BODDIE NOELL PROPERTIES INC
S-2, 1997-11-07
REAL ESTATE INVESTMENT TRUSTS
Previous: STAGE II APPAREL CORP, 10-Q, 1997-11-07
Next: ATA RESEARCH PROFUTURES DIVERSIFIED FUND L P, 10-Q, 1997-11-07



<PAGE>

    As filed with the Securities and Exchange Commission on November 7, 1997
                                                           Registration No. 333-
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM S-2
                             REGISTRATION STATEMENT

                                      UNDER
                           THE SECURITIES ACT OF 1933

                          BODDIE-NOELL PROPERTIES, INC.
             (Exact name of Registrant as specified in its charter)

<TABLE>
<S>                                                  <C>                                               <C>
         Maryland                                                   6021                                    56-1574675
(State or other jurisdiction of                     (Primary Standard Industrial Classification          (I.R.S. Employer
incorporation or organization)                                 Code Number)                             Identification No.)
                                    </TABLE>

                           3710 One First Union Center
                      Charlotte, North Carolina 28202-6032

                                 (704) 333-1367
                    (Address of principal executive offices)

                          D. Scott Wilkerson, President
                          Boddie-Noell Properties, Inc.

                           3710 One First Union Center
                      Charlotte, North Carolina 28202-6032

                                 (704) 333-1367
               (Name and address for agent for service of process)

                                 With copies to:

    Brad S. Markoff, Esq.                            Jay Bernstein, Esq.
    Alston & Bird LLP                                Rogers & Wells
    3605 Glenwood Avenue                             200 Park Avenue
    Raleigh, North Carolina 27612                    New York, New York 10166
    (919) 420-2200                                   (212) 878-8000

Approximate date of commencement of proposed sale to the public: As soon as
practicable following the effective date hereof:

         If any of the securities being registered on this Form are to be
offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act, check the following box. [ ]

         If the registrant elects to deliver its latest annual report to
security holders, or a complete and legal facsimile thereof, pursuant to Item
11(a)(1) of this Form, check the following box. [ ]

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. [ ]................

         If this Form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. [ ]................
                                 
         If this Form is a post-effective amendment filed pursuant to Rule
462(d) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. [ ]................
                                 
         If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box. [ ]

                         Calculation of Registration Fee

<TABLE>
<CAPTION>
Title of each class of securities to be   Amount to be  Proposed maximum offering       Proposed maximum      Amount of registration
              registered                   registered      price per share(1)       aggregate offering price           fee
              ----------                   ----------      ------------------       ------------------------           ---
<S>                                        <C>              <C>                           <C>                       <C>
Common Stock, par value $0.01 per share     2,800,000       $15.00 per share               $42,000,000                $12,728
</TABLE>

(1)     Estimated solely for the purpose of computing the amount of the
        registration fee pursuant to Rule 457(c) under the Securities Act of
        1933, as amended. The fee was computed on the basis of the market price
        of the Company's Common Stock as of November 4, 1997.

         The registrant hereby amends this Registration Statement on such date
or dates as may be necessary to delay its effective date until the registrant
shall file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933, or until this Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.


<PAGE>

(A redherring appears on the left hand side of this page, rotated 90 degrees.
Text follows.)

The information in this prospectus is not complete and may be amended. We may
not sell these securities until the SEC declares our registration statement
effective. This prospectus is not an offer to sell nor is it seeking an offer to
buy these securities in any state where the offer or sale is not permitted.

                              SUBJECT TO COMPLETION
                  Preliminary Prospectus dated November 7, 1997

PROSPECTUS

                                2,800,000 Shares
                          Boddie-Noell Properties, Inc.

                                  Common Stock

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


         Boddie-Noell Properties, Inc. is a real estate investment trust focused
on owning and operating apartment communities. Upon completion of this offering,
we will own nine apartment communities containing 2,208 apartment units and have
the right to acquire an additional 476 apartment units in three apartment
communities currently under construction. We also own 47 restaurant properties
and manage seven other apartment communities and two shopping centers which we
do not own.

         We are offering and selling 2,800,000 shares of common stock with this
Prospectus. The Company's shares are listed for trading on the American Stock
Exchange ("AMEX") under the symbol "BNP." On November ___, 1997, the last
reported sale price of our common stock on the AMEX was ____. See "Market Price
of the Company's Common Stock, Distributions and Related Shareholder Matters" on
page 32. Our Articles of Incorporation limit any single shareholder from owning
more than 9.8% of our outstanding shares of common stock. See " Description of
Capital Stock -- Ownership Limitations and Restrictions on Transfers" on page
71.

         We have written this prospectus using the Securities and Exchange
Commission's new "Plain English" guidelines. We hope this format will make it
easier for you to read and learn more about our Company.

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


         SEE "RISK FACTORS" BEGINNING ON PAGE 12 FOR A DISCUSSION OF CERTAIN
FACTORS THAT YOU SHOULD CONSIDER BEFORE YOU INVEST IN THE COMMON STOCK BEING
SOLD WITH THIS PROSPECTUS.

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



           THE SECURITIES AND EXCHANGE COMMISSION HAS NOT APPROVED OR
             DISAPPROVED OF THESE SECURITIES, OR DETERMINED IF THIS
            PROSPECTUS IS TRUTHFUL OR COMPLETE. NEITHER HAS ANY STATE
             SECURITIES COMMISSION APPROVED OR DISAPPROVED OF THESE
            SECURITIES, OR DETERMINED IF THIS PROSPECTUS IS TRUTHFUL
                  OR COMPLETE. IT IS ILLEGAL FOR ANY PERSON TO
                               TELL YOU OTHERWISE.

                                          Per Share               Total

Public Price......................       $__________             $__________
Underwriting Discounts............       $__________             $__________
Proceeds to the Company...........       $__________             $__________

         If the underwriters exercise their over-allotment option of 420,000
shares in full, the total public price, underwriting discounts and net proceeds
will be , , and , respectively. The underwriters will be required to purchase
all of the securities if any of the securities are purchased, subject to the
approval of various legal matters by the underwriters' counsel.

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


CIBC OPPENHEIMER


       J.C. BRADFORD & CO.

                           INTERSTATE/JOHNSON LANE
                                      CORPORATION
                                                         DAVENPORT & COMPANY LLC

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


                    This Prospectus is dated ________, 1997.


<PAGE>



Inside Front Cover to contain a map of the southeastern United States with the
Company's markets expanded to show locations of owned and managed properties and
three charts that show historical:

         1.       Number of apartment units owned;

         2.       Breakdown of revenues between restaurants and apartments; and

         3. Cost of properties (excluding accumulated depreciation).

Inside Back Cover to contain pictures of properties.

- --------------------------------------------------------------------------------
IN CONNECTION WITH AN UNDERWRITTEN OFFERING, THE SEC RULES PERMIT THE
UNDERWRITERS TO ENGAGE IN TRANSACTIONS THAT STABILIZE THE PRICE OF OUR COMMON
STOCK. THESE TRANSACTIONS MAY INCLUDE PURCHASES FOR THE PURPOSE OF FIXING OR
MAINTAINING THE PRICE OF THE COMMON STOCK AT A LEVEL THAT IS HIGHER THAN THE
MARKET WOULD DICTATE IN THE ABSENCE OF SUCH TRANSACTIONS.
- --------------------------------------------------------------------------------


<PAGE>



                            IMPORTANT NOTE TO READERS

         Before you read any further we want to tell you about our approach and
some of the conventions we used in writing this prospectus.

o   We wrote this prospectus using the Securities and Exchange Commission's new
    "Plain English" guidelines. These guidelines require that we write without
    the "legalese" typically found in most documents filed with the SEC in order
    to provide you with a more meaningful and understandable document. Although
    the tone and wording may differ from what you are familiar with, we are not
    alone in adopting this progressive approach. Other well-known companies,
    including Detroit Diesel Corporation, Ford Motor Company and Honeywell Inc.,
    have started preparing their documents using plain English. We voluntarily
    followed the plain English initiative because we are very committed to
    providing you with useful and understandable information.

o   We may refer to Boddie-Noell Properties, Inc. in the first person, just as
    we are doing in this sentence, or simply as the Company (with a capital
    "C"). We refer to BNP Management, Inc., our unconsolidated management
    company subsidiary, as the Management Company, and Boddie-Noell Properties
    Limited Partnership as the Operating Partnership. Unless the context
    indicates otherwise, when we write about the Company, we are including the
    Operating Partnership and the Management Company.

o   We are a different company from Boddie-Noell Enterprises, Inc., the company
    which leases 47 restaurant properties from us. We refer to that company as
    Enterprises.

o   We have entered into an agreement to initially acquire four apartment
    communities with the option to later acquire three additional communities
    from Paul and James Chrysson and certain of their affiliates. Throughout
    this prospectus we refer to the Chryssons and their affiliates as the
    Chrysson Parties, the acquisition transaction as the Chrysson acquisition,
    the initial acquisition of four properties as Phase I of the Chrysson
    acquisition and the properties we are acquiring as the Chrysson properties.

o   Because we have conditioned the closing of this offering on completion of
    Phase I of the Chrysson acquisition and our commencement of operations
    through the Operating Partnership, we wrote this prospectus as if those two
    transactions have already occurred. We discuss these transactions more fully
    under "History and Formation of the Company -- Conversion to UPREIT" and "--
    Chrysson Acquisition" on pages 23 and 24.

o   For purposes of calculating pro forma information appearing throughout this
    prospectus, we assumed we would issue 2.8 million shares in this offering
    and that we would receive $38.6 million of net proceeds after deductions for
    underwriting discounts and commissions and offering expenses. The actual
    number of shares and net proceeds may differ. The pro forma operating
    amounts are derived by adjusting historical operating amounts for activities
    of the "stabilized" Chrysson properties, and do not represent the entire
    Phase I portfolio. We consider "stabilized" properties to be those
    properties or phases of properties which have achieved occupancy levels of
    90% or greater for 90 consecutive days. Applying this definition of
    "stabilized" properties, we have excluded one apartment community
    and the second phase of another apartment community from
    our pro forma information for 1996 and the nine month period ended
    September 30, 1997.

<PAGE>



                              AVAILABLE INFORMATION

         Our company files annual, quarterly and current reports, proxy
statements and other information with the SEC. You may read and copy the
reports, statements or other information we file at the SEC's public reference
room in Washington, D.C. You can request copies of these documents, upon payment
of photocopying fees, by writing to the SEC. Please call the SEC at
1-800-SEC-0330 for further information on the operation of the public reference
rooms. Our SEC filings are also available to the public on the SEC's internet
site (http://www.sec.gov). These documents are also available for viewing at the
offices of the American Stock Exchange in New York. For more information, you
may call the viewing room of the American Stock Exchange at (212) 306-1292.

         Our mailing address and telephone number are:

                          Boddie-Noell Properties, Inc.
                           3710 One First Union Center

                      Charlotte, North Carolina 28202-6032
                                 (704) 333-1367

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         We have filed certain documents with the SEC, as required by the
Securities Exchange Act of 1934, and are incorporating them by reference into
this prospectus. Incorporating by reference means that we are making the
documents listed below a part of this prospectus by referring to these documents
and declaring that you should consider them to be part of this prospectus as if
they were fully copied in this prospectus:

     A.   Our Annual Report on Form 10-K for the year ended December 31, 1996
          and

     B.   Our Quarterly Reports on Form 10-Q for the quarters ended March 31,
          1997 and June 30, 1997.



<PAGE>



                                TABLE OF CONTENTS
<TABLE>

<S>                                                                                                                <C>
Prospectus Summary..................................................................................................8
     Boddie-Noell Properties, Inc...................................................................................8
     Our History....................................................................................................8
     Our Strategy ..................................................................................................9
     Dividends.....................................................................................................10
     The Offering..................................................................................................10
     Summary Financial Information.................................................................................11

Risk Factors.......................................................................................................12
     Possible Inability to Meet Strategic Objectives...............................................................12
     Possible Inability to Manage Growth...........................................................................13
     Uncertainty with Respect to Restaurant Properties.............................................................13
     Real Estate Investment Risks..................................................................................13

         General Risks.............................................................................................13
         Lack of Geographic Diversification........................................................................14
         Concentration of Credit Risk..............................................................................14
         Operating Risks...........................................................................................14
         Illiquidity of Real Estate................................................................................15

     Financing Risks...............................................................................................15
         Risks Associated with Debt Financing......................................................................15
         Variable Interest Rates...................................................................................16
         Risks of Default..........................................................................................16
         Secured Debt..............................................................................................16

     Regulatory Matters............................................................................................16
         Environmental Matters.....................................................................................16
         Americans with Disabilities Act Compliance................................................................17
     Conflicts of Interest.........................................................................................17

         Existing Business Conflicts...............................................................................17
         Potential Conflicts of Interest; Chrysson Acquisition.....................................................18
     Enterprises' Option to Close Poorly Performing Restaurants....................................................18
     Tax Risks.....................................................................................................19

         Consequences of the Failure to Qualify as a REIT..........................................................19
         Effect of Distribution Requirements.......................................................................19
         Other Tax Liabilities.....................................................................................19

     Possible Adverse Consequences of Limits on Ownership of Shares................................................19
     Limitations on Acquisition and Change in Control..............................................................20
         Ownership Limit...........................................................................................20
         Operating Partnership Agreement...........................................................................20
         Preferred Stock...........................................................................................20
         Maryland Business Combination Statute.....................................................................20
         Maryland Control Share Acquisition Statute................................................................21
     Dependence on Key Personnel...................................................................................22

History and Formation of the Company...............................................................................22
     Early History.................................................................................................22
     Acquisition of BT Venture Corporation.........................................................................22
     Formation of BNP Management, Inc..............................................................................22
     Renegotiation of Master Lease.................................................................................23
     Other Activity................................................................................................23
     Conversion to UPREIT..........................................................................................23
     Chrysson Acquisition..........................................................................................24

The Company........................................................................................................25
     Current Operations............................................................................................25
     Principal Investment Objectives...............................................................................26
     Operating Philosophy..........................................................................................26

         Market Focus..............................................................................................26
         Intensive Management Focus................................................................................26
         Dedication to Customer Service............................................................................27
         Flat Operational Structure................................................................................27

     Our Growth Strategy...........................................................................................27
         Internal Growth Strategy..................................................................................27
         External Growth Strategy..................................................................................29

     Financing Strategy............................................................................................30

Use of Proceeds....................................................................................................31

Market Price of the Company's Common Stock,
     Distributions and Related Shareholder Matters.................................................................32

Capitalization.....................................................................................................33

Selected Financial Data............................................................................................35

Management's Discussion and Analysis of Financial

     Condition and Results of Operations...........................................................................38
     Overview......................................................................................................38
     Results of Operations.........................................................................................40

         Nine Months Ended September 30, 1997

                  Compared to 1996.................................................................................40
         1996 Compared to 1995.....................................................................................42
         1995 Compared to 1994.....................................................................................43

     Funds From Operations ........................................................................................45
     Capital Resources and Liquidity...............................................................................47

         Capital Resources.........................................................................................47
         Cash Flows and Liquidity..................................................................................48
         Short- and Long-term Liquidity Requirements...............................................................49
         Inflation.................................................................................................50
         Environmental Matters.....................................................................................50

Our Properties.....................................................................................................51
     General.......................................................................................................51
     Market Information............................................................................................51

         Greensboro and Winston-Salem, North Carolina..............................................................52
         Charlotte, North Carolina.................................................................................52
         Virginia Beach, Virginia..................................................................................53

     Apartment Communities.........................................................................................55
     Restaurant Properties.........................................................................................59
     Other Information About Our Properties........................................................................59


<PAGE>




Certain Policies...................................................................................................59
     Short-term Investments........................................................................................59
     Investments in Other Real Estate Entities.....................................................................60
     Loans to Other Persons........................................................................................60
     Borrowings....................................................................................................60
     Policies on Certain Investments And Activities................................................................61
     Conflicts of Interest.........................................................................................62
     Policy Changes................................................................................................63

Directors and Executive Officers...................................................................................63

Certain Relationships and Related Transactions.....................................................................65
     Boddie-Noell Properties and B. Mayo Boddie and Nicholas B. Boddie.............................................65
     Boddie-Noell Properties and Boddie-Noell

         Enterprises...............................................................................................66
     Boddie-Noell Properties and Boddie Investment

         Company...................................................................................................67
     Chrysson Acquisition..........................................................................................68
     Transactions with Management..................................................................................68

         Employment Contracts and Termination of
                  Employment and Change-in-Control Arrangements....................................................68
         Loans to Officers.........................................................................................68

Security Ownership of Certain Beneficial Owners and
     Management....................................................................................................69

Description of Capital Stock.......................................................................................70
     General.......................................................................................................70
     Common Stock..................................................................................................70
     Preferred Stock...............................................................................................71
     Ownership Limitations and Restrictions on Transfers...........................................................71
     Limitations of Liability and Indemnification of Directors and Officers........................................72
     Shares Available For Future Sale..............................................................................73

Partnership Agreement of the Operating Partnership.................................................................74
     General.......................................................................................................74
     Allocation of Distributions, Profits and Losses...............................................................74
     Transferability of Interests..................................................................................74
     Additional Capital Contributions; Issuance of Additional Partnership Interests................................75
     Redemption of Operating Partnership Units.....................................................................75
     Indemnifications and Fiduciary Standards......................................................................75
     Tax Matters Partner...........................................................................................76
     Operations....................................................................................................76
     Term..........................................................................................................76
     Exercises of Stock Options....................................................................................76
     Other.........................................................................................................76

Federal Income Tax Considerations..................................................................................77
     General.......................................................................................................77
     Federal Income Taxation of Boddie-Noell

         Properties, Inc...........................................................................................78
     Requirements for Qualification................................................................................79

         Organizational Requirements...............................................................................79
         Income Tests..............................................................................................80
         Asset Tests...............................................................................................81

     Annual Distribution Requirements..............................................................................82
     Earnings and Profits..........................................................................................83
     Failure to Qualify............................................................................................84
     Taxation of U.S. Shareholders.................................................................................84

         Distributions Generally...................................................................................84
         Capital Gain Distributions................................................................................85
         Certain Dispositions of Shares............................................................................85
         Passive Activity Loss and Investment Interest Limitations.................................................85
         Treatment of Tax-Exempt Shareholders......................................................................85

     Special Tax Considerations for Non-U.S. Shareholders..........................................................86
     Information Reporting Requirements and Requirements and Backup Withholding Tax................................87
     Other Tax Considerations......................................................................................87

         General  .................................................................................................87
         Tax Allocations With Respect to Our Properties............................................................88
         BNP Management, Inc.......................................................................................89

     Recent Legislation............................................................................................89
     State and Local Tax...........................................................................................90

Legal Proceedings..................................................................................................90

Underwriting.......................................................................................................90

Experts............................................................................................................92

Legal Opinions.....................................................................................................92

Index to the Financial Statements.................................................................................F-1
</TABLE>


<PAGE>



                               PROSPECTUS SUMMARY

          This summary highlights some information from this prospectus. It may
not contain all of the information that is important to you. To understand this
offering fully, you should read the entire prospectus carefully, including the
risk factors and the financial statements.

                          BODDIE-NOELL PROPERTIES, INC.

