  Class  B  Units  of  limited   partnership   interest,
representing  a 43% interest in the Company,  were issued to  affiliates  of the
General Partner and the General Partner received its 1% interest in the Company.
(As permitted in the Partnership Agreement,  certain of these Class B Units were
converted  to Class A Units in  January  1996.)  The  senior  executives  of the
Company had owned and managed these operations prior to their acquisition by the
Company.  Although the companies  from which the Company  acquired  these retail
outlets engage in other businesses which they conducted in the past, they agreed
not to engage in the convenience  store,  retail motor fuel, or other businesses
which  compete  with the  Company  without  prior  approval by a majority of the
General Partner's disinterested directors. The affiliates of the General Partner
that received Class B Units upon the  Partnership's  commencement  of operations
were: Economy Oil Company;  Gas-Go,  Inc.;  Gas-N-Sav,  Inc.; Hi-Lo Corporation;
Hi-Lo  Distributors,  Inc.;  Nu-Way  Distributing  Company;  Nu-Way Oil Company;
Swifty Distributors,  Inc.;  Thrift-Way,  Inc.; Thrift  Distributors,  Inc.; and
Thrift Wholesale Company.

                  The Company maintains its principal  executive offices at 2801
Glenda  Avenue,   Fort  Worth,   Texas  76117-4391;   its  telephone  number  is
817/838-4700.

Operations

                  Description of Operations. The Company conducts its operations
principally  through its  99%-owned  subsidiary,  FFP Operating  Partners,  L.P.
("FFPOP"),  a Delaware limited  partnership.  FFPMC holds a 1% general partner's
interest in FFPOP. The Company has other direct or indirect subsidiaries: Direct
Fuels,  L.P; FFP Financial  Services,  L.P.;  FFP Illinois  Money Orders,  Inc.;
Practical Tank Management, Inc., and FFP Transportation,  L.L.C. These companies
are  engaged  in  the  same  businesses  as  FFPOP  or in  businesses  that  are
complimentary to its activities.

                  Convenience Stores. At December 31, 1995, the Company operated
127 convenience  stores,  the same number as at the previous year end.  Although
the Company sold the the  merchandise  operations of ten outlets to  independent
operators in 1995, it opened or converted from  self-service  gasoline outlets a
like number of stores.  {See Store  Development.}  The Company's stores are open
seven days a week,  offer  extended  hours (14 of the stores are open 24 hours a
day, the remainder  generally are open from 6:00 am to midnight),  and emphasize
convenience  to  the  customer  through  location,  merchandise  selection,  and
service. The convenience stores sell groceries, tobacco products, take-out foods
and beverages  (including  alcoholic  beverages where local laws permit),  dairy
products,  and non-food merchandise such as health and beauty aids and magazines
and, at all except two of the stores,  motor fuel. Five of the stores also offer
check  cashing  and  related  money  transfer  services.  Food  service  in  the
convenience  stores varies from  pre-packaged  sandwiches and fountain drinks to
full  food-service  delicatessens  (at 41 stores) with limited in-store seating.
During late 1993, the Company began  installing  small  "express"  franchises of
Kentucky  Fried  Chicken(R)  and Subway  Sandwiches(R)  in selected  convenience
stores and at the end of 1995 three of its  convenience  stores had such outlets
in them.  {See Store  Development;  Products,  Store Design and  Operation.} The
convenience  stores operate under several  different  trade names,  all of which
were used by the  predecessor  companies.  The  principal  trade names are "Kwik
Pantry," "Nu-Way," and "Economy Drive-Ins."

                For fiscal year 1995, the convenience  stores  accounted for 39%
(44% in 1994) of the Company's  consolidated  revenues.  They had average weekly
per store merchandise sales of $9,560 and motor fuel sales of 12,093 gallons. In
fiscal 1994,  average weekly sales were $9,901 of merchandise and 12,013 gallons
of fuel.

                  Truck Stops.  At December 31, 1995,  the Company  operated ten
truck stops, the same number as at the previous year end. The truck stops, which
principally operate under the trade name of "Drivers," are located on interstate
and other  highways  and are  similar  in their  operations  to the  convenience
stores,  although the merchandise mix is directed  towards truck drivers and the
traveling  public.  Five of the truck stops have full service  restaurants;  the
Company  operates  two  of  the  restaurants  and  leases  the  other  three  to
independent  operators.  The other five  outlets  offer  prepared-to-order  food
service,   including  two  outlets  which  have  a  combination  Kentucky  Fried
Chicken/Taco  Bell  "express"  franchise and one which has a Pizza Hut franchise
within  the  store.  In  1995,  the  truck  stops  (including  their  associated
restaurants and food service facilities)  accounted for 13% (15% in 1994) of the
Company's consolidated revenues,  with average weekly per outlet merchandise and
food sales  (including food service sales) of $17,506 ($18,160 in 1994) and fuel
sales of 68,274 gallons (79,348 gallons in 1994).

                  Self-Service   Gasoline  Outlets.  The  Company  operated  194
self-service  gasoline outlets at December 31, 1995, a net increase of 9 outlets
since the prior year end. This increase  resulted  principally  from the sale of
the merchandise  operations of certain  convenience  stores,  referred to above.
Although these  convenience store operations were sold, the Company retained the
motor fuel concession at these locations. In addition, the Company acquired some
outlets through the execution of new contracts with convenience  store operators
and the  re-opening  of  previously  closed  locations and closed or disposed of
other  locations.  The Company's  self-service  gasoline outlets consist of fuel
pumps  and  related  storage   equipment   located  at  independently   operated
convenience  stores.  These  outlets are  operated  pursuant to  contracts  that
generally obligate the Company to provide motor fuel inventory, fuel storage and
dispensing  equipment,  and  maintenance of the fuel  equipment  while the store
operator agrees to collection and remittance  procedures.  The convenience store
operators are  compensated by commissions  based on profits and/or the volume of
fuel sold. In addition,  the contracts  generally grant the Company the right of
first refusal to purchase the operator's  convenience store should it be offered
for  sale.  Many of the  contracts  have  renewal  options  and,  based  on past
experience,  the General  Partner  believes that a  significant  number of those
contracts  which do not have renewal  options will be  renegotiated  and renewed
upon expiration.  In addition to the contractual  arrangement  between the store
operator and the Company, 99 of these operators also lease or sublease the store
building and land from the Company or affiliates of the General Partner.

                During  fiscal  1995,  the  self-service  gasoline  outlets  had
average  weekly per  outlet  fuel sales of 7,794  gallons as  compared  to 7,579
gallons in fiscal 1994. In 1995,  the Company's  self-service  gasoline  outlets
accounted for 23% (20% in 1994) of the Company's consolidated revenues.

                  Wholesale  Fuel  Sales.  The  Company has sold motor fuel on a
wholesale  basis to smaller  independent  and regional  chains of fuel retailers
since it commenced  operations.  The  wholesale  fuel  operation was expanded in
later years to include  sales to  commercial  end-users of motor fuels,  such as
local governmental units, operators of vehicle fleets, and public utilities.  In
1995,  the  Company's  wholesale  operations  contributed  24%  of  consolidated
revenues (20% in 1994). During 1995, the Company did not have facilities for the
bulk storage of motor fuel.  Accordingly,  purchases  were made to fill specific
customer orders.

                In  March  1996,  the  Company   completed  the  purchase  of  a
non-operating  fuel  processing  facility and bulk storage  terminal  located in
Euless,  Texas. The facility will require  renovation to make it operational and
the Company  does not  anticipate  its becoming  operational  until late 1996 or
early 1997.

                The Company has been  designated a "jobber" for Citgo,  Chevron,
Fina, Conoco, Texaco, Coastal, Diamond Shamrock, Sinclair, and Phillips 66. This
designation  enables  the Company to work with  independent  fuel  retailers  to
qualify the retailers to operate as a branded  outlet for the large oil company.
The Company then  supplies  motor fuel to such  retailers  on a wholesale  basis
under contracts ranging from five to ten years.

                Management  believes the  Company's  fuel  wholesale  activities
enhance its  relationships  with its fuel  vendors by  increasing  the volume of
purchases from such vendors.  In addition,  the wholesale  activities permit the
Company to develop  relationships  with smaller fuel retailers that may, at some
future time, be interested in entering into a  self-service  gasoline  marketing
arrangement with the Company. {See Self-Service Gasoline Outlets.}

                  Market Strategy.  The Company's market strategy emphasizes the
operation  and  development  of  existing  stores  and  retail  outlets in small
communities rather than metropolitan  markets. In general,  the Company believes
stores in  communities  with  populations  of 50,000 or less  experience  a more
favorable operating  environment,  primarily due to less competition from larger
national or regional chains and access to a higher quality and more stable labor
force. In addition, costs of land, reflected in both new store development costs
and acquisition  prices for existing  stores and retail  outlets,  are generally
lower in small communities.  As a result of these factors,  the Company believes
this market strategy enables it to achieve a higher average return on investment
than would be achieved by operating primarily in metropolitan markets.

                  Store   Development.   From  1989  through  1993  the  Company
increased the number of its convenience stores from 129 to 145, primarily by the
acquisition  of existing  stores,  including  five stores in Illinois  that were
acquired, at no cost, by assuming the operation of stores previously operated by
a company owned by the Company's  Executive Vice President - Convenience  Stores
who was hired in the fourth  quarter  1992,  and five stores that were  formerly
self-service  gasoline  outlets.  In 1994, the Company reduced the number of its
convenience  stores to 127.  This decline  resulted from the closing of the five
Illinois stores  acquired in 1992 and the sale of the merchandise  operations at
15 convenience  stores.  The Company also converted  certain of its self-service
gasoline  outlets to Company operated  convenience  stores and closed some other
outlets.

                  In early  1994 in its  continuing  endeavor  to  increase  the
productivity  and operating  efficiency of its existing  store base, the Company
identified outlets that it believed would contribute more to the earnings of the
Company if operated by  independent  operators  rather than by the Company.  The
Company undertook a program to sell the merchandise  operations of these outlets
to  independent  operators.  In 1995 and 1994 the Company  sold the  merchandise
operations  at 10  and 15 of  these  outlets,  respectively.  Because  of  their
different overhead  structure,  independent  operators are often able to operate
the stores less  expensively  than can the Company.  These sales were structured
such that the Company retained the real estate or leasehold  interest and leased
or subleased the land and building to the operator for a five year period with a
five year renewal option. The Company also entered into a self-service  gasoline
agreement covering the fuel sales at these locations.  Management  believes that
the sales of these stores and the resulting  combination of rents, fuel profits,
and other income enhance the profitability of these outlets to the Company.  The
Company is  continuing to negotiate  the sales of the  merchandise  operation of
additional stores.

                  In  addition  to the sales of the  merchandise  operations  at
certain convenience stores, discussed above, management is seeking other ways to
increase the productivity of the Company's present base of convenience store and
truck  stop  outlets.  A part  of  this  effort  involves  the  installation  of
limited-menu  "express"  outlets of national food franchises in Company outlets.
In March 1994,  the  Company  commenced  operating  combination  Kentucky  Fried
Chicken/Taco Bell outlets in two truck stops,  Kentucky Fried Chicken outlets in
two  convenience  stores,  and a Subway  Sandwich  franchise in one  convenience
store. In 1995 a Pizza Hut outlet was added in one of the Company's truck stops.
The Company's experience with this type of food service operation indicates that
it increases  store  traffic as it offers the  advantage of national  name-brand
recognition and advertising.  In addition, the training and operational programs
of these  franchisors  provide a  consistent  and  high-quality  product  to the
Company's  customers.  Management  is  evaluating  the  existing  operations  to
determine if it would be appropriate to install  additional outlets of this type
in other  locations.  It is also  evaluating the relative  merits of the various
types of franchises.

                Opportunities  to  expand  self-service   gasoline  outlets  are
limited  by  competitive   factors,   including  the  existence  of  established
facilities  at  most  independent   convenience  stores.  However,  the  Company
continues to pursue the acquisition of this type of outlet  principally  through
the development of relationships through its fuel wholesaling operations.

                  Products,  Store Design and Operation.  The number and type of
merchandise  items  stocked  in the  convenience  stores  vary from one store to
another  depending  upon the  size and  location  of the  store  and the type of
products desired by the customer base served by the store.  However,  the stores
generally  carry  national  or  regional  brand  name  merchandise  of the  type
customarily  carried by  competing  convenience  stores.  Substantially  all the
convenience  stores  and  truck  stops  offer  fast  foods  such  as  hot  dogs,
pre-packaged  sandwiches and other foods, and fountain drinks. Forty- one of the
convenience  stores have facilities for daily preparation of fresh food catering
to local tastes,  including fried chicken and catfish,  tacos, french fries, and
made-to-order sandwiches.  Also, as discussed above three convenience stores and
three truck stops have small "express" outlets of national fast-food franchises.

                  Although  the  stores  vary in layout  and  design,  schematic
diagrams for each store are used to direct the store manager in the placement of
products to maximize exposure of high turnover and high margin items to the flow
of customer traffic.

                  During 1992 and 1993, the Company  aggressively priced certain
merchandise in its stores, especially cigarettes, in order to increase sales and
customer  traffic.  Having  built its store  traffic,  during  1994 and 1995 the
Company became less aggressive in pricing certain items and focused on improving
its merchandise  gross profit margin.  As a result,  average weekly  merchandise
sales increased in 1992 and 1993 over the respective prior years and declined in
1994 and 1995. However,  despite the sales declines in 1994 and 1995,  managment
believes that its overall profitability has been enhanced.

                  The Company utilizes a team approach to its marketing function
rather  than  having a specific  person who is  responsible  for that  activity.
Senior operations  executives and other management personnel  continually review
and evaluate  products and  services  for  possible  inclusion in the  Company's
retail outlets. Special emphasis is given to those goods or services which carry
a higher than usual gross profit margin,  will increase  customer traffic within
the stores,  or  complement  other  items  already  carried by the  stores.  The
marketing teams,  which include the Regional  Managers,  in conjunction with the
Company's vendors,  develop and implement promotional programs and incentives on
selected items,  such as fountain  drinks and fast food items. In addition,  new
products and services are reviewed on a periodic  basis to ensure a  competitive
product  selection.  Due to the geographic  distribution of the Company's stores
and the  variety  of trade  names  under  which  they are  operated,  the use of
advertising is limited to location signage, point-of-sale promotional materials,
advertisements in local newspapers, and locally distributed flyers.

                  Over the last several  years,  the Company has  increased  the
number of its "branded"  outlets,  those which are  affiliated  with a large oil
company.  In March 1996,  the Company had 209 retail outlets which were branded,
as compared to 65 such outlets in 1990. The Company has outlets that are branded
Citgo, Chevron,  Fina, Conoco,  Texaco,  Coastal, and Diamond Shamrock.  Branded
locations generally have higher fuel sales volumes (in gallons) than non-branded
outlets due to the  advertising  and  promotional  activities of the  respective
major oil company and the  acceptance of such oil company's  proprietary  credit
cards. The increased customer traffic associated with higher fuel sales tends to
increase  merchandise sales volumes,  as well. The Company continues to evaluate
the  desirability  of branding  additional  outlets.  In addition to the Company
operated  convenience stores and self-service fuel outlets that are branded, the
Company also serves as a wholesale distributor to 160 branded retail outlets.

                  Merchandise Supply. Based on competitive bids, the Company has
selected a single company as the primary grocery and merchandise supplier to its
convenience stores and truck stops. Certain merchandise items,  however, such as
bakery goods, dairy products,  soft drinks, beer, and other perishable products,
are generally  purchased from local vendors and/or wholesale route  salespeople.
The  Company  believes  it  could  replace  any  of its  merchandise  suppliers,
including its primary merchandise  supplier,  with no significant adverse effect
on its operations.

                  Motor Fuel Supply.  The Company purchases fuel for its branded
retail outlets and branded  wholesale  customers from the respective oil company
which branded the outlet and for its unbranded outlets from large integrated oil
companies and independent  refineries.  In order to maintain  flexibility in the
purchase of motor fuel, the Company does not have  long-term  contracts with any
suppliers of petroleum products covering more than 10% of its motor fuel supply.

                  During  recent  years,  the  Company has not  experienced  any
difficulties in obtaining sufficient  quantities of motor fuel to satisfy retail
sales  requirements.  However,  unanticipated  national or international  events
could result in a  curtailment  of motor fuel  supplies to the Company,  thereby
adversely  affecting  motor  fuel  sales.  In  addition,  management  believes a
significant  portion of its merchandise sales are to customers who also purchase
motor fuel.  Accordingly,  reduced  availability of motor fuel could  negatively
impact other facets of the Company's operations, as well.

Competition

                  The  convenience  store industry is highly  competitive.  Most
convenience  stores in the Company's  market areas sell motor fuel; in addition,
merchandise  similar  or  identical  to that  sold by the  Company's  stores  is
generally available to competitors. The Company competes with local and national
chains of  supermarkets,  drug  stores,  fast-food  operations,  and motor  fuel
retailers.  It also competes with independently  operated convenience stores and
national chains of convenience stores such as "7-Eleven" and "Circle K." Some of
the Company's  competitors  have large sales  volumes,  benefit from national or
regional  advertising,  and have greater  financial  resources than the Company.
Major oil companies are also  becoming a significant  factor in the  convenience
store industry as they convert  outlets that  previously sold only motor fuel to
convenience  stores;  however,  major oil company stores  generally carry a more
limited  selection of merchandise than that carried by the Company's outlets and
operate principally in metropolitan areas, where the Company has few outlets.

                The Company  believes each of its retail  outlets  competes with
other retailers in its immediately  surrounding area,  generally within a radius
of one to two miles.  Management believes the Company's outlets compete based on
location,  accessibility, the variety of products and services offered, extended
hours of operation, price, and prompt check-out service.

                  The   Company's   wholesale   fuel   operation  is  also  very
competitive.  Management  believes  this  business  is highly  price  sensitive,
although  the  ability to  compete  is also  dependent  upon  providing  quality
products and reliable delivery schedules. The Company's wholesale fuel operation
competes  for  customers  with  large  integrated  oil  companies  and  smaller,
independent  refiners and fuel  jobbers,  some of which have  greater  financial
resources than the Company.  Management  believes it can compete  effectively in
this business  because of the Company's  purchasing  economies,  numerous supply
sources,  and  the  reluctance  of many  larger  suppliers  to  sell to  smaller
customers.

Employees

                At March 24, 1996, the Company employed 1,143 people  (including
part-time  employees).  In addition to  employees  of the  Company,  the General
Partner  employs five executive  officers who perform  services for the Company;
the Company  reimburses the General Partner for the direct and indirect costs of
these personnel.

                There  are  no  collective  bargaining  agreements  between  the
Company and any of its  employees.  Management  believes the  relationship  with
employees of the Company is good.

Trademarks and Trade Names

                The  Company's  convenience  stores and truck stops are operated
under a variety of trade names,  including "Kwik Pantry,"  "Nu-Way,"  "Economy,"
"Dynamic Minute Mart," "Drivers," and "Drivers Diner." New outlets generally use
the trade name of the Company's stores  predominant in the geographic area where
the new store is located.  The Company  sells money orders in its  outlets,  and
through agents,  under the service mark "Financial Express Money Order Company."
The money orders are produced using a computer  controlled laser printing system
developed by the Company.  This system is also  marketed to third  parties under
the name of "Lazer Wizard."

                Eight of the Company's  truck stops operate under the trade name
of "Drivers;" the two other truck stops use the same trade name as the Company's
convenience stores in the area in which they are located.

                The  Company  has  registered  the names "FFP  Partners,"  "Kwik
Pantry,"  "Drivers,"  "Drivers Diner,"  "Financial Express Money Order Company,"
and "Lazer Wizard" as service marks or trademarks under federal law.

Insurance

                The Company does not carry  workers'  compensation  insurance in
the  State of  Texas.  However,  it has  insurance  policies,  which  limit  the
Company's exposure to losses related to claims of failure to provide a safe work
environment.  Management  believes the limits,  and related  deductibles of this
coverage,  are prudent in light of the Company's  exposure to loss.  The Company
maintains  workers'  compensation  coverages  in the  other  states  in which it
conducts business.

                The Company maintains liability coverages for its vehicles which
meet or exceed  state  requirements  but it does not carry  automobile  physical
damage insurance.  Insurance covering physical damage of properties owned by the
Company is generally carried only for selected properties. The Company maintains
property  damage  coverage on leased  properties as required by the terms of the
leases thereon.

                The Company maintains general liability insurance with limits
and  deductibles  management  believes  prudent in light of the  exposure of the
Company to loss and the cost of the insurance. The Company does not maintain any
insurance  covering losses due to environmental  contamination.  {See Government
Regulation - Environmental Regulation.}

                The Company monitors the insurance  markets and will obtain such
additional  insurance coverages as it believes  appropriate at such time as they
might become available at costs management believes reasonable.

Government Regulation

                  Alcoholic Beverage Licenses. The Company's retail outlets sell
alcoholic beverages in areas where such sales are legally permitted. The sale of
alcoholic  beverages is generally  regulated by state and local laws which grant
to various  agencies the authority to approve,  revoke,  or suspend  permits and
licenses relating to the sale of such beverages.  In most states,  such agencies
have  wide-ranging  discretion  to  determine  if a  licensee  or  applicant  is
qualified to be licensed. The State of Texas requires that licenses for the sale
of  alcoholic  beverages be held,  directly or  indirectly,  only by  individual
residents of Texas or by companies  controlled by such persons.  Therefore,  the
Company has an agreement  with a corporation  controlled by John  Harvison,  the
Chairman and a director of the General  Partner,  which permits that corporation
to sell alcoholic  beverages in the Company's Texas outlets where such sales are
legal.

                  In many states,  sellers of alcoholic beverages have been held
responsible for damages caused by persons who purchased alcoholic beverages from
them  and  who  were  at the  time  of the  purchase,  or  subsequently  became,
intoxicated.  Although the Company's retail  operations have adopted  procedures
which are designed to minimize such  liability,  the  potential  exposure to the
Company as a seller of alcoholic beverages is substantial. The Company's present
liability  insurance  provides  coverage,  within its limits and  subject to its
deductibles, for this type of liability.

                  Environmental  Regulation.  The  Company is subject to various
federal,   state,  and  local   environmental,   health,  and  safety  laws  and
regulations.  In particular,  federal  regulations issued in late 1988 regarding
underground  storage tanks  established  requirements  for,  among other things,
underground storage tank leak detection systems,  upgrading of underground tanks
with respect to corrosion resistance,  corrective actions in the event of leaks,
and the  demonstration  of  financial  responsibility  to  undertake  corrective
actions and compensate third parties for damages in the event of leaks.  Certain
of these requirements were effective  immediately and others are being phased in
over a ten year period.  However, all underground storage tanks must comply with
all  requirements  by December 1998. The Company has implemented a plan to bring
all of its  existing  underground  storage  tanks  and  related  equipment  into
compliance with these laws and regulations and currently  estimates the costs to
do so will range from $2,800,000 to $3,425,000  over the next three years.  Such
costs are included in the Company's anticipated capital expenditures.

                  All states in which the Company has underground  storage tanks
have  established  trust funds for the sharing,  recovering,  and reimbursing of
certain  cleanup  costs and  liabilities  incurred  as a result of leaks in such
tanks. These trust funds,  which essentially  provide insurance coverage for the
cleanup of environmental damages caused by an underground storage tank leak, are
funded by a tax on  underground  storage tanks or the levy of a "loading fee" or
other tax on the wholesale purchase of motor fuels within each respective state.
The coverages afforded by each state vary but generally provide up to $1,000,000
for the cleanup of  environmental  contamination  and most provide  coverage for
third-party  liability,  as well.  Some of the funds  require the Company to pay
deductibles up to $25,000 per occurrence.

                  Although the benefits  afforded the Company as a result of the
trust funds are  substantial,  the  Company  may not be able to recover  through
higher retail prices the costs associated with the fees and taxes which fund the
trusts.

                Management   believes  the  Company  complies  in  all  material
respects with existing  environmental  laws and regulations and is not currently
aware of any material capital expenditures,  other than as discussed above, that
will be required  to further  comply with such  existing  laws and  regulations.
However,  new laws and  regulations  could be adopted  which  could  require the
Company to incur significant additional costs.

Federal Income Tax Law

                  Under the  Internal  Revenue  Code of 1986,  as  amended  (the
"Code"),  certain  publicly-traded  partnerships are treated as corporations for
tax purposes.  However, due to a transitional rule, the Company will continue to
be treated as a partnership for federal income tax purposes until the earlier of
(i)  its  first  tax  year  beginning  after  1997  or (ii)  its  addition  of a
"substantial new line of business" as defined by the Code. In addition,  (i) the
passive loss rules under the Code are applied  separately  with respect to items
attributable  to  each  publicly-traded  partnership  that is not  treated  as a
corporation   for  tax  purposes  and  (ii)  net  income  from   publicly-traded
partnerships is not treated as passive income.

                Legislation has been introduced into Congress which would extend
for a period of two years the "grandfather"  provision which permits the Company
to  continue  to be treated as a  partnership  for tax  purposes.  However,  the
likelihood of the passage of this legislation is not determinable at this point.
The Company is continuing to evaluate its  alternatives  with respect to its tax
status.
                                                    

<PAGE>

Item 2. PROPERTIES.

                  The following  table  summarizes  the ownership  status of the
Company's retail outlets as of February 29, 1996:


                        Owned       Leased from        Leased from
                        by the    Affiliates of the     Unrelated
                       Company    General Partner        Parties          Total

                                         Number of Locations

Convenience Stores
  Land                   37             61                  26              124 
  Buildings              93              8                  23              124

Truck Stops
  Land                    2              6                   2               10
  Buildings               6              2                   2               10

Self-service gasoline outlets
  Land                   10              89                 92              191 
  Buildings              52              47                 92              191 

Other/Not Active
  Land                   10              13                 14               37
  Buildings              15               8                 14               37 

Total
  Land                   59             169                134              362 
  Buildings             166              65                131              362

                The leases covering land and buildings leased from affiliates of
the  General  Partner  generally  expire  on May 31,  1997,  and have one or two
five-year  renewal  periods with renewal at the sole option of the Company.  The
monthly rent upon renewal will be adjusted by the increase in the consumer price
index since the leases were  entered  into.  Management  believes  the terms and
conditions of the leases with  affiliates are more favorable to the Company than
could have been obtained from unrelated third parties.

                The executive  offices of the Company are located at 2801 Glenda
Avenue, Fort Worth, Texas, where it occupies approximately 15,000 square feet of
office space leased from three companies affiliated with the General Partner.


Item 3.  LEGAL PROCEEDINGS.

                The Company was a defendant in Billy R. Delp, et al., v. John H.
Harvison,   FFP  Partners   Management   Company,   Inc.,  et  al.,   Cause  No.
141-127674-90,  in the 141st Judicial  District Court of Tarrant County,  Texas,
filed on May 7,  1990.  In this case,  plaintiffs  claimed  unspecified  damages
arising out of unspecified  breaches of fiduciary  duty by certain  directors of
the General  Partner.  In late 1993,  a company  owned by John H.  Harvison  and
members of his immediate family acquired this cause of action in connection with
the liquidation of the bankruptcy estate of Mr. Delp. This lawsuit was dismissed
for lack of prosecution on May 19, 1995.

                The  Company is  periodically  involved  in  routine  litigation
arising in the ordinary course of its businesses,  particularly  personal injury
and employment related claims. Management presently believes none of the pending
or threatened litigation of this nature is material to the Company.


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

                No matters were submitted to a vote of Unitholders during 1995.
                                 


                                     PART II

Item 5.  MARKET FOR THE REGISTRANT'S UNITS AND RELATED SECURITY HOLDER MATTERS.

                The  Company's  Class A Units  are  listed  for  trading  on the
American  Stock  Exchange  (symbol  "FFP").  At March 29,  1996,  there were 232
unitholders of record of the Class A Units.