         Boddie-Noell Properties, Inc. is a self-managed and self-administered
real estate investment trust ("REIT") which owns and operates apartment
communities in North Carolina and Virginia. We own nine apartment communities
containing 2,208 apartment units and have the right to acquire three additional
apartment communities (containing 476 apartment units) that are currently under
construction. We also own 47 Hardee's restaurant properties which are master
leased on a triple-net basis (described on page 22 under "History and Formation
of the Company -- Early History"), and we manage seven other apartment
communities (containing 1,713 apartment units) and two shopping centers that are
owned by other parties.

         We have transferred all of our assets to, and will conduct all of our
business operations through, the Operating Partnership. The Company is the sole
general partner of the Operating Partnership and has complete control over its
operations. We have formed the Operating Partnership in order to enable us to
acquire properties in exchange for limited partnership interests in the
Operating Partnership ("Units") on a tax-deferred basis to the property
transferors. As such, we may be able to complete acquisitions on more favorable
terms.

                                   OUR HISTORY

         The Company was formed in 1987 as an externally managed, externally
administered, passive investment REIT. Upon formation, the Company acquired 47
restaurant properties which were leased to Enterprises under a single master
lease. Enterprises is the second largest Hardee's franchisee in the United
States, operating approximately 360 Hardee's restaurants, including the 47 we
own.

         In June 1993, our management decided to diversify our holdings and
initiate an active growth strategy by acquiring an apartment community in
Charlotte, North Carolina. One year later, we acquired a second apartment
community in Charlotte. In October 1994, we acquired BT Venture Corporation from
affiliates of Enterprises. BT Venture Corporation, a developer, operator and
manager of apartment communities, owned and managed one apartment community and
was the manager of the two apartment communities that we owned, as well as nine
other apartment communities and three retail shopping centers. Through this
acquisition, we became a self-managed and self-administered real estate
investment trust and acquired our third apartment community. We also acquired BT
Venture Corporation's contracts for the management of the other apartment
communities and the retail shopping centers.

         Since the acquisition of BT Venture Corporation, we have acquired two
additional apartment communities and renegotiated the lease with Enterprises.
Enterprises must now pay us annual rent equal to the greater of $4.5 million or
9.875% of food sales of the 47 Hardee's restaurants. In September 1997, we
entered into a contract with certain affiliates of Paul and James Chrysson to
acquire seven apartment communities located throughout North Carolina in
exchange for Units in the Operating Partnership. Four of those apartment
communities are completed and will be acquired prior to the closing of this
offering. The remaining apartment communities are under development and are
expected to be completed within the next 12 months.

                                        8


<PAGE>



Upon the satisfaction of certain conditions in the acquisition agreement, we
will acquire the remaining properties in exchange for additional Units in the
Operating Partnership.

         Management believes that its decision to implement a growth strategy
focused on apartment communities has significantly enhanced shareholder value.
Revenues from the 47 Hardee's restaurants decreased by $0.8 million from
calendar year 1992 to 1996. This decline would have produced a decrease of a
like amount in our funds from operations, but instead, primarily as a result of
our apartment acquisitions, our funds from operations increased from $3.9
million in 1992 to $4.5 million in 1996. We do not expect our restaurant
properties to negatively impact future operations because of the minimum rent
payments required by the master lease.

                                  OUR STRATEGY

         Our goal is to provide our shareholders with current income and capital
appreciation by increasing funds from operations and funds available for
distribution on a per share basis. To accomplish these goals, we have refocused
our business on the acquisition, ownership and operation of apartment
communities. As a consequence, we may elect to sell our restaurant properties
and reinvest the proceeds in additional apartment communities. However, no sale
of the restaurants is pending, and management only intends to divest the
restaurants when we believe such a transaction will enhance shareholder value.

         We intend to become a leading operator of mid- to high-end apartment
communities in Virginia and the Carolinas. Since 1993, we have been acquiring
apartment communities, and we now intend to accelerate the pace of our
acquisitions. As we noted above, we recently signed an agreement with the
Chrysson Parties to acquire seven apartment communities located in North
Carolina. This transaction, when completed, will double the number of apartment
units we own. The following table sets forth certain apartment operating data
for the periods indicated:

<TABLE>
<CAPTION>
                                                                                                      Nine months
                                                                                                         ended
                                                                                                     September 30,
                                                  1993         1994         1995         1996             1997
                                                  ----         ----         ----         ----             ----
<S>                                               <C>          <C>         <C>          <C>              <C>  
Apartment units owned at end of period            336          946         1,130        1,328            1,328
Average monthly rental per unit                  $579         $624          $657         $685             $692
Average economic occupancy                       94.4%        94.6%         95.3%        94.1%            95.5%
</TABLE>

         We intend to continue to grow primarily through the acquisition of
income-producing apartment communities located in secondary markets throughout
the southeastern United States. When evaluating potential acquisitions, our
primary consideration will be a property's ability to increase our current and
future ability to pay dividends. We will generally only acquire properties that
immediately increase our funds available for distribution on a per share basis.
We also may utilize our development expertise to develop properties ourselves or
invest in properties being developed by other parties. Members of our management
team that have directed over $110 million of development or redevelopment
projects, including 11 apartment communities containing over 2,500 apartment
units.

         We seek to enhance the value of our apartment communities through
superior property management. To do so, we strongly emphasize autonomy at the
property level and delegate significant property management responsibilities to
our on-site managers. We believe that they are in the best position to increase
rents, offer leasing incentives or alter our marketing strategy in order to
maintain high occupancy levels and rental rates. We also expect our on-site
managers to provide superior customer service to our residents and to achieve
consistently high levels of customer satisfaction. Our commitment to customer
service is evidenced by our

                                        9


<PAGE>



resident service guarantees and on-site maintenance personnel who are available
to our residents 24 hours a day.

                                    DIVIDENDS

         We expect to continue paying a dividend of $0.31 per quarter, or $1.24
on an annualized basis. Historically, a portion of our dividend has been treated
as a return of capital for Federal income tax purposes and, therefore, has been
excluded from taxable income. In 1996, 43.7% of our dividend was treated as a
return of capital. We expect a portion of future distributions to continue to be
treated as a return of capital for tax purposes, although we cannot predict what
portion will be so treated.

                                  THE OFFERING

<TABLE>
<S>                                                  <C>
Securities offered..........................         2,800,000 shares of our common stock

Shares to be outstanding after the offering.         6,863,818(1)

Use of Proceeds.............................         Repayment of debt.

RISK FACTORS................................         YOU SHOULD READ THE "RISK FACTORS" SECTION,
                                                     BEGINNING ON PAGE 12, AS
                                                     WELL AS THE OTHER
                                                     CAUTIONARY STATEMENTS
                                                     THROUGHOUT THE ENTIRE
                                                     PROSPECTUS, TO ENSURE YOU
                                                     UNDERSTAND THE RISKS
                                                     ASSOCIATED WITH AN
                                                     INVESTMENT IN OUR STOCK.
</TABLE>

(1)      Includes an aggregate of 940,077 shares of common stock issuable upon
         redemption of outstanding Operating Partnership Units. This figure also
         assumes that the underwriters do not exercise their over-allotment
         option.

                                       10


<PAGE>



                          SUMMARY FINANCIAL INFORMATION

<TABLE>
<CAPTION>

                                                                                                           Nine months ended
                                                         Year ended December 31                               September 30
                                          -----------------------------------------------------        --------------------------
                                                                                            Pro                            Pro
                                                           Historical                    Forma (3)     Historical       Forma (3)
                                          ---------------------------------------------  -----     -------------------  -----
                                            1992     1993      1994     1995       1996       1996       1996      1997      1997
                                          ------------------ ------------------ ---------- --------------------- --------- ---------
                                                                  (IN THOUSANDS, EXCEPT PROPERTY DATA)

OPERATING DATA:
Revenue:
<S>                                       <C>        <C>     <C>       <C>       <C>         <C>        <C>       <C>        <C>    
   Apartment rental income                $      -   $ 1,245 $ 3,889   $ 8,476   $ 9,791     $14,222    $ 7,209   $ 7,898    $11,128
   Restaurant rental income                   5,333    5,165   5,047     4,649     4,500       4,500      3,375     3,375      3,375
   Equity and other income                       40       16     322       600       217         225        160       336        348
Total revenue                                 5,373    6,426   9,258    13,726    14,508      18,947     10,745    11,609     14,851
Expenses:
   Depreciation and amortization                798    1,065   1,648     2,609     2,975       3,935      2,181     2,362      3,080
   Other operating expenses                     381      862   1,988     3,767     3,871       5,157      2,892     3,271      4,282
   Interest expense                           1,035    1,442   2,802     5,362     5,946       5,186      4,395     4,684      3,988

Minority interest in Operating Partnership        -        -       -         -         -    $    412          -         -   $    305
Net income before extraordinary item        $ 3,159  $ 2,455 $ 2,302   $ 1,628   $ 1,716     $ 4,257    $ 1,278   $ 1,292    $ 3,196
Net income                                  $ 3,159  $ 2,455 $ 2,302   $ 1,628   $ 1,716       N/A      $ 1,278   $ 1,292        N/A
Funds from operations (1)                     3,943    4,029   4,291     4,450     4,472       8,521      3,295     3,391      6,421
Funds available for distribution              3,957    4,055   4,253     3,961     3,835       7,664      2,825     2,986      5,875

BALANCE SHEET DATA:

   Apartment communities                  $        - $14,352 $54,724   $55,316   $66,610           -    $66,458   $67,171   $128,001
   Restaurant properties                     43,205   43,205  43,205    43,205    43,205           -     43,205    43,205     43,205
Total assets                                 40,465   54,643  95,954    94,352   103,436           -    104,183   104,206    166,036
Total debt                                   12,000   26,894  66,884    67,162    77,352           -     77,471    78,397     86,509
Shareholders' equity                         28,331   27,252  27,968    26,200    24,902           -     24,778    23,950     62,257

APARTMENT PROPERTY DATA:

Apartment communities owned (2)                   -        1       3         4         5           8          5         5          9
Apartment units owned (2)                         -      336     946     1,130     1,328       1,848      1,328     1,328      2,208
Average apartment occupancy                       -    94.4%   94.6%     95.3%     94.1%           -      94.3%     95.5%          -
Average monthly revenue/unit                      -     $576    $624      $657      $684           -       $684      $692          -

OTHER DATA:
</TABLE>

(1)      Funds from operations is defined by the National Association of Real
         Estate Investment Trusts ("NAREIT") as "net income (computed in
         accordance with generally accepted accounting principles), excluding
         gains (losses) from debt restructuring and sales of property, plus
         depreciation and amortization, and after adjustments for unconsolidated
         partnerships and joint ventures."
(2)      At period end.
(3)      Pro forma amounts on an as-converted basis, as if 565,000 Operating
         Partnership Units had been issued for contribution of three stabilized
         apartment communities.







                                       11


<PAGE>



                                  RISK FACTORS

            BEFORE YOU INVEST IN OUR COMMON STOCK, YOU SHOULD BE AWARE THAT
THERE ARE VARIOUS RISKS, INCLUDING THOSE DESCRIBED BELOW. YOU SHOULD CONSIDER
CAREFULLY THESE RISK FACTORS TOGETHER WITH ALL OF THE OTHER INFORMATION INCLUDED
IN THIS PROSPECTUS BEFORE YOU DECIDE TO PURCHASE SHARES OF OUR COMMON STOCK.

           SOME OF THE INFORMATION IN THIS PROSPECTUS MAY CONTAIN
FORWARD-LOOKING STATEMENTS. SUCH STATEMENTS CAN BE IDENTIFIED BY THE USE OF
FORWARD-LOOKING TERMINOLOGY SUCH AS "MAY," "WILL," "EXPECT," "ANTICIPATE,"
"ESTIMATE," "CONTINUE" OR OTHER SIMILAR WORDS. THESE STATEMENTS DISCUSS FUTURE
EXPECTATIONS, CONTAIN PROJECTIONS OF RESULTS OF OPERATIONS OR OF FINANCIAL
CONDITION OR STATE OTHER "FORWARD-LOOKING" INFORMATION. WHEN CONSIDERING SUCH
FORWARD-LOOKING STATEMENTS, YOU SHOULD KEEP IN MIND THE RISK FACTORS AND OTHER
CAUTIONARY STATEMENTS IN THIS PROSPECTUS. THE RISK FACTORS NOTED IN THIS SECTION
AND OTHER FACTORS NOTED THROUGHOUT THIS PROSPECTUS, INCLUDINGCERTAIN RISKS AND
UNCERTAINTIES, COULD CAUSE OUR ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE
CONTAINED IN ANY FORWARD-LOOKING STATEMENT.

POSSIBLE INABILITY TO MEET STRATEGIC OBJECTIVES

            Our conversion to an UPREIT (as discussed more fully under the
heading "History and Formation of the Company -- Conversion to UPREIT" on page
23) may allow us to grow more rapidly. The successful implementation of a growth
strategy depends on several factors, including our ability:

o           to raise additional capital, either through equity or debt, as
            needed;

o           to assess accurately the market demand for apartment communities in
            a given location;

o           to identify and acquire apartment communities that meet our
            operating model; and

o           to manage our business in a cost-effective manner given the possible
            increase in the number of apartment communities owned and operated.

            We can provide no assurances that we will be able to successfully
accomplish any of the above factors and thus meet our strategic growth
objectives, especially in light of competition from other persons, including
financial institutions, insurance companies, pension funds, other real estate
investment trusts and limited partnerships that have investment objectives
similar to ours. Some of these competitors have greater resources, lower cost of
capital and more experience than we do.

                                       12


<PAGE>



                       POSSIBLE INABILITY TO MANAGE GROWTH

            Our ability to successfully integrate a large number of new
properties into our portfolio depends upon our ability to manage properties,
attract and retain quality personnel, develop procedures and practices necessary
to generate high occupancy levels and rental rates and operate such new
properties in a cost effective manner. We can provide no assurances that we will
be able to accomplish these necessary prerequisites for the successful
integration of any acquired properties.

                UNCERTAINTY WITH RESPECT TO RESTAURANT PROPERTIES

            Since our inception in 1987, we have had a large portion of our
assets invested in 47 Hardee's restaurant properties that are leased to
Enterprises. Under the master lease for these properties, we are paid annual
rent equal to the greater of $4.5 million or 9.875% of food sales. In addition,
Enterprises pays all operating costs, property insurance, real estate taxes and
maintenance and repair costs. From 1987 through 1995, Enterprises paid us more
than $4.5 million. However, restaurant sales have declined each year since 1992.
Accordingly, the revenue we have received from them has declined since that time
as well. In 1996, the revenues of those Hardee's restaurants fell below the
level requiring payments in excess of the minimum. As a result, Enterprises paid
us $4.5 million in rent for 1996.

            Revenues from the restaurants peaked in 1992 at $5.3 million and
have steadily fallen each year since. In order to protect our shareholders from
these declining revenues, in 1993 we began to acquire apartment communities. We
believe that we can more effectively enhance the value of our common stock by
acquiring and operating apartment communities. Accordingly, we have decided to
focus our business primarily on the ownership and operation of apartment
communities. As a consequence of this refocused strategy, we may elect to sell
our restaurant properties and reinvest the proceeds in additional apartment
communities. No sale of the restaurants is pending, and we will only divest the
restaurants if we believe doing so will enhance shareholder value. If we do
dispose of the restaurant properties, it is possible that we may incur a loss on
the disposition of the properties. It is also possible that we may invest such
sale proceeds in properties that yield significantly less than the $4.5 million
we received from Enterprises in 1996. Further, in the event we were to find a
buyer, Enterprises has the right to purchase the restaurants from us on the same
terms as that offer. This right may make it more difficult to find a suitable
buyer or could adversely affect the price we might realize on any such sale.

                          REAL ESTATE INVESTMENT RISKS

                                  GENERAL RISKS

            Our ability to make distributions to you depends on our ability to
generate funds from operations in excess of scheduled principal payments on debt
and capital expenditure requirements. Funds from operations and the value of our
properties may be adversely affected by events or conditions which are beyond
our control. Such events or conditions could include:

o           an oversupply of apartments in the Company's markets;

o           a reduction in demand for apartments in the Company's markets;

o           changes in governmental regulations and the related costs of
            compliance;

o           changes in tax laws and housing laws; and

o           changes in interest rate levels and the availability of financing.

                                       13


<PAGE>




Funds from operations would be adversely affected if a significant number of
residents were unable to pay rent or if we could not rent our apartments on
favorable terms. Significant expenditures associated with an equity investmentin
an apartment community (such as mortgage payments, if any, real estate taxes and
maintenance costs) generally do not decrease when circumstances cause a
reduction in rent revenue.

                       LACK OF GEOGRAPHIC DIVERSIFICATION

            All of our properties are located in Virginia and North Carolina.
Adverse economic developments in these states could adversely impact the
operations of our properties and therefore our profitability. The concentration
of properties in a limited number of markets may expose us to risks of adverse
economic developments which are greater than the risks if we owned properties in
more markets. Our revenues and the value of our properties may be affected by a
number of factors, including the local economic climate (which may be adversely
impacted by business layoffs, downsizing or industry slowdowns), changing
demographics and other factors. We can provide no assurance as to the continued
growth of the Virginia and North Carolina economies. Until we acquire apartment
communities in new and more geographically dispersed markets, the results of our
operations will be highly dependent on economic conditions in a geographically
limited region.

                          CONCENTRATION OF CREDIT RISK

            For 1996, the restaurant properties accounted for 31.0% of our total
revenues and 42.3% of our net operating income on a historical basis. Upon
completion of the Chrysson acquisition, we believe the restaurant properties'
contribution as a percentage of total revenues and net operating income will be
substantially lower. On a pro forma basis giving effect to the completion of
Phase I of the Chrysson acquisition (discussed in more detail on page 24 under
the heading "History and Formation of the Company -- Chrysson Acquisition"), the
restaurant properties accounted for approximately 23.8% of our total revenues
and 32.6% of our net operating income. Until we are able to significantly
increase our apartment portfolio or dispose of the restaurant properties, they
will continue to account for a sizeable portion of our revenues. All of the
restaurant property revenue comes from Enterprises. The inability of Enterprises
to pay us rent would adversely affect funds from operations. It also could
adversely affect our ability to make distributions to you. Wediscuss the
financial position of Enterprises under the heading "Management's Discussion and
Analysis of Financial Condition and Results of Operations -- Capital Resources
and Liquidity -- SHORT- AND LONG-TERM LIQUIDITY REQUIREMENTS" beginning on page
49.

                                 OPERATING RISKS

            The apartment communities are subject to all operating risks common
to apartment communities in general. Such risks include:

o           competition from other apartment communities and alternative housing
            due in part to low interest rates, both nationally and in our
            principal markets, which may make home purchasing an attractive
            alternative to renting;

o           new construction of comparable properties or adverse economic
            conditions in the areas in which our apartment communities are
            located, either of which might adversely affect apartment occupancy
            or rental rates;

o           increases in operating costs (including real estate taxes) due to
            inflation and other factors, which may not necessarily be offset by
            increased rents;

o           the inability or unwillingness of residents to pay rent increases;

                                       14


<PAGE>




o           future enactment of rent control laws or other laws regulating
            multifamily housing, including present and possible future laws
            relating to access by disabled persons; and

o           disagreements with joint venture partners or real estate
            co-investors, if any.

Any of the above events could adversely affect our ability to make expected
distributions to you.

ILLIQUIDITY OF REAL ESTATE

            Real estate investments are relatively illiquid. This illiquidity
may limit our ability to alter our business strategy in response to changes in
economic or other conditions. (We discuss our current business strategy in more
detail under the heading "The Company -- Our Growth Strategy" beginning on page
27). Further, as we discuss in more detail on page ? (under "Federal Income Tax
Considerations -- Requirements for Qualification -- INCOME TESTS"), the Internal
Revenue Code limits our ability to sell properties held for fewer than four
years.

FINANCING RISKS

RISKS ASSOCIATED WITH DEBT FINANCING

            We have available a $25.5 million credit line that we describe more
fully under the heading "The Company -- Financing Strategy" on page 30.
Historically, we have used debt financing when we acquired properties. At
September 30, 1997, we had $60.0 million of long-term, fixed-rate debt with an
average interest rate of 8.2% and $18.4 million of long-term, variable-rate debt
with an average interest rate of 7.5%. In addition to the possible use of common
stock, preferred stock or Units, we intend to continue using debt financing for
acquisitions of new apartment properties. Such debt financing may include
borrowings under the credit line and permanent mortgage financing. Payments of
principal and interest on borrowings may leave us with insufficient cash
resources to operate the apartment communities or pay distributions required to
be paid in order for us to maintain our qualification as a REIT.

            Our bylaws restrict our ability to borrow by limiting debt to 300%
of our net assets. For these purposes, net assets are defined as total assets at
cost, excluding intangible assets, before deducting depreciation or other
non-cash reserves, less total liabilities. We can exceed this limit if a
majority of the directors, including a majority of the independent directors,
approves such level of debt. Additionally, we would have to disclose to you that
we exceeded this limit in our next quarterly report and provide a justification
for such excess. The agreement granting us our line of credit also contains
restrictions relating to specified levels of debt service coverage, leverage and
net worth. We discuss these restrictions under the heading "The Company --
Financing Strategy" on page 30.

            At the conclusion of this offering, we will have a significant level
of debt. This debt level creates an increased risk that we may default on our
obligations. If we default, the banks who lent us funds could foreclose on the
properties securing their loans. As we discuss on page 31 in the "Use of
Proceeds" section, we plan to use the net proceeds of this offering to reduce
our debt. As the pro forma balance sheet appearing on page F-21 indicates, had
this offering and the Chrysson acquisition occurred on September 30, 1997, our
debt to net assets ratio would have been 102.8% and our debt-to-total market
capitalization ratio (I.E., debt divided by the sum of debt and the market value
of our outstanding Units and shares of common stock) would have been 45.7%.
While not required by our Articles of Incorporation or bylaws, we intend to keep
our debt- to-total market capitalization ratio below 60% following the offering,
although circumstances may cause us to exceed that target from time to time.

                                       15


<PAGE>



                             VARIABLE INTEREST RATES

            Two of the notes payable secured by apartment properties bear
interest at variable rates. At September 30, 1997, $18.4 million of our debt
bore interest at a variable rate. We expect to repay approximately $5.9 million
of this amount with the net proceeds from this offering. In addition, we may
incur additional debt in the future that also bears interest at variable rates.
Variable-rate debt creates higher debt service requirements if market interest
rates increase, which would adversely affect our cash flow and the amounts
available to pay dividends. Upon completion of this offering, we expect to
refinance a portion of the outstanding debt on the Chrysson properties with
approximately $37.9 million of 7.2% fixed-rate loans that cannot be repaid for
five years. Should the market for fixed-rate loans improve, we will not be able
to take advantage of such lower rates with respect to those loans. If we could,
we may have increased our cash flow from those properties.

                                RISKS OF DEFAULT

            We may obtain financing with "due-on-encumbrance" or "due-on-sale"
clauses in which future refinancing or sale of properties could cause the
maturity dates of the mortgages to accelerate and the financing to become due
immediately. Thus, we could be required to sell properties on an all-cash basis
or the purchaser might be required to obtain new financing in connection with a
sale. Alternatively or additionally, we may obtain mortgages that have balloon
payments. Such mortgages involve greater risks than mortgages with principal
amounts amortized over the term of the loan since our ability to repay the
outstanding principal amount at maturity may depend on obtaining adequate
refinancing or selling the property. The efficacy of either option would depend
on economic conditions in general and the value of the underlying properties in
particular. We cannot guarantee that we could refinance or repay any such
mortgages at maturity. Further, a significant decline in the value of the
underlying property could result in a loss of the property through foreclosure.

SECURED DEBT

            Approximately $71.3 million of our debt is secured by real estate
assets. Should we default on the payment of any of this debt, the banks holding
the debt could accelerate the due dates on the loans, and, if we are unable to
arrange for suitable refinancing, the banks could foreclose on the secured
properties.

REGULATORY MATTERS

ENVIRONMENTAL MATTERS

            Various Federal, state and local laws subject property owners or
operators to liability for the costs of removal or remediation of certain
hazardous substances released on a property. Such laws often impose liability
without regard to whether the owner or operator knew of, or was responsible for,
the release of the hazardous substances. The presence of, or the failure to
properly remediate, hazardous substances may adversely affect occupancy of any
contaminated apartment communities, the ability of Enterprises to operate
restaurants, and our ability to sell or borrow against contaminated properties.
In addition to the costs associated with investigation and remediation actions
brought by governmental agencies, the presence of hazardous wastes on a property
could result in personal injury or similar claims by private plaintiffs.

            Various laws also impose, on persons who arrange for the disposal or
treatment of hazardous or toxic substances, liability for the cost of removal or
remediation of hazardous substances at the disposal or treatment facility. These
laws often impose liability whether or not the person arranging for the disposal
ever owned or operated the disposal facility.

                                       16


<PAGE>



            Enterprises has agreed to pay for the costs of complying with
applicable environmental laws, ordinances and regulations on the restaurant
properties. However, the obligation to pay for such costs with respect to our
other properties, or Enterprises' inability to pay for such costs on the
restaurant properties, may adversely affect our operating costs and the value of
our properties.

            Phase I environmental site assessments have been obtained on all of
our owned apartment properties. The purpose of Phase I environmental site
assessments is to identify potential sources of contamination for which a
company may be responsible and to assess the status of environmental regulatory
compliance. All of the restaurant properties were subjected to transaction
screens at the time we renegotiated the master lease in December 1995. A
transaction screen involves a review of a property for the purpose of
recommending whether we should perform a Phase I environmental site assessment.
A transaction screen is significantly less thorough in scope than a Phase I
environmental site assessment.

            Neither the transaction screens nor the environmental site
assessments revealed any environmental condition, liability or compliance
concern that we believe would have a material adverse affect on our business,
assets or results of operations. Nor are we aware of any such condition,
liability or concern by any other means. However, it is possible that the
transaction screens and the environmental site assessments relating to any one
of the properties did not reveal all environmental conditions, liabilities or
compliance concerns. It is also possible that there are material environmental
conditions, liabilities or compliance concerns that arose at a property after
the related review was completed.

AMERICANS WITH DISABILITIES ACT COMPLIANCE

            Under the Americans with Disabilities Act of 1990 (the "ADA"), all
public accommodations and commercial facilities must meet certain Federal
requirements related to access and use by disabled persons. Compliance with the
ADA requirements could require removal of access barriers, and non-compliance
could result in imposition of fines by the U.S. government or an award of
damages to private litigants. We believe that our properties are substantially
in compliance with these requirements. Further, under the terms of the master
lease agreement with Enterprises, Enterprises is financially responsible for
upgrading the restaurant properties should such properties not be in compliance
with the ADA. However, in the event of a determination that our properties are
not in compliance with the ADA, we could face the imposition of fines or an
award of damages to private litigants. If we were required to make unanticipated
expenditures to comply with the ADA, our cash flow and the amounts available for
distributions to you may be adversely affected.

CONFLICTS OF INTEREST

EXISTING BUSINESS CONFLICTS

            Certain of our executive officers, directors and major shareholders
are also owners, officers and/or directors of Enterprises and Boddie Investment
Company. Boddie Investment Company is the general partner of the limited
partnerships that own the apartment properties and shopping centers that we
manage but do not own. We have described the specific relationships more fully
under the heading "Certain Relationships and Related Transactions" beginning on
page 65. In addition to the business transactions with Enterprises and Boddie
Investment Company, as of September 30, 1997, we owed Enterprises $6.1 million
and Boddie Investment Company $956,000. Additionally, Enterprises has a right of
first refusal to purchase the restaurant properties. This means that if we
negotiate the sale of the restaurant properties to a third party, Enterprises
has the right to purchase the restaurants on the same terms and conditions. This
may make it more difficult to sell the restaurants.

            Under our bylaws, transactions with these companies must be approved
by directors who are independent of the transactions. B. Mayo Boddie and
Nicholas B. Boddie (the "Boddies"), the owners of Enterprises and Boddie
Investment Company, have been directors of the Company. B. Mayo Boddie will

                                       17


<PAGE>



            continue to be a director and our Chairman of the Board after
completion of the offering. As such, he may be able to influence the Board's
actions to the benefit of Enterprises or Boddie Investment Company.

POTENTIAL CONFLICTS OF INTEREST; CHRYSSON ACQUISITION

            As more fully explained under the heading "History and Formation of
the Company -- Chrysson Acquisition" on page 24, we have recently acquired
certain apartment properties from the Chrysson Parties. The owners of the
Chrysson properties received Units as partial consideration for the sale of
their properties. As part of the acquisition agreement, the Chrysson Parties
appointed two members to our Board of Directors following the resignation of two
of our then current directors. Upon closing of this offering, the size of our
Board will be increased from five to seven members and (i) D. Scott Wilkerson
and Philip S. Payne, executive officers of the Company, will be appointed to the
Board, (ii) an additional current director will resign and (iii) the Chrysson
Parties will have the right to nominate another director, who may not be an
affiliate of the Chrysson Parties, for appointment subject to our Board's
approval. These Chrysson directors, due to their ownership of Units, as opposed
to shares of our common stock, will suffer different and more adverse tax
consequences than shareholders of the Company upon the sale of any of the
Chrysson properties or upon the repayment or refinancing of associated
indebtedness. As a result they may have objectives that are different from those
of the other directors with respect to property sales or the appropriate pricing
and timing of any refinancing or prepayment of indebtedness. Similar conflicts
may develop in the future as we acquire more properties.

            Furthermore, we did not seek an independent third party appraisal of
the Chrysson properties prior to purchase. While no assurances can be given that
the price we paid for the Chrysson properties represents their fair market
value, based on our management's experience, we believe that the agreed-upon
price for the Chrysson properties does reflect their fair market value.

           ENTERPRISES' OPTION TO CLOSE POORLY PERFORMING RESTAURANTS

            Under certain agreements with Enterprises and the bank holding the
mortgage on the restaurant properties, Enterprises has the option to close
restaurants that are performing poorly, as defined in such agreements.

            Under the master lease, Enterprises has the option to close a poorly
performing location by offering us a choice of three of its own restaurants that
meet certain performance criteria as a substitute for the restaurant Enterprises
wishes to close. In our sole discretion, we may accept or reject any one of the
three alternatives they propose. If we reject all three, at our option, we may
(i) keep the property and cancel the lease or (ii) sell the property to
Enterprises for $920,000. Beginning on January 1, 2008, Enterprises may close up
to five poorly performing locations per year. We will have the option to keep
the property and cancel the lease or sell it to Enterprises for cash equal in
amount to the property's net book value (I.E., our original cost of $920,000
less the depreciation we have recorded since 1987).

            Under the terms of a tri-party agreement among the Company,
Enterprises and the bank holding the mortgage on the restaurant properties,
beginning on January 1, 1998, Enterprises can close up to seven poorly
performing locations (but no more than five in any year) under the same terms
and conditions available to Enterprises beginning on January 1, 2008 under the
master lease. If the mortgage is canceled, the tri-party agreement terminates,
and Enterprises can only close restaurants in accordance with the provisions of
the master lease.

            We cannot predict whether Enterprises will exercise its option to
close restaurants in accordance with the master lease and the tri-party
agreement, and we cannot accurately predict what impact such closures would have
on our financial condition or results of operations.

                                       18


<PAGE>



TAX RISKS

CONSEQUENCES OF THE FAILURE TO QUALIFY AS A REIT

            We believe that we operate in a manner that enables us to meet the
requirements for qualification as a REIT for Federal income tax purposes. We
have not requested, and do not plan to request, a ruling from the Internal
Revenue Service that we qualify as a REIT. We have, however, received an opinion
from the law firm of Alston & Bird LLP that we meet the requirements for
qualification as a REIT for the taxable years ended December 31, 1987 through
1996, and that we are in a position to continue such qualification. You should
be aware that opinions of counsel are not binding on the IRS or any court.
Furthermore, the conclusions stated in the opinion are conditioned on, and our
continued qualification as a REIT will depend on, our meeting various
requirements. Such requirements are discussed in more detail under the heading
"Federal Income Tax Considerations -- Requirements for Qualification" beginning
on page 79.

            If we fail to qualify as a REIT, we would not be allowed a deduction
for distributions to shareholders in computing our taxable income and would be
subject to Federal income tax at regular corporate rates. We also could be
subject to the Federal alternative minimum tax. Unless we are entitled to relief
under specific statutory provisions, we could not elect to be taxed as a REIT
for four taxable years following the year during which we were disqualified.
Therefore, if we lose our REIT status, the funds available for distribution to
you would be reduced substantially for each of the years involved. See "Federal
Income Tax Considerations -- Failure to Qualify," on page 84.

EFFECT OF DISTRIBUTION REQUIREMENTS

            As a REIT, we are subject to annual distribution requirements, which
limit the amount of cash we have available for other business purposes,
including amounts to fund our growth. See "Federal Income Tax Considerations --
Annual Distribution Requirements" on page 82.

OTHER TAX LIABILITIES

            Even if we qualify as a REIT, we and our subsidiaries may be subject
to certain Federal, state, and local taxes on our income and property that could
reduce operating cash flow.

POSSIBLE ADVERSE CONSEQUENCES OF LIMITS ON OWNERSHIP OF SHARES

            Our Articles of Incorporation limit ownership of our capital stock
by any single shareholder to 9.8% of the outstanding shares. The Articles also
prohibit anyone from buying shares if the purchase would result in us losing our
REIT status. This could happen if a share transaction results in fewer than 100
persons owning all of our shares or in five or fewer persons, applying certain
broad attribution rules of the Internal Revenue Code, owning 50% or more of our
shares. If you or anyone else acquires shares in excess of the ownership limit
or in violation of the ownership requirements of the Internal Revenue Code for
REITs, we:

o           will consider the transfer to be null and void;

o           will not reflect the transaction on our books;

o           may institute legal action to enjoin the transaction;

o           will not pay dividends or other distributions with respect to those
            shares;

                                       19


<PAGE>



o           will not recognize any voting rights for those shares;

o           will consider the shares held in trust for the benefit of the
            Company; and

o           will either direct the affected person to sell the shares and turn
            over any profit to us, or we will redeem the shares. If we redeem
            the shares, it will be at a price equal to the lesser of:

            (a)    the price paid by the transferee of the shares or

            (b)    the average of the last reported sales prices on the American
                   Stock Exchange on the ten trading days immediately preceding
                   the date fixed for redemption by our Board of Directors.

An individual who acquires shares that violate the above rules bears the risk
that (i) he may lose control over the power to dispose of the shares, (ii) he
may not recognize profit from the sale of such shares if the market price of the
shares increases and (iii) he may be required to recognize a loss from the sale
of such shares if the market price decreases.

LIMITATIONS ON ACQUISITION AND CHANGE IN CONTROL

OWNERSHIP LIMIT

            The 9.8% ownership limit discussed above may have the effect of
precluding acquisition of control of us by a third party without consent of the
Board of Directors. See "Description of Capital Stock -- Ownership Limitations
and Restrictions on Transfer" on page 71.

OPERATING PARTNERSHIP AGREEMENT

            The Operating Partnership agreement contains provisions relating to
limited partners' redemption rights in the event of certain changes of control
of the Company. These provisions require an acquiror to maintain the Operating
Partnership structure and to maintain a limited partner's right to continue to
hold Units with future redemption rights. Such provision could have the effect
of discouraging a third party from making an acquisition proposal, even if such
proposal were in our shareholders' best interests.

PREFERRED STOCK

            Our Articles of Incorporation authorize our Board of Directors to
issue up to 10.0 million shares of preferred stock. The Board of Directors may
establish the preferences and rights of any preferred shares issued. The
issuance of preferred stock could have the effect of delaying or preventing
someone from taking control of us, even if a change in control were in our
shareholders' best interests. As of the date of this offering, we have not yet
issued any preferred stock. See "Description of Capital Stock -- Preferred
Stock" on page 71.

MARYLAND BUSINESS COMBINATION STATUTE

            The Maryland General Corporation Law establishes special
requirements for "business combinations" between a Maryland corporation and
"interested shareholders" unless exemptions are applicable. An interested
shareholder is any person who beneficially owns ten percent or more of the
voting power of our then-outstanding voting stock. Among other things, the law
prohibits for a period of five years a merger and other similar transactions
between us and an interested shareholder unless the Board approved the
transaction

                                       20


<PAGE>



prior to the party becoming an interested shareholder. The five year period runs
from the most recent date on which the interested shareholder became an
interested shareholder. The law also requires a supermajority shareholder vote
for such transactions after the end of the five year period. This means that the
transaction must be approved by at least:

o           80% of the votes entitled to be cast by holders of outstanding
            voting shares and

o           66% of the votes entitled to be cast by holders of outstanding
            voting shares other than shares held by the interested shareholder
            with whom the business combination is to be effected.

            The business combination statute could have the effect of
discouraging offers to acquire us and of increasing the difficulty of
consummating any such offers, even if our acquisition would be in our
shareholders' best interests.

MARYLAND CONTROL SHARE ACQUISITION STATUTE

            Maryland law provides that "control shares" of a Maryland
corporation acquired in a "control share acquisition" have no voting rights
except to the extent approved by a shareholder vote. Two-thirds of the shares
eligible to vote must vote in favor of granting the "control shares" voting
rights. "Control shares" are shares of stock that, taken together with all other
shares of stock the acquiror previously acquired, would entitle the acquiror to
exercise at least 20% of the voting power in electing directors. Control shares
do not include shares of stock the acquiring person is entitled to vote as a
result of having previously obtained shareholder approval. A "control share
acquisition" means the acquisition of control shares, subject to certain
exceptions.

            If a person who has made (or proposes to make) a control share
acquisition satisfies certain conditions (including agreeing to pay expenses),
he may compel the Board of Directors to call a special meeting of shareholders
to be held within 50 days to consider the voting rights of the shares. If such a
person makes no request for a meeting, we have the option to present the
question at any shareholders' meeting.

            If voting rights are not approved at a meeting of shareholders then
we may redeem any or all of the control shares (except those for which voting
rights have previously been approved) for fair value. We will determine the fair
value of the shares, without regard to voting rights, as of the date of either:

o           the last control share acquisition or

o           any meeting where shareholders considered and did not approve voting
            rights of the control shares.

            If voting rights for control shares are approved at a shareholders'
meeting and the acquiror becomes entitled to vote a majority of the shares of
stock entitled to vote, all other shareholders may exercise appraisal rights.
This means that you would be able to redeem your stock back to us for fair
value. Under Maryland law, the fair value may not be less than the highest price
per share paid in the control share acquisition. Furthermore, certain
limitations otherwise applicable to the exercise of dissenters' rights would not
apply in the context of a control share acquisition.