                As of March 29,  1996,  there  were two  record  holders  of the
Company's  Class B Units;  the Class B Units are not listed  for  trading on any
securities  exchange.  {See Item 12.  Security  Ownership of Certain  Beneficial
Owners and Management.}

                In August 1989, the Company entered into a Rights  Agreement and
distributed  to  its   Unitholders   Rights  to  purchase  Units  under  certain
circumstances.  Initially  the Rights  were  attached  to all Unit  Certificates
representing  Units then  outstanding and no separate Rights  Certificates  were
distributed.  Under the Rights  Agreement,  the Rights were to separate from the
Units and be distributed to Unitholders  following a public  announcement that a
person or group of affiliated or associated persons (an "Acquiring  Person") had
acquired, or obtained a right to acquire, beneficial ownership of 20% or more of
the Partnership's  Class A Units or all classes of outstanding  Units. On August
8,  1994,  a  group  of   Unitholders   announced  that  they  had  an  informal
understanding  that  they  would  vote  their  Units  together  as a block.  The
agreement  related to units that  constituted  approximately  25% of the Class A
Units then outstanding.  Therefore,  the Rights became exercisable on October 7,
1994,  the  record  date  for  the  issuance  of the  Rights  Certificates  (the
"Distribution Date").

                The Rights  currently  represent  the right to purchase a Rights
Unit (which is  substantially  equivalent to a Class A Unit) of the Company at a
price of $20.00 per Unit. However,  the Rights Agreement  provides,  among other
things,  that if any person  acquires 30% or more of the Class A Units or of all
classes  of  outstanding  Units  then  each  holder  of a Right,  other  than an
Acquiring Person,  will have the right to receive,  upon exercise,  Rights Units
(or in certain circumstances, other property) having a value of $40.00 per Unit.
The Rights will expire on August 13, 1999,  and do not have any voting rights or
rights to cash distributions.

                The  following  table sets forth the range of high and low sales
prices for the Partnership's Class A Units as

                                      High                  Low
                                                Dollars
                       1994

                 First Quarter        5 5/8                3 7/8                
                 Second Quarter       4 1/2                3 1/2               
                 Third Quarter        4 3/4                3 3/4                
                 Fourth Quarter       6 3/4                3 1/4                

                       1995

                 First Quarter        8 5/8                5 5/8                
                 Second Quarter       7 5/8                5 3/8                
                 Third Quarter          8                    6                  
                 Fourth Quarter      7 15/16               6 3/4               

                The following  table sets forth the  distributions  declared and
paid by the Company in 1994 and 1995:


                                                                 
                                                                 Amount per
                                                                 Class A and
  Record Date                   Date Paid                        Class B Unit

April 26, 1994                 May 12, 1994                         $0.08

November 21, 1994              November 30, 1994                     0.29

March 31, 1995                 April 12, 1995                        0.12

April 24, 1995                 May 9, 1995                           0.27

August 16, 1995                August 31, 1995                       0.18

November 28, 1995              December 12, 1995                     0.30


                Prior to December 31, 1989,  the Class B Units,  which were held
by affiliates of the General  Partner,  were  subordinated  to the Class A Units
with respect to their right to cash distributions.  However, with the payment on
March 15, 1990, of a cash distribution on the Class A Units, this  subordination
terminated.  Accordingly, any future cash distributions will be made pro rata on
both the Class A and Class B Units.

                The Class A and Class B Units have identical rights with respect
to voting on matters brought before the partners and to cash distributions.

                Distributions  are  dependent  upon the actual level of earnings
and cash flow of the  Company,  capital  expenditures  required to maintain  the
productive  capacity of the Company's asset base, and requirements for servicing
the Company's debt. Management is evaluating  re-instituting a regular quarterly
cash distribution to unitholders. However, a determination has not yet been made
with  respect  to  whether or not to make  distributions  in such a manner,  the
amount of any such distributions,  or the date on which such distributions might
begin.   Any  future   distributions   will  be  dependent  upon  the  continued
profitability of the Company, its debt service  requirements,  needs for capital
expenditures, and compliance with the restrictions in its Credit Agreement. {See
Item 7. Management's  Discussion and Analysis of Financial Condition and Results
of Operations, Liquidity and Capital Resources.}

                The  Company  has entered  into a Credit  Agreement  with a bank
which contains  various  restrictive  covenants,  including  restrictions on the
payment of cash  distributions  to unitholders.  The Credit Agreement limits the
payment of cash  distributions  by requiring that the Company  maintain  certain
financial ratios which are predicated on, among other things,  the level of cash
distributions.  {See Item 7.  Management's  Discussion and Analysis of Financial
Condition  and  Results  of  Operations  for  further  discussion  of the Credit
Agreement.}

<PAGE>
                Item 6. Selected  Financial and Opertating  Data. 

                           1995         1994        1993       1992      1991
Financial Data (in thousands,
  except per unit data):

Revenues and Margins -

  Motor fuel sales        $296,887    $275,278    $246,023   $217,248  $211,203

  Motor fuel margin         22,813      22,332      21,650     16,963    15,741

  Merchandise sales         65,512      72,827      74,921     56,946    55,899

  Merchandise margin        19,187      20,169      20,320     19,88     19,907

  Miscellaneous revenues     7,646       7,408       5,706      5,086     3,277

  Total revenues           370,045     355,513     326,650    279,280   270,379

  Total margin              49,646      49,909      47,676     41,933    38,925

Direct store expenses       28,496      29,553      28,794     24,771    22,246

General and 
  administrative            11,795      11,056      10,527      9,415     9,585

Depreciation 
  and amortization           3,769       4,352       5,681      5,435     5,330

Total operating expenses    44,060      44,961      45,002     39,621    37,161

Operating incom              5,586       4,948       2,674      2,312     1,764

Interest expense            (1,176)     (1,173)     (1,565)    (1,724)   (2,458)

Income before income
   taxes/other items         4,410       3,775       1,109        588      (694)

  Deferred income taxes       (500)       (244)        (94)         0         0

  Gain on extinguishment
   of debt                       0         200           0          0         0

  Change in accounting
   for income taxes              0           0        (297)         0         0

Net income/(loss)           $3,910      $3,731        $718       $588     $(694)

Income/(loss) per unit -

  From continuing 
  operations and
  before accounting change   $1.07       $0.97       $0.28       $0.16   $(0.19)

  Net income/(loss            1.07        1.03        0.20        0.16    (0.19)

Cash distributions 
declared per
Class A and Class B Unit     $0.87       $0.37       $0.00       $0.00    $0.00

Total assets               $69,332     $67,978     $70,277    $68,116   $61,525

Long-term obligations        7,100       9,527      10,755     17,164    20,196

Operating Data:

 Gallons of motor 
  fuel sold                193,233     196,246     187,267    170,410   163,461
 (retail, in thousands)

Retail margin per
 gallon (cents)              10.9        10.1        10.0        9.2      8.9

Average weekly 
  merchandise sales -

  Convenience stores        $9,560      $9,901     $10,289     $8,370    $7,747

  Truck stops               17,506      18,160      17,798     15,709    15,423

Merchandise margin           29.3%       27.7%       27.1%       34.9     35.6%

Number of locations
 at year end -

  Convenience stores         127          127          145         137      130

  Truck stops                 10           10           10           9        9

  Self-service
    fuel outlets             194          185          169         171      176



Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS.

General

                This discussion  should be read in conjunction with the selected
financial  and  operating  data,  the  description  of  the  Company's  business
operations and the financial statements and related notes and schedules included
elsewhere in this Annual Report on Form 10-K.

                The Company  reports its  results of  operations  using a fiscal
year which ends on the last Sunday in December.  Most fiscal years have 52 weeks
but some consist of 53 weeks. Fiscal 1995 was a 53-week year, while fiscal 1994,
1993,  1992,  and 1991 were 52-week  years.  This variation in time periods most
affects revenues (and related costs of sales) and salary costs as other expenses
(such as rent and utilities) are usually recorded on a "monthly" basis. However,
differences  in the number of weeks in a fiscal  year  should be  considered  in
reviewing financial data.

1995 Compared with 1994

                The Company's  motor fuel revenues for 1995  increased  over the
1994  period by  $21,609,000  (7.8%)  due to  increased  wholesale  fuel  sales.
Wholesale  fuel sales  increased  14,184,000  gallons  (17.4%)  over 1994.  This
increase  was due to the  presence  for a full  year of sales  resulting  from a
marketing arrangement begun in mid-1994 that emphasizes sales to contractors and
other commercial  users of fuel as well as from growth in these sales.  However,
the  increase  in  wholesale  fuel sales was offset by a decline in retail  fuel
sales.  Motor fuel sales at the Company's  retail outlets  declined by 3,013,000
gallons  (1.5%) as a result of lower sales volumes at the Company's  truck stops
due to  increased  competition  from new  outlets in  several  of the  Company's
markets.  The margin on fuel sales increased  $481,000 (2.2%) in 1995 over 1994.
This increase  resulted from improved retail fuel margins (10.9 cents in 1995 vs
10.1 in 1994) and the additional margin from the increased wholesale activity.

                Merchandise  sales in 1995 declined by  $7,315,000  (10.0%) from
the previous year due principally to the sale of the  merchandise  operations at
ten convenience  stores. The sales of these operations are the continuation of a
program begun by the Company in mid-1994 to sell the  merchandise  operations of
outlets that it believed would contribute more to the earnings of the Company if
operated by independent  operators rather than by the Company. The Company seeks
to sell the  merchandise  operations of these outlets to  independent  operators
who,  because of their  different  overhead  structure,  are able to operate the
stores less  expensively  than can the Company.  These sales are structured such
that the Company  retains the real estate or  leasehold  interest  and leases or
subleases the land,  building,  and equipment to the operator.  The Company also
retains the motor fuel  concession at these outlets,  which become  self-service
fuel outlets for the Company. The merchandise sales decline was also affected by
the  absence  of a  full  year's  sales  at  the 15  outlets  whose  merchandise
operations were sold in the third and fourth quarters of 1994.

                The Company also experienced a decline in its average weekly per
store  sales for  convenience  stores of $341 (3.4%) in 1995 as compared to 1994
and a  decline  of 3.6%  in  sales  at the  truck  stops  (combined  with  their
associated  restaurants).  These  declines  are  attributable  to the  Company's
efforts to increase the margin on merchandise sales at all of its outlets. Total
merchandise margin declined by $982,000 due to the reduced merchandise sales but
the gross profit  percentage on merchandise  sales increased to 29.3% from 27.7%
reflecting the Company's program of selectively  increasing prices on less price
sensitive items.

                Miscellaneous  revenues  were up  $238,000  (3.2%)  in 1995 over
1994.  This increase  resulted  primarily  from increases in excise tax handling
fees (due to  increased  fuel  volumes)  and money order fees (due to  increased
numbers of items sold and an increase in the per item fee) and a gain recognized
from the sale of the Company's  fleet fuel franchise  offset by declines in food
stamp  commissions  (due to the  adoption  in Texas of a  "debit"  card for this
activity) and in commissions on the wholesale sale of cigarettes  (due to a more
competitive market).

                Direct   store   expenses   consist  of  those  costs   directly
attributable to the operation of the Company's retail outlets,  such as salaries
and other personnel costs,  supplies,  utilities,  repairs and maintenance,  and
commissions  paid to the operators of the  self-service  motor fuel outlets.  In
1995 these costs declined  $1,057,000 (3.6%) from the prior year. This reduction
was due to the elimination of payroll (and related costs),  utilities, and other
operating expenses at the convenience  stores whose merchandise  operations were
sold to independent  operators  offset by increases in the fuel commissions paid
to the  operators of those  stores,  and  increases in wage and other  personnel
costs at the stores operated by the Company.

                General and administrative expenses increased $739,000 (6.7%) in
1995 over  1994.  This  increase  was  caused by  increased  professional  fees,
principally  attributable  to the cost of consultants  assisting in reorganizing
certain of the  Company's  back  office  processes,  increased  rental  expense,
associated with the Company's increased use of leases to provide vehicles and to
finance certain  equipment,  increased  insurance  costs,  and increases in bank
charges,  associated  with the  trial use of a deposit  pick up  service  at the
Company's  convenience  stores and truck stops. These increases were offset by a
reduction in bad debt expense due to better monitoring of receivables.

                The $583,000  (13.4%) decline in depreciation  and  amortization
expense is due to the continued full  depreciation  of assets  acquired upon the
Company's  formation in 1987 and the somewhat limited  additions to property and
equipment over the past few years.

                Even  though  the  Company's  long-term  bank debt  declined  by
$3,580,000  from 1994 to 1995,  interest  expense was flat between the two years
due to increased use of capital leases,  which carry a somewhat higher but fixed
interest rate, to fund capital expenditures.

                The  Company  adopted  Financial   Accounting   Standards  Board
Statement No. 109 "Accounting for Income Taxes" ("SFAS 109") at the beginning of
fiscal 1993. As a result of adopting this accounting  principle,  the Company is
required to record deferred  income tax expense  attributable to changes arising
in the current  period in the temporary  differences  between  financial and tax
reporting which are expected to reverse after 1997, when the Company will become
taxable as a  corporation.  These  differences  are due  primarily  to temporary
differences  between  the  financial  reporting  amounts  and tax  bases  of the
Company's property and equipment and the increase in the deferred tax expense in
1995 as compared to 1994 is  principally  due to additions to fixed assets which
are  depreciated  differently  for financial  reporting  and tax  purposes.  The
deferred  tax  expense is expected to grow in 1996 and 1997 as the date at which
the Company will become taxable as a corporation grows closer since fewer of the
differences between tax and financial reporting will reverse prior to such date.

                The $263,000  (0.5%)  decline in the  Company's  total margin in
1995 as  compared  to 1994 was offset by  significant  reductions  in  operating
expenses and depreciation and amortization  such that income before income taxes
and other items  increased  $635,000  (16.8%).  However,  due to the increase in
deferred income taxes, discussed above, and the occurrence in 1994 of a $200,000
gain from the early extinguishment of debt in connection with the refinancing of
the Company's bank debt in early 1994, net income  increased by $179,000  (4.8%)
between the two years.

1994 Compared with 1993

                Motor fuel revenues in 1994 increased  $29,255,000  (11.9%) from
1993  principally  due to  increases  in the  gallons of motor fuel sold at both
wholesale and retail. Retail fuel gallons sold increased 4.8% due to an increase
in the average  number of outlets  selling  fuel,  primarily  self-service  fuel
outlets;  same-store  fuel  sales (in  gallons)  were up 0.2% from 1993 to 1994.
Wholesale fuel volumes were up 40.8% because of the marketing  arrangement begun
in mid-1994 which emphasizes  sales to contractors and other  commercial  users.
Fuel margin increased $682,000 (3.2%) between the two years.  Retail fuel margin
per  gallon  increased  to 10.1 cents per gallon in 1994 from 10.0 cents in 1993
and  wholesale  fuel margin per gallon  increased  to 1.8 cents in 1994 from 1.7
cents in 1993.

                The Company's  merchandise sales declined $2,094,000 (2.8%) from
1993 to 1994 due to sales decreases at convenience stores offset by increases at
truck stops.  The sales  decline at the  convenience  stores  resulted  from the
closing in late 1994 of the Company's five convenience  stores in Illinois,  the
reduction  in sales  caused  by the  sale of the  merchandise  operations  of 15
outlets (under the program discussed  above),  and a same-store sales decline of
2.0% from the prior year. The Illinois  stores had not been  performing well and
the Company  elected to terminate  its lease on those  locations in August 1994,
while most of the sales of convenience store merchandise  operations occurred in
the third and fourth quarters of 1994.

                The  increased  sales  at the  truck  stops  resulted  from  the
addition  of one outlet in May 1993 and from a same-  store  sales  increase  of
9.2%. The strong growth in same-store sales is attributable to  re-merchandising
the truck stops and the impact of additional  traffic  generated by the Kentucky
Fried Chicken and Taco Bell express  outlets at two of the truck stops.  Because
of the success the Company has enjoyed with the branded fast food outlets, it is
expanding this concept to additional truck stops.

                Merchandise  margin decreased  $151,000 (0.7%) in 1994 from 1993
due to the decreased  merchandise sales. However, the gross profit percentage on
merchandise  sales  increased to 27.7% (from 27.1% in 1993) due  principally  to
higher margins  realized at the truck stops as a result of the  re-merchandising
of those outlets and the branded fast food outlets.

                The $1,702,000  (29.8%)  increase in  miscellaneous  revenues in
1994 over 1993 was  principally due to the $829,000 gain recognized on the sales
of  certain  convenience  store  merchandise  operations  (discussed  above) and
increases in lottery  commissions at the Company's  convenience  stores and fuel
excise tax collection fees related to the increased volume of motor fuel sold.

                Direct store  expenses  increased  $759,000  (2.6%) in 1994 over
1993 principally due to increased  personnel costs at the convenience stores and
truck stops related to routine wage increases and higher fuel commissions at the
self-service  motor fuel  outlets due to the  increased  volumes of fuel sold by
these outlets.

                General and  administrative  expenses  increased $529,000 (5.0%)
from 1993 to 1994.  These increases  resulted from increases in bad debt expense
related to the increase in  self-service  fuel outlets and  increased  wholesale
fuel business,  increased professional fees related to the Company's underground
storage tank monitoring  activity and increased  efforts in marketing it's laser
money order printing system, increased commissions related to its wholesale fuel
sales to contractors and commercial users, and increased rent expense related to
the use of lease  financing for vehicles and  equipment.  These  increases  were
offset by declines in uninsured claims and bank charges.

                The   $1,329,000   (23.4%)   reduction   in   depreciation   and
amortization  expense for 1994 over 1993 was caused by the full  amortization in
September 1993 of the value of self-service  gasoline contracts and the complete
depreciation  in late 1993 and early 1994 of certain other assets,  all of which
were acquired upon the Company's initial formation in May 1987.

                Interest  expense  decreased  $392,000 (25.0%) for 1994 from the
prior year due to the  refinancing of the Company's debt in February 1994.  This
refinancing,  which was with a different  financial  institution,  resulted in a
reduced  interest  rate on the debt and also  established  a  revolving  line of
credit thereby  enabling the Company to reduce the debt outstanding from time to
time by paying  down on the credit  line which also  reduced  interest  expense.
Interest  expense was further  reduced  because of  reductions  in the  balances
outstanding  due to scheduled  payments on the Company's term debt. In addition,
in connection with this transaction, the company received a $200,000 discount on
the early payoff of the previous debt. This $200,000 gain on  extinguishment  of
debt is  reflected  as an  extraordinary  item in the 1994  consolidated  income
statement.

                The  adoption  of SFAS 109 at the  beginning  of fiscal 1993 was
accounted  for as a cumulative  effect of a change in  accounting  principle and
resulted in a noncash charge of $297,000 in the 1993  consolidated  statement of
operations

                The  substantial  increases in the Company's total margin (total
revenues less costs of fuel and merchandise)  combined with the modest increases
in  operating  expenses  and  the  substantial  reduction  in  depreciation  and
amortization,  resulted  in 1994  earnings  of  $3,731,000,  an  improvement  of
$3,013,000 over the prior year.

Liquidity and Capital Resources

                The Company has a Credit Agreement with a major bank under which
it has a $10,000,000  revolving  credit line (with  sublimits of $8,000,000  for
cash  advances  and  $3,000,000  for  letters of credit) to be used for  working
capital  purposes  and a term  loan  which  had a  balance  at year  end 1995 of
$6,563,000.  The  revolving  credit  line  matures  on April 30,  1997,  but the
agreement  requires  that it be repaid for seven  consecutive  days  during each
calendar  quarter.  The term loan is due in quarterly  installments  of $312,500
through March 31, 2001.  Both the term loan and the  revolving  credit line bear
interest at the bank's prime rate. Although the interest rates on both loans are
variable rates,  the Credit  Agreement  provides the Company with the ability to
fix the rates on all or a portion of the term loan for  varying  periods of time
up to its maturity.

                In  March  1996,  the  Company  amended  its  Credit   Agreement
principally  to provide an additional  term loan of $1,000,000 to be used by the
Company to acquire and renovate a non-operating  fuel terminal which the Company
acquired in March 1996. This term loan is to be repaid in quarterly installments
of $50,000 through March 31, 2001. The interest rate and related options on this
loan are the same as on the other term debt under the Credit Agreement.

                The  Credit   Agreement   contains   various   requirements  and
restrictive covenants,  including, a pledge of the Company's accounts receivable
and  inventories,  a negative  pledge of the  Company's  fixed  assets,  and the
requirement  to  maintain  certain  financial  ratios  which  have the effect of
limiting the Company's capital expenditures and distributions to unitholders. At
year end 1995,  the Company was not in compliance  with certain of the financial
ratios but in connection with the March 1996 amendment of the Credit  Agreement,
mentioned above, the bank has waived compliance with these ratios.

                During  1995,  the  Company has made cash  distributions  to its
unitholders.  However, the distributions have not been made at regular, periodic
intervals nor at fixed amounts. The Company anticipates that it will continue to
make  cash   distributions   to  unitholders  and  is  evaluating   making  such
distributions on a regular quarterly basis. However, a determination has not yet
been made with respect to whether or not to make  distributions  in that manner,
the amount of any such  distributions,  or the date on which such  distributions
might  begin.  Further,  any future  distributions  will be  dependent  upon the
continued profitability of the Company, its debt service requirements, needs for
capital  expenditures,  and  compliance  with  the  restrictions  in its  Credit
Agreement.

                The  Company's  cash  flows  from  operating   activities   were
$5,051,000  less in 1995 than in 1994.  This  decline was due  principally  to a
$2,429,000  decrease in accrued  expenses which is related to the timing of fuel
excise  tax  payments  relative  to the  Company's  year end.  Cash used for the
purchase of property and  equipment  and other  investing  activities  increased
$1,970,000  in  1995  primarily  due to  increased  purchases  of  property  and
equipment,  some which is related to compliance with environmental  regulations,
and to other investments.  The Company expects its level of capital  expenditure
to increase  modestly  over the next three years as it completes the upgrades of
its  underground  storage  tanks that are  required  to meet  state and  federal
environmental  requirements.  The Company has contracted  with a firm to install
the necessary equipment and/or to modify existing  installations to meet current
environmental  requirements  by the  December  1998  deadline.  The cost of this
upgrading is expected to be between $2,800,000 and $3,425,000 and is expected to
be incurred ratably over 1996, 1997, and 1998.

                The  Company  will pay for some of these  expenditures  from its
operating cash flow.  However, it has a $2,500,000 lease financing facility with
an  affiliate  of its primary bank lender which may be used to fund a portion of
these  expenditures as well as to acquire other  machinery and equipment  (other
than underground  storage tanks).  Although this commitment  expires in December
1996,  the Company  expects that it will be renewed for an additional  amount at
that  time.  The  Company  believes  that this  lease  financing  along with its
operating cash flow and other  financing  alternatives  that are available to it
will  be  adequate  to  fund  necessary  capital  expenditures,   including  the
expenditures that are necessary to comply with environmental regulations.

                The  Company's  cash used in financing  activities  decreased by
$5,518,000  in 1995 as  compared to 1994.  This  significant  decrease  resulted
primarily from reduced  payments on bank debt in 1995 as compared to 1994,  when
the Company's debt was refinanced.

                The Company is party to commodity  futures contracts and forward
contracts to buy and sell fuel,  both of which are used  principally  to satisfy
balances owed on exchange  agreements and both of which have  off-balance  sheet
risk.  Changes in the market value of open futures  contracts are  recognized as
gains or losses in the period of change.  These investments  involve the risk of
dealing with others and their ability to meet the terms of the contracts and the
risk associated with unmatched positions and market  fluctuations.  {See Note 11
to the Consolidated Financial Statements.}

                The Company  had  negative  working  capital at year end 1995 of
$4,147,000 as compared to a negative $100,000 at the prior year end. The decline
was largely due to the  prepayment of  $2,000,000 on the Company's  term debt in
mid-1995. Although this prepayment negatively affected working capital it helped
the  Company  to  minimize  interest  expense.  The  Company  believes  that the
availability of funds under its revolving line of credit and its traditional use
of trade credit will permit operations to be conducted in a customary manner.

Inflation and Seasonality

                The Company believes  inflation has not had a material effect on
operating  results in recent  years  except for the  upward  pressure  placed on
wages,  primarily  store wages, by the federal minimum wage increases which took
effect  in 1990  and  1991.  Some  federal  political  officials  have  proposed
increasing  the  federal  minimum  wage again but it is  uncertain  at this time
whether  such an increase  will become law.  Should  there be an increase in the
federal minimum wage, the Company  expects that it's operating  margins would be
adversely  affected  in the  short run as it would  take  some time to  increase
prices in order to pass along this  increased  cost to customers but it does not
expect that it would be at a competitive  disadvantage  as the Company  believes
its wage structure is in line with that of other  convenience  store  operators.
Apart from the impact of the possible minimum wage increase,  operations for the
foreseeable  future  are also  not  expected  to be  significantly  impacted  by
inflation.  Generally,  increased  costs of in-store  merchandise can be quickly
reflected in higher prices to customers.  The price of motor fuel,  adjusted for
inflation, has declined over recent years. However, significant increases in the
retail  price of motor fuels could  reduce fuel demand and the  Company's  gross
profit on fuel sales.

                The  Company's  businesses  are subject to seasonal  influences,
with higher sales being experienced in the second and third quarters of the year
as customers  tend to purchase more motor fuel and  convenience  items,  such as
soft drinks, other beverages, and ice, during the warmer months.

                                                    

Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

                The financial  statements and supplementary  data filed herewith
begin on page F-1.


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

                There were no changes in, nor  disagreements  with,  accountants
during 1995.
                                               

<PAGE>
                                    PART III


Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

General Partner

                FFP Partners  Management Company,  Inc., a Delaware  corporation
formed in December 1986, is the General Partner of and manages the Company.  The
Unitholders have no power, as limited partners,  to direct or participate in the
control of the business of the Company.

Management of the General Partner

                Set forth below are the names,  ages,  positions,  and  business
experience of the executive officers and directors of the General Partner:


                 Name    Age                          Position

John H. Harvison [1      62       Chairman of the Board and Chief
                                    Executive Officer

Robert J. Byrnes [1]     55       President, Chief Operating Officer,
                                    and Director

Avry Davidovich          42       Executive Vice President - 
                                    Convenience Stores and Director

Steven B. Hawkins        48       Vice President - Finance and Administration,
                                    Secretary, Treasurer, and Chief 
                                    Financial Officer

J. D. St.Clair           61       Vice President - Fuel Supply and 
                                    Distribution and Director

Robert E. Garrison, II
 [1,2]                   54       Director

John W. Hughes [1,2]     54       Director

Garland R. McDonald      58       Director

John D. Harvison         39       Director

E. Michael Gregory       44       Director
- ----------------------------------------------------
[1]  Member of Compensation Committee
[2]  Member of Audit Committee


                John H.  Harvison has been  Chairman of the Board of the General
Partner  since the  commencement  of the Company's  operations in May 1987.  Mr.
Harvison is a founder and an  executive  officer of each of the  companies  from
which the Company  acquired  its initial  base of retail  outlets,  and has been
active in the retail gasoline  business since 1958 and in the convenience  store
business  since  1973.  In  addition,  he  has  been  involved  in oil  and  gas
exploration and production,  the ownership and management of an oil refinery and
other personal  investments.  Until April 1992, Mr. Harvison served on the Board
of  Directors  of Total  Assets  Protection,  Inc. In March 1992,  Total  Assets
Protection,  Inc.,  filed a  voluntary  petition  under  Chapter 7 of the United
States   Bankruptcy   Code.  Mr.   Harvison  was  an  officer  and  director  of
Tech-Management,   Inc.,  a  privately  held   corporation,   against  which  an
involuntary  petition in  bankruptcy  was filed in August 1991. In January 1995,
Mr.  Harvison  consented  to the entry of a cease and desist order by the United
States Office of Thrift Supervision that, among other things, prohibits him from
participating  in any manner in the conduct of the affairs of federally  insured
depository institutions. This Order was issued in connection with Mr. Harvison's
ownership in a federal savings bank and transactions  between him (and companies
in which he had an ownership  interest) and that  institution.  In consenting to
the issuance of the Order,  Mr.  Harvison  did not admit any of the  allegations
against him and  consented to the issuance of the Order solely to avoid the cost
and  distraction  that would be caused by  prolonged  litigation  to contest the
positions taken by the Office of Thrift Supervision.  Mr. Harvison is the father
of John D. Harvison, who is also a director of the General Partner.