            The control share acquisition statute would not apply to shares
acquired in a merger, consolidation or share exchange if we were a party to the
transaction.

            The control share acquisition statute could have the effect of
discouraging offers to acquire us and of increasing the difficulty of
consummating any such offers, even if our acquisition would be in our
shareholders' best interests.

                                       21


<PAGE>



DEPENDENCE ON KEY PERSONNEL

            We are dependent on the efforts of our executive officers,
particularly Mr. Wilkerson, Mr. Payne and Ms. Novak. While we believe that we
could find replacements for these key personnel, if necessary, the loss of their
services could have an adverse effect on our operations. Messrs. Wilkerson and
Payne and Ms. Novak have entered into employment contracts with us. We tell you
more about these employment contracts under the heading "Certain Relationships
and Related Transactions -- Transactions with Management -- EMPLOYMENT CONTRACTS
AND TERMINATION OF EMPLOYMENT AND CHANGE-IN-CONTROL ARRANGEMENTS" appearing on
page 68.

                      HISTORY AND FORMATION OF THE COMPANY

EARLY HISTORY

            In 1987 we purchased 47 existing Hardee's restaurant properties from
BNE Realty Partners, Limited Partnership, an affiliate of Enterprises, for an
aggregate purchase price of $43.2 million. From 1987 through 1992, our
investment strategy was limited to the ownership of these 47 restaurant
properties leased to Enterprises, a Hardee's franchisee. During this period we
operated as an externally-administered REIT, with an affiliate of Enterprises
performing all management and administrative functions under an advisory
contract. We leased the restaurants to Enterprises under a master lease on a
triple net basis. A master lease is a single lease that covers multiple
properties, while a triple net lease is one where the lessee pays all operating
expenses, maintenance, property insurance and real estate taxes. In order to
provide for growth in funds from operations andenhance shareholder value, we
began in 1993 to diversify our investments into apartment communities by first
purchasing the 336-unit Paces Commons apartment community in June 1993 followed
by the 162-unit Oakbrook apartment community in June 1994. Both of these
apartment communities are located in Charlotte, North Carolina.

ACQUISITION OF BT VENTURE CORPORATION

            We continued our diversification with our acquisition in October
1994 of BT Venture Corporation, an integrated real estate management,
development and acquisition company, which we acquired from two of our
affiliates, the Boddies. With this acquisition, we became a self-administered
and self-managed real estate investment trust. BT Venture Corporation owned the
448-unit Latitudes in Virginia Beach, Virginia and managed 12 apartment
communities (including Latitudes and the two that we owned) and three retail
shopping centers. See also "Certain Relationships and Related Transactions --
Boddie-Noell Properties and B. Mayo Boddie and Nicholas B. Boddie" on page 65.
After the acquisition of BT Venture Corporation, we also acquired the 184-unit
Harris Hill in Charlotte in December 1994.

FORMATION OF BNP MANAGEMENT, INC.

            In May 1995, we reorganized our third-party management operations to
better enable us to comply with certain provisions of the Internal Revenue Code
that limit the amount of revenues that a REIT can earn from third-party property
management contracts. In the reorganization we transferred all of our
third-party management contracts, which we assumed when we acquired BT Venture
Corporation, to a newly formed

                                       22


<PAGE>



unconsolidated taxable subsidiary, BNP Management, Inc. In exchange we received
a 95% economic interest in the Management Company (represented by 100% of the
non-voting equity and one percent of the voting equity of the Management
Company). Officers of the Management Company, who are also officers of the
Company, control the remaining equity interests. Rules regarding the ownership
of assets by REITs keep the Company (the REIT only, as opposed to the REIT, the
Operating Partnership and the Management Company) from owning stock or
securities of corporations in certain ways. These rules could adversely affect
the Company, causing it to fail to be a REIT (see discussion below).

            The Management Company employs the on-site personnel at each of our
managed properties and pays all the related expenses of operating the managed
properties. The property owners generally pay a management fee of five percent
of a property's gross revenues and reimburse the Management Company for all
operating expenses, including the salaries and benefits of employees performing
work on behalf of such properties.

RENEGOTIATION OF MASTER LEASE

            We renegotiated and amended the lease agreement with Enterprises in
December 1995. It now has a primary term expiring in December 2007 but grants
Enterprises three five-year renewal options. Under the amended lease,
Enterprises pays annual rent equal to the greater of $4.5 million or 9.875% of
food sales from the restaurants.

OTHER ACTIVITY

            Following the acquisition of Harris Hill, we continued to seek
attractive acquisition opportunities, and, in April 1996, we purchased Paces
Village, a 198-unit apartment community located in Greensboro, North Carolina.

            On February 27, 1997, we entered into a participating loan agreement
with The Villages of Chapel Hill Limited Partnership, whose primary asset is The
Villages of Chapel Hill, a 264-unit apartment community in Chapel Hill, North
Carolina. The Villages of Chapel Hill Limited Partnership is a North Carolina
limited partnership managed by the Management Company. The general partner of
this limited partnership is Boddie Investment Company, which is one of our
affiliates. See "Certain Relationships and Related Transactions -- Boddie-Noell
Properties and Boddie Investment Company" on page 67.

CONVERSION TO UPREIT

            We have recently reorganized to an UPREIT structure, a structure
which many REITs currently use. UPREIT stands for "Umbrella Partnership Real
Estate Investment Trust." An UPREIT is a real estate investment trust that
controls and holds most of its properties through an umbrella limited
partnership. Prior to the reorganization, most property owners who sold us
properties recognized gain on their sale. However, through our UPREIT structure
we can acquire properties in exchange for the limited partnership interests in
the umbrella limited partnership and trigger no immediate tax obligations for
certain sellers. We believe that our conversion to an UPREIT will therefore
enable us to acquire properties not otherwise available or at lower prices
because of the tax advantages to certain property sellers of receiving limited
partnership interests instead of cash as consideration.

            An UPREIT's limited partnership interests are generally referred to
as "Units," and the limited partnership in an UPREIT is generally referred to as
the "Operating Partnership." In keeping with industry convention, we have
adopted those terms for use in this prospectus.

                                       23


<PAGE>



            The Company is the Operating Partnership's sole general partner. We
contributed our presently owned properties and all other assets and liabilities
to the Operating Partnership in exchange for Units. We currently own a majority
of the Units. With the exception of the general partner (us), Unitholders will
generally be able to redeem their Units for cash or, at our option as general
partner, for shares of common stock of the Company on a one-for-one basis.
UPREITs are structured so that distributions of cash from the Operating
Partnership are allocated between the REIT (I.E., the Company) and the other
limited partners based upon their respective Unit ownership. The Operating
Partnership was organized as a Delaware limited partnership on September 18,
1997.

CHRYSSON ACQUISITION

            On September 22 of this year, we signed an agreement to acquire a
portfolio of seven apartment communities containing 1,356 apartment units
located in North Carolina. All of these properties were owned by the Chrysson
Parties, developers of mid- to high-end apartment communities based in
Winston-Salem, North Carolina.

            Under the terms of the Chrysson acquisition agreement, we will issue
up to 1.7 million Units in the Operating Partnership. We will issue 1.1 million
Units in Phase I of the acquisition; however, 100,000 of those Units will not be
issued until one year after the closing of Phase I, and another 100,000 will not
be issued until two years after the closing. We will issue the remaining Units
upon the acquisition of each of the remaining three apartment communities. The
Chrysson properties are currently encumbered by approximately $70.3 million of
debt. We intend to refinance this debt as we acquire each of the Chrysson
properties. We expect the acquisition to be immediately accretive to our funds
from operations and funds available for distribution per share.

            Phase I of the acquisition consists of 880 apartment units in four
apartment communities. Upon the closing of the Phase I acquisition and
completion of this offering, we will own 86.3% of the Operating Partnership
Units.

            The Chrysson Parties are still developing the other three
communities containing 476 units. We will acquire them for Units only when they
are completed and achieve predetermined occupancy and rental levels. The number
of Units we will issue is based on those predetermined measures, which are
specified by property in the acquisition agreement. All have estimated
completion dates within the next 12 months.

            Additionally, under the terms of the acquisition agreement, we will
have a right of first refusal to purchase any project developed in the future by
the development entity owned by the Chrysson Parties. Any such acquisition must
be approved, however, by a majority of the directors who are disinterested with
respect to the proposed transaction. As a further condition of the acquisition
agreement, the Chrysson Parties have agreed to refrain from developing any
apartment communities within a three mile radius of any apartment community we
own now or in the future.

                                       24


<PAGE>



                                  THE COMPANY

CURRENT OPERATIONS

            Boddie-Noell Properties, Inc. is a corporation organized under the
laws of the State of Maryland. It was incorporated on April 1, 1987 under the
laws of Delaware, and it was reincorporated in Maryland on July 31, 1997.

            We currently operate as a self-administered and self-managed REIT in
accordance with the provisions of Sections 856 through 860 of the Internal
Revenue Code. Qualifying as a real estate investment trust for federal income
tax purposes means that we substantially eliminate the federal "double taxation"
that usually results from investment in a corporation, if we meet certain tests
set forth in the Internal Revenue Code. The impact of failing to qualify as a
REIT is discussed in the "Risk Factors -- Consequences of the Failure to Qualify
as a REIT" section beginning on page 19. See also, "Federal Income Tax
Considerations" beginning on page 77.

            We currently own nine apartment communities in Charlotte, Greensboro
and Winston-Salem, North Carolina and Virginia Beach, Virginia, with a total of
2,208 apartment units. Upon completion of our acquisition of all of the Chrysson
properties (discussed under "History and Formation of Company -- Chrysson
Acquisition" on page 24), we will also own an additional three apartment
communities with 476 apartment units in Greensboro, Winston-Salem and
Burlington, North Carolina. Our apartments' rental rates are in the moderate to
moderately high range for apartments available within these markets. Despite a
substantial amount of new construction, especially in Charlotte and Greensboro,
apartment occupancies and rental rates in these markets have remained relatively
strong. This strength is primarily attributable to demand for apartments created
by continued population and job growth. See "Our Properties -- Market
Information" on page 51.

            We own 95% of the economic interest of the Management Company. As we
discuss under "History and Formation of the Company -- Formation of BNP
Management, Inc." on page 22, we do not consolidate the Management Company for
financial statement purposes. The Management Company manages an additional seven
apartment communities containing a total of 1,713 units and two shopping centers
containing a total of 113,800 square feet. All of the managed properties are
located in North Carolina and Virginia.

            We also own the 47 restaurant properties which we lease to
Enterprises under a triple-net master lease. In addition to all operating
expenses, Enterprises is responsible for the cost of any improvement, expansion,
remodeling or replacement required to keep the properties competitive or in
conformity with Hardee's Food Systems, Inc.'s building standards. The decision
to modify a particular restaurant property is based on a number of factors,
including the date of its last modification and the number, age and design
features of competing restaurants located in the market area of the particular
property. Enterprises is required to make any renovations at its own expense.

            As of September 30, 1997, we employed 86 persons, including
management, accounting, legal, acquisitions, development, property management,
leasing, maintenance and administrative personnel.

                                       25


<PAGE>



PRINCIPAL INVESTMENT OBJECTIVES

            Our principal investment objectives are to provide our shareholders
with current income and to increase the value of the Company's shares of common
stock. To accomplish these goals, we will focus on increasing long-term growth
in funds from operations and funds available for distribution per share and on
increasing the value of our portfolio through effective management, growth,
financing and investment strategies. We expect to implement our strategies
primarily through the acquisition, operation, leasing and management of
apartment communities.

OPERATING PHILOSOPHY

            We have developed an operating philosophy to assist us in achieving
our goals. We focus on identifying our market (both geographic and consumer), on
effectively managing our properties, on offering the highest possible level of
customer service to our residents and on streamlining our management structure.
This philosophy defines how we position ourselves in the apartment rental
market.

MARKET FOCUS

            Our focus is on owning, operating, and acquiring apartment
communities in secondary markets in the southeastern United States, and we
currently own apartment communities in North Carolina and Virginia. We seek to
acquire properties in areas with substantial economic growth and a rapidly
expanding job base in which we can establish a significant market presence in
the apartment community marketplace. We believe apartment communities in these
markets offer attractive long-term investment returns. We also believe there are
attractive opportunities both within and beyond the markets in which we
currently operate.

            Our residents are typically high-end "residents by necessity" --
individuals or families with moderate to high levels of income that live in
apartments by necessity. They typically include retirees, young professionals,
manager-level white collar workers, medical personnel, teachers, members of the
military and young families. This category of "residents by necessity" includes
older residents who choose not to live in an assisted living facility and
younger residents who cannot afford to move into a house until they accumulate
enough money for a down payment. These residents generally prefer, and our
apartment units typically offer:

o           good locations relative to shopping, job corridors and health care
            providers;

o           modern and well-maintained amenities;

o           a sense of community;

o           a number of external amenities (such as a clubhouse, tennis courts,
            a swimming pool and well- maintained lawns);

o           reasonable prices in relation to similar apartment communities in
            the same geographical area; and

o           a high square footage to cost ratio.

INTENSIVE MANAGEMENT FOCUS

            We strongly emphasize on-site property management. We seek
opportunities to increase rents, reduce resident turnover, raise average
occupancy rates and control costs. On-site community managers have
responsibility for monitoring market trends and, together with our site-based
property managers, have the discretion to react to such trends.

                                       26


<PAGE>



DEDICATION TO CUSTOMER SERVICE

            Our experience is that maintaining a consistently high level of
customer satisfaction leads to greater demand for our apartment units, higher
occupancy and rental rates, reduced turnover and increased long-term
profitability. Accordingly, we strive to attain the highest levels of customer
service by properly training our personnel, personalizing relations with our
residents and quickly responding to residents' requests.

FLAT OPERATIONAL STRUCTURE

                                                      

            Each apartment community is operated by an on-site community manager
assisted by staff trained in r marketing, management, accounting, maintenance
and other procedures. On-site community managers report directly to regional
property managers who are based at one of the locations for which they have
responsibility r but who regularly visit each of the apartment communities in
their region. Our property managers have overall operating responsibility for
their specific communities. We believe that our "flat" operating structure
allows us to:

o           capitalize on the benefits of a decentralized structure (I.E.,
            specific market knowledge and increased personal accountability);

o           efficiently staff our operations;

o           achieve a cohesive corporate culture; and

o           reduce costs through operating efficiencies and economies of scale
            inherent in the management of a large portfolio of properties in a
            limited geographic region.

OUR GROWTH STRATEGY

            We seek to increase earnings, funds from operations and funds
available for distribution per share to maximize shareholder value through a
balanced strategy of internal and external growth.

INTERNAL GROWTH STRATEGY

            Our goal is to maximize our return on investment in each apartment
community by maximizing rental revenues through careful attention to both rental
rates and occupancy levels while reducing or controlling operating expenses. We
(i) seek higher net rental revenues by physically enhancing and maintaining the
competitiveness of our communities and (ii) manage expenses through our system
of detailed management reporting and accountability in order to achieve
increases in operating cash flow. We have adopted several programs and policies
to achieve these ends.

            In an attempt to achieve the optimal balance between rental rates
and occupancy, we have authorized our community managers, acting in concert with
our regional property managers, to adjust rents in response to local market
conditions and to concentrate resident turnover in peak rental demand months.
The community managers are also responsible for developing and implementing
marketing plans for their communities.

            We have also invested heavily in training programs for our
property-level personnel. We believe that a comprehensive program for the
continued training of all employees, a commitment to "promoting from within" and
the development of professional, long-term career paths for our employees
enhance the performance of our personnel and reduce employee turnover. Our
"corporate office" personnel also spend time at our communities because we
believe doing so fosters a sense of cohesiveness and a uniform corporate culture
and provides valuable information and experience for employees throughout our
organization.

                                       27


<PAGE>



            We compensate all on-site employees in part through
performance-based compensation programs. These include monthly bonuses based on
resident renewals and quarterly bonuses tied to both net operating income for
the employee's respective community(ies) and our overall performance. Our senior
management is eligible for discretionary bonuses and incentive stock options as
determined by the Board of Directors.

            Our on-site personnel are charged with the task of making residents
comfortable in their communities through personal attention, which includes
organizing social functions and activities as well as responding promptly to any
resident problems that may arise in conjunction with an apartment unit or the
community. We believe social functions foster a sense of community by
encouraging residents to meet one another and that this sense of community helps
reduce turnover (discussed below) and increases the effectiveness of community
watch programs.

            We also try to enhance the living experience in our communities by
guaranteeing that we will respond to maintenance calls within 24 hours. If we do
not respond within that time frame, we will rebate rent for that day. We believe
this puts our on-site personnel in a customer-service frame of mind. We also
conduct frequent resident surveys in order to measure customer satisfaction, and
we use residents' responses to form our annualt plans for each community,
evaluate personnel and measure property performance.

            For the first several years we operated apartment communities, we
experienced approximately a two-thirds turnover rate, which we believe is about
average in our markets. The turnover rate is the rate at which residents move
out of apartment units during the year. For example, if we had 100 apartment
units and the residents of 75 of them moved out during the year, then we would
have a 75% turnover rate. If we had 100 apartment units and the residents of 50
of them moved out, and then, in the same year, 25 of the new residents also
moved out, we would still have a 75% turnover rate even though there was
activity only in 50% of the apartment units.

            When a resident leaves, we incur two major costs. First, we must
clean, paint and sometimes replace carpeting or appliances to prepare the
apartment unit for a new resident. Second, until a new resident moves in, the
apartment unit is vacant, and we will not collect rent. We estimate that each
apartment unit that turns over costs us the equivalent of five weeks' rent.

            In partial response to this turnover issue, we initiated the
above-described monthly bonus program based on resident renewals. We are also
reducing turnover rates by offering longer term leases. We were one of the first
companies in our industry to offer 24 month leases on apartment units. As of
September 30, 1997, over one-third of our apartment units were leased for 13 or
more months. Further, to induce residents to remain in our communities, we offer
them incentives to renew. We provide them with a list of options, and they can
select the options they would like, with the number of options they can select
based on the length of their renewal. For example, if a resident renews for a
six month term, he may choose one free upgrade, such as a free carpet cleaning,
paint touch-up or shelving. A 24 month renewal provides the resident with two
options froma more extensive list that includes a porcelain bath sink with a
designer fixture, a wallpaper change or a decorative border. In addition to
helping to reduce turnover, these upgrades enhance the value of our properties.
Through programs such as these, as well as our commitment to customer service
and our attempt to foster a sense of community, we have steadily begun to reduce
turnover and its associated costs. For the nine months ended September 30, 1997,
we averaged 45% turnover for our owned communities.

            In an effort to reduce long-term operating costs, we annually review
each apartment community and promptly attend to maintenance and recurring
capital needs. In addition, we conduct a periodic program of preventive
maintenance in each apartment unit, whereby our personnel inspect, clean,
service or repair appliances, heating and cooling systems, smoke alarms and
apartment interiors on a regularly scheduled basis.

            Our Senior Service Supervisor oversees all aspects of our
maintenance procedures and is responsible for the implementation of all capital
projects, training of new service personnel, troubleshooting and monitoring our
preventive maintenance programs and personnel. We anticipate we will spend
between $275 and $300 per apartment unit in 1997 for recurring capital
expenditures. We believe that these programs lower operating

                                       28


<PAGE>



costs over the life of the communities, increase the long-term value of the
communities and contribute to maintaining the higher-end market position of our
communities.

            We maintain a hands-on management style and "flat" organizational
structure that emphasizes our senior management's continued close contact with
the markets and employees. Our flat organizational structure enables us to keep
abreast of local market trends and allows us to quickly respond to the needs of
residents and on-site employees and to control overhead costs.

            We have also implemented programs to control expenses. For example,
we have contracted with one roofing contractor and one paving contractor to
perform all roof maintenance, repairs and replacements and all parking lot
maintenance at most of our communities. This approach allows us to take
advantage of economies of scale in negotiating contracts and to focus on
managing our properties instead of having to make multiple calls to a contractor
in order to ensure a job is completed in a timely and satisfactory manner.

EXTERNAL GROWTH STRATEGY

            We intend to build upon the acquisition of the five initial
apartment communities, BT Venture Corporation and the Chrysson properties. Our
goal is to continue to invest in additional apartment communities in secondary
markets throughout the southeastern United States. Through the UPREIT structure,
we have the ability to acquire apartment communities by issuing Units in
tax-deferred exchanges with owners of such properties. We expect that we will
finance future acquisitions of apartment communities principally with such Units
as well as loans and funds from additional offerings of common stock, preferred
stock or debt.

            Upon the acquisition of an apartment community, we seek to improve
both operating results and the physical property through selective improvements
and a preventive maintenance policy which include such improvements as new
roofs, new exterior siding, exterior painting, clubhouse renovation and/or
interior refurbishment. We believe that such renovations have permitted us to
increase rental rates and improve occupancy rates at our properties after we
have completed such renovations.

            In evaluating properties for potential acquisition, our primary
consideration is a property's current and anticipated cash flow, particularly
with respect to the cash flow's adequacy to meet operational needs and other
obligations, and its impact on our ability to pay dividends. We also put
emphasis on the geographic area in which the apartment community is located and
the demographic profile of the residents. We obtain this information from market
studies and discussions with brokers, other owners and developers of apartment
communities located in the apartment market and the publishers of apartment
rental guide books. Within a geographic area, we also look for apartment
communities with locations close to where people work, shop and receive
healthcare. Other factors we consider include:

o           the construction quality, condition and design of the property;

o           the potential for increasing cash flow by means of increasing rental
            rates and occupancies, as well as reducing operating expenses;

o           the potential for capital appreciation of the property;

o           the growth, tax and regulatory environment of the community in which
            the property is located;

o           occupancy and demand for the property; and

o           prospects for future sale or refinancing.

Generally we will acquire an apartment community only where its operating
history indicates that it will contribute immediately to our cash flow and there
is a strong likelihood that its cash flow will increase.

                                       29


<PAGE>



            We will selectively consider opportunities to develop new apartment
communities and to acquire and rehabilitate older apartment communities. Members
of our management team have directed over $110 million of development or
redevelopment projects, including 11 apartment communities containing over 2,500
apartment units. This development and redevelopment experience will enable us to
build additional apartment communities and to rehabilitate existing communities
when economic conditions and available capital make such opportunities
attractive.

            While many of our competitors prefer not to purchase apartment
communities that are more than ten years old, we will consider doing so if such
communities are well located and otherwise meet our quality standards and
operating model. We believe we can purchase such apartment communities at fair
prices and make necessary capital expenditures to bring them up to our high
standards.

FINANCING STRATEGY

            Consistent with our stated policy of maintaining a ratio of
debt-to-total market capitalization (total debt divided by the sum of our total
debt and the market value of our outstanding shares of common stock and
Operating Partnership Units) of 60% or less, we intend to pursue our growth
strategy through the utilization of our flexible capital structure -- this may
include the issuance of Units, common stock and/or preferred stock and the
incurrence of additional debt. We may use our line of credit or fixed-rate,
long-term debt to acquire apartment communities. While the debt we incur to
finance each of the Chrysson properties will all be due at the same time, we
will, in the future, attempt to vary the maturities of our debt, thereby
avoiding a significant portion of our debt coming due in any given year. After
this offering closes and we apply the net cash proceeds, as we described on page
31 under the heading "Use of Proceeds," we will have approximately $50.4 million
in variable rate debt (with an effective annual interest rate of 7.2% based on
interest rates in effect on September 30, 1997) and $36.1 million of fixed-rate
debt (with a weighted average annual interest rate of 8.3% based on interest
rates in effect on September 30, 1997). At the close of this offering, we will
have a debt-to-total market capitalization ratio of approximately 45.7%.

            Although there is no limitation on the number of mortgages which may
be placed on any one property, our bylaws prohibit us from incurring debt in
excess of 300% of our net assets, as defined (see page 15). However, our bylaws
do allow us to exceed this limit if we obtain approval from a majority of our
directors, including a majority of the independent directors. We must also
disclose to you in our next quarterly report that we exceeded this limit and
provide a justification for doing so.

            We currently have access to a $25.5 million line of credit with a
commercial bank. As of September 30, 1997, $23.9 million was outstanding on this
line, but we anticipate repaying the entire balance with the proceeds of this
offering. Any balances outstanding will be due in December 1999. We are
negotiating to increase this line and convert the loan to a revolving line of
credit.

                                       30


<PAGE>



                                 USE OF PROCEEDS

            We estimate the net cash proceeds from the sale of the 2,800,000
shares of common stock we are offering to be approximately $38.6 million. "Net
cash proceeds" is what we will receive after payment of all underwriting
discounts (approximately $2.9 million) and the expenses of the offering (such as
legal, accounting and printing costs, which we estimate will total approximately
$500,000). If the underwriters' over-allotment option is exercised in full, the
net cash proceeds will be approximately $44.4 million, which we calculated as
3.2 million shares times the offering price of $15.00, or gross proceeds of
$48.3 million, less underwriting discounts and commissions of approximately $3.4
million and offering expenses of $500,000. We will contribute the net cash
proceeds to the Operating Partnership in exchange for Units in the Operating
Partnership. The Operating Partnership will use the net cash proceeds to repay
outstanding borrowings.

            We will use the net cash proceeds to repay certain mortgage
indebtedness secured by our apartment communities and restaurant properties and
our line of credit as follows:

<TABLE>
<CAPTION>

                                        Principal                      Pro Forma
                                         Balance        Principal       Balance      Interest Rate
            Property/Debt             as of 9/30/97     Payment         9/30/97        at 9/30/97     Maturity Date
            -------------             -------------     -------         -------        ----------     -------------
                                                     (IN THOUSANDS)
<S>                                         <C>       <C>            <C>                           <C>   <C> 
Chrysson Phase I acquisition debt           $  8,751  $       8,751  $            0      7.7%      May 1999
Line of credit                                23,900         23,900               0      8.0       Dec. 1999
Paces Village, 2nd mortgage                    1,400          1,400               0      8.0       April 1999
Paces Village, 1st mortgage                    8,496          4,509           3,987      7.5       April 2003
                                               -----          -----           -----
     Total                                   $42,547  $      38,560  $        3,987
</TABLE>

            If the underwriters' over-allotment option to purchase 420,000
shares is exercised in full, we expect to use the additional net cash proceeds
(of approximately $5.8 million) to repay additional debt or to establish working
capital reserves. Pending such application of the net cash proceeds, we will
invest such portion of the net cash proceeds in interest-bearing accounts and
short-term, interest-bearing securities, which are consistent with our policies
disclosed on page 59 under the heading "Certain Policies -- Short-term
Investments."

                                       31


<PAGE>



      MARKET PRICE OF THE COMPANY'S COMMON STOCK, DISTRIBUTIONS AND RELATED
                               SHAREHOLDER MATTERS

            Our common stock is traded on the American Stock Exchange under the
symbol "BNP". There were approximately 1,650 shareholders of record at November
4, 1997. The table below shows, for the periods indicated, the range of high,
low and closing sale prices of our common stock as reported by the American
Stock Exchange and the dividends paid per share. As of November 4, 1997, the
closing price of the Company's Common Stock was $15.00 per share.


<TABLE>
<CAPTION>
                                             STOCK PRICE                                    DIVIDENDS
                           ---------------------------------------------------------------     PAID  
                                 HIGH                   LOW                   CLOSE         PER SHARE
                                 ----                   ---                   -----         --------- 
         1997

<S>                        <C>   <C>             <C>  <C>                <C>                 <C>    
FOURTH QUARTER*            $  17 1/8             $ 14 3/4                $ 15                $0.31**
THIRD QUARTER                 16 1/2               12 1/2                  16 1/2             0.31
SECOND QUARTER                13                   11 7/8                  12 7/8             0.31
FIRST QUARTER                 13 1/8               12 3/8                  12 5/8             0.31

         1996

FOURTH QUARTER                13 1/4               12 1/8                  12 1/2             0.31
THIRD QUARTER                 13 1/4               12 3/8                  12 7/8             0.31
SECOND QUARTER                13 3/8               11 1/2                  12 5/8             0.31
FIRST QUARTER                 13 3/4               12 1/4                  13 1/4             0.31

         1995

FOURTH QUARTER                13 1/8               12 1/8                  12 1/2             0.31
THIRD QUARTER                 13 5/8               12 1/4                  12 7/8             0.31
SECOND QUARTER                13 5/8               11 1/4                  12 7/8             0.31
FIRST QUARTER                 13 7/8               12 1/8                  13 3/8             0.31

</TABLE>

*        OCTOBER 1, 1997 THROUGH NOVEMBER 4, 1997.

**       DECLARED ON OCTOBER 17, 1997 TO BE PAID ON NOVEMBER 14, 1997 TO
         SHAREHOLDERS OF RECORD AS OF OCTOBER 31, 1997.


            AS OF SEPTEMBER 30, 1997, WE HAD RESERVED 280,000 SHARES TO BE
ISSUED UPON EXERCISE OF STOCK OPTIONS WE GRANTED TO SOME OF OUR KEY EMPLOYEES.

            WE HAVE PAID REGULAR QUARTERLY DIVIDENDS TO HOLDERS OF OUR COMMON
STOCK SINCE OUR INCEPTION, AND WE INTEND TO CONTINUE TO DO SO. WE ANTICIPATE
THAT WE WILL PAY ALL DIVIDENDS FROM CURRENT FUNDS FROM OPERATIONS. WE EXPECT TO
CONTINUE TO PAY A DIVIDEND OF $0.31 PER SHARE PER QUARTER. ON AN ANNUALIZED
BASIS, THIS WOULD BE $1.24 PER SHARE, WHICH IS APPROXIMATELY 8.3% OF THE CURRENT
SHARE PRICE. WE DO NOT INTEND TO CHANGE OUR ESTIMATED DISTRIBUTION PER SHARE IF
THE UNDERWRITERS EXERCISE THEIR OVER-ALLOTMENT OPTION. WE EXPECT DISTRIBUTIONS
TO SUBSTANTIALLY EXCEED THE 95% ANNUAL DISTRIBUTION REQUIREMENT FOR A REIT,
HOWEVER, ALL FUTURE DIVIDENDS ARE AT THE DISCRETION OF OUR BOARD OF DIRECTORS.
SEE "FEDERAL INCOME TAX CONSIDERATIONS -- ANNUAL DISTRIBUTION REQUIREMENTS" ON
PAGE 82.

            HISTORICALLY, A PORTION OF THE DIVIDENDS HAS BEEN CONSIDERED A
"RETURN OF CAPITAL" FOR FEDERAL INCOME TAX PURPOSES. IN 1996, 43.7% OF THE $1.24
DIVIDEND PER SHARE WAS TREATED AS A RETURN OF CAPITAL, WHILE THE

                                       32


<PAGE>



PERCENTAGE IN 1995 WAS 51.8% AND WAS 49.3% IN 1994. WE ANTICIPATE THAT WE WILL
CONTINUE MAKING DISTRIBUTIONS IN EXCESS OF EARNINGS AND PROFITS AND, THEREFORE,
A PORTION OF FUTURE DISTRIBUTIONS ALSO WOULD BE CONSIDERED A "RETURN OF
CAPITAL." IF THAT IS THE CASE, THE PORTION OF SUCH DISTRIBUTIONS THAT IS A
RETURN OF CAPITAL SHOULD NOT BE SUBJECT TO FEDERAL INCOME TAXES. SEE "FEDERAL
INCOME TAX CONSIDERATIONS -- TAXATION OF U.S. SHAREHOLDERS" ON PAGE 84.

WE HAVE A DIVIDEND REINVESTMENT PLAN WHICH IS AVAILABLE TO YOU IF YOU BECOME A
SHAREHOLDER. UNDER THIS PLAN, AS AMENDED IN JULY 1996, THE PLAN ADMINISTRATOR,
FIRST UNION NATIONAL BANK OF NORTH CAROLINA, REINVESTS DIVIDENDS ON BEHALF OF
PLAN PARTICIPANTS IN OUR COMMON STOCK. FIRST UNION WILL EITHER ISSUE NEW SHARES
OR PURCHASE SHARES ON THE OPEN MARKET, AT OUR DIRECTION. IN ADDITION,
SHAREHOLDERS WHO PARTICIPATE IN THE PLAN MAY ELECT TO MAKE DIRECT CASH
INVESTMENTS OR SUPPLEMENT THEIR REINVESTMENT PROGRAM WITH ADDITIONAL CASH
INVESTMENTS OF ANY AMOUNT FROM $25 TO $10,000 PER QUARTER. IF YOU PARTICIPATE,
YOU WILL NOT NEED TO PAY ANY COMMISSIONS ON STOCK PURCHASED UNDER THE PLAN.

                                 CAPITALIZATION

            The following table sets forth:

o           the capitalization of the Company as of September 30, 1997
            (unaudited) and

o           the capitalization of the Company on a pro forma basis as of
            September 30, 1997 assuming the completion of this offering, the use
            of the net proceeds as described under the heading "Use of Proceeds"
            on page 31, the completion of Phase I of the Chrysson acquisition
            and our restructuring to an UPREIT.

            You should read the information in the following table in
conjunction with:

o           the financial statements and notes to the financial statements
            beginning on page F-2;

o           the pro forma financial information and notes to the pro forma
            financial information beginning on page F-20; and

o           the discussion set forth in "Management's Discussion and Analysis of
            Financial Condition and Results of Operations -- Capital Resources
            and Liquidity" beginning on page 47.

                                       33


<PAGE>

<TABLE>
<CAPTION>





                                                                              September 30, 1997
                                                                    ---------------------------------------
                                                                         Company
                                                                        Historical         Pro Forma(1)
                                                                        ----------         ---------
                                                                                (IN THOUSANDS)

<S>                                                                 <C>                 <C>                
DEBT:
         Mortgages and other notes payable                          $           71,341  $            79,453
         Notes payable to affiliates                                             7,056                7,056
                                                                    ------------------  -------------------
                  Total debt                                        $           78,397  $            86,509
MINORITY INTEREST IN OPERATING PARTNERSHIP                                  --                       12,221

SHAREHOLDERS' EQUITY:

         Common   Stock, $0.01 par value, 10,000,000 authorized, 3,123,741
                  outstanding before the offering and 5,923,741 outstanding
                  after the   offering                                              31                   59
         Additional paid-in capital                                             35,163               73,695
         Dividend distributions in excess of net income                       (11,244)             (11,497)
                                                                    ------------------  -------------------
                  Total shareholders' equity                                    23,950               62,257
                                                                    ------------------  -------------------
                  Total capitalization                              $          102,347  $           160,987
                                                                    ==================  ===================
</TABLE>

(1)        Pro forma reflects this offering, the application of the proceeds of
           this offering, our conversion to an UPREIT and Phase I of the
           Chrysson acquisition, including the deferred issuance of 200,000
           Units, as described under the heading "History and Formation of the
           Company -- Chrysson Acquisition" beginning on page 24.

                                       34


<PAGE>



                             SELECTED FINANCIAL DATA

            We present below selected historical financial information. We
encourage you to read the financial statements and the notes accompanying the
financial statements; this information is not intended to be a replacement for
the financial statements. We derived the historical financial and balance sheet
data for the five years ended December 31, 1996 from the audited historical
financial statements of the Company and the financial and balance sheet data for
the nine month periods ended September 30, 1996 and 1997 from unaudited
historical financial statements of the Company. Our management believes that the
unaudited historical financial statements contain all adjustments needed to
present fairly the information included in such statements, and that the
adjustments made consist only of normal recurring adjustments.

            Historical financial and operating information includes all
restaurant properties and apartment communities we owned. While the number of
restaurant properties has remained constant, you should note in reviewing this
information that we acquired apartment properties throughout the periods
presented. Therefore, the information is not comparable between periods. See
"History and Formation of the Company" beginning on page 22. You should also
recognize that historical operating results may not be comparable to future
operating results.

            We have also provided pro forma financial information. Pro forma
financial information is derived by adjusting the historical financial
statements to give retroactive effect to the Chrysson acquisition, this
offering, the application of the net cash proceeds from this offering and our
conversion to an UPREIT, and assumes all such transactions occurred as of the
beginning of the period (for operating statement purposes) or the end of the
period (for balance sheet purposes).

            The pro forma adjustments related to Phase I of the Chrysson
acquisition represent only activities of the "stabilized" Chrysson properties
and do not reflect the impact of the entire Phase I portfolio. We consider
"stabilized" properties to be those properties or phases of properties which
have achieved occupancy levels of 90% or greater for 90 consecutive days. 
Applying this definition of "stabilized" properties, we have excluded one
apartment community and the second phase of another apartment community
from our pro forma information for 1996 and the nine month period
ended September 30, 1997. For a more detailed description of how we 
derived the pro forma information, you should refer to the description of 
the unaudited pro forma condensed consolidated financial information 
on page F-20.

            No one has audited this pro forma information, and it may not
represent how we would have performed and what our financial position would be
had the Chrysson acquisition, the UPREIT conversion and this offering really
occurred at the times assumed for purposes of deriving the pro forma
information. We encourage you to read the unaudited pro forma information in
conjunction with the unaudited pro forma financial statements that begin on page
F-21 of this prospectus.