                Robert J. Byrnes has been the  President of the General  Partner
since April 1989 and has been a Director since May 1987.  From May 1987 to April
1989,  Mr.  Byrnes  served as Vice  President  - Truck Stop  Operations  for the
Company.  Mr. Byrnes has been, since 1985, the President of Swifty Distributors,
Inc.,  one of the companies  from which the Company  acquired its initial retail
outlets.  From 1975  through  1984,  Mr.  Byrnes was  President  of  Independent
Enterprises, Inc., which owned and operated convenience stores and a truck stop.
During that period,  he was also President of Enterprise  Distributing,  Inc., a
wholesaler of motor fuels.  Prior to 1975,  Mr. Byrnes was President of Foremost
Petroleum Corporation (which is now a subsidiary of Citgo Petroleum Corporation)
and was a  distribution  manager for ARCO Oil & Gas  Company.  He is currently a
director  of  Plaid   Pantries,   Inc.,  an  operator  of   convenience   stores
headquartered in Beaverton, Oregon.

                Avry  Davidovich has been Executive Vice President - Convenience
Stores and a Director of the General Partner since October 1992 when the Company
acquired the  convenience  stores  operated by Mr.  Davidovich.  He had operated
these  convenience  stores since February 1992. From June 1989 through  February
1992, Mr.  Davidovich was the General Manager of Lincoln Land Oil Company.  From
1977 through May 1989,  Mr.  Davidovich  was employed in a number of  management
positions by Emro  Marketing,  a  convenience  store chain owned by Marathon Oil
Company that operated 1,600 outlets.

                Steven  B.  Hawkins  has  been  Vice  President  -  Finance  and
Administration,  Secretary, and Treasurer of the General Partner since May 1987.
From  April  1980  through   December   1987,   Mr.   Hawkins  was  employed  as
Secretary/Treasurer, Controller and Chief Financial Officer by various companies
affiliated  with the General  Partner.  Prior to joining  such  affiliates,  Mr.
Hawkins was employed for nine years by Arthur  Andersen & Co., an  international
public  accounting  firm.  He is a member  of both  the  American  Institute  of
Certified Public Accountants and the Texas Society of CPAs.

                J. D.  St.Clair  has  been  Vice  President  - Fuel  Supply  and
Distribution  and a Director of the General Partner since May 1987. Mr. St.Clair
is a founder and an executive officer of several of the companies from which the
Company acquired its initial retail outlets.  He has been involved in the retail
gasoline marketing and convenience store business since 1971. Prior to 1971, Mr.
St.Clair performed  operations research and system analysis for Bell Helicopter,
Inc., from 1967 to 1971; for the National  Aeronautics and Space  Administration
from 1962 to 1967; and Western Electric Company from 1957 to 1962.

                Robert E.  Garrison,  II,  has been a  Director  of the  General
Partner since May 1987.  Mr.  Garrison is a managing  partner of Harris,  Webb &
Garrison,  a regional  merchant and  investment  bank,  and is also Chairman and
Chief  Executive  Officer of Pinnacle  Management & Trust Co., a state chartered
independent trust company. From October 1992 through February 1994, Mr. Garrison
was Chairman of  Healthcare  Capital  Group,  Inc., a regional  investment  bank
focusing on the health care industry.  From April 1991 through October 1992, Mr.
Garrison was Chairman  and Chief  Executive  Officer of Med Center Bank & Trust,
one of the leading  independent banks in Houston,  Texas. Mr. Garrison served as
President of Iroquois Brands,  Ltd. ("IBL"), a manufacturer of material handling
and  construction  equipment,  pharmaceutical  and personal care  products,  and
operator of  convenience  stores and retail fuel  outlets in the United  Kingdom
from 1989 until his  resignation in September 1990. In June 1991, an involuntary
petition under Chapter 11 of the United States Bankruptcy Code was filed against
IBL and in November  1991,  the Chapter 11 petition was converted to a Chapter 7
petition.  From 1982 through March 1989, Mr.  Garrison  served as Executive Vice
President and director of Lovett Mitchell Webb & Garrison,  Inc. ("LMW&G"),  one
of the representatives of the underwriters in the initial public offering of the
Company in May 1987,  where he managed the  Investment  Research and  Investment
Banking  Division,  and  Boettcher  & Company,  Inc.,  which  acquired  LMW&G in
September  1987.  From 1971 to 1982,  Mr.  Garrison was First Vice President and
Director of Institutional Research at Underwood Neuhaus & Co. From 1969 to 1971,
Mr. Garrison was Vice President of BDSI, a venture capital subsidiary of General
Electric.

                John W. Hughes has been a Director of the General  Partner since
May 1987.  Mr.  Hughes is an  attorney  with the law firm of  Garrison & Hughes,
L.L.P., in Fort Worth, Texas. From 1991 to 1995 he was an attorney with the firm
of Simon,  Anisman,  Doby & Wilson,  P.C., in Fort Worth, Texas. Since 1963, Mr.
Hughes  has been a partner  of Hughes  Enterprises,  which  invests  in  venture
capital opportunities, real estate, and oil and gas.

                Garland R.  McDonald,  is employed by the Company to oversee and
direct a variety of  special  projects.  He was  elected to the Board in January
1990.  He had  previously  served as a Director of the General  Partner from May
1987 through May 1989 and served as a Vice President of the General Partner from
May 1987 to October  1987.  Mr.  McDonald is a founder  and the Chief  Executive
Officer of Hi-Lo  Distributors,  Inc.,  and Gas-Go,  Inc., two of companies from
which the Company  initially  acquired its retail outlets.  He has been actively
involved in the convenience store and retail gasoline businesses since 1967.

                John D.  Harvison was elected a Director of the General  Partner
in April 1995. Mr Harvison has been Vice President of Dynamic Production,  Inc.,
an independent  oil and gas  exploration  and production  company since 1977. He
previously  served as Operations  Manager for Dynamic from 1977 to 1987. He also
serves as an office of various other  companies that are affiliated with Dynamic
that are  involved  in real  estate  management  and  various  other  investment
activities.  Mr.  Harvison is the son of John H.  Harvison,  the Chairman of the
Board of the General Partner.

                E.  Michael  Gregory  was  elected  to the Board of the  General
Partner in September  1995.  Mr. Gregory is the founder and President of Gregory
Consulting,  Inc., an engineering  and  consulting  firm that is involved in the
development  of products  related to the  distribution  and storage of petroleum
products and computer software for a variety of purposes  including work on such
products and software for the Company.  Prior to founding Gregory  Consulting in
1988,  Mr.  Gregory  was the Chief  Electronic  Engineer  for Tidel  Systems  (a
division of The Southland  Corporation) where he was responsible for new product
concept  development  and was involved in projects  involving the  monitoring of
fuel  levels in  underground  storage  tanks.  He is a  Registered  Professional
Engineer in Texas.

Compliance with Section 16(a) of the Securities Exchange Act of 1934

                Regulations  issued  under the  Securities  Exchange Act of 1934
require  certain  persons to report their holdings of the Company's  Class A and
Class B Units to the  Securities  and  Exchange  Commission  ("SEC")  and to the
Company.  To the best of the Company's  knowledge,  based upon copies of reports
and other  representations  provided to the Company,  all 1995 reports  required
under Section 16 of the  Securities  Exchange Act of 1934 were filed in a timely
manner  except that the following  reports were filed late:  (i) reports for the
month of  January  1995 for  John H.  Harvison,  John D.  Harvison,  Randall  W.
Harvison,  7HBF,  Ltd.,  and HBF  Financial,  Ltd.,  covering  units  indirectly
acquired by them due to the  acquisition by 7HBF,  Ltd., of the 50% interest not
previously held by 7HBF, Ltd., of a record owner of Class B Units; (ii) a report
for the month of December 1995 for Robert E.  Garrison,  II,  covering  units he
donated to a charitable institution; (iii) a report for the month of August 1995
for Garland R. McDonald  covering units  purchased by his individual  retirement
account; (iv) a report for the month of April 1995 for John D. Harvison covering
options granted to him upon his election to the Board;  and, (v) reports for the
months of March 1995 and April 1995 for Avry Davidovich covering the exercise of
options and the related sale of the units so acquired.


Item 11.  EXECUTIVE COMPENSATION.

                The Company reimburses the General Partner for all of its direct
and indirect costs  (principally  officers'  compensation  and other general and
administrative  costs)  allocable  to the  Company.  Cash  bonuses to  executive
officers  of  the  General  Partner  are  not  chargeable  to the  Company  as a
reimbursable expense.

                Each  director  who is not an officer or employee of the General
Partner or the  Company  receives  an annual  retainer of $4,000 plus $1,000 for
each Board meeting,  or committee  meeting not held in conjunction  with a Board
meeting,  which he  attends  and $500 for  each  telephone  meeting  in which he
participates.   Each  director  is  also  reimbursed  for  expenses  related  to
attendance at board meetings.

                In  addition,   non-employee  directors  are  generally  granted
options  to  acquire  25,000  Class A Units  at the  fair  market  value  of the
underlying  units on the date of grant.  The  options  become  exercisable  with
respect to one-third  of the Units  covered  thereby on each of the  anniversary
dates  following  the grant and expire ten years after grant.  In the event of a
change in control of the Company, any unexercisable  portion of the options will
become immediately exercisable.  Upon exercise, the option price may be paid, in
whole or in part, in Class A Units owned by the director.

                Messrs.  Garrison  and  Hughes  were each  granted  options,  in
November  1992, to purchase  25,000 Class A Units at $3.75 per Unit; Mr. John D.
Harvison was granted  options to purchase 25,000 Class A Units at $6.00 per Unit
in April 1995;  and Mr. Gregory was granted  options to purchase  25,000 Class A
Units at $7.00 in September 1995. Mr.  Garrison  exercised all of his options in
November 1995.

                Directors  who are officers or employees of the General  Partner
or the Company  receive no additional  compensation  for  attendance at Board or
committee meetings.

                The  General  Partner has  employment  agreements  with  Messrs.
Harvison,  Byrnes, Hawkins, and St.Clair which provide that if the employment of
any such officer is  terminated  for any reason other than the  commission of an
act of fraud or  dishonesty  with respect to the Company or for the  intentional
neglect or  nonperformance  of his duties,  such officer is to receive an amount
equal to twice his then current  annual  salary plus a  continuation  of certain
benefits  provided by the Company for a period of two years.  Any cost  incurred
under  these  agreements  is to be  borne by the  Company.  The  Company  has an
employment agreement with Mr. Davidovich which provides that he is to receive an
annual salary of $125,000.  The agreement with Mr. Davidovich also provides that
if his  employment  with  the  Company  is  terminated  he will be paid his then
current salary for up to four months.

Summary Compensation Table

                The following table provides information regarding  compensation
paid during each of the Company's last three fiscal years to the Company's Chief
Executive  Officer and to each of the  Company's  executive  officers who earned
salary and bonus of more than $100,000 in the latest fiscal year:
                                               

                                                        Annual Compensation
                                             ----------------------------------
                                                                     Other
                                                                     Annual
               Name                                                  Compen-
               and                                    Salary         sation
        Principal Position            Year             ($)             ($)

John H. Harvison                      1995            135,000           -
Chairman and Chief Executive Officer  1994            135,000           -
                                      1993            135,000           -

Robert J. Byrnes                      1995            135,000           -
President, Chief Operating Officer    1994            135,000           -
and Director                          1993            135,000           -

Avry Davidovich                       1995            125,000           -
Executive Vice President -            1994            125,000           -
Convenience Stores and Director       1993            125,000        20,359 [1]
- -------------------------------------------------------------------------------

                [1] Relocation  costs paid to or on behalf of Mr.  Davidovich in
connection with his employment by the Company in October 1992.


                There were no long-term  compensation  awards or payouts  during
any of the last three years.

                General Partner's Incentive Bonus. On an annual,  non-cumulative
basis,  the General  Partner may earn  incentive  compensation  (the  "Incentive
Bonus"),  pursuant  to the FFPOP  Partnership  Agreement,  with  respect to each
fiscal  year,  only if (a) the net  income  of the  Company  for such  year,  as
determined in accordance  with  generally  accepted  accounting  principles  and
calculated prior to the payment of the incentive compensation, equals or exceeds
$1.08 per Unit, and (b) the total of the quarterly cash  distributions  for such
year  to  the  holders  of  Units  equals  or  exceeds   $1.50  per  Unit  (such
distributions  being those made for such year, even though the  distribution for
the fourth  quarter will actually be paid  subsequent to year end). In the event
these  tests  are  met,  incentive  compensation  will be paid in  cash,  by the
Company,  in an  amount  equal  to 10%  of  net  income  before  such  incentive
compensation.  Although there is no requirement  to do so,  management  believes
that any such incentive  compensation  received by the General  Partner would be
used to pay bonuses to its executive officers.  The General Partner did not earn
any incentive compensation during 1995.

                Class A Unit  Options  Exercised  during  Fiscal 1995 and Fiscal
Year End Option Values.  The following table provides  information about options
exercised during the last fiscal year and the value of unexercised  options held
at the end of the fiscal year by the named executive officers:
     


               Aggregated Option/SAR Exercises in Last Fiscal Year
                       and FY-End Option/SAR Values Value
                                                                Value of
                          Units                Number of       Unexercised
                         Acquired             Unexercised     In-the-Money
                           on         Value   Options/SAR's   Option/SAR's
                        Exercise     Realized   at Fiscal      at Fiscal
                           (#)       ($) [1]    Year End       Year End 
                                                  (#)            ($) [2]

    Name and                                   Exercisable/    Exercisable/    
Principal Position                            Unexercisable   Unexercisable

John H. Harvison          - 0 -      - 0 -        40,000/0      $130,000/$0
Chairman and Chief 
Executive Officer

Robert J. Byrnes          - 0 -      - 0 -        35,000/0      $113,750/$0
President, Chief 
Operating Officer, 
and Director

Avry Davidovich          28,000     $135,041         0/0            $0/$0
Executive Vice President
 - Convenience Stores 
and Director
- -------------------------------------------------------------------------------

                [1] The value shown is determined by multiplying  the difference
between the closing price of the Company's Class A Units on the date the options
were  exercised,  as reported by the  American  Stock  Exchange,  and the option
exercise price times the number of units underlying the options exercised.

                [2] The  closing  price  for  the  Company's  Class  A Units  as
reported by the American  Stock  Exchange on December 31, 1995,  was $7.00.  The
value shown is calculated by  multiplying  the  difference  between this closing
price and the option  exercise  price times the number of units  underlying  the
option.
                                                  

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

Class A and Class B Units

                The following table sets forth as of March 29, 1996, information
regarding the only persons known by the Company to own,  directly or indirectly,
more than 5% of each class of its Class A and Class B Units:


 Title            Name and Address        Amount and Nature of         Percent
of Classs         of Beneficial Owner     Beneficial Ownership        of Class
  

Class A        7HBF, Ltd.                        524,333 [1]            15.2%  
               2801 Glenda Avenue
               Fort Worth, Texas  76117

Class A        HBF Financial, Ltd.               738,297 [2]            21.4%  
               2801 Glenda Avenue
               Fort Worth, Texas  76117

Class A        Garland R. McDonald               194,167 [3]             5.6%  
               2801 Glenda Avenue
               Fort Worth, Texas  76117

Class A        The Murray Foundation for Eye     166,500 [4]             4.8%  
                   Research, Inc.
               280 Ridgeview Road
               Princeton, New Jersey  08540

Class A        Mark T. Boyer                     134,200 [4]             3.9%   
               Mitchell J. Soboleski
               353 Sacramento Street, 16th Floor
               San Francisco, California  94111
                                      and
               Henry Garehime and Barbara Garehime
               4570 Opal Cliff
               Santa Cruz, California  94068

Class A        Edmund & Mary Shea Real           126,700 [4]             3.7%  
                   Property Trust
               Edmund H. Shea, Jr., Trustee
               655 Brea Canyon Road
               P. O. Box 489
               Walnut, California  91789-0489

Class B        7HBF, Ltd                         175,000 [5]            74.5%  
               2801 Glenda Avenue
               Fort Worth, Texas  76117

Class B        Summit National Bank               60,000                25.5%
               1300 Summit Avenue
               Fort Worth, Texas  76102
- -------------------------------------------------------------------------------

                [1] Consists of 524,333  Class A Units owned by eight  companies
which are owned or controlled by 7HBF, Ltd., a limited partnership owned by John
H. Harvison and members of his immediate  family.  7HBF,  Ltd., may be deemed to
share  beneficial  ownership of 144,417 Units with Garland R.  McDonald,  49,750
Units with Garland R. McDonald and Barbara J. Smith (John H. Harvison's sister),
83,417 Units with J. D. St.Clair, and 16,833 Units with Robert J. Byrnes.

                [2] Consists of 738,297  Class A Units owned by a company  which
is owned by HBF Financial, Ltd., a limited liability company owned by trusts for
the benefit of members of John H. Harvison's  immediate  family. In addition HBF
Financial, Ltd., owns 31% of the general partner of 7HBF, Ltd.

                [3] Consists of 194,617  Class A Units owned by two companies of
which Mr.  McDonald is deemed to be the beneficial  owner.  Mr.  McDonald may be
deemed to share beneficial  ownership of 144,417 of these Units with 7HBF, Ltd.,
and 49,750 Units with Barbara J. Smith and 7HBF, Ltd.

                [4] According to Schedule 13Ds filed in August 1994 with the
Securities  and Exchange  Commission by The Murray  Foundation for Eye Research,
Inc., and the Edmund and Mary Shea Real Property Trust,  those two entities have
an informal  understanding with Mark T. Boyer, Mitchell J. Soboleski,  Robert J.
Bransten,  and the John M. Bransten  Trust that this group will vote the 524,600
Class A Units they hold, together as a block with regard to matters that require
approval of the limited partners of the Company.

                [5]  Consists  of  175,000  Class B Units  owned of  record by a
company  owned by 7HBF,  Ltd.  The  beneficial  ownership  of these  Units is in
dispute.


                The following table sets forth as of March 29, 1996, information
with respect to the Class A Units and Class

                                Title     Amount and Nature of       Percent of
                              of Class   Beneficial Ownership [1]     Class [1]
 Name of Beneficial Owner

John H. Harvison, Chairman    Class A                0 [2,3]             0.0%  

Robert J. Byrnes, President   Class A           16,833 [4]               0.5%  
and Director

Steven B. Hawkins, 
Vice President                Class A            2,000 [5]               0.1%  
J. D. St.Clair                Class A           88,417 [6]               2.6%  
Vice President and Director

Avry Davidovich, Executive    Class A           12,566 [7]               0.4%  
Vice President and Director


Robert E. Garrison, II, 
Director                      Class A           86,805 [7]               2.5%  

John W. Hughes, Director      Class A                0                   0.0%

Garland R. McDonald, 
Director                      Class A          194,167 [8]               5.6%  

John D. Harvison, Director    Class A                0 [9,10]            0.0% 

E. Michael Gregory, Director  Class A                0                   0.0%

All directors and executive   Class A          400,788 [11,12]          11.6%
officers as a group (10 persons)                                                
                               
- -------------------------------------------------------------------------------

                [1] Excludes  Class A Units covered by the options  discussed in
Item 11. Executive Compensation.

                [2] Excludes 524,333 Class A Units  beneficially  owned by 7HBF,
Ltd. (a Texas limited  partnership  of which John H. Harvison and members of his
family  are  partners),  and  738,297  Class A Units  beneficially  owned by HBF
Financial,  Ltd. (a Texas limited liability company which is 98%-owned by trusts
for the benefit of the children of John H. Harvison).  7HBF, Ltd., may be deemed
to share beneficial ownership of 144,417 Units with Garland R. McDonald,  49,750
Units with Garland R. McDonald and Barbara J. Smith (John H. Harvison's sister),
83,417 Units with J. D. St.Clair, and 16,833 Units with Robert J. Byrnes.

                [3] Excludes  175,000 Class B Units owned of record by a company
owned by 7HBF, Ltd. The benefical ownership of these Units is in dispute.

                [4]  Shares  are held by a  company  of which  Mr.  Byrnes  is a
director and executive  officer.  Mr.  Byrnes may be deemed to share  beneficial
ownership of these units with 7HBF Financial, Ltd.

                [5]  Includes  1,300  Units  held  by an  Individual  Retirement
Account  for the  benefit  of Mr.  Hawkins  and  700  Units  held  by a  general
partnership  in which Mr.  Hawkins holds a 50% ownership  interest.  Mr. Hawkins
disclaims  beneficial  ownership  of 50% of the 700  units  held by the  general
partnership.

                [6] Includes  5,000 Units held directly and 83,417 Units held by
a company  of which Mr.  St.Clair  is a  director  and  executive  officer.  Mr.
St.Clair  may be deemed to share  beneficial  ownership of the 83,417 Units with
7HBF Financial, Ltd.

                [7] Units are held directly.
 
                [8] Units are held by two  companies of which Mr.  McDonald is a
director and executive  officer.  Mr. McDonald may be deemed to share beneficial
ownership of 144,417 Units with 7HBF, Ltd., and of 49,750 Units with 7BHF, Ltd.,
and Barbara J. Smith.

                [9] Excludes 524,333 Class A Units  beneficially  owned by 7HBF,
Ltd. (a Texas limited  partnership  of which John D. Harvison and members of his
family  are  partners),  and  738,297  Class A Units  beneficially  owned by HBF
Financial,  Ltd. (a Texas limited liability company which is 98%-owned by trusts
for the benefit of the siblings of John D. Harvison).  7HBF, Ltd., may be deemed
to share beneficial ownership of 144,417 Units with Garland R. McDonald,  49,750
Units with Garland R. McDonald and Barbara J. Smith (John H. Harvison's sister),
83,417 Units with J. D. St.Clair, and 16,833 Units with Robert J. Byrnes.

                [10] Excludes 175,000 Class B Units owned of record by a company
owned by 7HBF,  Ltd.  Mr.  Harvison  is a manager of 7HBF,  Ltd.  The  benefical
ownership of these Units is in dispute.

                [11] Excludes the 524,333 and 738,297 Class A Units discussed in
notes 2 and 9 and the 32,167 Class A Units  discussed  in note 9.

                [12] Excludes the 175,000 Class B Units discussed in notes 3 and
10.


General Partner

                The  General  Partner  makes  all  decisions   relating  to  the
management of the Company.  Companies owned, directly or indirectly,  by certain
officers  and  directors  (principally  John  H.  Harvison  and  members  of his
immediate  family)  of the  General  Partner  are the sole  shareholders  of the
General  Partner.  Certain of these companies have executed proxies which assign
the  right to vote  their  respective  stock  in the  General  Partner  to their
respective  stockholders on a basis pro rata to each stockholder's  ownership of
the respective  company.  By virtue of this action and through  ownership of the
equity  interests  in certain of these  companies or their  affiliates,  John H.
Harvison and members of his  immediate  family,  have the right to vote 92.2% of
the  stock of the  General  Partner.  Messrs.  Byrnes,  St.Clair,  and  McDonald
collectively have the right to vote 6.1% of the stock of the General Partner.


Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

Related Transactions

                The Company leases land or land and buildings for some of its
retail outlets and some  administrative  and executive  office  facilities  from
various entities directly or indirectly owned by Messrs.  John H. Harvison,  and
members of his immediate family, Byrnes,  St.Clair, and McDonald.  During fiscal
1995,  the Company paid  $849,000 to such entities with respect to these leases.
The General  Partner  believes the leases with its  affiliates are on terms that
are more  favorable to the Company than terms that could have been obtained from
unaffiliated third parties for similar properties.

                John H. Harvison,  Chairman of the General Partner,  owns 50% of
Product Supply Services,  Inc.  ("Product  Supply"),  which provides  consulting
services and acts as an agent for the Company in connection with the procurement
of motor fuel for sale by the Company.  Product Supply provides such services to
the Company pursuant to an agreement providing that the Company will pay Product
Supply $5,000 per month, supply it with office space and support services,  such
as telephone and clerical assistance, and pay its reasonable out-of-pocket costs
in providing such services.  The agreement may be canceled either by the Company
or Product Supply upon sixty days' written notice.  During fiscal year 1995, the
Company paid $67,000 to Product Supply for its services.

                John H. Harvison, Chairman of the General Partner, together with
members of his immediate  family,  owned 50% of Southwest  Office Systems,  Inc.
("Southwest")  until  September 15, 1995.  During all of 1995,  the Company paid
Southwest,  and its subsidiary,  $65,000 for the purchase of office supplies and
equipment.  The  Company  believes  that the prices paid to  Southwest  for such
supplies and equipment were comparable to those available from unrelated parties

                E.  Michael  Gregory,  a Director of the General  Partner  since
September 1995, is the owner and president of Gregory Consulting, Inc. ("Gregory
Consulting"), which provides engineering, consulting, and other similar services
to the  Company.  During the  entire  year of 1995,  the  Company  paid  Gregory
Consulting $235,000 for such services.

                Under Texas law, the Company is not permitted to hold licenses
to sell alcoholic beverages in Texas. Consequently, the Company has entered into
agreements with Nu-Way Beverage  Company ("Nu-Way  Beverage"),  a company wholly
owned by John H. Harvison, under which Nu-Way Beverage sells alcoholic beverages
at the Company's Texas outlets. Under this agreement,  the Company receives rent
and a management  fee relative to the sale of alcoholic  beverages  and it loans
funds to Nu-Way Beverage to pay for alcoholic  beverage  purchases.  The Company
receives  interest on such funds at 1/2% above the prime rate charged by a major
commercial  bank and the loan is secured  by the  alcoholic  beverage  inventory
located in the Company's  Texas outlets.  During 1995,  the highest  balance due
under  this  loan  was  $485,000  and the  balance  at the end of the  year  was
$433,000. During 1995, Nu-Way Beverage sold $9,116,000 of alcoholic beverages at
the Company's  Texas outlets.  After  deducting cost of sales and other expenses
related to these sales,  including  $1,217,000  of rent,  management  fees,  and
interest  paid to the  Company,  Nu-Way  Beverage  had  earnings of $91,000 as a
result of holding these alcoholic beverage permits.

                In June 1994, the Company  concluded the settlement of a lawsuit
which it had filed against  Nu-Way Oil Company and Nu-Way  Distributing  Company
(the "Nu-Way  Companies"),  both of which are  controlled  by John  Harvison and
members of his immediate  family,  and a related suit which the Nu-Way Companies
had filed against the Company.  Under the settlement,  all claims in both of the
lawsuits were dismissed and the Company received cash, a promissory note from an
affiliated company (secured by first and second liens on real estate), and title
to a convenience  store which was being leased by the Company from an affiliate.
The Company estimated the assets it received had an aggregate value of $485,000.
The affiliated  companies  received  approximately  $65,000 in cash (held in the
Registry of the Court) and 30,000 Class B Units owned by an affiliate  that were
being held by an escrow agent.  This agreement was approved by the disinterested
directors  of the  General  Partner.  The note  which the  Company  received  in
connection with this  settlement is to be repaid over five years,  with interest
at  9.5%;  the  highest  balance  outstanding  during  1995  under  the note was
$110,000, and the balance outstanding at year end 1995 was $92,000.

                In 1980 and 1982, certain of the Affiliated Companies granted to
E-Z  Serve,  Inc.  ("E-Z  Serve"),  the right to sell motor fuel at retail for a
period  of ten  years at  self-serve  gasoline  stations  owned or leased by the
Affiliated Companies or their affiliates.  All rights to commissions under these
agreements  and the right to sell motor fuel at  wholesale  to E-Z Serve at such
locations  were assigned to the Company on May 21, 1987, in connection  with the
acquisition  of its initial  base of retail  operations.  In December  1990,  in
connection  with the expiration or termination of the agreements with E-Z Serve,
the  Company  entered  into  agreements  with  Thrift   Financial  Co.  ("Thrift
Financial"),  a company owned and  controlled  by members of John H.  Harvison's
immediate  family,  which grant to the Company the exclusive right to sell motor
fuel at certain retail  locations.  The terms of these agreements are comparable
to agreements that the Company has with other unrelated  parties.  During fiscal
1995, the Company paid Thrift Financial $261,000 under these agreements.