                                       35


<PAGE>



                             SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>


                                                                                                        Nine months ended

                                                           Year ended December 31                          September 30
                                                           ----------------------                          ------------
                                                                                            Pro                            Pro
                                                           Historical                    Forma (3)     Historical       Forma (3)
                                          ---------------------------------------------  -----      ------------------- -----
                                            1992     1993      1994     1995       1996       1996       1996      1997      1997
                                          ------------------ ------------------ ----------   -------- ---------- --------- ---------
                                                           (IN THOUSANDS, EXCEPT PER SHARE AND PROPERTY DATA)

OPERATING DATA:
Revenue:
<S>                                       <C>        <C>       <C>       <C>       <C>       <C>        <C>       <C>       <C>    
   Apartment rental income                $       -  $ 1,245   $ 3,889   $ 8,476   $ 9,791   $14,222    $ 7,209   $ 7,898   $11,128
   Restaurant rental income                   5,333    5,165     5,047     4,649     4,500     4,500      3,375     3,375     3,375
   Equity and other income                       40       16       322       600       217       225        160       336       348
Total revenue                                 5,373    6,426     9,258    13,726    14,508    18,947     10,745    11,609    14,851
Expenses:
   Depreciation                                 778      973     1,415     2,204     2,440     3,536      1,787     1,923     2,745
   Amortization                                  20       92       233       405       535       399        394       439       335
   Apartment operations                           -      416     1,101     2,481     2,977     4,182      2,190     2,537     3,473
   Corporate administration                     381      446       887     1,286       894       975        702       734       809
   Interest                                   1,035    1,442     2,082     5,302     5,946     5,186      4,395     4,684     3,988
   Write-off of deferred costs                    -      600       518       359         -         -          -         -         -
Total expenses                                2,215    3,970     6,956    12,097    12,792    14,278      9,467    10,317    11,350
                                          --------- -------- --------- --------- --------- --------- ---------- -------------------
Income before minority interest of Unitholders3,159    2,455     2,302     1,628     1,716     4,669      1,278     1,292     3,501
Minority interest in Operating Partnership        -        -         -         -         -       412          -         -       305
Net income before extraordinary item        $ 3,159  $ 2,455   $ 2,302   $ 1,628   $ 1,716   $ 4,257    $ 1,278   $ 1,292   $ 3,196
Net income                                  $ 3,159  $ 2,455   $ 2,302   $ 1,628   $ 1,716      N/A     $ 1,278   $ 1,292      N/A 
Net income per share                       $   1.11 $   0.86  $   0.80  $   0.54  $   0.57  $   0.73   $   0.42  $   0.42  $   0.54
                                          ========= ======== ========= ========= ========= ========= ========== ===================

BALANCE SHEET DATA:

Real estate assets (before accumulated depreciation)

   Apartment communities                  $       -  $14,352   $54,724   $55,316   $66,610         -    $66,458   $67,171  $128,001
   Restaurant properties                     43,205   43,205    43,205    43,205    43,205         -     43,205    43,205    43,205
Real estate assets, net                      38,762   52,140    91,101    89,500    98,354         -     98,856    96,962   157,822
Total assets                                 40,465   54,643    95,954    94,352   103,436         -    104,183   104,206   166,036
Total debt                                   12,000   26,894    66,884    67,162    77,352         -     77,471    78,397    86,509
Minority interest                                 -        -         -         -         -         -          -         -    12,221
Shareholders' equity                      $  28,331 $ 27,252 $  27,968 $  26,200 $  24,902         - $   24,778 $  23,950$   62,257

APARTMENT PROPERTY DATA:

Apartment communities owned (1)                   -        1         3         4         5         8          5         5         9
Apartment units owned (1)                         -      336       946     1,130     1,328     1,848      1,328     1,328     2,208
Average apartment occupancy                       -    94.4%     94.6%     95.3%     94.1%         -      94.3%     95.5%         -
Average monthly revenue/unit                      -     $576      $624      $657      $684         -       $684      $692         -

OTHER DATA:

EBITDA                                     $  4,992 $  4,963  $  6,751  $  9,600   $10,637   $13,790   $  7,853  $  8,339   $10,569
Funds from operations (2)                     3,943    4,029     4,291     4,450     4,472     8,521      3,295     3,391     6,421
Funds available for distribution (2)          3,957    4,055     4,253     3,961     3,835     7,664      2,825     2,986     5,875
Net cash provided by (used in)

   operating activities                       3,854    4,066     4,496     4,476     4,800         -      3,929     3,711         -
   investing activities                       (134) (16,157)  (18,729)     (832)  (11,020)         -   (10,966)   (1,696)         -
   financing activities                     (3,534)   11,152    15,063   (3,895)     6,361         -      7,288   (1,451)         -
Weighted average number of
   shares outstanding                         2,850    2,850     2,855     3,006     3,027     6,391      3,018     3,107     6,471
</TABLE>

                                       36

<PAGE>

(1)      At period end.
(2)      Funds from operations is defined by the National Association of Real
         Estate Investment Trusts ("NAREIT") as "net income (computed in
         accordance with generally accepted accounting principles), excluding
         gains (losses) from debt restructuring and sales of property, plus
         depreciation and amortization, and after adjustments for unconsolidated
         partnerships and joint ve ntures."

                  We define funds available for distribution as funds from
          operations less scheduled principal payments on our debt and less
          recurring capital expenditures.

                  We consider funds from operations and funds available for
          distribution to be useful in evaluating potential property
          acquisitions and measuring the operating performance of an equity REIT
          because, together with net income and cash flows, funds from
          operations and funds available for distribution provide investors with
          additional measures to evaluate the ability of the REIT to incur and
          service debt and to fund acquisitions and other capital expenditures.
          Funds from operations and funds available for distribution do not
          represent net income or cash flows from operations as defined by
          generally accepted accounting principles. You should not consider
          funds from operations or funds available for distribution:

          o       to be alternatives to net income as reliable measures of the
                  Company's operating performance or

          o       to be alternatives to cash flows as measures of liquidity.

                  Funds from operations and funds available for distribution do
          not measure whether cash flow is sufficient to fund all of our cash
          needs, including principal amortization, capital improvements and
          distributions to shareholders. Funds from operations and funds
          available for distribution do not represent cash flows from operating,
          investing or financing activities as defined by generally accepted
          accounting principles. Further, funds from operations and funds
          available for distribution as disclosed by other REITs may not be
          comparable to our calculation of funds from operations or funds
          available for distribution.

(3)      Pro forma amounts on an as-converted basis, as if 565,000 Operating
         Partnership Units had been issued for contribution of three stabilized
         apartment communities.



                                       37


<PAGE>


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

         THE FOLLOWING DISCUSSION CONTAINS FORWARD-LOOKING STATEMENTS WITHIN THE
MEANING OF FEDERAL SECURITIES LAW. SUCH STATEMENTS CAN BE IDENTIFIED BY THE USE
OF FORWARD-LOOKING TERMINOLOGY SUCH AS "MAY," "WILL," "EXPECT," "ANTICIPATE,"
"ESTIMATE," "CONTINUE" OR OTHER SIMILAR WORDS. THESE STATEMENTS DISCUSS FUTURE
EXPECTATIONS, CONTAIN PROJECTIONS OF RESULTS OF OPERATIONS OR OF FINANCIAL
CONDITION OR STATE OTHER "FORWARD-LOOKING" INFORMATION. WHEN CONSIDERING SUCH
FORWARD-LOOKING STATEMENTS, YOU SHOULD KEEP IN MIND THE RISK FACTORS AND OTHER
CAUTIONARY STATEMENTS IN THIS PROSPECTUS. ALTHOUGH MANAGEMENT BELIEVES THAT THE
EXPECTATIONS REFLECTED IN SUCH FORWARD-LOOKING STATEMENTS ARE BASED ON
REASONABLE ASSUMPTIONS, THERE ARE CERTAIN FACTORS SUCH AS GENERAL ECONOMIC
CONDITIONS, LOCAL REAL ESTATE CONDITIONS, OR WEATHER CONDITIONS THAT MIGHT CAUSE
A DIFFERENCE BETWEEN ACTUAL RESULTS AND THOSE FORWARD- LOOKING STATEMENTS. THIS
DISCUSSION SHOULD BE READ IN CONJUNCTION WITH THE BALANCE SHEETS, STATEMENTS OF
OPERATIONS, STATEMENTS OF CASH FLOWS, NOTES TO THE FINANCIAL STATEMENTS, PRO
FORMA FINANCIAL INFORMATION AND NOTES TO PRO FORMA FINANCIAL INFORMATION
INCLUDED IN THIS PROSPECTUS BEGINNING ON PAGE F-1.

                                    OVERVIEW

         This discussion analyzes our operations for the full years of 1994,
1995 and 1996 and for the nine month periods ending September 30, 1997 and 1996.
We did not complete our acquisition of Phase I of the

         Chrysson properties until late November 1997 and have not included its
impact in this discussion. Information concerning the Chrysson acquisition can
be found on page 24.

         During the time period covered by this discussion, we have undergone a
number of significant changes. These changes have resulted in a marked increase
in our total assets, revenues, expenses and debt. In reading this discussion, it
will help if you keep certain key events and general trends in mind:

o        From our inception in 1987 to 1992, our assets primarily consisted of
         47 restaurant properties. In 1993, we changed our focus from restaurant
         properties to apartment communities. We purchased our first apartment
         community in 1993 and purchased a total of four more apartment
         communities during 1994, 1995 and 1996. As of September 30, 1997, we
         owned five apartment communities and the original 47 restaurant
         properties.

o        Prior to 1994, we operated as an externally-administered REIT. Day to
         day management and operations were provided by a paid advisor. We had
         no paid employees and no corporate overhead expenses. Essentially, our
         only management or operating expense was the fee paid to the advisor.
         In October 1994, we purchased BT Venture Corporation (see page 22) and
         its apartment management business. We terminated our relationship with
         the advisor, thus becoming self-administered and self-managed. As of
         September 30, 1997, we had 86 employees to oversee all aspects of our
         operations.

o        As part of the purchase of BT Venture Corporation in 1994, we acquired
         its apartment management business. We began to receive management fee
         income from, and incur the expenses associated with, the property
         management business. In May 1995, we formed the Management Company (see
         page

                                       38


<PAGE>



         22) and transferred all of the apartment management business we had
         acquired from BT Venture Corporation to the Management Company. All of
         our property management activities are now conducted through the
         Management Company. The Management Company currently provides property
         management services for seven apartment communities and two shopping
         centers.

         As a result of the creation of the Management Company, we no longer
         receive property management fees nor do we incur the expenses
         associated with providing these services. Because we do not control the
         voting stock of the Management Company, we account for our investment
         in the Management Company using the equity method of accounting. This
         means that instead of adding the Management Company's revenues,
         expenses, assets and liabilities to our revenues, expenses, assets and
         liabilities, we show our portion of the net income of the Management
         Company as a line item on our income statement and the amount we have
         invested in the Management Company as a line item on our balance sheet.
         Because of our substantial economic ownership interest, our portion of
         the net income of the Management Company represents substantially all
         of the Management Company's net income.

o        Restaurant sales and restaurant rental income have been declining since
         1992. The decline in restaurant sales appears to be the result of
         increasing competition and widespread price discounting in the fast
         food industry. Also contributing to the decline has been the lack of a
         strong hamburger product on the Hardee's menu. Enterprises, the
         restaurant operator, and Hardee's Food Systems, Inc., the restaurant
         franchisor, are taking steps to improve restaurant sales. These steps
         include a new advertising campaign, the introduction of several new
         food items and a return to the charbroil cooking method. To date, we
         have not seen improvement in restaurant sales. In August 1997, CKE
         Restaurants, Inc. purchased Hardee's Food Systems. CKE is the owner and
         operator of "Carl's Jr.," a fast food hamburger chain with
         approximately 680 restaurants.

o        The acquisition of Phase I of the Chrysson properties and the offering
         will have a significant impact on our operations and operating results.
         The pro forma operating statements included in this prospectus were
         derived by adjusting historical operations to reflect only the activity
         of the Phase I Chrysson properties for which construction and lease up
         had been completed during the time period covered by the statements. As
         a result, the pro forma statements do not include all of the Phase I
         Chrysson properties and, therefore, understate the increased revenues
         and expenses associated with these properties now that all of the Phase
         I Chrysson properties are complete and operating. In reading the pro
         forma statements you should keep in mind that they do not fully reflect
         the impact of Phase I of the Chrysson acquisition on the Company.

         Summary amounts related to apartment properties occupancy and revenue
per occupied unit are as follows:

<TABLE>
<CAPTION>


                                                        FOR THE NINE MONTHS ENDED SEPTEMBER 30,

                                   ---------------------------------------------------------------------------------
                                                                  1997                                      1996
                                   ------------------------------------------------------------------    -----------
                                    HARRIS                               PACES      PACES
                                     HILL     LATITUDES    OAKBROOK     COMMONS    VILLAGE   OVERALL       OVERALL
                                   --------- ----------- ------------ ------------ -------- ---------    -----------
<S>                                      <C>         <C>          <C>          <C>      <C>     <C>            <C>  
Number of units                          184         448          162          336      198     1,328          1,328

Average physical occupancy             94.0%       94.6%        94.2%        97.1%    94.3%     95.0%          93.9%
Average economic occupancy             95.2%       94.8%        95.1%        97.3%    94.3%     95.5%          94.3%
Average monthly revenue/unit            $710        $655         $768         $702     $682      $692           $684
</TABLE>

         WE RECEIVE REVENUES FROM TWO PRINCIPAL SOURCES -- APARTMENT RENTS AND
RESTAURANT RENTS. IN ADDITION, WE HAVE OTHER INCOME WHICH CONSISTS PRIMARILY OF
REVENUE FROM THE MANAGEMENT COMPANY AND INTEREST

                                       39


<PAGE>



INCOME. AS A RESULT OF OUR APARTMENT ACQUISITIONS, OUR TOTAL REVENUE HAS
INCREASED SIGNIFICANTLY. IN ADDITION, THE PERCENTAGE OF OUR TOTAL REVENUE WHICH
COMES FROM APARTMENTS HAS INCREASED. THE FOLLOWING TABLE SHOWS N, OUR TOTAL
REVENUE FOR EACH PERIOD AND THE PERCENTAGE OF REVENUE WHICH COMES FROM EACH
SOURCE. 

<TABLE>
<CAPTION>

                                 NINE MONTHS ENDED
                                SEPTEMBER 30, 1997                            YEAR ENDED DECEMBER 31,
                           -----------------------------     ----------------------------------------------------------
                                PRO                             1996 PRO
                               FORMA        HISTORICAL            FORMA                1996          1995          1994
                           -------------  --------------     --------------- -------------- -------------  ------------
                                                          (DOLLAR AMOUNTS IN THOUSANDS)

<S>                        <C>                  <C>                  <C>           <C>           <C>            <C>    
APARTMENT REVENUES              $11,128        $  7,898             $14,222        $ 9,791      $  8,476       $ 3,889
     PERCENT OF TOTAL REVENUES     75.0%           68.0%               75.1%          67.5%         61.8%         42.0%
RESTAURANT REVENUES             $ 3,375        $  3,375             $ 4,500        $ 4,500      $  4,649       $ 5,047
     PERCENT OF TOTAL REVENUES     22.7%           29.1%               23.8%          31.0%         33.9%         54.5%
OTHER REVENUES                 $    348       $     336             $   225        $   217      $    601       $   322
     PERCENT OF TOTAL REVENUES      2.3%            2.9%                1.1%           1.5%          4.3%          3.5%
TOTAL REVENUES                 $ 14,851         $11,609             $18,947        $14,508      $ 13,726       $ 9,258
</TABLE>


RESULTS OF OPERATIONS

NINE MONTHS ENDED SEPTEMBER 30, 1997 COMPARED TO 1996

Revenues

         Revenue increased by 8.0% to $11.6 million for the nine months ended
September 30, 1997, as compared to the same period in 1996. The increase in
revenue was due to improved apartment operations and the effect of the
acquisition of Paces Village in April 1996.

         Apartment rental income for the first nine months of 1997 increased to
$7.9 million, a 9.6% increase over the same period in 1996. For apartment
properties held throughout the entire nine month periods of both 1997 and 1996,
apartment rental income increased by 3.0%.

         On a same-units basis, average economic occupancy improved by 1.3% for
the first nine months of 1997 as compared to the first nine months of 1996 while
average monthly revenue per unit improved by 1.3% for the first nine months of
1997 as compared to the same period in 1996. For the first nine months of 1997,
average economic occupancy at our apartment communities was 95.5% and average
monthly revenue per unit was $692.

         As of September 30, 1997, we owned apartment properties in Charlotte
and Greensboro, North Carolina and Virginia Beach, Virginia. Our apartments are
priced in the moderate to moderately high range for apartments available within
these markets. Despite a substantial amount of new construction, especially in
Charlotte and Greensboro, we believe these markets have remained relatively
strong. This strength is primarily attributable to demand for apartments created
by continued population and job growth. While we experienced a nominal reduction
in our average economic occupancy during 1996, we have successfully maintained a
slight increase in average monthly revenue per unit, and we have increased
physical occupancy to 95.0% for the first nine months of 1997 as compared to the
same period in 1996.

         We have utilized three techniques to achieve these results: (i)
monitoring and managing lease expiration dates; (ii) encouraging residents to
sign longer lease terms, up to 24 months; and (iii) providing

                                       40


<PAGE>



incentives for residents who renew their leases. At September 30, 1997,
approximately one-third of our leases in effect were for a duration of 13 months
or more. While we expect some continued pressure in our markets through 1997, we
do not expect this will have a material adverse effect on our operations or cash
flows.

         Restaurant rental income was the minimum rent for the first nine months
of 1997. This was unchanged from the same period in 1996. Under the terms of the
lease agreement, restaurant rental income is the greater of the minimum rent of
$4.5 million per year or 9.875% of food sales. For the first nine months of
1997, sales at our restaurant properties totaled $33.4 million, a decrease of
1.5% compared to the same period in 1996. For rent payments based on the
percentage of sales to resume, restaurant sales would have to increase by 1.3%
over 1996 sales levels.

         Our interest in the net income of the Management Company increased by
64.0% to $183,000 for the first nine months of 1997 as compared to the same
period in 1996. This increase was primarily due to the Management Company's
receipt during the first quarter of 1997 of refinancing fees from two managed
properties and certain one-time sales commissions from two managed properties.
Also contributing to the increase were fees the Management Company received for
its planning and supervision of a substantial rehabilitation project at The
Villages of Chapel Hill, one of its managed properties (see "History and
Formation of the Company -- Other Activity" on page 23). We do not expect the
operation of the Management Company to have a significant effect on our
financial position, operating results or cash flows in future periods.

         Interest and other income increased by 214.1% to $153,000 for the first
nine months of 1997 as compared to the same period in 1996 and was primarily due
to interest and fees earned on loans made to facilitate the rehabilitation of
The Villages of Chapel Hill, on which we earned interest income of approximately
$68,000 on advances of approximately $1.4 million through September 30, 1997.
During this period, we incurred interest expense on the borrowings we used to
fund these advances of approximately $37,000.

Expenses

         Total expenses for the first nine months of 1997 were $10.3 million, an
increase of 9.0% over the same period in 1996. This increase was due to the
acquisition of Paces Village Apartments in April 1996 and an overall increase in
apartment operations expense.

         Apartment operations expense increased by 15.8% to $2.5 million for the
first nine months of 1997 as compared to the same period in 1996. These
increases reflect the impact of the Paces Village acquisition in April 1996, as
well as increased costs associated with attracting and retaining residents in a
more competitive apartment market. In order to increase the visibility of our
apartment communities, we have substantially increased the amount we spend on
advertising. We have also increased our spending on preventive maintenance. We
believe that, in order to preserve our competitive position, it is essential to
maintain our apartment properties in the best possible condition. Apartment
operations expense totaled 32.1% of related income during the first nine months
of 1997 as compared to 30.4% during the comparable period in 1996.

         Depreciation expense increased by 7.6% to $1.9 million for the first
nine months of 1997 as compared to the same period in 1996. The increase in
depreciation reflects the acquisition of Paces Village in April 1996, along with
improvements at other apartment properties. Amortization expense increased by
11.2% to $439,000 for the first nine months of 1997 as compared to the same
period in 1996. The increase in amortization expense is primarily attributable
to quarterly additions to the intangible asset related to the earn-out provision
of the 1994 BT Venture Corporation acquisition agreement.