                In 1995, the Company  purchased four parcels of land,  including
buildings and petroleum storage tanks and related dispensing  equipment,  from H
Investments,  LLC ("H  Investments"),  a  company  indirectly  owned  by John H.
Harvison  and  members of his  immediate  family.  The  Company  paid a total of
$144,000 for the real estate and related improvements.  The Company is operating
one of these  locations as a convenience  store and one as a self-service  motor
fuel outlet and intends to operate the other two as either convenience stores or
self-service  motor fuel  outlets.  Robert J.  Byrnes,  President of the General
Partner,  determined  the  puchase  price by  reference  to  similar  properties
acquired  by the Company  from  unrelated  parties.  These  properties  had been
acquired  by H  Investments  in 1993 in  connection  with the  acquisition  of a
package  of  notes  receivable  one of which  was  secured  by the  real  estate
discussed  above as well as other  assets.  H  Investments  ascribed  a value of
$70,000 to this note.

                Cost Allocations. Determinations are made by the General Partner
with  respect to costs  incurred by the  General  Partner  (whether  directly or
indirectly  through its affiliates) that will be reimbursed by the Company.  The
Company  reimburses the General Partner and any of its affiliates for direct and
indirect general and administrative costs,  principally  officers'  compensation
and  associated   expenses,   related  to  the  business  of  the  Company.  The
reimbursement  is  based on the  time  devoted  by  employees  to the  Company's
business or upon such other reasonable basis as may be determined by the General
Partner.  In fiscal 1995,  the Company  reimbursed  the General  Partner and its
affiliates $727,000 for such expenses.
<PAGE>
                                     PART IV


Item 14.  EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES AND REPORTS ON FORM 8-K.

                (a) The  following  documents  are filed as part of this  Annual
Report on Form 10-K:

                (1) Financial Statements.

                See  Index  to  Financial  Statements  and  Financial  Statement
Schedules on page F-1 hereof.

                (2) Financial Statement Schedules.

                See  Index  to  Financial  Statements  and  Financial  Statement
Schedules on page F-1 hereof.

                Schedules other than those listed on the  accompanying  Index to
Financial  Statements and Financial Statement Schedules are omitted because they
are either not required, not applicable, or the required information is included
in the consolidated financial statements or notes thereto.

                (3) Exhibits.

                3.1 Amended and Restated  Certificate of Limited  Partnership of
FFP Partners, L.P. [3.7] {1}

                3.2 Amended and Restated  Certificate of Limited  Partnership of
FFP Operating Partners, L.P. [3.8] {1}

                4.1 Amended and Restated Agreement of Limited Partnership of FFP
Partners, L.P., dated May 21, 1987, as amended by the First Amendment to Amended
and Restated Agreement of Limited  Partnership dated August 14, 1989, and by the
Second Amendment to Amended and Restated Agre dated July 12, 1991. {5}

                4.2 Amended and Restated Agreement of Limited Partnership of FFP
Operating Partners, L.P. dated May 21, 1987. {2}

                4.3 Rights  Agreement  dated as of August 14, 1989,  between the
Company and NCNB Texas National Bank, as Rights Agent. [1] {3}

                10.1 Nonqualified Unit Option Plan of FFP Partners,  L.P. [10.2]
{1}

                10.2 Form of Ground Lease with Affiliated Companies. [10.3] {1}

                10.3 Form of Building Lease with  Affiliated  Companies.  [10.4]
{1}

                10.4 Form of Agreement with Product Supply Services, Inc. [10.5]
{1}

                10.5  Agreement of Limited  Partnership  of Direct  Fuels,  L.P.
[10.6] {4}

                10.6  Form  of   Employment   Agreement   between  FFP  Partners
Management  Company,  Inc., and certain executive officers dated April 23, 1989,
as amended July 22, 1992. [10.9] [{5}

                10.7 Credit Agreement  between Bank of America Texas,  N.A., and
FFP Operating Partners, L.P., dated February 25, 1994. [10.9] {6}

                10.8 First Amendment,  dated March 30, 1994, to Credit Agreement
between Bank of America Texas,  N.A., and FFP Operating  Partners,  L.P.,  dated
February 25, 1994. {7}

                10.9  Second  Amendment,   dated  August  31,  1994,  to  Credit
Agreement between Bank of America Texas, N.A., and FFP Operating Partners, L.P.,
dated February 25, 1994. {7}

                10.10 Third  Amendment,  dated May 1, 1995, to Credit  Agreement
between Bank of America Texas,  N.A., and FFP Operating  Partners,  L.P.,  dated
Februrary 25, 1995 [10.12] {8}

                10.11 Fourth  Amendment,  dated  December  20,  1995,  to Credit
Agreement between Bank of America Texas, N.A., and FFP Operating Partners, L.P.,
dated Februrary 25, 1995 {9}

                10.12 Fifth Amendment, dated March 29, 1996, to Credit Agreement
between Bank of America Texas,  N.A., and FFP Operating  Partners,  L.P.,  dated
Februrary 25, 1995 {9}

                10.13  Employment  Agreements  between FFP  Operating  Partners,
L.P., and Avry Davidovich dated August 24, 1992, and September 30, 1992. [10.11]
{5}

                10.14  Amendment  dated May 17, 1994, to  Employment  Agreements
between FFP Operating Partners, L.P., and Avry Davidovich {7}

                21.1 Subsidiaries of the Registrant. {9}

                23.1 Consent of KPMG Peat Marwick LLP. {9}

                27 Financial data schedule {9}

                99.1  Financial  statements of FFP Operating  Partners,  L.P., a
99%-owned  subsidiary of the Registrant.  {These financial  statements are being
filed as an exhibit to  facilitate  compliance  with  certain  state  regulatory
requirements.} {9}

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

                {1}  Included  as the  indicated  exhibit  in the  Partnership's
Registration  Statement on Form S-1  (Registration  No.  33-12882) dated May 14,
1987, and incorporated herein by reference.

                {2} Included as the indicated exhibit in the Partnership's
Annual  Report on Form 10-K for the fiscal year ended  December  27,  1987,  and
incorporated herein by reference.

                {3}  Included  as the  indicated  exhibit  in the  Partnership's
registration statement on Form 8-A dated as of August 29, 1989, and incorporated
herein by reference.

                {4}  Included  as the  indicated  exhibit  in the  Partnership's
Current Report on Form 8-K, dated February 10, 1989, and incorporated  herein by
reference)

                {5}  Included  as the  indicated  exhibit  in the  Partnership's
Annual  Report on Form 10-K for the fiscal year ended  December  27,  1992,  and
incorporated herein by reference.

                {6}  Included  as the  indicated  exhibit  in the  Partnership's
Annual  Report on Form 10-K for the fiscal year ended  December  26,  1993,  and
incorporated herein by reference.

                {7}  Included  as the  indicated  exhibit  in the  Partnership's
Annual  Report on Form 10-K for the fiscal year ended  December  25,  1994,  and
incorporated herein by reference.

                {8}  Included  as the  indicated  exhibit  in the  Partnership's
Quarterly Report on Form 10-Q for the first fiscal quarter ended March 26, 1995,
and incorporated herein by reference.

                {9} Included herewith.


                (b) No reports on Form 8-K were filed during the last quarter of
the period covered by this Annual Report on Form 10-K.

                                                  
                                   SIGNATURES

                Pursuant  to the  requirements  of  Section  13 or  15(d) of the
Securities  and Exchange Act of 1934, the Registrant has duly caused this Annual
Report on Form 10-K to be signed  on its  behalf by the  undersigned,  thereunto
duly authorized.

Dated: April 12, 1996               FFP PARTNERS, L.P. 
                                    (Registrant)

                                     By: FFP Partners Management Company, Inc.,
                                     General Partner


                                                    By: /s/ John H. Harvison
                                                        John H. Harvison
                                                        Chairman of the Board




                Pursuant to the  requirements of the Securities  Exchange Act of
1934,  this Annual  Report has been  signed  below by the  following  persons on
behalf of the Registrant in the capacities indicated as of April 16, 1996.


/s/ John H. Harvison          Chairman of the Board of Directors 
John H. Harvison              and Chief Executive Officer of FFP 
                              Partners Management Company, Inc.
                              (Principal executive officer)
                           

/s/ Robert J. Byrnes          President, Chief Operating Officer, 
Rober J. Byrnes               and Director of FFP Partners Management
                              Company, Inc.  (Principal operating officer)


/s/ Steven B. Hawkins         Vice President - Finance and Administration, 
Steven B. Hawkins             and Chief Financial Officer of FFP Partners 
                              Management Company, Inc. (Principal financial
                              and accounting officer)

/s/ J. D. St.Clair            Director of FFP Partners Management Company, Inc.
J. D. St.Clair

/s/ Avry Davidovich           Director of FFP Partners Management Company, Inc.
Avry Davidovich

/s/ Robert E. Garrison, II    Director of FFP Partners Management Company, Inc.
Robert E. Garrison, II

/s/ John W. Hughes            Director of FFP Partners Management Company, Inc.
John W. Hughes

/s/ Garland R. McDonald       Director of FFP Partners Management Company, Inc.
Garland R. McDonald

/s/ John D. Harvison          Director of FFP Partners Management Company, Inc.
John D. Harvison

/s/ E. Michael Gregory        Director of FFP Partners Management Company, Inc.
E. Michael Gregory

<PAGE>
Item 8.  INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE.


                                                                      Page
                                                                     Number

Independent Auditors' Report                                           F-2

Consolidated Balance Sheets as of December 31, 1995,
and December 25, 1994                                                  F-3 
 

Consolidated Income Statements for the Years Ended
December 31, 1995, December 25, 1994, and December 26, 1993            F-4

Consolidated Statements of Partners' Capital for the Years
Ended December 31, 1995, December 25, 1994, and December 26, 1993      F-5

Consolidated Statements of Cash Flows for the Years Ended 
December 31, 1995, December 25, 1994, and December 26, 1993            F-6

Notes to Consolidated Financial Statements                             F-8

Schedule II - Valuation and Qualifying Accounts                        F-25

                                      F - 1



<PAGE>

                          INDEPENDENT AUDITORS' REPORT



The Partners
FFP Partners, L.P.:

                  We have audited the consolidated  financial  statements of FFP
Partners,  L.P. (a Delaware  Limited  Partnership) and subsidiaries as listed in
the  accompanying  index.  In  connection  with our  audits of the  consolidated
financial  statements,  we also have audited the financial statement schedule as
listed in the accompanying  index. 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 FFP
Partners,  L.P. and subsidiaries as of December 31, 1995 and December 25, 1994,
and the results of their  operations  and their cash flows for each of the years
in the three-year  period ended December 31, 1995, in conformity  with generally
accepted  accounting  principles.  Also in our  opinion,  the related  financial
statement  schedule,  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.

                  As  discussed  in  Notes  2(l)  and  10  to  the  consolidated
financial  statements,  the Company  changed its method of accounting for income
taxes in 1993 to adopt the  provisions  of the  Financial  Accounting  Standards
Board's  Statement of Financial  Accounting  Standards No. 109,  "Accounting for
Income Taxes."




                                                KPMG Peat Marwick LLP


Fort Worth, Texas
March 5, 1996, except for
    the third and fourth paragraphs of
    Note 5, which are as of March 29, 1996




                                      F - 2

<PAGE>
                      FFP PARTNERS, L.P., AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                    DECEMBER 31, 1995, AND DECEMBER 25, 1994
                                 (In thousands)


                                                      1995             1994

                           ASSETS

Current Assets

  Cash and cash equivalents                           $8,106          $11,400

  Trade receivables, less allowance 
  for doubtful accounts of $1,045
  and $917 in 1995 and 1994, respectively              9,440            8,092
                                           
  Notes receivable                                       453              452

  Receivables from affiliated company                    436              451

  Inventories                                         11,260           11,346

  Prepaid expenses and other current assets              615              607

      Total current assets                            30,310           32,348
   
  Property and equipment, net                         31,872           29,959

  Noncurrent notes receivable, excluding                 
  current portion                                      1,156            1,099

  Claims for reimbursement of environmental             
  remediation costs                                    1,255            1,490

  Other assets, net                                    4,739            3,082

      Total Assets                                   $69,332          $67,978



                  LIABILITIES AND PARTNERS' CAPITAL

Current Liabilities

   Amount due under revolving credit line            $4,003               $0

   Current installments of long-term debt             1,028            2,131

   Current installments of obligations                  
   under capital leases                                 884              552 

   Accounts payable                                  13,030           13,180

   Money orders payable                               5,918            4,262

   Accrued expenses                                   9,894           12,323

      Total current liabilities                       34,757          32,448

Long-term debt, excluding current installments         6,157           8,634

Obligations under capital leases, excluding                              
current installments                                     943             893

Other liabilities                                      1,774           1,153

      Total Liabilities                               43,631          43,128

Commitments and contingencies

Partners' Capital

    Limited partners' equity                          25,713          24,870

    General partner's equity                             257             249

    Treasury units                                      (269)           (269)

      Total Partners' Capital                         25,701          24,850

      Total Liabilities and Partners' Capital         $69,332        $67,978



          See accompanying notes to consolidated financial statements.



                                      F - 3



<PAGE>
                      FFP PARTNERS, L.P., AND SUBSIDIARIES
                         CONSOLIDATED INCOME STATEMENTS
     YEARS ENDED DECEMBER 31, 1995, DECEMBER 25, 1994, AND DECEMBER 26, 1993
                    (In thousands, except unit information)


                                   1995              1994                1993

Revenues

   Motor fuel                   $296,887           $275,278           $246,023

   Merchandise                    65,512             72,827             74,921

   Miscellaneous                   7,646              7,408              5,706

      Total Revenues             370,045            355,513            326,650

Costs and Expenses

   Cost of motor fuel            274,074            252,946            224,373

   Cost of merchandise            46,325             52,658             54,601

   Direct store expenses          28,496             29,553             28,794

   General and administrative 
     expenses                     11,795             11,056             10,527

   Depreciation and amortization   3,769              4,352              5,681

     Total Costs and Expenses    364,459            350,565            323,976

Operating Income                   5,586              4,948              2,674

   Interest Expense                1,176              1,173              1,565

Income before income taxes, 
  extraordinary item, and 
  accounting change                4,410              3,775              1,109

   Deferred income tax expense       500                244                 94

Income before extraordinary item 
   and accounting change           3,910              3,531              1,015

   Extraordinary item - gain on
      extinguishment of debt           0                200                  0

   Cumulative effect of change in 
     accounting for income taxes       0                  0               (297)

Net Income                         $3,910             $3,731              $718

Net income allocated to

   Limited partners                $3,871             $3,694              $711

   General partner                     39                 37                 7

Income/(loss) per limited partner unit

   Before extraordinary item and
      accounting change             $1.07              $0.97             $0.28

   Gain on extinguishment of debt    0.00               0.06              0.00

   Change in accounting for 
      income taxes                   0.00               0.00             (0.08)
   
   Net income                       $1.07              $1.03             $0.20
    

Distributions declared per unit     $0.87              $0.37             $0.00

Weighted average number of Class 

A and Class B Units outstanding   3,632,221        3,589,337         3,585,233



          See accompanying notes to consolidated financial statements.



                                      F - 4



<PAGE>
                      FFP PARTNERS, L.P., AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL
     YEARS ENDED DECEMBER 31, 1995, DECEMBER 25, 1994, AND DECEMBER 26, 1993
                     (In thousands, except unit information)


                              Limited Partners    
                           --------------------   Gemeral  Treasury
                            Class A    Class B    Partner    Units      Total



Balance, December 27, 1992   $15,391    $6,330      $218    $(269)     $21,670

Exercise of Class A Unit
    options by employees          15         0         0        0           15

Net income                       407       304         7        0          718

Balance, December 26, 1993    15,813     6,634       225     (269)      22,403


Exercise of Class A Unit
    options by employees         53          0         0        0           53

Distributions to partners
    ($0.37 per Class A and
    Class B Unit)              (761)       (563)     (13)       0       (1,337)

Net income                    2,124       1,570       37        0        3,731

Balance, December 25, 1994   17,229       7,641      249     (269)      24,850


Exercise of Class A Unit
    options by employees
    and directors               238           0       1         0          239

Retirement of Class A Units     (94)          0       0         0          (94)

Distributions to partners
    ($0.87 per Class A and
    Class B Unit)             (1,838)    (1,334)    (32)        0       (3,204)

Net income                     2,254      1,617      39         0        3,910

Balance, December 31, 1995   $17,789     $7,924    $257     $(269)     $25,701




          See accompanying notes to consolidated financial statements.



                                      F - 5



<PAGE>
                      FFP PARTNERS, L.P., AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
     YEARS ENDED DECEMBER 31, 1995, AND DECEMBER 25, 1994, DECEMBER 26, 1993
                 (In thousands, except supplemental information)


                                              1995         1994           1993

Cash Flows from Operating Activities

  Net income                                $3,910        $3,731          $718

  Adjustments to reconcile net income to net
  cash provided by operating activities

   Depreciation and amortization            3,769         4,352         5,681

   Provision for doubtful accounts            459           804           460

   Provision for deferred income taxes, including
     $297 for cumulative effect of change in
      acounting for income taxes in 1993      500           244           391

     (Gain)/loss on sales of property 
      and equipment                          (256)          (16)          220

     (Gain) on extinguishment of debt           0          (200)            0

     (Gain) on sales of convenience store 
       operations                            (791)         (829)            0

     Minority interest in net income 
     of subsidiaries                           42            41            11
    
   Changes in operating assets and liabilities

    (Increase) in trade receivables        (1,807)       (2,018)        (2,330)

    (Increase)/decrease in notes receivable   733            80           (195)

    (Increase)/decrease in receivables from
        affiliated companies                   15            24           (147)

    (Increase)/decrease in inventories         86         2,211           (876)

    (Increase)/decrease in prepaid expenses 
      and other current assets                 (8)          156            159

    (Increase)/decrease in claims for 
     reimbursement of environmental
     remediation costs                        314           192            (52)

    Decrease in other assets                    0             0            516

    Increase/(decrease)in accounts payable   (150)        1,137            713

    Increase in money orders payable        1,656           832            521

    Increase/(decrease)in accrued expenses (2,429)          353          2,222

Net cash provided by operating activities   6,043        11,094          8,012



Cash Flows from Investing Activities

   Purchases of property and equipment    (4,762)       (3,772)         (3,374)

   Proceeds from sales of property
   and equipment                             314            44             280

   Investments in joint ventures and 
    other entities                        (1,350)            0               0

   (Increase) in other assets               (687)         (787)           (312)

Net cash (used in) investing activities   (6,485)       (4,515)         (3,406)



Cash Flows from Financing Activities

   Borrowings/(payments) on revolving
        credit line, net                    4,003       (7,116)              0

   Proceeds from long-term debt                 0       12,161             826

   Payments on long-term debt              (4,178)     (13,576)         (3,494)

   Borrowings under capital lease 
   obligations                              1,076        1,560               0

   Payments on capital lease obligations     (694)        (115)              0

   Proceeds from exercise of unit options     145           53              15

   Distributions to unitholders            (3,204)      (1,337)              0

   (Repayments to) General Partner, net         0            0            (332)

Net cash (used in) financing activities    (2,852       (8,370)         (2,985)



Net increase/(decrease) in cash 
 and cash equivalents                      (3,294)      (1,791)           1,621

Cash and cash equivalents at 
 beginning of year                         11,400       13,191           11,570

Cash and cash equivalents at end of year   $8,106      $11,400          $13,191


Supplemental Disclosure of Cash Flow Information

                  Cash  paid  for  interest  during  1995,  1994,  and  1993 was
$1,394,000, $1,283,000, and $1,603,000, respectively.

Supplemental Schedule of Noncash Investing and Financing Activities

                  During 1995, the Company (i) acquired fixed assets of $598,000
in  exchange  for notes  payable  and (ii)  retired  $94,000 in Class A Units in
connection  with  the  surrender  of  12,295  Class A Units in  payment  for the
exercise of options to acquire 25,000 Class A Units by a director of the General
Partner.

                  During 1994, the Company acquired  property valued at $215,000
and a note receivable of $120,000 through settlement of a lawsuit.





          See accompanying notes to consolidated financial statements.



                                     F-6



<PAGE>
                      FFP PARTNERS, L.P., AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          DECEMBER 31, 1995, DECEMBER 25, 1994, AND DECEMBER 26, 1993


1.       Basis of Presentation

(a) Organization of Company

                  FFP Partners, L.P. ("FFPLP"),  through its subsidiaries,  owns
and operates retail convenience stores, truck stops, and self-service motor fuel
outlets over an eleven state area.  It also operates  check  cashing  booths and
conducts a wholesale  motor fuel  business,  both  primarily in Texas.  FFPLP, a
Delaware  limited  partnership,  was  formed  in  December  1986.  FFP  Partners
Management  Company,  Inc.  ("FFPMC" or the  "General  Partner"),  serves as the
general  partner of FFPLP.  FFPMC,  or a subsidiary,  also serves as the general
partner of FFPLP's  subsidiary  partnerships.  References  in these notes to the
"Company" include FFPLP and its subsidiaries.

                  The Company commenced operations in May 1987 upon the purchase
of its initial base of retail  outlets from  affiliates of the General  Partner.
The purchase of these  outlets was completed in  conjunction  with the Company's
initial  public  offering  of  2,065,000  Class A Units of  limited  partnership
interest,  the  issuance  of  1,585,000  Class B Units  of  limited  partnership
interest to the affiliates of the General  Partner from which the retail outlets
were  acquired,  and the issuance of a 1% interest in the Company to the General
Partner.

                  The  Company  owns and  conducts  its  operations  through the
following  subsidiaries  (entity,  date formed,  percentage owned, and principal
activity):

FFP Operating Partners, L.P.
     a Delaware limited partnership
     Formed December 1986 - 99% owned
     Operation of convenience stores and other retail outlets

Direct Fuels, L.P.
     a Texas limited partnership
     Formed December 1988 - 99% owned
     Wholesale motor fuel sales

FFP Financial Services, L.P.
     a Delaware limited partnership
     Formed Septmeber 1990 - 99% owned                                        
     Operation of check cashing booths

FFP Illinois Money Orders, Inc.                            
     an Illinois corporation                                              
     Formed January 1993 - 100% owned  
     Issuance of money orders in Illinois (inactive) 

Practical Tank Management, Inc. 
     a Texas corporation
     Formed September 1993 - 100% owned
     Underground storage tank monitoring

FFP Transportation, L.L.C.
    a Texas limited liability company
    Formed September 1994 - 100% owned
    Ownership of tank trailers leased to independent trucking company


                  The Company's  Class A Units are traded on the American  Stock
Exchange.  The Class B Units, which are not registered and are not traded on the
American  Stock  Exchange,  are held by  entities  affiliated  with the  General
Partner.  The Class B Units may be converted into Class A Units on a one-for-one
basis at the  option of the Class B  unitholders.  The Class A Units and Class B
Units have identical rights with respect to cash  distributions and to voting on
matters brought before the partners.

(b) Consolidation

                  All significant  intercompany  accounts and transactions  have
been eliminated in the consolidated financial statements.  The minority interest
in the net income or loss of subsidiaries which are not wholly-owned by FFPLP is
included in general and administrative expenses.

(c) Reclassifications

                  Certain  amounts  previously  reported  in the  1994  and 1993
consolidated  financial statements have been reclassified to conform to the 1995
presentation.


2.       Significant Accounting Policies

(a) Fiscal Years

                  The Company prepares its financial  statements and reports its
results  of  operations  on the basis of a fiscal  year  which  ends on the last
Sunday of  December.  Accordingly,  the fiscal  year ended  December  31,  1995,
consisted of 53 weeks and the fiscal years ended December 25, 1994, and December
26, 1993,  consisted of 52 weeks;  certain other previous fiscal years consisted
of 53 weeks. Year end data in these notes is as of the respective dates above.

(b) Cash Equivalents

                  The  Company  considers  all highly  liquid  investments  with
maturities at date of purchase of three months or less to be cash equivalents.

(c)  Notes Receivable

                  Notes  receivable  are  recorded  at the amount  owed,  less a
related  allowance for  impairment.  The provisions of the Financial  Accounting
Standard Board's ("FASB")  Statement of Financial  Accounting  Standard ("SFAS")
No. 114,  "Accounting  by Creditors for Impairment of a Loan," have been applied
in the evaluation of the  collectibility of notes  receivable.  At year end 1995
and 1994, no notes receivable were determined to be impaired.

(d) Inventories

                  Inventories  consist of retail  convenience  store merchandise
and motor fuel products. Merchandise inventories are stated at the lower of cost
or market as determined by the retail method.  Motor fuel inventories are stated
at the lower of cost or market using the first-in,  first-out  (FIFO)  inventory
method.

                  The  Company  has  selected a single  company  as the  primary
grocery  and  merchandise  supplier  to its  convenience  stores and truck stops
although certain items, such as bakery goods, dairy products, soft drinks, beer,
and other perishable products, are generally purchased from local vendors and/or
wholesale route  salespeople.  The Company  believes it could replace any of its
merchandise  suppliers,  including its primary grocery and merchandise supplier,
with no significant adverse effect on its operations.

                  The  Company  does  not  have  long-term  contracts  with  any
suppliers of petroleum products covering more than 10% of its motor fuel supply.
Unanticipated  national or international events could result in a curtailment of
motor fuel  supplies to the  Company,  thereby  adversely  affecting  motor fuel
sales. In addition, management believes a significant portion of its merchandise
sales are to  customers  who also  purchase  motor  fuel.  Accordingly,  reduced
availability of motor fuel could negatively impact other facets of the Company's
operations.

(e) Property and Equipment

                  Property and equipment are stated at cost.  Equipment acquired
under capital leases is stated at the present value of the initial minimum lease
payments,  which  is  not  in  excess  of  the  fair  value  of  the  equipment.
Depreciation  and  amortization  of property and  equipment  are provided on the
straight-line  method over the estimated useful lives of the respective  assets.
Leasehold  improvements  are  amortized  on the  straight-line  method  over the
shorter  of the  lease  term or the  estimated  useful  lives of the  respective
assets.

(f)  Investments

                  Investments  in joint ventures and other entities that are 50%
or less owned are  accounted  for by the equity method and are included in other
assets, net, in the accompanying consolidated balance sheets.

(g) Intangible Assets

                  In connection with the allocation of the purchase price of the
assets  acquired  in 1987 upon the  commencement  of the  Company's  operations,
$6,192,000  was allocated to contracts  under which the Company  supplies  motor
fuel to various  retail  outlets  and  $1,093,000  was  allocated  as the future
benefit of real estate leased from affiliates of the General  Partner.  The fuel
contracts  were amortized  using the  straight-line  method over 6.3 years,  the
average  life of such  contracts  at the time  they  were  acquired.  The  value
assigned to these  contracts  became fully  amortized  during  1993.  The future
benefit of the leases is being amortized using the straight-line  method over 20
years, the initial term and option periods, of such leases.

                  Goodwill  of   $2,020,000   is  being   amortized   using  the
straight-line  method over 20 years. The Company assesses the  recoverability of
goodwill  by  determining  whether  the  amortization  of the  balance  over the
remaining  amortization  period can be  recovered  through  undiscounted  future
operating  cash  flows  of the  acquired  operations.  The  amount  of  goodwill
impairment,  if any, is measured based on projected  discounted future operating
cash flows using a discount rate reflecting the Company's average cost of funds.
The  assessment  of  the   recoverability  of  goodwill  would  be  impacted  if
anticipated future operating cash flows are not achieved.

(h) Sales of Convenience Store Operations

                  The  Company  sold  the  merchandise  operations  and  related
inventories  of 10 and 15 convenience  store  locations to various third parties
for approximately $900,000 and $1,834,000 in 1995 and 1994, respectively.  Under
these sales,  the Company retained the real estate or leasehold  interests,  and
leases or subleases the store facilities  (including the store equipment) to the
purchaser under five-year  renewable  operating  lease  agreements.  The Company
retains  ownership of the motor fuel  operations  and pays the  purchaser of the
store  commissions  based  on motor  fuel  sales.  In  addition,  the new  store
operators  may  purchase  merchandise  under the  Company's  established  buying
arrangements for which the Company receives a commission.

                  The  proceeds  from  the  sales in 1995  consisted  of cash of
$357,000  and notes  receivable  of $543,000  and in 1994  consisted  of cash of
$778,000 and notes receivable of $1,056,000.  The notes receivable generally are
for terms of five years, require monthly payments of principal and interest, and
bear  interest  at rates  ranging  from 8% to 10%.  Gains on  sales  which  meet
specified  criteria,  including  receipt of a significant  cash down payment and
projected cash flow from store operations  sufficient to adequately  service the
debt, are recognized upon closing of the sale.  Gains on sales which do not meet
the  specified  criteria are  recognized  under the  installment  method as cash
payments are received.  Gains being recognized under the installment  method are
evaluated  periodically  to  determine  if  full  recognition  of  the  gain  is
appropriate.  During 1995 and 1994, the Company recognized gains of $791,000 and
$829,000,  respectively  (included in miscellaneous revenues in the accompanying
consolidated  income  statements),  and deferred gains of $200,000 and $400,000,
respectively  (included  in accrued  expenses in the  accompanying  consolidated
balance sheets).

(i) Environmental Costs

                  Environmental   remediation   costs  are   expensed;   related
environmental  expenditures  that extend the life,  increase  the  capacity,  or
improve the safety or efficiency of existing assets are capitalized. Liabilities
for environmental  remediation costs are recorded when environmental  assessment
and/or  remediation  is probable  and the amounts can be  reasonably  estimated.
Environmental  liabilities are evaluated independently from potential claims for
recovery.  Accordingly, the gross estimated liabilities and estimated claims for
reimbursement  have been presented  separately in the accompanying  consolidated
balance sheets (see Note 13b).

(j) Motor Fuel Taxes

                  Motor fuel  revenues  and related  cost of motor fuel  include
federal and state excise taxes of $103,478,000,  $103,117,000,  and $82,890,000,
for 1995, 1994, and 1993, respectively.

(k) Exchanges

                  The exchange  method of  accounting is utilized for motor fuel
exchange  transactions.  Under this method,  such transactions are considered as
exchanges of assets with  deliveries  being  offset  against  receipts,  or vice
versa.  Exchange  balances  due from  others are  valued at current  replacement
costs.  Exchange  balances  due to  others  are  valued  at the cost of  forward
contracts  (Note  11) to the  extent  they  have  been  entered  into,  with any
remaining balance valued at current  replacement cost.  Exchange balances due to
others at year end 1995 and 1994 totaled $-0- and $123,000, respectively.

(l) Income Taxes

                  Taxable  income or loss of the  Company is  includable  in the
income tax returns of the  individual  partners;  therefore,  no  provision  for
income  taxes  has  been  made  in  the  accompanying   consolidated   financial
statements,  except for applying the provisions of SFAS No. 109  "Accounting for
Income  Taxes," which was adopted at the beginning of the Company's  1993 fiscal
year.

                  Under  the  Revenue  Act  of  1987  ("Revenue  Act"),  certain
publicly traded partnerships are to be treated as corporations for tax purposes.
Due to a  transitional  rule,  this  provision  of the  Revenue  Act will not be
applied to the Company  until the earlier of (i) its tax years  beginning  after
1997 or (ii) its addition of a "substantial  new line of business" as defined by
the Revenue Act.  Legislation  has been  introduced  into  Congress  which would
extend for a two year period the Company's  partnership tax status.  However, no
action has yet been taken on this legislation.  The General Partner continues to
evaluate the Company's alternatives with respect to its tax status.

                  Income taxes are  accounted  for under the asset and liability
method.  Deferred tax assets and  liabilities  are  recognized for the estimated
future tax consequences attributable to existing differences between

financial  statement  carrying  amounts  of  assets  and  liabilities  and their
respective  tax bases that are  expected  to reverse  after 1997.  Deferred  tax
liabilities  and assets are measured  using enacted tax rates  expected to be in
effect when such amounts are realized or settled.  The effect of a change in tax
rates is recognized in income in the period that includes the enactment date.

(m)  Fair Value of Financial Instruments

                  The carrying amounts of cash,  receivables,  amounts due under
revolving  credit line, and money orders payable  approximate fair value because
of the  short  maturity  of those  instruments.  The  carrying  amount  of notes
receivable  approximates fair value which is determined by discounting  expected
future cash flows at current rates.

                  The carrying amount of long-term debt  approximates fair value
due to the variable interest rate on substantially all such obligations.

(n)  Units Issued and Outstanding

                  Units outstanding at year end 1995 and 1994 were as follows:

                                          1995                 1994

      Class A Units                     2,137,076            2,073,104

      Class B Units                     1,533,522            1,533,522


                  During  1990,  the Company  acquired  13,300 Class A Units and
51,478 Class B Units which are being held in the treasury at cost.

                  In January 1996, 1,298,522 Class B Units held by affiliates of
the General  Partner were  converted to Class A Units,  in  accordance  with the
Partnership Agreement.

(o) Income/(Loss) per Unit

                  The Partnership  Agreement provides that net income or loss is
to be allocated  (i) 99% to the limited  partners and 1% to the General  Partner
and (ii)  among  the  limited  partners  based  on the  number  of  units  held.
Accordingly,  income/(loss)  per  unit  is  calculated  by  dividing  99% of the
appropriate  income statement  caption by the weighted average number of Class A
and Class B Units outstanding for the year. No effect has been given to the unit
purchase  rights and options  outstanding  under the unit option  plans (Note 9)
since the effect is immaterial or anti-dilutive.

(p) Cash Distributions to Partners

                  Distributions  to  partners  represent a return of capital and
are  allocated  pro rata to the General  Partner and holders of both the Class A
and Class B Units.

(q) Employee Benefit Plan

                  Effective January 1, 1994, the Company adopted a 401(k) profit
sharing  plan  covering  all  employees  who meet age and  tenure  requirements.
Participants may contribute to the plan a portion,  within specified  limits, of
their  compensation under a salary reduction  arrangement.  The Company may make
discretionary matching or additional  contributions to the plan. The Company did
not make any contributions to the plan in 1995 or 1994.

(r)  Use of Estimates

                  The use of  estimates  is required  to prepare  the  Company's
consolidated   financial   statements  in  conformity  with  generally  accepted
accounting  principles.  Although  management  believes that such  estimates are
reasonable,  actual  results  could  differ  from  the  estimates.

(s)  New Accounting Standards

                  In March 1995, the FASB issued SFAS No. 121,  "Accounting  for
the  Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed
Of." SFAS 121  requires  that  long-lived  assets  and  certain  intangibles  be
reviewed for impairment  whenever  events or changes in  circumstances  indicate
that the  carrying  amount of an asset  may not be  recoverable.  Management  is
currently unable to reasonably estimate whether the adoption of SFAS 121 in 1996
will have a material effect on the Company's  consolidated financial position or
results of operations.

                  In October 1995, the FASB issued SFAS No. 123, "Accounting for
Stock-Based  Compensation."  SFAS 123  permits  companies  to retain the current
approach set forth in Accounting  Principles  Board Opinion No. 25,  "Accounting
for Stock  Issued  to  Employees,"  for  recognizing  stock-based  compensation.
Management  believes that  adopting the  provisions of SFAS 123 in 1996 will not
have a material  effect on the  Company's  consolidated  financial  position  or
results of operations.


3.       Property and Equipment

        Property and equipment consists of the following:

                                                   1995              1994
                                                        (In thousands)

Land                                                $4,319           $3,853

Land improvement                                     2,627            2,582

Buildings and improvement                           24,515           22,701

Machinery and equipment                             31,302           28,773

                                                    62,763           57,909

Accumulated depreciation and amortization          (30,891)         (27,950)

                                                   $31,872          $29,959


                In  September  1995,  the Company  entered  into an agreement to
acquire a fuel  terminal,  including the land and  equipment.  This purchase was
completed after year end.


4.       Other Assets

                Other assets consist of the following:
                                                  
                                                   1995            1994
                                                        (In thousands)

Intangible Assets (Note 2g)

   Ground leases                                  $1,093           $1,093

   Goodwill                                        2,020            1,932

   Other                                           1,984            1,406

                                                   5,097            4,431

      Accumulated amortization                    (2,056)          (1,676)

                                                   3,041            2,755

Investments in joint ventures and other entities   1,350                0

Other                                                348              327

                                                  $4,739           $3,082


                  In December  1995, the Company  invested  $1,200,000 for a 50%
interest in a joint venture formed to acquire  certain loans that are secured by
convenience  stores located in areas where the Company currently has operations.
These loans will be liquidated through collection or through  acquisition of the
stores by the Company through foreclosure.


5.       Notes Payable and Long-Term Debt

                  The Company has a Credit Agreement with a bank that provides a
$10,000,000 revolving credit line for working capital purposes with sublimits of
$8,000,000 for cash advances and $3,000,000 for letters of credit. The revolving
credit line bears  interest at the bank's prime rate (8.5% at year end 1995) and
matures on April 30, 1997. The Credit  Agreement  requires that the cash balance
outstanding  under the  revolving  credit  line be repaid for seven  consecutive
calendar days in each quarter  beginning  July 1, 1996. At year end 1995,  there
was  $4,003,000  due on the  revolving  credit  line and there were  outstanding
letters of credit totaling $625,000

                  The Credit  Agreement  also provides a term loan,  which had a
balance at year end 1995 of  $6,563,000.  This loan bears interest at the bank's
prime rate, requires quarterly payments of $312,500,  plus interest, and matures
on March 31, 2001.

                  On March 29,  1996,  the bank and  Company  amended the Credit
Agreement  principally  to provide an  additional  term loan of $1,000,000 to be
used by the Company to finance the acquisition and renovation of a fuel terminal
and processing  plant. This loan bears interest at the bank's prime rate, is due
in quarterly  installments  of $50,000  beginning  June 30, 1996, and matures on
March 31, 2001.

                  All loans are secured by the Company's accounts receivable and
inventory.  In addition  the Company has  provided a negative  pledge of all its
fixed assets and real  property and the bank has the right to require a positive
pledge of such  assets at any time.  The  loans are  guaranteed  by the  General
Partner  and  its  subsidiary.   The  Credit  Agreement  also  contains  various
restrictive  covenants  including  restrictions  on borrowing from persons other
than  the  bank,  making  investments  in,  advances  to,  or  guaranteeing  the
obligations of other persons,  maintaining  specified levels of equity,  and the
maintenance of certain  financial  ratios which have the effect of limiting cash
distributions and capital expenditures. At year end 1995, the Company was not in
compliance with certain financial ratios. In connection with the March 29, 1996,
amendment  of the  Credit  Agreement,  discussed  above,  the  bank  has  waived
compliance,  to a limited extent,  with these ratios until the Company's  second
1996 fiscal quarter at which time the Company  believes it will be in compliance
with these ratios.

                  The Company has other notes  payable which bear interest at 6%
to 10% and are due in monthly or annual  installments  through 2012.  Such notes
are unsecured or secured by  receivables  or land and had aggregate  balances of
$622,000 and $265,000 at year end 1995 and 1994, respectively.

                  The aggregate  fixed  maturities of long-term debt for each of
the five years subsequent to 1995 are as follows:


                                                     (In thousands)

     1996                                                 $1,028

     1997                                                  1,346

     1998                                                  1,296

     1999                                                  1,410

     2000                                                  1,289

     Thereafter                                              816
 
                                                          $7,185


                  In February  1994,  the Company  refinanced  its then existing
bank debt. In connection with this refinancing,  the Company received a discount
of $200,000 for the early  retirement  of the existing  debt.  This  discount is
reflected as an extraordinary item in the accompanying 1994 consolidated  income
statement.

6.  Capital Leases

                  The Company is obligated  under  noncancelable  capital leases
beginning  to expire in 1997.  The gross  amount of the assets  covered by these
capital  leases that are included in property and equipment in the  accompanying
consolidated balance sheets is as follows:


                                                  1995              1994

                                                      (In thousands)

Machinery and equipment                           $2,636           $1,560

Accumulated amortization                            (425)             (19)

                                                  $2,211           $1,541


                  The  amortization  of  assets  held  under  capital  leases is
included  in  depreciation   and   amortization   expense  in  the  accompanying
consolidated  income  statements.   Future  minimum  lease  payments  under  the
noncancelable capital leases for years subsequent to 1995 are:


                                                           (In thousands)

 1996                                                           $1,079

 1997                                                              891

 1998                                                              121

 Total minimum lease payments                                    2,091

    Amount representing interest                                  (264)

 Present value of future minimum lease payments                  1,827

    Current installments                                          (884)

 Obligations under capital leases, excluding current installment  $943



7.  Operating Leases

                  The Company has noncancelable,  long-term  operating leases on
certain  locations,  a  significant  portion of which are with related  parties.
Certain of the  leases  have  contingent  rentals  based on sales  levels of the
locations  and/or have  escalation  clauses  tied to the  consumer  price index.
Minimum future rental payments  (including bargain renewal periods) and sublease
receipts for years after 1995 are as follows:
                 
                           Future Rental Payments                       
        ------------------------------------------------------   Future
             Related                                            Sublease
             Parties           Others            Total          Receipts
                                   (In thousands)

 1996         $831              $668            $1,499            $623

 1997          762               532             1,294             533

 1998          712               476             1,188             495

 1999          712               426             1,138             396

 2000          677               383             1,060             113

 Thereafter  2,700             1,624             4,324               0

            $6,394            $4,109           $10,503          $2,160


Total rental expense and sublease income were as follows:

                                  Rent Expense
            ------------------------------------------------------
                   Related                                             Sublease
                   Parties           Others             Total           Income
                                         (In thousands)

 1995                $849              $735            $1,584             $843

 1994                 842               912             1,754              592

 1993                 840             1,162             2,002              467



8.       Accrued Expenses

                  Accrued expenses consist of the following:

                                                        1995             1994
                                                            (In thousands)

Motor fuel taxes payable                                $6,599          $8,232

Accrued payroll and related expenses                     1,349           1,199

Accrued environmental remediation costs (Note 13b)         322             260

Other                                                    1,624           2,632

                                                        $9,894         $12,323



9.       Nonqualifying Unit Option Plan and Unit Purchase Rights

                  The  Company  has  a  Nonqualifying  Unit  Option  Plan  and a
Nonqualifying  Unit Option Plan for  Nonexecutive  Employees  that authorize the
grant of options to  purchase  up to 450,000  and  100,000  Class A Units of the
Company, respectively.

                  Following  is a summary  of  activity  under the stock  option
plans:


                                                   Class A 
                                                    Units            Price

Options outstanding, December  27, 1992             377,000      $2.00 - $12.00

    Options granted during year                       7,000           $3.75

    Options expired or terminated during year      (70,000)      $3.75 - $12.00

    Options exercised during year                   (4,068)           $3.75

Options outstanding, December 26, 1993              309,932       $2.00 - $3.75

    Options granted during year                      10,000           $3.88

    Options expired or terminated during year        (8,666)          $3.75

    Options exercised during year                   (17,336)      $2.00 - $3.75

Options outstanding, December 25, 1994              293,930       $2.00 - $3.88

    Options granted during year                      50,000       $6.00 - $7.00

    Options expired or terminated during year        (6,999)           $3.75

    Options exercised during year                   (76,267)      $2.00 - $3.88

Options outstanding, December 31, 1995              260,664       $3.75 - $7.00


Options exercisable, December 31, 1995              203,998       $3.75 - $3.88


                  The exercise  price of each option  granted under the plans is
determined by the Board of  Directors,  but may not be less than the fair market
value of the underlying  units on the date of grant.  The exercise prices of the
options outstanding at year end 1995 are:


              Exercise                          Options
               Price                           Outstanding
  
               $3.750                           203,998

               $3.875                             6,666
     
               $6.000                            25,000

               $7.000                            25,000

                                                260,664


                  All options  outstanding at year end 1995 are exercisable with
respect to one-third  of the units  covered  thereby on each of the  anniversary
dates of their grants.  In the event of a change in control of the Company,  any
unexercisable portion of the options will become immediately exercisable.

                  In August 1989,  the Company  entered into a Rights  Agreement
and  distributed  to its  Unitholders  Rights to purchase  Units  under  certain
circumstances.  Initially  the Rights  were  attached  to all Unit  Certificates
representing  Units then  outstanding and no separate Rights  Certificates  were
distributed.  Under the Rights  Agreement,  the Rights were to separate from the
Units and be distributed to Unitholders  following a public  announcement that a
person or group of affiliated or associated persons (an "Acquiring  Person") had
acquired, or obtained a right to acquire, beneficial ownership of 20% or more of
the Partnership's  Class A Units or all classes of outstanding  Units. On August
8,  1994,  a  group  of   Unitholders   announced  that  they  had  an  informal
understanding  that  they  would  vote  their  Units  together  as a block.  The
agreement related to units  constituting  approximately 25% of the Class A Units
then outstanding.  Therefore,  the Rights became exercisable on October 7, 1994,
the record date for the issuance of the Rights  Certificates (the  "Distribution
Date").

                  The Rights currently  represent the right to purchase a Rights
Unit (which is  substantially  equivalent to a Class A Unit) of the Company at a
price of $20.00 per Unit. However,  the Rights Agreement  provides,  among other
things,  that if any person  acquires 30% or more of the Class A Units or of all
classes  of  outstanding  Units  then  each  holder  of a Right,  other  than an
Acquiring Person,  will have the right to receive,  upon exercise,  Rights Units
(or in certain circumstances, other property) having a value of $40.00 per Unit.
The Rights will expire on August 13, 1999,  and do not have any voting rights or
rights to cash distributions.


10.      Income Taxes

                  As discussed in Note 2(l), the Company  adopted the provisions
of SFAS  No.  109 as of the  beginning  of its  1993  fiscal  year.  In the 1993
consolidated  income  statement,  the Company recorded a $297,000 noncash charge
which  represented the cumulative  effect of the change in accounting for income
taxes. Noncash charges of $500,000,  $244,000 and $94,000 were recorded in 1995,
1994, and 1993, respectively, to record deferred income tax expense.

                  The tax  effects of  temporary  differences  that give rise to
significant  portions of the deferred tax liabilities at year end 1995 and 1994,
are presented below.  Those temporary  differences which are expected to reverse
prior to the Company's being treated as a corporation  for tax purposes  (fiscal
year 1998) have been excluded.

                                                        1995             1994
                                                            (In thousands)
   Deferred tax liabilities:
      Property and equipment, principally
            due to basis differences and
            differences in depreciation                 (845)            (583)

      Other                                             (290)             (52)

                                                     $(1,135)           $(635)



11.      Futures and Forward Contracts

                  The  Company  is party to  commodity  futures  contracts  with
off-balance  sheet risk.  Changes in the market value of open futures  contracts
are  recognized  as gains or losses in the period of change.  These  investments
involve the risk of dealing  with others and their  ability to meet the terms of
the  contracts  and the risk  associated  with  unmatched  positions  and market
fluctuations.  Contract  amounts  are often used to express  the volume of these
transactions, but the amounts potentially subject to risk are much smaller.

                  From time-to-time the Company enters into forward contracts to
buy and sell fuel,  principally to satisfy balances owed on exchange  agreements
(Note 2k).  These  transactions,  which  together  with  futures  contracts  are
classified as operating  activities for purposes of the consolidated  statements
of cash flows,  are  included in motor fuel sales and related  cost of sales and
resulted in net gains as follows:

                
                                     (In thousands)
   
                         1995              $87
  
                         1994            1,069
 
                         1993              730


                  Open  positions  under futures and forward  contracts were not
significant at year end 1995 and 1994.


12.      Related Party Transactions

                  The Company  reimburses the General Partner and its affiliates
for salaries and related costs of executive officers and others and for expenses
incurred  by them in  connection  with  the  management  of the  Company.  These
expenses  were  $727,000,  $733,000,  and  $737,000  for 1995,  1994,  and 1993,
respectively.

                In July 1991,  the Company  entered  into an  agreement  with an
affiliated company whereby the affiliated  company sells alcoholic  beverages at
the Company's stores in Texas.  Under Texas law, the Company is not permitted to
hold licenses to sell alcoholic  beverages in Texas. The agreement provides that
the Company will receive rent and a management  fee based on the gross  receipts
from sales of alcoholic beverages at its stores. In July 1992, the agreement was
amended to be for a term of five years commencing on the date of amendment.  The
sales recorded by the affiliated  company under this agreement were  $9,116,000,
$9,180,000,  and $8,608,000 in 1995, 1994, and 1993,  respectively.  The Company
received  $1,217,000,  $1,226,000,  and  $1,281,000  in 1995,  1994,  and  1993,
respectively,  in rent,  management  fees,  and interest,  which are included in
miscellaneous  revenues in the consolidated  income statements.  After deducting
cost of sales and other expenses  related to these sales,  including the amounts
paid to the Company,  the affiliated company had earnings of $91,000,  $119,000,
and $64,000 in 1995, 1994, and 1993, respectively,  as a result of holding these
alcoholic  beverage permits.  Under a revolving note executed in connection with
this agreement,  the Company advances funds to the affiliated company to pay for
the purchases of alcoholic beverages.  Receipts from the sales of such beverages
are credited against the note balance.  The revolving note provides for interest
at 1/2% above the prime rate charged by a major financial institution.

                  From time to time, the General  Partner  advances funds to the
Company.  Under the Partnership  Agreement,  the General Partner is permitted to
charge  interest on such  advances  provided the  interest  rate does not exceed
rates which would be charged by unrelated  third  parties.  Interest  expense of
$19,000  is  included  in the  results  of  operations  for 1993.  There were no
advances  owing to the  General  Partner  during or at the year ends of 1995 and
1994.

                  The General  Partner is entitled to  noncumulative,  incentive
compensation  each  year in an  amount  equal  to 10% of the net  income  of the
Company for such year (prior to the calculation of the incentive  compensation),
but only if net income (prior to the calculation of the incentive  compensation)
equals or  exceeds  $1.08 per unit and only if the total of the  quarterly  cash
distributions  for  such  year  are at  least  $1.50  per  unit.  The  incentive
compensation requirements were not met in 1995, 1994, or 1993.

                  The Company  purchases  certain goods and services  (including
office  supplies,  computer  software and consulting  services,  and fuel supply
consulting and procurement services) from related entities. Amounts incurred for
these  products and services  were  $421,000,  $147,000,  and $169,000 for 1995,
1994, and 1993, respectively.

                  As a part of its  merchandise  sales  activities,  the Company
supplies its private label  cigarettes on a wholesale  basis to other  retailers
who do not operate outlets in its trade areas and pays them rebates based on the
volume of  cigarettes  purchased.  In 1995,  the  Company  paid  $51,000 of such
rebates  to a company on whose  Board one of the  Company's  executive  officers
serves.  The amount of rebates paid to this company was  calculated  in the same
manner as the rebates paid to non-related companies.

                  In 1980 and 1982,  certain  companies  from which the  Company
acquired its initial base of retail  outlets  granted to a third party the right
to sell  motor fuel at retail  for a period of 10 years at  self-serve  gasoline
stations owned or leased by the affiliated  companies or their  affiliates.  All
rights to commissions under these agreements and the right to sell motor fuel at
wholesale to the third party at such  locations  were assigned to the Company in
May 1987 in  connection  with the  acquisition  of its  initial  base of  retail
operations.  In December 1990, in connection  with the expiration or termination
of the agreements with the third party, the Company entered into agreements with
a company  owned and  controlled  by the  Chairman  of the  General  Partner and
members of his immediate family,  which grant to the Company the exclusive right
to sell motor fuel at retail at these  locations.  The terms of these agreements
are comparable to agreements that the Company has with other unrelated  parties.
The Company  paid this  affiliated  company  commissions  related to the sale of
motor fuel at these locations of $261,000, $222,000, and $186,000 in 1995, 1994,
and 1993, respectively.

                  During  1995,  the  Company  purchased  four  parcels of land,
including building and petroleum storage tanks and related dispensing equipment,
from a company  controlled by the Chairman of the General Partner and members of
his immediate  family.  The Company paid a total of $116,000 for the real estate
and related  improvements.  The Company is operating one of these locations as a
convenience  store and one as a  self-service  motor fuel  outlet and intends to
operate the other two as either  convenience  stores or self-service  motor fuel
outlets.  The purchase price was  determined by reference to similar  properties
acquired by the Company from unrelated parties.


13.      Commitments and Contingencies

(a) Uninsured Liabilities

                  The Company maintains general liability  insurance with limits
and  deductibles  management  believes  prudent in light of the  exposure of the
Company to loss and the cost of the insurance.

                  The  Company  self-insures  claims up to $45,000  per year for
each individual covered by its employee medical benefit plan for supervisory and
administrative  employees;  claims  above  $45,000  are  covered by a  stop-loss
insurance policy. The Company also self-insures  medical claims for its eligible
store employees.  However, claims under the plan for store employees are subject
to a  $1,000,000  lifetime  limit per employee and the Company does not maintain
stop-loss  coverage  for these  claims.  The Company  and its covered  employees
contribute  to pay the  self-insured  claims and stop-loss  insurance  premiums.
Accrued  liabilities  include amounts management  believes adequate to cover the
estimated claims arising prior to a year-end,  including claims incurred but not
yet reported.  The Company  recorded expense related to these plans of $353,000,
$288,000, and $303,000, in 1995, 1994, and 1993, respectively.

                  The  Company  has  elected to  discontinue  carrying  workers'
compensation  insurance  in the  State  of  Texas.  However,  it  has  insurance
policies, including an annual limit stop-loss policy, which limits the Company's
exposure to losses related to claims to provide a safe work environment.  Claims
under these policies are limited to $250,000 per occurrence and $750,000  annual
aggregate  payments under the stop-loss policy. In other states,  the Company is
covered for worker's compensation through incurred loss retrospective  policies.
Accruals for estimated claims  (including claims incurred but not reported) have
been  recorded  at  year  end  1995  and  1994,  including  the  effects  of any
retroactive premium adjustments.

(b) Environmental Matters

                The  operations  of the  Company  are  subject  to a  number  of
federal,  state, and local environmental laws and regulations,  which govern the
storage and sale of motor fuels,  including those regulating underground storage
tanks. In September  1988, the  Environmental  Protection  Agency ("EPA") issued
regulations  that  require  all newly  installed  underground  storage  tanks be
protected  from  corrosion,  be  equipped  with  devices to  prevent  spills and
overfills,  and  have  a  leak  detection  method  that  meets  certain  minimum
requirements.  The effective  commencement  date for newly  installed  tanks was
December  22,  1988.  Underground  storage  tanks in place prior to December 22,
1988,  must  conform to the new  standards  by  December  1998.  The Company has
implemented  a plan to bring all of its existing  underground  storage tanks and
related  equipment into compliance with these laws and regulations and currently
estimates the costs to do so will range from  $2,800,000 to $3,425,000  over the
next  three  years.  The  Company   anticipates  that  substantially  all  these
expenditures  will be capitalized  as additions to property and equipment.  Such
estimates are based upon current regulations,  prior experience,  assumptions as
to the number of  underground  storage  tanks to be upgraded,  and certain other
matters. At year end 1995 and 1994, the Company recorded  liabilities for future
estimated  environmental  remediation costs related to known leaking underground
storage tanks of $643,000 and $503,000,  respectively. Of such amounts, $322,000
and $260,000,  respectively, were recorded in accrued expenses and the remainder
was recorded in other  liabilities.  Corresponding  claims for  reimbursement of
environmental  remediation  costs of $643,000 and $503,000 were recorded in 1995
and  1994,  respectively,  as the  Company  expects  that  such  costs  will  be
reimbursed by various  environmental  agencies.  In 1995, the Company contracted
with a third party to perform site assessments and remediation  activities on 35
sites  located in Texas that are known or  thought to have  leaking  underground
storage  tanks.  Under the contract,  the third party will  coordinate  with the
state regulatory  authority the work to be performed and bill the state directly
for such work.  The Company is liable for the $5,000 per  occurrence  deductible
and for any costs in excess of the  $1,000,000  limit  provided for by the state
environmental  trust  fund.  The  Company  does not  expect  that  the  costs of
remediation  of any of these 35 sites will  exceed  the  $1,000,000  limit.  The
assumptions  on  which  the  foregoing   estimates  are  based  may  change  and
unanticipated events and circumstances may occur which may cause the actual cost
of  complying  with the above  requirements  to vary  significantly  from  these
estimates.