                                       41


<PAGE>



         Operating expenses relating to restaurant properties are insignificant
because of the restaurant properties' triple net lease arrangement that requires
Enterprises to pay virtually all of the expenses associated with the restaurant
properties.

         Interest expense for the first nine months of 1997 compared to the same
period in 1996 increased by 6.6% to $4.7 million. The increase in interest
expense is primarily due to the addition of $10.7 million of debt related to the
acquisition of Paces Village in the second quarter of 1996. Weighted average
interest rates were 8.0% for the nine month periods ending September 30, 1997
and 1996.

Net Income

         Net income for the first nine months of 1997 increased by 1.1% over the
first nine months of 1996 to $1.3 million. The increase was primarily the result
of improved apartment revenues and the substantial increase in equity and other
income.

1996 COMPARED TO 1995

Revenues

         Total revenue for 1996 was $14.5 million, an increase of 5.7% over
1995. This increase was primarily due to the acquisition of Paces Village in
April 1996 and continued improvement in apartment operations. Apartment rents
accounted for 67.5% of our total revenue in 1996 as compared to 61.8% in 1995.

         Income from our apartments increased by 15.5% to $9.8 million in 1996
compared to 1995. While these increases are primarily the result of the
acquisition of Paces Village in April 1996, apartment operations also showed
improvement. Income from apartments owned for the full year in both 1996 and
1995 increased by 3.3% in 1996, reflecting a 4.1% increase in average monthly
rental revenue per occupied unit that was offset by a 1.1% decline in average
occupancy at these apartments. Average economic occupancy for the four
properties owned for the full year in both 1996 and 1995 was 94.2% for 1996 and
95.3% for 1995; average rental revenue per occupied unit was $684 in 1996 and
$657 in 1995. From its acquisition in April 1996 through year end, Paces Village
had average economic occupancy of 93.5% and average revenue per occupied unit of
$693 per month.

         Increases in income attributable to apartment operations for 1996 were
partially offset by the creation of the Management Company in 1995. As a result
of the creation of the Management Company, we did not receive any property
management fees in 1996 as compared to $515,000 in 1995. We did, however,
receive equity income from the Management Company of approximately $149,000 in
1996 as compared to $48,000 for 1995.

         Also offsetting the increase in apartment rental income was a further
decline in restaurant rental income. In 1996, restaurant rental income declined
by 3.2% as compared to 1995. Related restaurant food sales declined by 4.4% to
$45.0 million in 1996 compared to 1995. All of the restaurants were open
throughout 1996 and 1995. The decline in restaurant sales appeared to be a
continuation of the trend which began in 1993. Severe weather in January 1996
also contributed to the decline. The difference in restaurant rental revenue and
related sales was the result of the minimum rent provision of the restaurant
lease. Under the restaurant lease, annual restaurant rent is the greater of the
$4.5 million or 9.875% of food sales. In December 1995, we entered into a
modification of the lease with Enterprises which increased the minimum rent from
$3.46 million per year to $4.5 million per year. For 1996, the restaurant rent
was the $4.5 million minimum rent.

                                       42


<PAGE>



Expenses

         Total expenses in 1996 were $12.8 million, an increase of 5.7% over
1995. This increase was primarily due to the acquisition of Paces Village in
April 1996.

         Apartment operating expenses increased by 20.0% to $3.0 million in 1996
compared to 1995. Apartment operating expenses equaled 30.4% of apartment rental
income in 1996, as compared to 29.3% in 1995. The increases in apartment
operating expenses in 1996 were primarily attributable to increased costs
associated with attracting and retaining residents in a softening apartment
market as well as an increased emphasis on preventative maintenance.

         Operating expenses associated with our restaurant properties are
insignificant, because the restaurant properties' lease requires that
Enterprises pay virtually all of the expenses associated with the restaurant
properties.

         Administrative expense declined by 30.4% to $894,000 in 1996 as
compared to 1995. This decrease reflects the transfer of our property management
activities to the Management Company in 1995.

         Depreciation expense for 1996 was $2.4 million, an increase of 10.7%
over 1995. This increase was due to the acquisition of Paces Village in 1996.
Depreciation expense associated with our restaurant properties was $778,000 in
both 1996 and 1995. Depreciation expense associated with apartment properties
was approximately $1,662,000 compared to $1,426,000 in 1995.

         Amortization expense for 1996 increased by 32.0% over 1995 to $535,000.
This increase was related to the acquisition of Paces Village and an intangible
asset recorded in conjunction with the acquisition of BT Venture Corporation in
October 1994. Amortization of the intangible asset related to management
operations increased 22.1% in 1996 to $315,000 compared to $258,000 in 1995. The
balance of amortization expense relates to loan costs.

         Interest expense increased by 10.9% to $5.9 million in 1996 as compared
to 1995. This increase was primarily due to a $10.7 million increase in
outstanding indebtedness incurred in connection with the acquisition of Paces
Village in 1996.

Net Income

         Net income for 1996 was $1.7 million, an increase of 5.4% over 1995.
This increase was due to the write-off of $359,000 in deferred costs in 1995
(I.E., we reduced our assets on the balance sheet and increased expenses on the
income statement). If the write-off had not occurred in 1995, our net income for
1996 as compared to 1995 would have declined primarily as the result of
increased depreciation and amortization related to apartment property
acquisitions.

1995 COMPARED TO 1994

Revenues

         Our total revenue in 1995 was $13.7 million. This was a 48.3% increase
over 1994 and was primarily due to the acquisition of the Oakbrook, Latitudes
and Harris Hill apartment communities in 1994. Improvements in apartment
operations also contributed to the increase.

         Apartment rental income increased to $8.5 million, a 117.9% increase
over 1994. Apartment rents accounted for 61.8% of our total revenue in 1995 as
compared to 42.0% in 1994.

                                       43


<PAGE>



         Management fee income earned after the acquisition of BT Venture
Corporation in October 1994, but before the formation of the Management Company
in May 1995, was $515,000 in 1995 and $276,000 in 1994. After formation of the
Management Company, we received net income distributions (equity income) of
$48,000 for 1995.

         In 1995, restaurant rental income declined by 7.9% to $4.6 million as
compared to 1994. "Same- store" restaurant sales for locations open for the full
periods in both years declined by 9.1% for the year. The slight difference in
the trends for rental income and "same-store" sales was due to several
restaurants being closed for brief periods of time for scheduled remodeling
during 1994. All of the restaurants were open throughout 1995.

Expenses

         Total expenses in 1995 were $12.1 million, an increase of 73.9% over
1994. This increase reflects a full year's operations of four apartment
communities, three of which were acquired in 1994. Also contributing to the
increase was our conversion to a self-administered REIT and the assumption of
the property management functions of BT Venture Corporation.

         While apartment operating expenses increased by 125.3% to $2.5 million,
the increase was principally due to the increased number of properties owned by
us in 1995 as compared to 1994. As a percentage of apartment rental income,
apartment operating expense increased to 29.3% in 1995 from 28.3% in 1994. This
increase was primarily due to an increased emphasis on attracting and retaining
residents.

         Operating expenses associated with our restaurant properties are
insignificant, because the restaurant properties' lease requires that the
restaurant operator pay virtually all of the expenses associated with the
restaurant properties.

         Administrative expense for 1995 increased by 44.9% over 1994 to $1.3
million. This increase was the result of our conversion to a self-administered
REIT and the assumption of the property management activities of BT Venture
Corporation. Through the third quarter of 1994, we paid property management fees
(five percent of rental revenues collected) to BT Venture Corporation for
management of our apartment properties and advisory fees (4.65% of net cash
available for distribution as defined by the advisory agreement) to an affiliate
of Enterprises. With the acquisition of BT Venture Corporation, we terminated
our advisory contract and became self-administered, thereby eliminating property
management and advisory fees.

         Depreciation expense for 1995 increased by 55.8% over 1994 to $2.2
million. This increase was due to the acquisition of three apartment communities
in 1994. Depreciation expense for the restaurant properties in both 1995 and
1994 was $778,000. Depreciation expense for apartment properties was
approximately $1,426,000 in 1995 and $637,000 in 1994.

         Amortization expense for 1995 increased by 74.0% over 1994 to $405,000.
This increase was related to the acquisition of the three apartment communities
in 1994 and an intangible asset recorded in conjunction with the acquisition of
BT Venture Corporation in October 1994. The balance of amortization expense
relates to loan costs.

         Interest expense for 1995 was $5.4 million. This 91.4% increase in
interest expense for 1995 over 1994 was primarily due to the $40 million
increase in outstanding indebtedness incurred in connection with the 1994
acquisitions of BT Venture Corporation and the Oakbrook, Latitudes, and Harris
Hill apartment communities.

         During the fourth quarters of 1995 and 1994 we recorded non-cash
write-offs of $321,000 and $377,000, respectively, related to deferred
acquisition costs. Significantly all of these costs arose in 1992 and 1993 in
conjunction with a restructuring transaction we began in 1993 and ultimately
abandoned in December 1995.

                                       44


<PAGE>




Net Income

         Net income for 1995 declined by 29.3% from 1994 to $1.6 million. This
decline reflected the effect of non-cash charges for depreciation and
amortization related to apartment community acquisitions in 1993 and 1994.

FUNDS FROM OPERATIONS

         Funds from operations is defined by the National Association of Real
Estate Investment Trusts ("NAREIT") as "net income (computed in accordance with
generally accepted accounting principles), excluding gains (losses) from debt
restructuring and sales of property, plus depreciation and amortization, and
after adjustments for unconsolidated partnerships and joint ventures."

         We consider funds from operations to be useful in evaluating potential
property acquisitions and measuring the operating performance of an equity REIT
because, together with net income and cash flows, funds from operations provides
investors with an additional basis to evaluate the ability of the REIT to incur
and service debt and to fund acquisitions and other capital expenditures. Funds
from operations does not represent net income or cash flows from operations as
defined by generally accepted accounting principles. You should not consider
funds from operations:

o       to be an alternative to net income as an indicator of the Company's 
        operating performance or

o       to be an alternative to cash flows as a measure of liquidity.

Funds from operations does not measure whether cash flow is sufficient to fund
all of our cash needs, including principal amortization, capital improvements
and distributions to shareholders. Funds from operations does not represent cash
flows from operating, investing or financing activities as defined by generally
accepted accounting principles. Further, funds from operations as disclosed by
other REITs may not be comparable to our calculation of funds from operations.

         A reconciliation of net income to funds from operations follows (all
amounts in thousands):

<TABLE>
<CAPTION>
                                                                                                    Nine months ended        
                                                       Year ended December 31,                        September 30,          
                                             ------------------------------------------      ------------------------------- 
                                                                                1996                                 1997    
                                                1994       1995      1996    Pro Forma          1996      1997    Pro Forma  
                                             ---------- -------------------- ---------- ---- -------------------- ---------- 
                                                                                                                             
<S>                                          <C>        <C>                  <C>             <C>                  <C>        
Net income (before minority interest         $    2,302 $    1,628$    1,716 $    4,669      $    1,278$    1,292 $    3,501 
Depreciation                                      1,415      2,204     2,440      3,536           1,787     1,923      2,745 
Amortization of management intangible                56        258       315        316             231       279        278 
Non-recurring equity income items                   519        359         -          -               -     (103)      (103) 
                                             ---------- -------------------- ---------- ---- -------------------- ---------- 
                                                                                                                             
Funds from operations                        $    4,291 $    4,450$    4,472 $    8,521      $    3,295$    3,391 $    6,421 
                                             ========== ==================== ========== ==== ==================== ========== 
</TABLE>                                     


We define funds available for distribution as funds from operations plus
non-cash expense for amortization of loan costs, less payments for scheduled
amortization of debt principal and recurring capital expenditures.

                                       45


<PAGE>



         A reconciliation of funds from operations to funds available for
distribution follows (all amounts in thousands):

<TABLE>
<CAPTION>
                                                                                           Nine months ended

                                               Year ended December 31,                        September 30,
                                     ------------------------------------------     --------------------------------
                                                                     Pro Forma                            Pro Forma
                                        1994       1995       1996      1996           1996       1997       1997
                                     ---------- ----------  ---------------------------------- ---------- ----------
<S>                                  <C>        <C>         <C>                     <C>        <C>        <C>       
Funds from operations                $    4,291 $    4,450  $   4,472$    8,521     $    3,295 $    3,391 $    6,421
Amortization of loan costs                  177        147        219        83            163        161         57
Scheduled debt principal payments         (167)      (397)      (460)     (414)          (340)      (368)      (309)
Recurring capital expenditures             (49)      (239)      (396)    (526)*          (296)      (300)      (398)
Non-recurring equity income items             -          -          -         -              -        103        103
excluded
from FFO
                                     ---------- ----------  ---------------------------------- ---------- ----------

Funds available for distribution     $    4,253 $    3,961  $   3,835$    7,664     $    2,825 $    2,986 $    5,875
                                     ========== ==========  ================================== ========== ==========
</TABLE>

 *      Assumes an annual expenditure of $250 per unit for stabilized acquired 
        properties.


         Other information about our historical cash flows follows:

<TABLE>
<CAPTION>


                                                                                               Nine months ended
                                                    Year ended December 31,                      September 30,
                                             ---------------------------------------      ---------------------------
                                                 1994         1995          1996              1996           1997
                                             ------------ ------------  ------------ ---- -------------  ------------

<S>                                          <C>          <C>           <C>               <C>            <C>         
Net cash provided by (used in):
Operating activities                         $      4,496 $      4,476  $      4,800      $       3,929  $      3,711
Investing activities                             (18,729)        (832)      (11,020)           (10,966)       (1,696)
Financing activities                               15,063      (3,895)         6,361              7,288       (1,451)

Dividends and distributions paid to

shareholders                                 $      3,578 $      3,729  $      3,751      $       2,806  $      2,885

Non-recurring capital expenditures:

Acquisition improvements and
replacements                                 $        113 $        285  $        143      $         122  $         57
Other apartment property improvements                   -            2            22                 11           124
</TABLE>


         The addition of apartment communities and improvement in apartment
operations have offset the decline in restaurant rental income, producing
increases in funds from operations. For the first nine months of 1997, funds
from operations increased by 2.9% over the first nine months of 1996 to $3.4
million. Funds from operations for 1996 increased by 0.5% over 1995 to $4.47
million. For 1995, funds from operations increased by 3.7% over 1994 to $4.45
million.

                                       46


<PAGE>



CAPITAL RESOURCES AND LIQUIDITY

CAPITAL RESOURCES

         Prior to acquiring our first apartment community, our capital
requirements were minimal, as all capital expenses related to the restaurant
properties were borne by Enterprises under the terms of the master lease. In
order to acquire Paces Commons, Oakbrook, BT Venture Corporation, Latitudes,
Harris Hill and Paces Village, we incurred additional debt and issued additional
common stock. The additional debt consists of first and second mortgages,
secured by the acquired apartment communities, and draws against our credit
lines. As we continue to acquire apartment properties, it is likely that we will
incur additional long-term debt and seek additional equity capital.

         Consistent with our plan to reduce our exposure to variable-rate debt,
during the fourth quarter of 1994 and the second quarter of 1995, we refinanced
$37.6 million in variable-rate debt related to apartment properties to fixed
rate loans with maturities ranging from 2000 through 2020. In December 1995, we
established a credit line with SouthTrust Bank of Alabama in the amount of $25.5
million at a fixed rate of 8.0% for a term of three years (recently modified to
extend maturity to December 1999). We used an initial draw of $23.3 million to
retire our existing short-term, variable-rate credit facility. During 1996, we
financed the purchase of Paces Village through variable-rate debt totaling $10
million along with a draw of $650,000 from our existing credit facility. In
addition, deeds of trust related to two apartment properties were modified to
extend the terms of each note by five years. The balance of the credit line is
available for general corporate purposes.

         We have negotiated an increase in this line to $29.5 million and are
currently negotiating to further increase this line and to convert the loan to a
revolving line of credit. The current line of credit agreement contains the
following restrictions:

o        Each quarter, income available for service on the line of credit must
         be at least $4.7 million. Income available for service on the line of
         credit is defined as net income plus depreciation and amortization and
         interest expense on the line of credit for the previous 12 months.

o        Each quarter, the adjusted leverage ratio must not exceed 66.7%. The
         adjusted leverage ratio is defined as the ratio of (a) $25.5 million
         plus all debt other than the balance outstanding under the line of
         credit and notes payable to affiliates to (b) total assets plus
         accumulated deprecation and amortization.

o        At each quarter's end, our net worth must not be less than $20.5
         million in 1997 and $18.1 million in 1998.

To date, we have met all applicable requirements.

         During the first nine months of 1997, we advanced approximately $1.4
million to The Villages of Chapel Hill under the participating loan agreement
(see page 23), which provides for interest at the greater of 12.5% or the 30-day
London Interbank Offer Rate ("LIBOR") plus 6.125% plus shared income interest
and shared appreciation interest. These advances were funded by draws under the
Company's 1996 credit facility with a bank for borrowings at 30-day LIBOR plus
2.25%, secured by second deeds of trust on three apartment properties.

         At September 30, 1997, the weighted average interest rate on
outstanding debt was 8.0%, with long-term debt comprised of $60.0 million at
fixed interest rates and $18.4 million at variable rates indexed on 30- day
LIBOR rates. A one percent increase in variable rates would increase annual
interest expense by approximately $167,000, while a one percent decrease in
variable rates would decrease annual interest expense by approximately $185,000.

                                       47


<PAGE>



         From our inception in 1987 through September 1994, we had 2.9 million
shares of common stock outstanding. On October 1, 1994, an additional 140,990
shares were issued in conjunction with the acquisition of BT Venture
Corporation. Between March 1995 and January 1997, the Company issued a total of
80,750 shares of common stock to the former BT Venture Corporation shareholders
in conjunction with an earn-out provision of that acquisition agreement. At
September 30, 1997, the former BT Venture Corporation shareholders were due
additional consideration totaling approximately $572,000, payable at our option
in up to 43,438 shares of common stock or in cash. The earn-out period ended on
September 30, 1997. By agreement, we are prohibited from issuing the earn-out
shares if such issuance would cause us to become disqualified as a REIT.

         In July 1996, we amended our Dividend Reinvestment and Stock Purchase
Plan ("DRIP Plan") to give us the option of issuing new shares directly to Plan
participants. The Plan allows shareholders to reinvest their dividends in
additional shares of our stock and to make additional investments of $25 to
$10,000 per quarter directly with us. During 1996 we issued 19,207 shares
through the DRIP Plan, including 11,151 shares for reinvested dividends and
8,056 shares for optional additional investment. During the first nine months of
1997, we issued 32,794 shares through the DRIP Plan, including 17,492 shares for
reinvested dividends and 15,302 shares for optional additional investment.

                     At September 30, 1997, we had 3,123,741 shares of common
stock outstanding.

                            CASH FLOWS AND LIQUIDITY

         We will capitalize expenditures if we make them to acquire a new asset,
to materially enhance the value of an existing asset, or to substantially extend
the useful life of an existing asset. In 1996 and 1995 we capitalized all carpet
and vinyl replacements (including $29,000 in 1996 and $120,000 in 1995 included
in acquisition improvements and replacements). In 1994, we generally expensed as
incurred apartment carpet and vinyl replacements ($23,000 expensed in 1994),
except when we made those replacements in conjunction with an acquisition
($91,000 in 1994 included in acquisition improvements and replacements). We
generally funded additions to apartment properties from cash provided by
operating activities and proceeds of common stock issued through our Dividend
Reinvestment and Stock Purchase Plan.