                  During 1995, 1994, and 1993,  environmental  expenditures were
$1,003,000, $934,000, and $340,000, respectively (including capital expenditures
of $644,000,  $820,000, and $118,000),  in complying with environmental laws and
regulations.

                  The  Company  does  not  maintain  insurance  covering  losses
associated with environmental  contamination.  However,  all the states in which
the Company owns or operates underground storage tanks have state operated funds
which reimburse the Company for certain  cleanup costs and liabilities  incurred
as  a  result  of  leaks  in  underground  storage  tanks.  These  funds,  which
essentially  provide insurance coverage for certain  environmental  liabilities,
are funded by taxes on  underground  storage  tanks or on motor fuels  purchased
within each  respective  state.  The  coverages  afforded by each state vary but
generally   provide  up  to   $1,000,000   for  the  cleanup  of   environmental
contamination  and most provide coverage for third-party  liability as well. The
funds require the Company to pay deductibles  ranging from $5,000 to $25,000 per
occurrence.  The majority of the Company's  environmental  contamination cleanup
activities  relate to  underground  storage  tanks  located in Texas.  Due to an
increase in claims  throughout the state,  the Texas state  environmental  trust
fund has significantly delayed reimbursement  payments for certain cleanup costs
after September 30, 1992. In 1993, the Texas state fund issued  guidelines that,
among other things,  prioritize the timing of future  reimbursements  based upon
the  total  number  of tanks  operated  by and the  financial  net worth of each
applicant.  The  Company has been  classified  in the  category  with the lowest
priority.  Because the state and federal  governments have the right, by law, to
levy  additional  fees on fuel  purchases,  the Company  believes these clean up
costs will  ultimately be  reimbursed.  However,  due to the  uncertainty of the
timing of the receipt of the  reimbursements,  the claims for  reimbursement  of
environmental  remediation costs, totaling $1,255,000 and $1,490,000 at year end
1995 and 1994,  respectively,  have been classified as long-term  receivables in
the accompanying consolidated balance sheets,

(c) Other

                  The  Company  is subject  to  various  claims  and  litigation
arising in the ordinary  course of business,  particularly  personal  injury and
employment  related  claims.  In the opinion of management,  the outcome of such
matters will not have a material effect on the consolidated  financial  position
or results of operations of the Company.
                                             
<PAGE>
14.      Quarterly Operating Results (Unaudited)

                  Quarterly results of operations for 1995, 1994, and 1993, were
as follows:


                  First        Second      Third        Fourth         Full
                  Quarter      Quarter     Quarter      Quarter        Year
                            (In thousands, except per unit data)

1995
Total revenues     $84,413     $97,623      $93,716      $94,293       $370,045
Total margin        10,970      12,521       13,963       12,192         49,646
Net income             154       1,172        2,071          513          3,910
Net income per unit  $0.04       $0.32        $0.56        $0.15          $1.07

1994
Total revenues     $83,825      $87,760     $96,771       $87,157      $355,513
Total margin        10,998       11,987      13,899        13,025        49,909
Income/(loss) -
  Before extraordinary
    item              (486)         517       2,473         1,027         3,531
  Gain on extinguishment
    of debt            200            0           0             0           200
  Net income/(loss)   (286)         517       2,473         1,027         3,731
Income/(loss) per unit -
  Before extraordinary
    item            $(0.13)       $0.14       $0.68         $0.28         $0.97
  Net income/(loss)  (0.08)        0.14        0.68          0.28          1.03

1993
Total revenues     $71,900      $80,217     $85,497       $89,036      $326,650
Total margin        10,554       11,959      13,471        11,692        47,676
Income/(loss) -
  Before change in
    accounting
    principle           22          407         937          (351)        1,015
  From change in
    accounting for
    income taxes      (297)           0           0             0          (297)
  Net income/(loss)   (275)         407         937          (351)          718
Income/(loss) per unit -
  Before change in
    accounting
    principle        $0.01        $0.11       $0.26        $(0.10)        $0.28
  Net income/(loss)  (0.07)        0.11        0.26         (0.10)         0.20

<PAGE>
                                                
                                                                     Schedule II

                      FFP PARTNERS, L.P., AND SUBSIDIARIES
                        Valuation and Qualifying Accounts
                                 (In thousands)


                                       Year Ended December 31, 1995
                       -----------------------------------------------------

                        Balance      Additions                       Balance
                          at         Charged to                        at
                      Beginning      Costs and     Deductions         End
Description           of Period      Expenses      (describe)       of Period

Allowances for
doubtful accounts
 Trade receivables      $917          $459          $331        (a)   $1,045



                                 Year Ended December 25, 1994
                 ------------------------------------------------------------

                       Balance         Additions                     Balance
                         at           Charged to                       at
                     Beginning        Costs and       Deductions      End
Description          of Period        Expenses        (describe)    of Period

Allowances for
doubtful accounts
 Trade receivables      $531             $804        $418       (a)    $917
 Noncurrent receivable 
  from affiliated
  companies              447                0         447       (a)       0



                                 Year Ended December 26, 1993
               --------------------------------------------------------------

                    Balance         Additions                         Balance
                      at           Charged  to                          at
                   Beginning        Costs and       Deductions         End
Description         of Period        Expenses        (describe)      of Period

Allowances for 
doubtful accounts
 Trade receivables   $600             $460             $529      (a)    $531
 Noncurrent receivable
  from affiliated
  companies           447                0                0              447






(a)  Accounts charged-off, net of recoveries.






                                                                   Exhibit 10.11












                   Fourth Amendment, dated December 20, 1995,
                               to Credit Agreement
                    between Bank of America Texas, N.A., and
                          FFP Operating Partners, L.P.
                             dated February 25, 1994















<PAGE>
                                FOURTH AMENDMENT
                                       TO
                                CREDIT AGREEMENT


                THIS FOURTH AMENDMENT TO CREDIT AGREEMENT (this  "Amendment") is
made  effective  for all purposes as of the 20th day of December,  1995,  by and
between Bank of America  Texas,  N.A. (the "Bank") and FFP  Operating  Partners,
L.P., a Delaware limited partnership (the "Borrower").


                                   REFERENCES:

         Reference  is made to the Credit  Agreement  (as  amended,  the "Credit
Agreement")  dated as of February 25, 1994 by and between Bank and Borrower,  as
amended by the following:

     (a) First Amendment to Credit Agreement, entered into effective as of March
30, 1994,

     (b) Second  Amendment to Credit  Agreement,  entered  into  effective as of
August 31, 1994, and

     (c) Third Amendment to Credit  Agreement,  entered into effective as of May
1, 1995.


                                    RECITALS:

         Borrower  desires to lend $1,200,000 to Fidelity  Venture  Investments,
L.L.C. ("Fidelity") under a loan (the "Fidelity Loan") to be evidenced by a Loan
Purchase and Profit Participation Agreement. Fidelity will use the Fidelity Loan
proceeds  to  purchase a package of loans  from the FDIC,  which are  secured by
liens on various properties.

         In conjunction with the Fidelity Loan,  Borrower has requested that the
Bank amend certain of the covenants of the Credit Agreement; specifically,

     (1) to increase the permitted  loans and advances to third parties  outside
the Borrower's normal course of business from $250,000 to $1,250,000; and

     (2) to amend the covenant pertaining to Borrower's "out-of-debt" period
under the  Revolving  Commitment  by providing  for a "clean down"  provision of
$750,000 for the calendar  quarters ending December 31, 1995, March 31, 1996 and
June 30, 1996.

         Subject to the terms and conditions set forth below, Bank has agreed to
amend the Credit Agreement.


                                   AGREEMENTS:

         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
covenants  herein  contained,  and other good and  valuable  consideration,  the
receipt and  sufficiency  of which are hereby  acknowledged,  the parties hereto
agree as follows:


                                    ARTICLE I
                                   Definitions

         1.1 Capitalized  terms used in this Amendment are defined in the Credit
Agreement, as amended hereby, unless otherwise stated.

                                   ARTICLE II
                                   Amendments

     2.1 Loans and  Advances.  Section 10.8,  Loans and Advances,  of the Credit
Agreement is hereby amended and restated to read as follows:

         10.8  Loans and  Advances.  Not to make any  loans,  advances  or other
extensions of credit outside the ordinary  course of Borrower's  business to any
third party or  affiliate  except to the extent  such  loans,  advances or other
extensions  of credit do not exceed in the  aggregate  One  Million  Two Hundred
Fifty Thousand Dollars  ($1,250,000) at any one time. This does not apply to the
existing,   non-current  receivable  owing  to  Borrower  by  certain  companies
affiliated with Borrower.


     2.2 Out of Debt Period.  Section 10.12,  Out of Debt Period,  of the Credit
Agreement is hereby amended and restated to read as follows:

         10.12  Out of Debt Period.

                  (a) Calendar Quarters Ending December 31, 1995, March 31, 1996
and June 30, 1996. To repay in full any outstanding  advances that are in excess
of the aggregate amount of $750,000,  and not to draw any additional advances on
its  revolving  line of credit,  for a period of at least seven (7)  consecutive
days in each calendar  quarter ending December 31, 1995, March 31, 1996 and June
30, 1996.

                  (b)  Calendar   Quarters   Ending   September   30,  1996  and
Thereafter.  To  repay  any  advances  in full,  and not to draw any  additional
advances  on its  revolving  line of credit,  for a period of at least seven (7)
consecutive  days in  each  calendar  quarter  ending  September  30,  1996  and
thereafter.

         For the purposes of this  Section  10.12,  "advances"  does not include
undrawn amounts of outstanding letters of credit.

         2.3 Fidelity Note Receivable.  Borrower agrees that the note receivable
evidencing  the Fidelity  Loan will be  classified  as an  intangible  asset for
purposes  of  calculating  Borrower's  debt to  tangible  net worth  ratio under
Section 11.1 of the Credit  Agreement  and  Borrower's  tangible net worth under
Section 11.2 of the Credit Agreement.


                                   ARTICLE III
                                   Conditions

     3.1  Conditions  to  Amendment.  The  effectiveness  of this  Amendment  is
conditioned upon and subject to the satisfaction of the following requirements:

     (a) The  Guarantors  shall have  consented to this  Amendment  and ratified
their Guaranties;

     (b) The  Borrower  shall have paid,  not later than  January 5,  1996,  an
amendment fee in the amount
of Two Thousand Dollars ($2,000.00); and

     (c) The  Borrower  shall have paid,  not later than  January 5,  1996,  an
additional  loan covenant  waiver fee in the amount of Eighteen  Thousand  Seven
Hundred Fifty Dollars ($18,750.00).


                                   ARTICLE IV
                                    No Waiver

         4.1 Except as otherwise  specifically  provided for in this  Amendment,
nothing  contained  herein  shall be  construed  as a waiver  by the Bank of any
covenant or provision of this Amendment,  or of any other contract or instrument
between  Borrower  and the Bank;  and the  Bank's  failure  at any time or times
hereafter to require  strict  performance  by Borrower of any provision  thereof
shall not waive,  affect or diminish any right of the Bank to thereafter  demand
strict compliance  therewith.  The Bank hereby reserves all rights granted under
the Credit Agreement,  as amended,  and any other contract or instrument between
Borrower and the Bank.


                                    ARTICLE V
                  Ratifications, Representations and Warranties

         5.1 Ratifications. The terms and provisions set forth in this Amendment
shall modify and supersede all  inconsistent  terms and  provisions set forth in
the Credit Agreement,  and, except as expressly  modified and superseded by this
Amendment,  the terms and  provisions  of the Credit  Agreement are ratified and
confirmed  and shall  continue in full force and effect.  Borrower  and the Bank
agree that the Credit Agreement,  as amended hereby, shall continue to be legal,
valid, binding and enforceable in accordance with its terms.

         5.2  Representations  and  Warranties  of  Borrower.   Borrower  hereby
represents  and  warrants  to the Bank  that  (a) the  execution,  delivery  and
performance of this Amendment have been authorized by all requisite  partnership
action on the part of Borrower and will not violate the partnership agreement or
certificate  of limited  partnership  of  Borrower;  and (b) Borrower is in full
compliance with all covenants and agreements  contained in the Credit Agreement,
as amended hereby.


                                   ARTICLE VI
                            Miscellaneous Provisions

         6.1 Amendment  Fee.  Subject to the  provisions of Section 14.14 of the
Credit  Agreement,  in  consideration of the Bank agreeing to amend the terms of
the Credit  Agreement,  as set forth above, the Borrower will pay the Bank a Two
Thousand Dollar  ($2,000) fee for such amendment,  as provided by Section 5.1(d)
of the Credit Agreement and by Section 3.1(b) of this Amendment.

         6.2 Loan  Covenant  Waiver Fee.  Subject to the  provisions  of Section
14.14 of the Credit  Agreement,  in  consideration of the Bank agreeing to waive
certain  of the  covenants  of the Credit  Agreement,  as set forth  above,  the
Borrower will pay the Bank an additional  Eighteen  Thousand Seven Hundred Fifty
Dollar  ($18,750.00)  fee for such  amendment,  as provided by Section 3.1(c) of
this Amendment.

         6.3  Severability.  Any provision of this  Amendment held by a court of
competent  jurisdiction  to be  invalid  or  unenforceable  shall not  impair or
invalidate  the  remainder of this  Amendment  and the effect  thereof  shall be
confined to the provision so held to be invalid or unenforceable.

         6.4 Binding  Effect.  This Amendment shall be binding upon Borrower
and the Bank and their respective successors and assigns.

         6.5  Counterparts.  This  Amendment  may be  executed  in  one or  more
counterparts,  each of which when so executed shall be deemed to be an original,
but all of  which  when  taken  together  shall  constitute  one  and  the  same
instrument.

         6.6 Effect of Waiver. No consent or waiver,  express or implied, by the
Bank to or for any breach of or  deviation  from any  covenant or  condition  by
Borrower  shall be deemed a consent to or waiver of any other breach of the same
or any other covenant, condition or duty.

         6.7  Headings.  The  headings,  captions,  and  arrangements  used
in this Amendment are for convenience  only and shall not affect the 
interpretation  of this Amendment.

         6.8  Applicable  Law.  THIS  AMENDMENT  AND ALL OTHER  AGREEMENTS
EXECUTED PURSUANT  HERETO SHALL BE DEEMED TO HAVE BEEN MADE AND TO BE 
PERFORMABLE IN AND SHALL BE GOVERNED BY AND CONSTRUED IN  ACCORDANCE  WITH 
THE LAWS OF THE STATE OF TEXAS.

         6.9  Final  Agreement.   THE  CREDIT  AGREEMENT,   AS  AMENDED  HEREBY,
REPRESENTS  THE ENTIRE  EXPRESSION  OF THE PARTIES  WITH  RESPECT TO THE SUBJECT
MATTER HEREOF ON THE DATE THIS AMENDMENT IS EXECUTED.  THE CREDIT AGREEMENT,  AS
AMENDED HEREBY, MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS OR
SUBSEQUENT  ORAL  AGREEMENTS  OF  THE  PARTIES.  THERE  ARE  NO  UNWRITTEN  ORAL
AGREEMENTS BETWEEN THE PARTIES. NO MODIFICATION,  RESCISSION, WAIVER, RELEASE OR
AMENDMENT OF ANY PROVISION OF THIS AMENDMENT SHALL BE MADE,  EXCEPT BY A WRITTEN
AGREEMENT SIGNED BY BORROWER AND THE BANK.

         This  Amendment  is  executed  as of the date  stated at the top of the
first page.


Bank of America Texas, N.A.                 FFP Operating Partners, L.P.

                                               By:  FFP Partners Management
                                                           Company, Inc.,
                                                           General Partner


By:    /s/Donald P. Hellman                    By: /s/Steven B. Hawkins
       Donald P. Hellman                           Steven B. Hawkins
       Vice President                              Vice President-Finance


                                                                   Exhibit 10.12





















                     Fifth Amendment, dated March 29, 1996,
                               to Credit Agreement
                    between Bank of America Texas, N.A., and
                          FFP Operating Partners, L.P.
                             dated February 25, 1994













<PAGE>
                                 FIFTH AMENDMENT
                                       TO
                                CREDIT AGREEMENT


         THIS FIFTH AMENDMENT TO CREDIT AGREEMENT (this "Amendment") is made
effective  for all  purposes as of the 29th day of March,  1996,  by and between
Bank of America  Texas,  N.A. (the "Bank") and FFP Operating  Partners,  L.P., a
Delaware limited partnership (the "Borrower").


                                   REFERENCES:

         Reference  is made to the Credit  Agreement  (as  amended,  the "Credit
Agreement")  dated as of February 25, 1994 by and between Bank and Borrower,  as
amended by the following:

     (a) First Amendment to Credit Agreement, entered into effective as of March
30, 1994,

     (b) Second  Amendment to Credit  Agreement,  entered  into  effective as of
August 31, 1994,

     (c) Third Amendment to Credit  Agreement,  entered into effective as of May
1, 1995, and

     (d) Fourth  Amendment to Credit  Agreement,  entered  into  effective as of
December 20, 1995.


                                    RECITALS:

         Borrower  has  requested  that Bank lend to  Borrower  a term loan (the
"Fuel  Terminal  Loan") in the amount of $1,000,000 to finance  acquisition  and
renovation  of a fuel  terminal  located  in Euless,  Texas (the "Fuel  Terminal
Facility")  by  Borrower's  affiliate,  Direct  Fuels,  L.P.,  a  Texas  limited
partnership.  The Fuel Terminal Facility consists of the following: (a) 33 acres
of land, (b) 8.8 million  gallons of fuel storage tanks,  and (c) two processing
units  that  include a 4,500  barrel a day unit that can  refine  crude oil into
finished  products  and a 2,000  barrel  per day  stabilization  tower  that can
separate commingled finished products.

         In conjunction with the Fuel Terminal Loan, Borrower has requested that
the Bank amend certain of the covenants of the Credit Agreement; specifically,

     (1) to provide for the Fuel Terminal Loan;
                                                                              

     (2) to amend the covenant pertaining to Borrower's other debts to allow the
funding of a  $2,500,000  facility  by BA Leasing and  Capital  Corporation,  as
lender;

     (3) to amend  the  pricing  structure  available  to  Borrower  on the Term
Commitment; and

     (4) to amend the covenant  pertaining to the debt coverage ratio to exclude
$3,500,000 of capital  expenditures  financed by Bank during  calendar year 1996
from the calculation of Borrower's total capital expenditures.

         Borrower also has  requested  that Bank grant  one-time  waivers to the
covenants in Section 11.4,  pertaining to Borrower's debt coverage ratio, and in
Section  11.6  pertaining  to  Borrower's  senior debt to cash flow ratio,  with
respect to Borrower's fiscal quarter ended December 31, 1995.

         Subject to the terms and conditions set forth below, Bank has agreed to
amend the Credit Agreement and grant the waivers as requested.


                                   AGREEMENTS:

         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
covenants  herein  contained,  and other good and  valuable  consideration,  the
receipt and  sufficiency  of which are hereby  acknowledged,  the parties hereto
agree as follows:


                                    ARTICLE I
                                   Definitions

         1.1 Capitalized  terms used in this Amendment are defined in the Credit
Agreement, as amended hereby, unless otherwise stated.

                                   ARTICLE II
                                   Amendments

     2.1 LIBOR Rate.  Article 1, Definitions,  of the Credit Agreement is hereby
amended by adding the following Sections 1.9 and 1.10:

     1.9  "Fixed  Rate"  means  the  fixed  interest  rate that the Bank and the
Borrower agree will apply to the portion during the applicable interest period.

                                                                             

     1.10 "LIBOR  Rate" means the  interest  rate  determined  by the  following
formula, rounded upward to the nearest 1/100 of one percent. (All amounts in the
calculation  will be  determined by the Bank as of the first day of the interest
period.)

                  LIBOR Rate =              London Interbank Offered Rate
                                             (1.00 - Reserve Percentage)

                  Where,

                      (i) "London  Interbank  Offered  Rate" means the  interest
                      rate (rounded upward to the nearest 1/16th of one percent)
                      determined by the Bank (in  accordance  with its customary
                      general  practices),  as  the  rate  at  which  Eurodollar
                      deposits   are  offered  by  major  banks  in  the  London
                      Interbank Eurodollar Market in immediately available funds
                      in an amount equal or comparable  to the principal  amount
                      of the corresponding  portion of the Term Loan or the Fuel
                      Terminal  Loan,  as the  case  may be,  as of the  time of
                      determination,   and  for  a  period  of  time   equal  or
                      comparable  to  the  length  of  the  applicable  interest
                      period.

                      (ii) "Reserve  Percentage"  means the total of the maximum
                      reserve  percentages  for  determining  the reserves to be
                      maintained by member banks of the Federal  Reserve  System
                      for  Eurocurrency  Liabilities,   as  defined  in  Federal
                      Reserve Board  Regulation D, rounded upward to the nearest
                      1/100 of one percent.  The percentage will be expressed as
                      a  decimal,  and  will  include,  but not be  limited  to,
                      marginal,  emergency,  supplemental,  special,  and  other
                      reserve percentages.


     2.2 Amendment to Term Loan Pricing  Structure.  Section 3.6, Offshore Rate,
of the Credit  Agreement is hereby  amended and restated to read in its entirety
as follows:

     3.6  Optional Rates.  The Borrower may elect to have all or portions of the
          principal  balance of the Term  Commitment  bear  interest at the rate
          equal to lesser of (a) the Maximum  Rate,  or (b) either (i) the Fixed
          Rate plus one and three-quarters  (1.75) percentage  points,  (ii) the
          LIBOR Rate plus one and  three-quarters  (1.75) percentage  points, or
          (iii) the Offshore Rate plus one and three-quarters  (1.75) percentage
          points.
                                                                              

     2.3 Fuel Terminal  Loan.  The Credit  Agreement is hereby amended by adding
the following Article 3A:

     3A. FUEL TERMINAL LOAN FACILITY AMOUNT AND TERMS

     3A.1  Loan  Amount.  The Bank  agrees to  provide  a term  loan (the  "Fuel
Terminal   Loan")  to  the  Borrower  in  the  amount  of  One  Million  Dollars
($1,000,000.00)  (the "Fuel Terminal  Commitment"),  to be funded in one or more
advances,  as requested by Borrower,  from the date hereof through and including
September 30, 1996.  Each advance shall be in the amount of at least One Hundred
Thousand Dollars or, if greater, in integral multiples thereof.

     3A.2 Purpose.  The Fuel  Terminal  Loan shall be used to allow  Borrower to
finance the  acquisition  and  renovation of a fuel terminal  located in Euless,
Texas by Direct  Fuels,  L.P., a Texas limited  partnership  and an affiliate of
Borrower.

     3A.3 Interest Rate.

     (a) Unless the  Borrower  elects an  optional  interest  rate as  described
below,  the interest rate is the lesser of (1) the Maximum Rate, or (2) the rate
(the "Fuel Terminal Loan Basic Rate") that is equal to the Reference Rate.

     Notwithstanding the foregoing,  if at any time the Fuel Terminal Loan Basic
Rate shall exceed the Maximum Rate and  thereafter  the Fuel Terminal Loan Basic
Rate shall become less than the Maximum Rate, the rate of interest payable shall
be the Maximum Rate until the Bank shall have received the amount of interest it
otherwise  would have  received if the interest  payable had not been limited by
the  Maximum  Rate during the period of time the Fuel  Terminal  Loan Basic Rate
exceeded the Maximum Rate.

     (b) The  Borrower may prepay the Fuel  Terminal  Loan in full or in part at
any time in an amount not less than One Hundred Thousand Dollars ($100,000). The
prepayment will be applied to installments of principal due under this Agreement
in inverse order of maturities.

     3A.4 Repayment Terms

     (a) The Borrower will pay all accrued but unpaid  interest on June 30, 1996
and then  quarterly  thereafter  (i.e.,  March  31,  June 30,  September  30 and
December  31) and upon  payment in full of the  principal  of the Fuel  Terminal
Loan.
                                                                                

     (b) The Borrower will repay principal in successive quarterly  installments
of Fifty  Thousand  Dollars  ($50,000.00),  each,  starting  June 30,  1996.  On
March 31, 2001, the Borrower will repay the remaining  principal balance plus
any interest then due.

     3A.5  Optional  Interest  Rates.  Instead of the interest rate based on the
Reference  Rate,  the  Borrower  may elect to have all or  portions  of the Fuel
Terminal  Loan bear  interest at the  rate(s)  described  in Section  3A.6 below
during an  interest  period  agreed to by the Bank and the  Borrower;  provided,
however,  that the Borrower  shall not have the option or right to elect to have
all or any  portion  of the Fuel  Terminal  Loan bear  interest  at the  rate(s)
described  below when such rate(s)  exceeds the Maximum Rate. Each interest rate
is a rate per  year.  Interest  will be paid on the  last  day of each  interest
period,  and on the last day of each calendar quarter (i.e.,  March 31, June 30,
September  30 and December  31) during the  interest  period.  At the end of any
interest  period,  the  interest  rate  will  revert  to the  rate  based on the
Reference Rate,  unless the Borrower has designated  another  optional  interest
rate for the portion.

     3A.6 Fixed and LIBOR Rates.  The Borrower may elect to have all or portions
of the  principal  balance of the Fuel  Terminal  Loan bear interest at the rate
equal to lesser of (a) the Maximum  Rate,  or (b) either the Fixed Rate plus one
and  three-quarters  (1.75)  percentage  points or the  LIBOR  Rate plus one and
three-quarters (1.75) percentage points.


     2.4  Agreements  Pertaining to Fixed Rate Portions and LIBOR Rate Portions.
The Credit Agreement is hereby amended by adding the following Article 4A:

     4A. AGREEMENTS PERTAINING TO FIXED RATE PORTIONS AND LIBOR RATE PORTIONS

     Designations  of either a Fixed Rate  portion or a LIBOR Rate  portion  for
principal  outstanding  under either the Term  Commitment  or the Fuel  Terminal
Commitment are subject to the following requirements:

     4A.1 Interest Periods. The interest period during which the Fixed Rate will
be in effect under either the Term  Commitment or the Fuel  Terminal  Commitment
will, in each case, be no shorter than 14 days and no longer than one year.  The
interest  period  during which the LIBOR Rate will be in effect under either the
Term Commitment or the Fuel Terminal  Commitment  will, in each case, be 30, 60,
90, 120, 150 or 180 days long (or, at the Bank's  option,  for other  maturities
requested by the Borrower). At the end of any interest period, the interest rate
will revert to the rate based on the  Reference  Rate,  unless the  Borrower has
designated another optional interest rate for the portion.

     4A.2  Minimum  Amount.  Each Fixed Rate portion for  principal  outstanding
under either the Term Commitment or the Fuel Terminal  Commitment and each LIBOR
Rate portion for  principal  outstanding  under the Term  Commitment or the Fuel
Terminal  Commitment,  as the case may be,  will be for an amount  not less than
Five Hundred Thousand Dollars ($500,000).

     4A.3  Limitation on Election.  The Borrower may not elect a Fixed Rate with
respect to any portion of the  principal  balance of the Term  Commitment or the
Fuel Terminal  Commitment which is scheduled to be repaid before the last day of
the applicable  interest  period.  Likewise,  the Borrower may not elect a LIBOR
Rate with respect to any portion of the principal balance of the Term Commitment
or the Fuel Terminal  Commitment which is scheduled to be repaid before the last
day of the applicable interest period.

     4A.4 Existing  Election.  Any portion of the principal  balance of the Term
Commitment or the Fuel Terminal  Commitment  already bearing  interest at a rate
based on the Fixed Rate will not be  converted  to a  different  rate during its
interest  period.  Likewise,  any portion of the  principal  balance of the Term
Commitment or the Fuel Terminal  Commitment  already bearing  interest at a rate
based on the LIBOR Rate will not be  converted  to a  different  rate during its
interest period.

     4A.5 Prepayment of Fixed Rate and LIBOR Rate Portions. Each prepayment of a
Fixed Rate portion or a LIBOR Rate portion will be  accompanied by the amount of
accrued interest on the amount prepaid, and a prepayment fee equal to the amount
(if any) by which:

     (i) the  additional  interest  which would have been  payable on the amount
prepaid had it not been paid until the last day of the interest period, exceeds

     (ii) the interest which would have been  recoverable by the Bank by placing
the amount prepaid on deposit in the LIBOR dollar market,  with respect to LIBOR
Rate portions,  and in the  appropriate  dollar market selected by the Bank with
respect to Fixed Rate portions,  in each case for a period  starting on the date
on which it was  prepaid and ending on the last day of the  interest  period for
such portion.

     4A.6 No Obligation.  The Bank will have no obligation to accept an election
for an Fixed Rate portion if any of the following  described events has occurred
and is continuing:

     (i) Dollar deposits in the principal  amount,  and for periods equal to the
interest period, of a Fixed Rate portion are not available to the Bank; or

     (ii) the Fixed Rate does not  accurately  reflect  the cost of a Fixed Rate
portion.
                                                                                

     Likewise,  the Bank will have no  obligation  to accept an  election  for a
LIBOR Rate portion if any of the following  described events has occurred and is
continuing:

     (iii) Dollar deposits in the principal amount, and for periods equal to the
interest  period,  of an LIBOR  Rate  portion  are not  available  in the London
Interbank Eurodollar Market; or

     (ii) the LIBOR Rate does not  accurately  reflect  the cost of a LIBOR Rate
portion.

     4A.7 Savings Clause.  If at any time during any applicable  interest period
either the Fixed  Rate or the LIBOR  Rate,  plus the  applicable  margin,  shall
exceed the Maximum Rate and  thereafter the Fixed Rate or the LIBOR Rate, as the
case may be,  plus the  applicable  margin,  shall  become less than the Maximum
Rate, then the rate of interest payable shall be the Maximum Rate until the Bank
shall have  received the amount of interest it otherwise  would have received if
the interest  payable had not been limited by the Maximum Rate during the period
of time  the  Fixed  Rate or the  LIBOR  Rate,  as the  case  may be,  plus  the
applicable margin, exceeded the Maximum Rate.


     2.5 Additional Debts. Section 10.3(e), Other Debts, of the Credit Agreement
is hereby amended and restated to read in full as follows:

             (e)  Additional  debts owing to BA Leasing and Capital  Corporation
             for purchase  money  equipment  financings  (including  capitalized
             leases) which do not exceed a total principal amount of Two Million
             Five Hundred Thousand Dollars  ($2,500,000)  outstanding at any one
             time;


     2.6 Amendment to Debt Coverage Ratio.  The definition of the "debt coverage
ratio" in Section  11.4,  Debt  Coverage  Ratio,  of the Credit  Agreement  
is hereby amended and restated to read in its entirety as follows:

             "Debt  coverage  ratio" means the ratio of (1) cash flow to (2) the
             sum of (A) the  current  portion  of long  term  debt  owing to all
             creditors  of  the   Borrower,   its  parents,   subsidiaries   and
             affiliates,  plus (B) capital  expenditures  of the  Borrower,  its
             parents,  subsidiaries  and  affiliates,  excluding,  however,  the
             following:

     (i) $3,500,000 of capital  expenditures  to the extent  actually funded and
financed  by  either  the Bank or BA  Leasing  and  Capital  Corporation  during
calendar year 1996; and
                                                                                

     (ii) capital  expenditures  which were financed by Heller  Financial,  Inc.
prior to the execution and delivery of the Fifth Amendment to Credit Agreement.

     This ratio will be calculated at the end of each fiscal quarter,  using the
results of that quarter and each of the 3 immediately preceding quarters.


     2.7  Amendment to Covenant  Regarding  Capital  Expenditures.  The covenant
pertaining to capital expenditures in Section 11.5, Capital Expenditures, of the
Credit Agreement is hereby deleted in its entirety .


                                   ARTICLE III
                                   Conditions

     3.1  Conditions  to  Amendment.  The  effectiveness  of this  Amendment  is
conditioned upon and subject to the satisfaction of the following requirements:

     (a) The  Guarantors  shall have  consented to this  Amendment  and ratified
their Guaranties;

     (b) The  Borrower  shall have  paid,  not later  than  March 31,  1996,  an
amendment fee in the amount of Two Thousand Dollars ($2,000.00);

     (c) Direct Fuels,  L.P. shall have delivered to the Bank a Negative  Pledge
Agreement  covering  the  Fuel  Terminal  Facility,   together  with  any  other
documentation  the  Bank  reasonably  deems  necessary  in  connection  with the
Negative Pledge Agreement; and

     (d) The  Borrower  shall have  delivered  to the Bank  evidence  reasonably
satisfactory  to the Bank  that  Direct  Fuels,  L.P.  has  acquired  or will be
acquiring fee simple title to the Fuel Terminal Facility.



                                    ARTICLE IV
                                     Waivers

     4.1  Waivers  Regarding  Debt  Coverage  Ratio and Senior Debt to Cash Flow
Ratio.  Section 11.4 of the Credit Agreement requires that the Borrower maintain
on a consolidated  basis a debt coverage ratio of at least 1.10 : 1.0.  Further,
Section 11.6 of the Credit  Agreement  requires that the Borrower  maintain on a
consolidated  basis a Senior  Debt to Cash Flow Ratio of no  greater  than 2.5 :
1.0. As of December 31, 1995,  the  Borrower's  debt  coverage  ratio had fallen
below the covenant  requirement to 0.74 : 1.0; and the Borrower's Senior Debt to
Cash Flow Ratio had  increased in excess of the covenant  requirement  to 2.94 :
1.0. Borrower  anticipates that similar conditions may exist with respect to the
debt coverage  ratio and the Senior Debt to Cash Flow Ratio as of the quarter to
end on March 31, 1996. At the Borrower's request,  and subject to the following,
the Bank hereby waives the covenant  defaults and anticipated  covenant defaults
described  above.  This waiver shall be  applicable  solely to the debt coverage
ratio and the Senior Debt to Cash Flow Ratio of the  Borrower as of December 31,
1995 and as of March 31, 1996,  and then only to the extent that, as of December
31, 1995 and as of March 31, 1996 (a) the debt  coverage  ratio of the  Borrower
was and will be, as  applicable,  not less than 0.74 : 1.0,  and (b) the  Senior
Debt to Cash Flow  Ratio of the  Borrower  was and will be, as  applicable,  not
greater than 2.94 : 1.0.

     4.2 Consent to Certain  Distribution.  Section 10.6 of the Credit Agreement
prohibits  distributions in respect of Borrower's  partnership  interests if the
distribution does not allow the Borrower to satisfy, after giving effect to such
distribution, the debt coverage ratio as set forth in Section 11.4 of the Credit
Agreement,  unless the Bank gives its written consent. The Borrower made certain
distributions  in calendar year 1995 for the payment of Federal  income taxes of
the Borrower's partners,  which have been reported to the Bank,  notwithstanding
the fact that,  after giving  effect to such  distributions,  the debt  coverage
ratio set forth in Section 11.4 of the Credit  Agreement was not satisfied.  The
Bank hereby consents to such  distributions and waives the covenant default that
occurred  with  respect to Section 10.6 as a result of such  distributions,  but
only as a result of such  distributions.  This waiver shall be applicable solely
to the  distribution  made in calendar  year 1995 which the Borrower  previously
reported to the Bank.

     4.3 No Other  Waiver.  Except as  otherwise  specifically  provided  for in
Sections  4.1 and 4.2 of this  Amendment,  nothing  contained  herein  shall  be
construed  as a  waiver  by the  Bank  of any  covenant  or  provision  of  this
Amendment, or of any other contract or instrument between Borrower and the Bank;
and the  Bank's  failure  at any  time or  times  hereafter  to  require  strict
performance  by Borrower of any  provision  thereof  shall not waive,  affect or
diminish any right of the Bank to thereafter demand strict compliance therewith.
The Bank hereby  reserves  all rights  granted  under the Credit  Agreement,  as
amended, and any other contract or instrument between Borrower and the Bank.


                                    ARTICLE V
                 Ratifications, Representations and Warranties

     5.1 Ratification of Credit Agreement. The terms and provisions set forth in
this Amendment shall modify and supersede all inconsistent  terms and provisions
set forth in the  Credit  Agreement,  and,  except  as  expressly  modified  and
superseded by this Amendment,  the terms and provisions of the Credit  Agreement
are ratified and confirmed and shall continue in full force and effect. Borrower
and the Bank agree that the Credit Agreement,  as amended hereby, shall continue
to be legal, valid, binding and enforceable in accordance with its terms.

     5.2  Ratification of Security  Agreements.  All rights,  titles,  liens and
security  interests  securing the  obligations  of the Borrower under the Credit
Agreement prior to this Amendment are preserved,  maintained and carried forward
additionally  to  secure  the  obligations  of the  Borrower  under  the  Credit
Agreement,  as amended by this  Amendment,  including,  without  limitation  the
obligations of the Borrower  constituting  the Fuel Terminal Loan. The terms and
provisions of all documents  (the "Security  Documents")  executed in connection
with or as  security  for the  obligations  of the  Borrower  under  the  Credit
Agreement  are  ratified  and  confirmed  and shall  continue  in full force and
effect.  Borrower and the Bank agree that the Security  Documents shall continue
to be legal,  valid,  binding and  enforceable  in accordance  with their terms,
after giving full force and effect to this Amendment.

     5.3 Representations and Warranties of Borrower.  Borrower hereby represents
and warrants to the Bank that (a) the  execution,  delivery and  performance  of
this Amendment have been authorized by all requisite  partnership  action on the
part of Borrower and will not violate the  partnership  agreement or certificate
of limited partnership of Borrower;  and (b) Borrower is in full compliance with
all  covenants  and  agreements  contained in the Credit  Agreement,  as amended
hereby.


                                   ARTICLE VI
                            Miscellaneous Provisions

     6.1 Amendment Fee. Subject to the provisions of Section 14.14 of the Credit
Agreement,  in  consideration  of the Bank  agreeing  to amend  the terms of the
Credit  Agreement,  as set forth  above,  the  Borrower  will pay the Bank a Two
Thousand Dollar  ($2,000) fee for such amendment,  as provided by Section 5.1(d)
of the Credit Agreement and by Section 3.1(b) of this Amendment.

     6.2  Severability.  Any  provision  of this  Amendment  held by a court  of
competent  jurisdiction  to be  invalid  or  unenforceable  shall not  impair or
invalidate  the  remainder of this  Amendment  and the effect  thereof  shall be
confined to the provision so held to be invalid or unenforceable.
                                                                                

     6.3 Binding  Effect.  This Amendment shall be binding upon Borrower and the
Bank and their respective successors and assigns.

     6.4   Counterparts.   This  Amendment  may  be  executed  in  one  or  more
counterparts,  each of which when so executed shall be deemed to be an original,
but all of  which  when  taken  together  shall  constitute  one  and  the  same
instrument.

     6.5 Effect of Waiver. No consent or waiver, express or implied, by the Bank
to or for any breach of or deviation  from any covenant or condition by Borrower
shall be  deemed a consent  to or waiver of any other  breach of the same or any
other covenant, condition or duty.

     6.6  Headings.  The  headings,  captions,  and  arrangements  used  in this
Amendment are for convenience  only and shall not affect the  interpretation  of
this Amendment.

     6.7  Applicable  Law.  THIS  AMENDMENT  AND ALL OTHER  AGREEMENTS  EXECUTED
PURSUANT  HERETO SHALL BE DEEMED TO HAVE BEEN MADE AND TO BE  PERFORMABLE IN AND
SHALL BE GOVERNED BY AND CONSTRUED IN  ACCORDANCE  WITH THE LAWS OF THE STATE OF
TEXAS.

     6.8 Final Agreement.  THE CREDIT AGREEMENT,  AS AMENDED HEREBY,  REPRESENTS
THE ENTIRE  EXPRESSION OF THE PARTIES WITH RESPECT TO THE SUBJECT  MATTER HEREOF
ON THE DATE THIS AMENDMENT IS EXECUTED. THE CREDIT AGREEMENT, AS AMENDED HEREBY,
MAY NOT BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS OR SUBSEQUENT ORAL
AGREEMENTS OF THE PARTIES.  THERE ARE NO UNWRITTEN ORAL  AGREEMENTS  BETWEEN THE
PARTIES.  NO  MODIFICATION,  RESCISSION,  WAIVER,  RELEASE OR  AMENDMENT  OF ANY
PROVISION OF THIS AMENDMENT SHALL BE MADE,  EXCEPT BY A WRITTEN AGREEMENT SIGNED
BY BORROWER AND THE BANK.
                                                                               
                                                                            
     This  Amendment  is  executed as of the date stated at the top of the first
page.


    Bank of America Texas, N.A.                   FFP Operating Partners, L.P.

                                                 By:  FFP Partners Management
                                                        Company, Inc.,
                                                       General Partner


    By:  /s/Donald P. Hellan                      By:  /s/Steven B. Hawkins
         Donald P. Hellman                             Steven B. Hawkins
         Vice President                              Vice President-Finance


                                                                    Exhibit 21.1





















                         Subsidiaries of the Registrant







<PAGE>
                                                                    Exhibit 21.1



                               FFP PARTNERS, L.P.
                         SUBSIDIARIES OF THE REGISTRANT



                                                  State of Organization
Legal Name of Subsidiary                              Type of Entity
   Principal Trade Name(s) Used                      Percentage Owned

FFP Operating Partners, L.P.                            Delaware
   Kwik Pantry, Drivers,                           Limited partnership
   Drivers Diner, Nu-Way, Economy Drive Ins,               99%
   Dynamic Minute Mart, Financial Express
   Money Order Company, Direct Fuels

FFP Financial Services, L.P.                            Delaware               
   FFP Financial Services,                         Limited partnership 
   Lazer Wizard                                            99%

Direct Fuels, L.P.                                        Texas                
   Direct Fuels                                     Limited partnership
                                                           99%

FFP Illinois Money Orders, Inc.                         Illinois               
   FFP Illinois Money Orders                           Corporation 
                                                          100%

Practical Tank Management, Inc.                           Texas                
   Practical Tank Management                           Corporation 
                                                          100%

FFP Transportation, L.L.C.                                Texas               
     FFP Transportation                          Limited liability company 
                                                           100%


                                                                    Exhibit 23.1





















                        Consent of KPMG Peat Marwick LLP











<PAGE>
                                                                    Exhibit 23.1







                          Independent Auditors' Consent



The Partners
FFP Partners, L.P.:

                  We consent to  incorporation  by reference in the Registration
Statement (No. 33-73170) on Form S-8 of FFP Partners, L.P. of the following: our
report dated March 5, 1996,  except for the third and fourth  paragraphs of Note
5, which are as of March 29, 1996,  relating to the consolidated  balance sheets
of FFP Partners,  L.P. and subsidiaries as of December 31, 1995 and December 25,
1994, and the related  consolidated  income statements,  statements of partners'
capital, and statements of cash flows and related schedule for each of the years
in the three-year  period ended December 31, 1995; and our report dated March 5,
1996,  except  for the third and  fourth  paragraphs  of Note 5, which are as of
March 29, 1996, relating to the balance sheets of FFP Operating  Partners,  L.P.
as of  December  31,  1995  and  December  25,  1994,  and  the  related  income
statements,  statements of partners'  capital,  and statements of cash flows for
each of the years in the three  year  period  ended  December  31,  1995,  which
reports  appear  in the  December  31,  1995  annual  report on Form 10-K of FFP
Partners, L.P.

                  As  discussed  in  notes  2(l)  and  10  to  its  consolidated
financial statements,  FFP Partners,  L.P., changed its method of accounting for
income  taxes  in 1993 to  adopt  the  provisions  of the  Financial  Accounting
Standards  Board's  Statement  of  Financial   Accounting   Standards  No.  109,
"Accounting for Income Taxes."







                                                 KPMG Peat Marwick LLP



Fort Worth, Texas
April 12, 1996


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000
       
<S>                                        <C>
<PERIOD-TYPE>                                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                            8106
<SECURITIES>                                         0
<RECEIVABLES>                                    10485
<ALLOWANCES>                                      1045
<INVENTORY>                                      11260
<CURRENT-ASSETS>                                 30310
<PP&E>                                           62763
<DEPRECIATION>                                   30891
<TOTAL-ASSETS>                                   69332
<CURRENT-LIABILITIES>                            34757
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         25970
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                     69332
<SALES>                                         362399
<TOTAL-REVENUES>                                370045
<CGS>                                           320399
<TOTAL-COSTS>                                   320399
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                   459
<INTEREST-EXPENSE>                                1176
<INCOME-PRETAX>                                   4410
<INCOME-TAX>                                       500
<INCOME-CONTINUING>                               3910
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                      3910
<EPS-PRIMARY>                                     1.07
<EPS-DILUTED>                                     0.00
        

</TABLE>




                                                                    Exhibit 99.1



















                             Financial Statements of
                          FFP Operating Partners, L.P.
                    a 99%-owned subsidiary of the Registrant











                                                     



<PAGE>




                          INDEPENDENT AUDITORS' REPORT



THE PARTNERS
FFP OPERATING PARTNERS, L.P.:

                  We  have  audited  the  accompanying  balance  sheets  of  FFP
Operating  Partners,  L.P. (a Delaware  limited  partnership) as of December 31,
1995 and December 25, 1994,  and the related  income  statements,  statements of
partners'  capital  and  statements  of cash  flows for each of the years in the
three-year  period ended December 31, 1995.  These financial  statements are the
responsibility of the company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

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

                  In our opinion,  the  financial  statements  referred to above
present  fairly,  in  all  material  respects,  the  financial  position  of FFP
Operating Partners,  L.P. as of December 31, 1995 and December 25, 1994, and the
results  of its  operations  and its cash  flows  for  each of the  years in the
three-year period ended December 31, 1995, in conformity with generally accepted
accounting principles.




                                              KPMG PEAT MARWICK LLP


Fort Worth, Texas
March 5, 1996, except for
     the third and fourth paragraphs of
     Note 5, which are as of March 29, 1996






                                                    

<PAGE>
                          FFP OPERATING PARTNERS, L.P.
                                 BALANCE SHEETS
                    DECEMBER 31, 1995, AND DECEMBER 25, 1994
                                 (In thousands)


                                                   1995            1994

                                ASSETS

Current Assets

   Cash and cash equivalents                      $7,147          $10,413

   Trade receivables, less allowance 
      for doubtful accounts
      of $996 and $868 in 1995 and 1994,
      respectively                                 7,828            6,650

   Notes receivable                                  453              452

   Receivables from affiliated companies           7,275            3,812

   Inventories                                    10,827           11,010
   
   Prepaid expenses and other current assets         615              667

      Total current assets                        34,145           33,004

Property and equipment, net                       31,806           29,859

Noncurrent notes receivable,
   excluding current portion                       1,156            1,099

Claims for reimbursement of 
   environmental remediation costs                 1,255            1,490

Other assets, net                                  4,421            2,910

      Total Assets                               $72,783          $68,362



                        LIABILITIES AND PARTNERS' CAPITAL

Current Liabilities

   Amount due under revolving credit line         $4,003               $0

   Current installments of long-term debt          1,028            2,131

   Current installments of obligations 
      under capital leases                           884              552

   Accounts payable                               12,484           12,528

   Money orders payable                            5,912            4,254

   Accrued expenses                                9,502           11,804

   Payable to affiliate                              516              177

      Total current liabilities                   34,329           31,446

Long-term debt, excluding current installments     6,157            8,634

Obligations under capital leases, excluding 
   current installments                              943              893

Other liabilities                                    322              243

      Total Liabilities                           41,751           41,216

Commitments and contingencies

Partners' Capital

    Limited partners' equity                      30,987           27,140

    General partner's equity                         314              275

    Treasury units                                  (269)            (269)

      Total Partners' Capital                     31,032           27,146

      Total Liabilities and Partners' Capital    $72,783          $68,362



                 See accompanying notes to financial statements.

<PAGE>
                          FFP OPERATING PARTNERS, L.P.
                                INCOME STATEMENTS
     YEARS ENDED DECEMBER 31, 1995, DECEMBER 25, 1994, AND DECEMBER 26, 1993
                     (In thousands, except unit information)



                                 1995               1994                1993

Revenues

   Motor fuel                   $282,785           $268,310           $246,013

   Merchandise                    64,561             72,827             74,921

   Miscellaneous                   6,470              6,192              4,620

      Total Revenues             353,816            347,329            325,554

Costs and Expenses

   Cost of motor fuel            260,800            246,370            224,366

   Cost of merchandise            45,542             52,658             54,601

   Direct store expenses          27,703             28,844             27,937

   General and administrative
      expenses                    11,029             10,266             10,331

   Depreciation and amortization   3,680              4,235              5,592

      Total Costs and Expenses   348,754            342,373            322,827


Operating Income                   5,062              4,956              2,727

   Interest Expense                1,176              1,173              1,556


Income before extraordinary item   3,886              3,783              1,171

   Extraordinary item - gain on
      extinguishment of debt           0                200                  0

Net Income                        $3,886             $3,983             $1,171


Net income allocated to

   Limited partners               $3,847             $3,943             $1,159

   General partner                    39                 40                 12






                 See accompanying notes to financial statements.
                                           
<PAGE>



                          FFP OPERATING PARTNERS, L.P.
                      STATEMENTS OF PARTNERS' CAPITAL
     YEARS ENDED DECEMBER 31, 1995, DECEMBER 25, 1994, AND DECEMBER 26, 1993
                     (In thousands, except unit information)



                              Limited      General      Treasury
                              Partner      Partner       Units        Total



Balance, December 27, 1992    22,038        $223         $(269)       $21,992

Net income                     1,159          12             0          1,171

Balance, December 26, 1993    23,197         235          (269)        23,163


Net income                     3,943          40             0          3,983

Balance, December 25, 1994    27,140         275          (269)        27,146


Net income                     3,847          39             0          3,886

Balance, December 31, 1995   $30,987        $314         $(269)       $31,032



                 See accompanying notes to financial statements.

                                                 
<PAGE>
                          FFP OPERATING PARTNERS, L.P.
                            STATEMENTS OF CASH FLOWS
     YEARS ENDED DECEMBER 31, 1995, AND DECEMBER 25, 1994, DECEMBER 26, 1993
                 (In thousands, except supplemental information)


                                       1995             1994             1993

Cash Flows from Operating Activities

   Net income                         $3,886           $3,983           $1,171

   Adjustments to reconcile net 
   income to net cash provided
   by operating activities

      Depreciation and amortization    3,680            4,235            5,592

      Provision for doubtful accounts    451              731              460

      (Gain)/loss on sales of property
       and equipment                    (110)             (62)             281

      (Gain) on extinguishment of debt     0             (200)               0

      (Gain) on sales of convenience 
        store operations                (791)            (829)               0

   Changes in operating assets 
   and liabilities

      (Increase) in trade receivables (1,629)          (1,081)          (1,826)

      (Increase)/decrease in 
         notes receivable                733               80             (195)

      (Increase) in receivables from
          affiliated companies          (259)            (264)            (472)

      (Increase)/decrease in 
         inventories                     183            2,521             (882)

      Decrease in prepaid expenses and
          other current assets            52               96              135

      (Increase)/decrease in claims 
       for reimbursement of environmental
       remediation costs                 314              192              (52)

      Increase/(decrease) in 
      accounts payable                   (44)             618              666

      Increase in money orders payable 1,658              859              486

      Increase/(decrease) in accrued 
      expenses                        (2,302)             (86)           2,234

Net cash provided by operating 
activities                             5,822           10,793            7,598



Cash Flows from Investing Activities

   Purchases of property 
   and equipment                      (4,759)          (3,752)          (3,310)

   Proceeds from sales of property 
   and equipment                         169               44              280

   (Increase) in receivables from 
   affiliated companies               (3,204)          (1,337)               0

   Investments in joint ventures 
   and other entities                 (1,350)                0               0

   (Increase) in other assets           (490)            (713)            (155)

Net cash (used in) investing 
activities                            (9,634)          (5,758)          (3,185)

                                                                               
Cash Flows from Financing Activities

   Borrowings/(payments) on revolving

        credit line, net                4,003          (7,116)               0

   Proceeds from long-term debt             0           12,161              826

   Payments on long-term debt          (4,178)         (13,576)          (3,425)

   Borrowings under capital 
   lease obligations                    1,076            1,560               0

   Payments on capital lease 
   obligations                           (694)            (115)              0

   Advances from/(repayments to)
   affiliates, net                        339               74            (583)

Net cash provided by/(used in) 
financing activities                      546          (7,012)           (3,182)



Net increase/(decrease) in cash
 and cash equivalents                  (3,266)         (1,977)            1,231

Cash and cash equivalents at
 beginning of year                     10,413           12,390           11,159

Cash and cash equivalents at 
end of year                            $7,147          $10,413          $12,390


Supplemental Disclosure of Cash Flow Information

                  Cash  paid  for  interest  during  1995,  1994,  and  1993 was
$1,394,000, $1,283,000, and $1,603,000, respectively.

Supplemental Schedule of Noncash Investing and Financing Activities

                  During 1995, the Company  acquired fixed assets of $598,000 in
exchange for notes payable.

                  During 1994, the Company acquired  property valued at $215,000
and a note receivable of $120,000 through settlement of a lawsuit.





                 See accompanying notes to financial statements.

                                                    
<PAGE>
                          FFP OPERATING PARTNERS, L.P.
                          NOTES TO FINANCIAL STATEMENTS
           DECEMBER 31, 1995, DECEMBER 25, 1994, AND DECEMBER 26, 1993


1.       Basis of Presentation

(a) Organization of Company

                  FFP Operating Partners, L.P. ("FFPOP" or the "Company"),  is a
99%-owned subsidiary of FFP Partners,  L.P. ("FFPLP"), a publicly-traded limited
partnership.   FFPOP  was  formed  in  December  1986  in  connection  with  the
acquisition of the  convenience  store,  truck stop, and other retail motor fuel
businesses of certain companies affiliated with FFP Partners Management Company,
Inc. ("FFPMC" or the "General  Partner"),  the general partner of both FFPOP and
FFPLP.

(b) Reclassifications

                  Certain  amounts  previously  reported  in the  1994  and 1993
financial statements have been reclassified to conform to the 1995 presentation.


2.       Significant Accounting Policies

(a) Fiscal Years

                  The Company prepares its financial  statements and reports its
results  of  operations  on the basis of a fiscal  year  which  ends on the last
Sunday of  December.  Accordingly,  the fiscal  year ended  December  31,  1995,
consisted of 53 weeks and the fiscal years ended December 25, 1994, and December
26, 1993,  consisted of 52 weeks;  certain other previous fiscal years consisted
of 53 weeks. Year end data in these notes is as of the respective dates above.

(b) Cash Equivalents

                  The  Company  considers  all highly  liquid  investments  with
maturities at date of purchase of three months or less to be cash equivalents.

(c)  Notes Receivable

                  Notes  receivable  are  recorded  at the amount  owed,  less a
related  allowance for  impairment.  The provisions of the Financial  Accounting
Standard Board's ("FASB")  Statement of Financial  Accounting  Standard ("SFAS")
No. 114,  "Accounting  by Creditors for Impairment of a Loan," have been applied
in the evaluation of the  collectibility of notes  receivable.  At year end 1995
and 1994, no notes receivable were determined to be impaired.

(d) Inventories

                  Inventories  consist of retail  convenience  store merchandise
and motor fuel products. Merchandise inventories are stated at the lower of cost
or market as determined by the retail method.  Motor fuel inventories are stated
at the lower of cost or market using the first-in,  first-out  (FIFO)  inventory
method.

                  The  Company  has  selected a single  company  as the  primary
grocery  and  merchandise  supplier  to its  convenience  stores and truck stops
although certain items, such as bakery goods, dairy products, soft drinks, beer,
and other perishable products, are generally purchased from local vendors and/or
wholesale route  salespeople.  The Company  believes it could replace any of its
merchandise  suppliers,  including its primary grocery and merchandise supplier,
with no significant adverse effect on its operations.

                  The  Company  does  not  have  long-term  contracts  with  any
suppliers of petroleum products covering more than 10% of its motor fuel supply.
Unanticipated  national or international events could result in a curtailment of
motor fuel  supplies to the  Company,  thereby  adversely  affecting  motor fuel
sales. In addition, management believes a significant portion of its merchandise
sales are to  customers  who also  purchase  motor  fuel.  Accordingly,  reduced
availability of motor fuel could negatively impact other facets of the Company's
operations.

(e) Property and Equipment

                  Property and equipment are stated at cost.  Equipment acquired
under capital leases is stated at the present value of the initial minimum lease
payments,  which  is  not  in  excess  of  the  fair  value  of  the  equipment.
Depreciation  and  amortization  of property and  equipment  are provided on the
straight-line  method over the estimated useful lives of the respective  assets.
Leasehold  improvements  are  amortized  on the  straight-line  method  over the
shorter  of the  lease  term or the  estimated  useful  lives of the  respective
assets.

(f)  Investments

                  Investments  in joint ventures and other entities that are 50%
or less owned are  accounted  for by the equity method and are included in other
assets, net, in the accompanying balance sheets.

(g) Intangible Assets

                  In connection with the allocation of the purchase price of the
assets  acquired  in 1987 upon the  commencement  of the  Company's  operations,
$6,192,000  was allocated to contracts  under which the Company  supplies  motor
fuel to various  retail  outlets  and  $1,093,000  was  allocated  as the future
benefit of real estate leased from affiliates of the General  Partner.  The fuel
contracts  were amortized  using the  straight-line  method over 6.3 years,  the
average  life of such  contracts  at the time  they  were  acquired.  The  value
assigned to these  contracts  became fully  amortized  during  1993.  The future
benefit of the leases is being amortized using the straight-line  method over 20
years, the initial term and option periods, of such leases.

                  Goodwill  of   $2,020,000   is  being   amortized   using  the
straight-line  method over 20 years. The Company assesses the  recoverability of
goodwill  by  determining  whether  the  amortization  of the  balance  over the
remaining  amortization  period can be  recovered  through  undiscounted  future
operating  cash  flows  of the  acquired  operations.  The  amount  of  goodwill
impairment,  if any, is measured based on projected  discounted future operating
cash flows using a discount rate reflecting the Company's average cost of funds.
The  assessment  of  the   recoverability  of  goodwill  would  be  impacted  if
anticipated future operating cash flows are not achieved.

(h) Sales of Convenience Store Operations

                  The  Company  sold  the  merchandise  operations  and  related
inventories  of 10 and 15 convenience  store  locations to various third parties
for approximately $900,000 and $1,834,000 in 1995 and 1994, respectively.  Under
these sales,  the Company retained the real estate or leasehold  interests,  and
leases or subleases the store facilities  (including the store equipment) to the
purchaser under five-year  renewable  operating  lease  agreements.  The Company
retains  ownership of the motor fuel  operations  and pays the  purchaser of the
store  commissions  based  on motor  fuel  sales.  In  addition,  the new  store
operators  may  purchase  merchandise  under the  Company's  established  buying
arrangements for which the Company receives a commission.

                  The  proceeds  from  the  sales in 1995  consisted  of cash of
$357,000  and notes  receivable  of $543,000  and in 1994  consisted  of cash of
$778,000 and notes receivable of $1,056,000.  The notes receivable generally are
for terms of five years, require monthly payments of principal and interest, and
bear  interest  at rates  ranging  from 8% to 10%.  Gains on  sales  which  meet
specified  criteria,  including  receipt of a significant  cash down payment and
projected cash flow from store operations  sufficient to adequately  service the
debt, are recognized upon closing of the sale.  Gains on sales which do not meet
the  specified  criteria are  recognized  under the  installment  method as cash
payments are received.  Gains being recognized under the installment  method are
evaluated  periodically  to  determine  if  full  recognition  of  the  gain  is
appropriate.  During 1995 and 1994, the Company recognized gains of $791,000 and
$829,000,  respectively  (included in miscellaneous revenues in the accompanying
income  statements),  and deferred gains of $200,000 and $400,000,  respectively
(included in accrued expenses in the accompanying balance sheets).

(i) Environmental Costs

                  Environmental   remediation   costs  are   expensed;   related
environmental  expenditures  that extend the life,  increase  the  capacity,  or
improve the safety or efficiency of existing assets are capitalized. Liabilities
for environmental  remediation costs are recorded when environmental  assessment
and/or  remediation  is probable  and the amounts can be  reasonably  estimated.
Environmental  liabilities are evaluated independently from potential claims for
recovery.  Accordingly, the gross estimated liabilities and estimated claims for
reimbursement have been presented  separately in the accompanying balance sheets
(see Note 11b).

(j) Motor Fuel Taxes

                  Motor fuel  revenues  and related  cost of motor fuel  include
federal and state excise taxes of $98,519,000,  $100,554,000,  and  $82,890,000,
for 1995, 1994, and 1993, respectively.

(k) Exchanges

                  The exchange  method of  accounting is utilized for motor fuel
exchange  transactions.  Under this method,  such transactions are considered as
exchanges of assets with  deliveries  being  offset  against  receipts,  or vice
versa.  Exchange  balances  due from  others are  valued at current  replacement
costs.  Exchange  balances  due to  others  are  valued  at the cost of  forward
contracts (Note 9) to the extent they have been entered into, with any remaining
balance valued at current  replacement cost.  Exchange balances due to others at
year end 1995 and 1994 totaled $-0- and $123,000, respectively.

(l) Income Taxes

                  Taxable  income or loss of the  Company is  includable  in the
income tax returns of the  individual  partners;  therefore,  no  provision  for
income taxes has been made in the accompanying financial statements.

                  The Company's  parent is a  publicly-traded  partnership  that
under the Revenue Act of 1987  ("Revenue  Act") will be treated as a corporation
for tax purposes.  Due to a transitional rule, this provision of the Revenue Act
will not be applied to the  Company's  parent  until the  earlier of (i) its tax
years  beginning  after 1997 or (ii) its addition of a "substantial  new line of
business" as defined by the Revenue Act.  Legislation  has been  introduced into
Congress which would extend for a two year period the  partnership tax status of
the Company's parent. However, no action has yet been taken on this legislation.
The General  Partner  continues  to evaluate  the  Company's  alternatives  with
respect to its tax status.

                  The Company's parent accounts for income taxes under the asset
and liability method. Deferred tax assets and liabilities are recognized for the
estimated future tax consequences  attributable to existing  differences between
financial  statement  carrying  amounts  of  assets  and  liabilities  and their
respective  tax bases that are  expected  to reverse  after 1997.  Deferred  tax
liabilities  and assets are measured  using enacted tax rates  expected to be in
effect when such amounts are realized or settled.  The effect of a change in tax
rates is recognized  in income in the period that  includes the enactment  date.
The  Company's  parent has not  currently  allocated  the effect of applying the
asset and liability method among its subsidiaries; however, it could elect to do
so in the future.

(m)  Fair Value of Financial Instruments

                  The carrying amounts of cash,  receivables,  amounts due under
revolving  credit line, and money orders payable  approximate fair value because
of the  short  maturity  of those  instruments.  The  carrying  amount  of notes
receivable  approximates fair value which is determined by discounting  expected
future cash flows at current rates.

                  The carrying amount of long-term debt  approximates fair value
due to the variable interest rate on substantially all such obligations.

(n) Allocation of Net Income and Loss and Cash Distributions to Partners

                  The Partnership Agreement provides that net income or loss and
cash  distributions are to be allocated 99% to the limited partner and 1% to the
General  Partner.  Cash  distributions  represent  a return  of  capital  to the
partners.

(o) Employee Benefit Plan

                  Effective January 1, 1994, the Company adopted a 401(k) profit
sharing  plan  covering  all  employees  who meet age and  tenure  requirements.
Participants may contribute to the plan a portion,  within specified  limits, of
their  compensation under a salary reduction  arrangement.  The Company may make
discretionary matching or additional  contributions to the plan. The Company did
not make any contributions to the plan in 1995 or 1994.

(p)  Use of Estimates

                  The use of  estimates  is required  to prepare  the  Company's
financial   statements  in  conformity   with  generally   accepted   accounting
principles.  Although  management  believes that such estimates are  reasonable,
actual results could differ from the estimates.

(q)  New Accounting Standards

                  In March 1995, the FASB issued SFAS No. 121,  "Accounting  for
the  Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed
Of." SFAS 121  requires  that  long-lived  assets  and  certain  intangibles  be
reviewed for impairment  whenever  events or changes in  circumstances  indicate
that the  carrying  amount of an asset  may not be  recoverable.  Management  is
currently unable to reasonably estimate whether the adoption of SFAS 121 in 1996
will have a material  effect on the Company's  financial  position or results of
operations.


3.       Property and Equipment

                  Property and equipment consists of the following:

                                                      1995              1994

                                                          (In thousands)

Land                                                  $4,319           $3,853

Land improvements                                      2,627            2,582

Buildings and improvements                            24,263           22,488

Machinery and equipment                               31,195           28,415

                                                      62,404           57,338

Accumulated depreciation and amortization            (30,598)         (27,479)

                                                     $31,806          $29,859

                                                  

4.       Other Assets

                Other assets consist of the following:
                                                      1995             1994
                                                          (In thousands)

Intangible Assets (Note 2g)

   Ground leases                                     $1,093           $1,093

   Goodwill                                           2,020            1,932

   Other                                              1,409            1,031

                                                      4,522            4,056

      Accumulated amortization                       (1,795)          (1,467)

                                                      2,727            2,589

Investments in joint ventures and other entities      1,350                0

Other                                                   344              321

                                                     $4,421           $2,910


                  In December  1995, the Company  invested  $1,200,000 for a 50%
interest in a joint venture formed to acquire  certain loans that are secured by
convenience  stores located in areas where the Company currently has operations.
These loans will be liquidated through collection or through  acquisition of the
stores by the Company through foreclosure.


5.       Notes Payable and Long-Term Debt

                  The Company has a Credit Agreement with a bank that provides a
$10,000,000 revolving credit line for working capital purposes with sublimits of
$8,000,000 for cash advances and $3,000,000 for letters of credit. The revolving
credit line bears  interest at the bank's prime rate (8.5% at year end 1995) and
matures on April 30, 1997. The Credit  Agreement  requires that the cash balance
outstanding  under the  revolving  credit  line be repaid for seven  consecutive
calendar days in each quarter  beginning  July 1, 1996. At year end 1995,  there
was  $4,003,000  due on the  revolving  credit  line and there were  outstanding
letters of credit totaling $625,000.

                  The Credit  Agreement  also provides a term loan,  which had a
balance at year end 1995 of  $6,563,000.  This loan bears interest at the bank's
prime rate, requires quarterly payments of $312,500,  plus interest, and matures
on March 31, 2001.

                  On March 29,  1996,  the bank and  Company  amended the Credit
Agreement  principally  to provide an  additional  term loan of $1,000,000 to be
used by the Company to finance the acquisition and renovation of a fuel terminal
and  processing  plant that was  purchased by an affiliate of the Company.  This
loan bears  interest at the bank's prime rate, is due in quarterly  installments
of $50,000 beginning June 30, 1996, and matures on March 31, 2001.

                  All loans are secured by the Company's accounts receivable and
inventory.  In addition  the Company has  provided a negative  pledge of all its
fixed assets and real  property and the bank has the right to require a positive
pledge of such  assets at any time.  The  loans are  guaranteed  by the  General
Partner  and  its  subsidiary.   The  Credit  Agreement  also  contains  various
restrictive  covenants  including  restrictions  on borrowing from persons other
than  the  bank,  making  investments  in,  advances  to,  or  guaranteeing  the
obligations of other persons,  maintaining  specified levels of equity,  and the
maintenance  of certain  financial  ratios  which  have the  effect of  limiting
capital expenditures and cash distributions by the Company's parent. At year end
1995,  the Company was not in  compliance  with  certain  financial  ratios.  In
connection with the March 29, 1996, amendment of the Credit Agreement, discussed
above, the bank has waived  compliance,  to a limited extent,  with these ratios
until the  Company's  second  1996  fiscal  quarter  at which  time the  Company
believes it will be in compliance.

                  The Company has other notes  payable which bear interest at 6%
to 10% and are due in monthly or annual  installments  through 2012.  Such notes
are unsecured or secured by  receivables  or land and had aggregate  balances of
$622,000 and $265,000 at year end 1995 and 1994, respectively.

                  The aggregate  fixed  maturities of long-term debt for each of
the five years subsequent to 1995 are as follows:


                                            (In thousands)

              1996                               $1,028

              1997                                1,346

              1998                                1,296

              1999                                1,410

              2000                                1,289

              Thereafter                            816

                                                 $7,185


                  In February  1994,  the Company  refinanced  its then existing
bank debt. In connection with this refinancing,  the Company received a discount
of $200,000 for the early  retirement  of the existing  debt.  This  discount is
reflected as an extraordinary item in the accompanying 1994 income statement.

6. Capital Leases

                  The Company is obligated  under  noncancelable  capital leases
beginning  to expire in 1997.  The gross  amount of the assets  covered by these
capital  leases that are included in property and equipment in the  accompanying
balance sheets is as follows:


                                                       1995              1994
                                                            (In thousands)

Machinery and equipment                               $2,636           $1,560

Accumulated amortization                                (425)             (19)

                                                      $2,211           $1,541


                  The  amortization  of  assets  held  under  capital  leases is
included in depreciation  and amortization  expense in the  accompanying  income
statements. Future minimum lease payments under the noncancelable capital leases
for years subsequent to 1995 are:


                                                             (In thousands)

 1996                                                            $1,079

 1997                                                               891

 1998                                                               121

 Total minimum lease payments                                     2,091

    Amount representing interest                                   (264)

 Present value of future minimum lease payment                    1,827

    Current installments                                           (884)

 Obligations under capital leases, excluding current installments  $943



7.  Operating Leases

                  The Company has noncancelable,  long-term  operating leases on
certain  locations,  a  significant  portion of which are with related  parties.
Certain of the  leases  have  contingent  rentals  based on sales  levels of the
locations  and/or have  escalation  clauses  tied to the  consumer  price index.
Minimum future rental payments  (including bargain renewal periods) and sublease
receipts for years after 1995 are as follows:

                              Future Rental Payments                
                ----------------------------------------------         Future
                    Related                                           Sublease
                    Parties           Others            Total         Receipts
                                           (In thousands)

 1996               $831              $647           $1,478              $623

 1997                762               521            1,283               533

 1998                712               467            1,179               495

 1999                712               426            1,138               396

 2000                677               383            1,060               113

 Thereafter        2,700             1,624            4,324                 0

                  $6,394            $4,068          $10,462            $2,160



                                    Rent Expense
                     -----------------------------------------
                     Related                                           Sublease
                     Parties           Others             Total         Income
                                              (In thousands)

 1995                $849              $658            $1,507             $843

 1994                 842               832             1,674              592

 1993                 840             1,086             1,926              467



8.       Accrued Expenses

                  Accrued expenses consist of the following:


                                                       1995             1994
                                                           (In thousands)

Motor fuel taxes payable                             $6,376           $7,852

Accrued payroll and related expenses                  1,283            1,182

Accrued environmental remediation costs (Note 11b)      322              260

Other                                                 1,521            2,510

                                                     $9,502          $11,804


9.       Futures and Forward Contracts

                  The  Company  is party to  commodity  futures  contracts  with
off-balance  sheet risk.  Changes in the market value of open futures  contracts
are  recognized  as gains or losses in the period of change.  These  investments
involve the risk of dealing  with others and their  ability to meet the terms of
the  contracts  and the risk  associated  with  unmatched  positions  and market
fluctuations.  Contract  amounts  are often used to express  the volume of these
transactions, but the amounts potentially subject to risk are much smaller.

                  From time-to-time the Company enters into forward contracts to
buy and sell fuel,  principally to satisfy balances owed on exchange  agreements
(Note 2k).  These  transactions,  which  together  with  futures  contracts  are
classified as operating activities for purposes of the statements of cash flows,
are  included in motor fuel sales and related  cost of sales and resulted in net
gains as follows:


                                 (In thousands)

       1995                            $87

       1994                          1,069

       1993                            730


                  Open  positions  under futures and forward  contracts were not
significant at year end 1995 and 1994.


10.      Related Party Transactions

                  The Company  reimburses the General Partner and its affiliates
for salaries and related costs of executive officers and others and for expenses
incurred  by them in  connection  with  the  management  of the  Company.  These
expenses  were  $727,000,  $733,000,  and  $737,000  for 1995,  1994,  and 1993,
respectively.

                In July 1991,  the Company  entered  into an  agreement  with an
affiliated company whereby the affiliated  company sells alcoholic  beverages at
the Company's stores in Texas.  Under Texas law, the Company is not permitted to
hold licenses to sell alcoholic  beverages in Texas. The agreement provides that
the Company will receive rent and a management  fee based on the gross  receipts
from sales of alcoholic beverages at its stores. In July 1992, the agreement was
amended to be for a term of five years commencing on the date of amendment.  The
sales recorded by the affiliated  company under this agreement were  $9,116,000,
$9,180,000,  and $8,608,000 in 1995, 1994, and 1993,  respectively.  The Company
received  $1,217,000,  $1,226,000,  and  $1,281,000  in 1995,  1994,  and  1993,
respectively,  in rent,  management  fees,  and interest,  which are included in
miscellaneous  revenues in the income statements.  After deducting cost of sales
and other  expenses  related to these sales,  including  the amounts paid to the
Company, the affiliated company had earnings of $91,000,  $119,000,  and $64,000
in 1995,  1994, and 1993,  respectively,  as a result of holding these alcoholic
beverage  permits.  Under a  revolving  note  executed in  connection  with this
agreement,  the Company advances funds to the affiliated  company to pay for the
purchases of alcoholic beverages.  Receipts from the sales of such beverages are
credited  against the note balance.  The revolving note provides for interest at
1/2% above the prime rate charged by a major financial institution.

                  From time to time, the General  Partner  advances funds to the
Company.  Under the Partnership  Agreement,  the General Partner is permitted to
charge  interest on such  advances  provided the  interest  rate does not exceed
rates which would be charged by unrelated  third  parties.  Interest  expense of
$19,000  is  included  in the  results  of  operations  for 1993.  There were no
advances  owing to the  General  Partner  during or at the year ends of 1995 and
1994.

                  From time to time,  the Company makes advances to and receives
advances from its parent and other subsidiaries of its parent.  Such advances do
not bear interest and are reflected in receivables from affiliated  companies in
the accompanying balance sheets.

                  The General  Partner is entitled to  noncumulative,  incentive
compensation  each year in an amount equal to 10% of the consolidated net income
of the Company's parent for such year (prior to the calculation of the incentive
compensation),  but only if consolidated net income (prior to the calculation of
the  incentive  compensation)  equals  or  exceeds  $1.08  per  unit of  limited
partnership  interest  of the  Company's  parent  and  only if the  total of the
quarterly cash  distributions  for such year are at least $1.50 per such unit of
limited partnership interest. The incentive  compensation  requirements were not
met in 1995, 1994, or 1993.

                  The Company  purchases  certain goods and services  (including
office  supplies,  computer  software and consulting  services,  and fuel supply
consulting and procurement services) from related entities. Amounts incurred for
these  products and services  were  $421,000,  $147,000,  and $169,000 for 1995,
1994, and 1993, respectively.

                  As a part of its  merchandise  sales  activities,  the Company
supplies its private label  cigarettes on a wholesale  basis to other  retailers
who do not operate outlets in its trade areas and pays them rebates based on the
volume of  cigarettes  purchased.  In 1995,  the  Company  paid  $51,000 of such
rebates  to a company on whose  Board one of the  Company's  executive  officers
serves.  The amount of rebates paid to this company was  calculated  in the same
manner as the rebates paid to non-related companies.

                  In 1980 and 1982,  certain  companies  from which the  Company
acquired its initial base of retail  outlets  granted to a third party the right
to sell  motor fuel at retail  for a period of 10 years at  self-serve  gasoline
stations owned or leased by the affiliated  companies or their  affiliates.  All
rights to commissions under these agreements and the right to sell motor fuel at
wholesale to the third party at such  locations  were assigned to the Company in
May 1987 in  connection  with the  acquisition  of its  initial  base of  retail
operations.  In December 1990, in connection  with the expiration or termination
of the agreements with the third party, the Company entered into agreements with
a company  owned and  controlled  by the  Chairman  of the  General  Partner and
members of his immediate family,  which grant to the Company the exclusive right
to sell motor fuel at retail at these  locations.  The terms of these agreements
are comparable to agreements that the Company has with other unrelated  parties.
The Company  paid this  affiliated  company  commissions  related to the sale of
motor fuel at these locations of $261,000, $222,000, and $186,000 in 1995, 1994,
and 1993, respectively.

                  During  1995,  the  Company  purchased  four  parcels of land,
including building and petroleum storage tanks and related dispensing equipment,
from a company  controlled by the Chairman of the General Partner and members of
his immediate  family.  The Company paid a total of $116,000 for the real estate
and related  improvements.  The Company is operating one of these locations as a
convenience  store and one as a  self-service  motor fuel  outlet and intends to
operate the other two as either  convenience  stores or self-service  motor fuel
outlets.  The purchase price was  determined by reference to similar  properties
acquired by the Company from unrelated parties.


11.      Commitments and Contingencies

(a) Uninsured Liabilities

                  The Company maintains general liability  insurance with limits
and  deductibles  management  believes  prudent in light of the  exposure of the
Company to loss and the cost of the insurance.

                  The  Company  self-insures  claims up to $45,000  per year for
each individual covered by its employee medical benefit plan for supervisory and
administrative  employees;  claims  above  $45,000  are  covered by a  stop-loss
insurance policy. The Company also self-insures  medical claims for its eligible
store employees.  However, claims under the plan for store employees are subject
to a  $1,000,000  lifetime  limit per employee and the Company does not maintain
stop-loss  coverage  for these  claims.  The Company  and its covered  employees
contribute  to pay the  self-insured  claims and stop-loss  insurance  premiums.
Accrued  liabilities  include amounts management  believes adequate to cover the
estimated claims arising prior to a year-end,  including claims incurred but not
yet reported.  The Company  recorded expense related to these plans of $353,000,
$288,000, and $303,000, in 1995, 1994, and 1993, respectively.

                  The  Company  has  elected to  discontinue  carrying  workers'
compensation  insurance  in the  State  of  Texas.  However,  it  has  insurance
policies, including an annual limit stop-loss policy, which limits the Company's
exposure to losses related to claims to provide a safe work environment.  Claims
under these policies are limited to $250,000 per occurrence and $750,000  annual
aggregate  payments under the stop-loss policy. In other states,  the Company is
covered for worker's compensation through incurred loss retrospective  policies.
Accruals for estimated claims  (including claims incurred but not reported) have
been  recorded  at  year  end  1995  and  1994,  including  the  effects  of any
retroactive premium adjustments.

(b) Environmental Matters

                  The  operations  of the  Company  are  subject  to a number of
federal,  state, and local environmental laws and regulations,  which govern the
storage and sale of motor fuels,  including those regulating underground storage
tanks. In September  1988, the  Environmental  Protection  Agency ("EPA") issued
regulations  that  require  all newly  installed  underground  storage  tanks be
protected  from  corrosion,  be  equipped  with  devices to  prevent  spills and
overfills,  and  have  a  leak  detection  method  that  meets  certain  minimum
requirements.  The effective  commencement  date for newly  installed  tanks was
December  22,  1988.  Underground  storage  tanks in place prior to December 22,
1988,  must  conform to the new  standards  by  December  1998.  The Company has
implemented  a plan to bring all of its existing  underground  storage tanks and
related  equipment into compliance with these laws and regulations and currently
estimates the costs to do so will range from  $2,800,000 to $3,425,000  over the
next  three  years.  The  Company   anticipates  that  substantially  all  these
expenditures  will be capitalized  as additions to property and equipment.  Such
estimates are based upon current regulations,  prior experience,  assumptions as
to the number of  underground  storage  tanks to be upgraded,  and certain other
matters. At year end 1995 and 1994, the Company recorded  liabilities for future
estimated  environmental  remediation costs related to known leaking underground
storage tanks of $643,000 and $503,000,  respectively. Of such amounts, $322,000
and $260,000,  respectively, were recorded in accrued expenses and the remainder
was recorded in other  liabilities.  Corresponding  claims for  reimbursement of
environmental  remediation  costs of $643,000 and $503,000 were recorded in 1995
and  1994,  respectively,  as the  Company  expects  that  such  costs  will  be
reimbursed by various  environmental  agencies.  In 1995, the Company contracted
with a third party to perform site assessments and remediation  activities on 35
sites  located in Texas that are known or  thought to have  leaking  underground
storage  tanks.  Under the contract,  the third party will  coordinate  with the
state regulatory  authority the work to be performed and bill the state directly
for such work.  The Company is liable for the $5,000 per  occurrence  deductible
and for any costs in excess of the  $1,000,000  limit  provided for by the state
environmental  trust  fund.  The  Company  does not  expect  that  the  costs of
remediation  of any of these 35 sites will  exceed  the  $1,000,000  limit.  The
assumptions  on  which  the  foregoing   estimates  are  based  may  change  and
unanticipated events and circumstances may occur which may cause the actual cost
of  complying  with the above  requirements  to vary  significantly  from  these
estimates.

                  During 1995, 1994, and 1993,  environmental  expenditures were
$1,003,000, $934,000, and $340,000, respectively (including capital expenditures
of $644,000,  $820,000, and $118,000),  in complying with environmental laws and
regulations.

                  The  Company  does  not  maintain  insurance  covering  losses
associated with environmental  contamination.  However,  all the states in which
the Company owns or operates underground storage tanks have state operated funds
which reimburse the Company for certain  cleanup costs and liabilities  incurred
as  a  result  of  leaks  in  underground  storage  tanks.  These  funds,  which
essentially  provide insurance coverage for certain  environmental  liabilities,
are funded by taxes on  underground  storage  tanks or on motor fuels  purchased
within each  respective  state.  The  coverages  afforded by each state vary but
generally   provide  up  to   $1,000,000   for  the  cleanup  of   environmental
contamination  and most provide coverage for third-party  liability as well. The
funds require the Company to pay deductibles  ranging from $5,000 to $25,000 per
occurrence.  The majority of the Company's  environmental  contamination cleanup
activities  relate to  underground  storage  tanks  located in Texas.  Due to an
increase in claims  throughout the state,  the Texas state  environmental  trust
fund has significantly delayed reimbursement  payments for certain cleanup costs
after September 30, 1992. In 1993, the Texas state fund issued  guidelines that,
among other things,  prioritize the timing of future  reimbursements  based upon
the  total  number  of tanks  operated  by and the  financial  net worth of each
applicant.  The  Company has been  classified  in the  category  with the lowest
priority.  Because the state and federal  governments have the right, by law, to
levy  additional  fees on fuel  purchases,  the Company  believes these clean up
costs will  ultimately be  reimbursed.  However,  due to the  uncertainty of the
timing of the receipt of the  reimbursements,  the claims for  reimbursement  of
environmental  remediation costs, totaling $1,255,000 and $1,490,000 at year end
1995 and 1994,  respectively,  have been classified as long-term  receivables in
the accompanying balance sheets,

(c) Other

                  The  Company  is subject  to  various  claims  and  litigation
arising in the ordinary  course of business,  particularly  personal  injury and
employment  related  claims.  In the opinion of management,  the outcome of such
matters will not have a material effect on the financial  position or results of
operations of the Company.


12.      Treasury Units of Parent

                  During 1990, the Company  purchased  13,300 Class A Units and
51,478 Class B Units of limited partnership  interest of its parent at a cost of
$69,000 and $200,000, respectively. These units are classified as Treasury Units
in partners' capital in the accompanying balance sheets.



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