         We paid dividends of $0.31 per share per quarter in each quarter of
1994, 1995 and 1996 and in each of the first three quarters of 1997. The
following table shows the total dividends and our dividend payout ratio (the
ratio of dividends paid to funds from operations) for 1994, 1995, 1996 and the
first nine months of 1997.

Period                                            Dividend Payout Ratio
- ------                                            ---------------------
Nine months ended September 30, 1997                             85.3%
Year ended December 31, 1996                                     83.8%
Year ended December 31, 1995                                     83.8%
Year ended December 31, 1994                                     83.2%

         We intend to pay dividends quarterly, expect that these dividends will
substantially exceed the 95 percent taxable income test as discussed on page 80,
and anticipate that all dividends will be paid from current funds from
operations.

                                       48


<PAGE>



         In February 1997 the Financial Accounting Standards Board issued
Statement No. 128, "Earnings per Share," which they require we adopt on December
31, 1997. At that time, we will be required to change the method currently used
to compute earnings per share and to restate all prior periods. Under the new
requirements for calculating primary earnings per share, the dilutive effect of
stock options will be excluded. We do not expect the impact of Statement 128 on
the calculation of primary and fully diluted earnings per share to be material.

SHORT- AND LONG-TERM LIQUIDITY REQUIREMENTS

             A summary of scheduled principal payments on long-term debt is
             included in the Notes to the Financial Statements. Significant
             scheduled balloon payments include maturities of:

o        two loans payable to affiliates in May 1999 ($7.1 million);

o        our credit line in December 1999 ($23.9 million outstanding at
         September 30, 1997); and

o        the note payable secured by a deed of trust for Latitudes Apartments in
         January 2000 (balloon of approximately $12.5 million).

         We continue to produce sufficient cash flow to fund our regular
dividend and have positioned the Company for future growth. We have announced
our intention to pay a regular quarterly dividend of $0.31 per share on November
14, 1997, to shareholders of record on October 31, 1997. We generally expect to
meet our short-term liquidity requirements through net cash provided by
operations and utilization of credit facilities. We believe that net cash
provided by operations is, and will continue to be, adequate to meet the REIT
operating requirements in both the short- and the long-term. We anticipate
funding our future acquisition activities, if any, primarily by using short-term
credit facilities as an interim measure to be replaced by funds from equity
offerings or long-term debt. We expect to meet our long-term liquidity
requirements, such as scheduled debt maturities and repayment of short-term
financing of possible property acquisitions, through long-term secured and
unsecured borrowings and the issuance of debt securities or additional equity
securities. We believe we have sufficient resources to meet our short-term
liquidity requirements.

         Approximately 29.1% of our revenue for the first nine months of 1997
was derived from Enterprises' payment of rent for the use of our restaurant
properties. In addition, Enterprises is responsible for all of the costs
associated with the maintenance and operations of these properties. While we
expect our reliance on Enterprises to decrease over time, it is likely that
Enterprises rental payments will still represent a significant portion of our
revenue. We expect Enterprises' rent payment to represent approximately 20% of
our revenue on a going forward basis. As a result, the financial well being of
the Company is, to a large extent, dependent on Enterprises' ability to meet its
obligations under the terms of the master lease. The ability of Enterprises to
satisfy the requirements of the master lease depends on its liquidity and
capital resources. Historically, Enterprises has been able to meet its liquidity
needs through cash flow generated from operations and through reliance on its
credit facility.

         Enterprises' principal line of business is the operation of
approximately 360 Hardee's restaurants, 47 of which are owned by the Company.
The continued decline in its restaurant sales (discussed above) has had a
material negative impact on Enterprises' operating cash flow. We have had
extensive discussions with management of Enterprises and have reviewed
Enterprises' financial statements, cash flow analysis, restaurant contribution
analysis, sales trend analysis and projections, and believe that Enterprises
will have sufficient liquidity and capital resources to meet its obligations
under the master lease and credit facility as well as its general corporate
operating needs.

         The table below sets forth certain information with respect to the
liquidity and capital resources of Enterprises. The information is derived from
Enterprises' audited financial statements for the fiscal year ended December 31,
1996. Enterprises is an S Corporation for Federal and state income tax purposes;

                                       49


<PAGE>



therefore, its cash flow generated from operations does not include a deduction
for corporate income tax payments.

<TABLE>
<CAPTION>
<S>                                                                          <C>          
                  Current assets                                             $  10,312,000
                  Total assets                                                 269,524,000
                  Current liabilities                                           37,467,000
                  Total debt, including current portion of $8,232,000          117,116,000
                  Shareholders' equity                                          87,682,000
                  Net cash provided by operating activities                     12,391,000
</TABLE>


INFLATION

         We do not believe that inflation poses a material risk to the Company.
The leases at our apartment properties are short-term in nature. None are longer
than two years. The restaurant properties are leased on a triple-net basis,
which places the risk of rising operating and maintenance costs on the lessee. 


ENVIRONMENTAL MATTERS


         Phase I environmental studies performed on the apartment properties did
not identify any problems a that we believe would have a material adverse effect
on our results of operations, liquidity or capital a resources. Environmental
transaction screens we obtained for each of the restaurant properties in 1995
did nota indicate existence of any environmental problems that warranted further
investigation. Enterprises has indemnified us for environmental problems
associated with the restaurant properties under the master lease.

                                       50


<PAGE>



OUR PROPERTIES

GENERAL

         We own nine apartment communities containing 2,208 apartment units. Our
apartment communities are located in Charlotte, North Carolina (three
communities), Greensboro, North Carolina (four communities), Winston-Salem,
North Carolina (one community) and Virginia Beach, Virginia (one community).

         We believe that resident demand for our properties is primarily
dependant on the general condition of each market's economy and employment
climate, as well as the rate of household formation and the number of available
apartment units in that market. Accordingly, prior to any acquisition, we become
familiar with a market's demographics and historic and projected employment and
population growth rates.

MARKET INFORMATION

         We believe that the demographic and economic trends and conditions in
our principal markets indicate a potential for long-term growth in funds from
operations and funds available for distribution from our apartment communities.
Based on information obtained from a demographic information company and the
Tidewater Multifamily Housing Council, the average physical occupancy rate for
apartment communities in our existing markets approximates 94.7% compared to
94.4% for our apartment communities. The following table illustrates our
presence in each of our current markets for the time periods indicated.


<TABLE>
<CAPTION>

                                                                    PERCENTAGE OF
                                                                   TOTAL APARTMENT
                                                  NUMBER OF            UNITS IN
       METROPOLITAN            NUMBER OF        COMPANY OWNED        MARKET OWNED         COMPANY         MARKET
           AREA               COMMUNITIES      APARTMENT UNITS      BY THE COMPANY      OCCUPANCY(1)    OCCUPANCY
           ----               -----------      ---------------      --------------      ---------       ---------
<S>                                       <C>                <C>         <C>               <C>            <C>  
CHARLOTTE, NC                             3                  682         1.2%              96.0%          94.7%
GREENSBORO, NC                            4                  906         4.5%              93.7%          93.2%
VIRGINIA BEACH, VA                        1                  448         1.3%              91.1%          95.7%2
WINSTON-SALEM, NC                         1                  172         1.4%              96.8%          95.1%
                                          -                                                               -----
         TOTAL/AVERAGE                    9                2,208         1.8%              94.4%          94.7%
</TABLE>


1        ECONOMIC OCCUPANCY, DEFINED AS GROSS POTENTIAL RENTS LESS VACANCY
         DIVIDED BY GROSS POTENTIAL RENT, FOR THE MONTH ENDED SEPTEMBER 30, 1997

2        TIDEWATER MULTIFAMILY HOUSING COUNCIL, VACANCY SURVEY, NOVEMBER 1996


         THESE CITIES FALL INTO THREE METROPOLITAN STATISTICAL AREAS, EACH OF
WHICH IS CHARACTERIZED BY A DIVERSE ECONOMIC BASE. WE BELIEVE THAT THE ECONOMIES
OF THESE AREAS WILL RESULT IN CONTINUED JOB GROWTH AND THEREFORE INCREASED
DEMAND FOR APARTMENTS.

                                       51


<PAGE>



                  GREENSBORO AND WINSTON-SALEM, NORTH CAROLINA

         Greensboro and Winston-Salem, each a point of North Carolina's tri-city
metropolitan area known as the Triad, are located in the central Piedmont area
of North Carolina. Originally known as a center of heavy industry, the job base
has expanded to include higher-paying, higher-skilled jobs in the government,
services, healthcare, retail, distribution and technical fields. The
non-manufacturing work force currently comprises approximately three-quarters of
the total work force, and those manufacturers in the area are generally high
technology operations paying wages to their employees that are above average for
the local market. Unemployment has remained consistently below four (and
frequently below three) percent (Employment Security Commission of North
Carolina).

         The Triad's population is increasing at nearly 1.5% per year and is
second in North Carolina only to Charlotte. The 1997 population is estimated to
be 1.15 million and is projected to increase to 1.22 million in five years, for
an average annual increase of 1.1%, compared to a historical increase of 1.0%
from 1980 to 1990 (based on the U.S. Census). Household formation is projected
to increase over the next five years by 1.4% annually compared to 1.9% annually
from 1980 to 1990.

         The relatively strong economy in Greensboro and its surrounding areas
has resulted in increased construction of new apartment units. From April
through September of this year, 1,255 new apartment units were placed in service
in the Triad, 1,666 new apartment units are currently under construction and
there are an additional 1,869 apartment units proposed to be built. Despite this
high level of new construction, however, absorption has been strong (1,445 units
during the six months ending September 1997).

            However, economic growth is moderating, and we expect new
construction will begin to slow down until the units currently under and planned
for construction are absorbed into the market. Since 1994, the Triad's
employment has increased by approximately 1.8% annually, which has resulted in
approximately 900 apartment units per year being absorbed into the market,
although, as noted above, 1,445 apartment units were absorbed into the market
during the six months ended September 30, 1997 alone.

         Average monthly rental rates have increased at a 5.5% annual rate since
1993 and currently average $543. Despite these increases, the cost of living
index remains below the national average, which, in combination with the
business-friendly environment, location and transportation options, we believe
will result in continued, albeit moderate, expansion of the Triad's economic
base and therefore a stable, long-term outlook for apartment demand.

CHARLOTTE, NORTH CAROLINA

         Charlotte and surrounding Mecklenburg County are located in the
southwest Piedmont region of North Carolina on the South Carolina border.
Charlotte is best known as a major banking center; it is the third largest in
the country with over $350 billion in total assets and is home to NationsBank
and First Union. Charlotte is also the sixth largest wholesale center and the
11th largest distribution center in the United States. Charlotte and the
surrounding seven counties are the largest metropolitan statistical area in
North Carolina and the 43rd largest in the United States.

         Throughout the 1990's, the economy in the Charlotte metropolitan
statistical area has been strong and remains on the upswing, inspired by a
strong pro-business attitude among city and business leaders. In the pastsix
months alone, this attitude has led the Vanguard Group, a Pennsylvania based
financial institution, to announce the opening of a customer service center in
Charlotte, the Metropolitan Property & Casualty Insurance company to open a
field claims office, and several smaller companies to open, relocate or expand
in Charlotte, such as Alydaar Software Corp, a software company focusing on
solving the Year 2000 problem, which recently announced plans to hire 250 more
people in Charlotte before the end of 1997.

                                       52


<PAGE>



         The job base has increased at an annual rate of 3.7% from 619,000 in
1991 to 742,000 in 1996. Unemployment has remained low (4.3% as of September
1997 according to the Employment Security Commission of North Carolina). Over
13,000 new jobs were created in 1996 alone.

         The Charlotte area's population has increased by nearly 20% since 1990.
Mecklenburg County's population has increased by approximately 14,000 per year
since 1990, and the Charlotte area's job growth has averaged 7,000 to 9,000 per
year. The 1997 population has been estimated to be 1.3 million and is projected
to increase to 1.5 million in five years, for an average annual increase of
1.9%, compared to a historical increase of 1.8% from 1980 to 1990 (based on the
U.S. Census). Household formation is projected to increase even faster over the
next five years by 2.1% annually, although this is slightly lower than the 2.6%
historical annual rate from 1980 to 1990.

         Historically, approximately 2,000 to 2,400 apartment units per year
have been absorbed into the Charlotte apartment market, although 1996 and 1997
saw a much higher rate of approximately 3,100 units absorbed into the market
annually. From February through August of this year, despite 2,240 new apartment
units being placed into service in the Charlotte-Mecklenburg area, the area
enjoyed net absorption with approximately 2,700 units being absorbed into the
market. Given that economic growth remains strong, we do not expect market
absorption to lag significantly behind current and planned construction.

         Average monthly rental rates increased by 5% for the 12 month period
ended September 30, 1997, and currently average $629. This somewhat sharp
upswing in rents, however, followed a three year period in the early 1990s when
rental rates increased slower than the overall inflation rate. Based on the
continued expansion of the financial services sector, the business-friendly
environment, and Charlotte's location and transportation options, we believe the
Charlotte area's economy has the underpinnings for stable, long-term growth. If
this is the case, the long-term demand for apartment units should remain
healthy.

VIRGINIA BEACH, VIRGINIA

         Virginia Beach, Virginia is Virginia's largest and fastest growing
city. Located in the southeast corner of the state, it is the largest
municipality comprising the Hampton Roads Metropolitan Statistical Area.
Virginia Beach is bordered on the south by North Carolina, on the east by the
Atlantic Ocean, on the north by Hampton Roads and on the west by the cities of
Norfolk and Chesapeake. Dominant industries in the area have been
shipbuilding/repair, the military, port activities and tourism, but the last
decade has seen financial firms, distribution companies, telemarketing and
customer service operations make their way to the Hampton Roads area.

         One of the area's most important industries is rail transport. Shippers
can reach every major distribution center east of the Mississippi via a one-line
haul. Norfolk is the eastern terminus for the Norfolk Southern Railroad, running
east-west through Virginia and connecting the industrial centers of the Midwest
to international trade. Norfolk Southern, which is headquartered in Norfolk,
also owns North American Van Lines, Inc. CSX Transportation, Inc., headquartered
in Richmond, has its eastern terminus in Newport News.

         Claiming to be the largest resort city in the world, Virginia Beach is
best known for its 30 miles of Atlantic oceanfront and resort strip; the Hampton
Roads area in general, however, is best known for the high concentration of
military establishments including Norfolk Naval Base, the world's largest naval
base.

         This concentration of military establishments, and the resulting
dependence on defense budget dollars to fuel growth in the area, has long been
recognized as contributing to volatility in the region's economy. Through
economic development initiatives, area leaders responded in an effort to
minimize this reliance on defense spending, and the region's economy has
diversified substantially.

         Recent years have seen Virginia Beach emerge as a national distribution
and customer service center. For example, Lillian Vernon, a mail order company,
relocated there in 1988 and expanded in 1994 to include

                                       53


<PAGE>



substantially all of its non-manufacturing operations there. CIGNA Corporation,
a national financial services firm, opened its customer service center in
Virginia Beach in 1991. Avis, the second largest car rental company in the
world, also has its customer service center in Virginia Beach. And Capital
Research and Management Company, a Los Angeles mutual funds company, moved its
service center to neighboring Norfolk in 1992. Ford Motor Company also has a
truck vehicle assembly plant in Norfolk, and Newport News Shipbuilding, the
state's largest private employer, is the country's largest ship design and
construction company and has produced over 800 ships over the past 111 years.

         The 1997 population of the metropolitan statistical area that includes
Virginia Beach has been estimated to be 1.56 million and is projected to
increase to 1.64 million in five years, for an average annual increase of nearly
one percent. This compares to a historical increase of 1.9% from 1980 to 1990
(based on the U.S. Census). Household formation is projected to increase over
the next five years by 1.6% annually, compared to a 2.5% historical rate from
1980 to 1990.

         Since the 1980s, most new development has been institutionally or
municipally related. It is a stated goal in Virginia Beach's comprehensive plan
to increase the current level of office and industrial uses to supplement the
tax base. We believe that the efforts of economic development officials will
likely result in a continuation of employer relocations into the city and the
area. Job growth has increased in the area, which continues to have an
unemployment rate of 4.6%. (Hampton Roads Planning commission Economic Outlook -
1997 - Percentage based on March 1997 findings.) The area continues to have a
low unemployment rate. The metropolitan statistical area's unemployment rate for
1996 was 5.0% and for 1997 is projected to be 4.9% (Virginia Employment Security
Commission). Virginia Beach's unemployment rate is even lower, with a 4.3% rate
in 1996 and a 3.9% rate projected for 1997.

         According to the Hampton Roads Statistical Digest, the area offers
reasonable wage rates, a large labor pool, inexpensive land, the Port of Hampton
Roads and the limited influence of labor units (Virginia is a right to work
state). The number of company relocations and the emergence of the port of
Hampton Roads into one of the most important shipping centers on the East Coast
attest to these factors. We expect Virginia Beach and the Hampton Roads area to
experience slow but continued growth into the future. Local government attitudes
toward expanding commerce and luring tourism should act as a vehicle for
attracting businesses to the area and provide a steady demand for apartment
units.

                                       54


<PAGE>


<TABLE>
<CAPTION>


                                GROWTH IN OUR COMPANY'S PRINCIPAL MARKETS

                                             1991 - 1996                          1997-2002

                                                                                           Projected
                                                       Household         Projected         Household
                                     Population        Formation         Population        Formation
       Metropolitan Area               Growth            Growth            Growth            Growth
       -----------------               ------            ------            ------            ------
<S>                                    <C>               <C>                <C>              <C>  
Charlotte, NC                          11.3%             11.1%              9.7%             11.2%
Greensboro/Winston-Salem, NC            7.3%              7.0%              5.8%              7.2%
Virginia Beach, VA                      4.1%              4.5%              4.8%              8.0%

Company's Principal Markets             7.6%              7.5%              6.8%              8.8%
United States Total                     5.1%              6.2%              4.3%              5.7%
</TABLE>



         We believe that the trends illustrated above will increase demand for
apartment units in the markets in which we own apartment communities. However,
we can provide no assurances that such projected future conditions or projected
growth rates will materialize.

APARTMENT COMMUNITIES

         Through the Operating Partnership, we own and manage nine apartment
communities consisting of 2,208 apartment units. The average age of the
apartment communities is approximately 6.7 years. The average economic occupancy
rate was 95.1% and 94.5% for the month ended September 30, 1997 and 1996. The
buildings in our apartment communities are generally wood-framed, vinyl-sided
two- and three-story buildings, with exterior entrances, individually metered
gas and electric service and individual heating and cooling system. Our combined
apartment units are comprised of 37.2% one bedroom units, 55.3% two bedroom
units and 7.5% three bedroom units. The units average 996 square feet in area
and are well equipped with modern appliances and other conveniences. All include
swimming pools, tennis courts and club rooms, and most have exercise facilities.

           The tables on the following pages summarize information about each of
our apartment communities:

                                       55


<PAGE>

<TABLE>
<CAPTION>



              
              
              
              
                                                                                                                
                                                                                                                         
                                                                                                                             
                                                                                   APARTMENT UNIT                  
                                        NO.                               TOTAL        TYPE        WEIGHTED 
                                        OF                               RENTABLE  --------------  AVERAGE         
                                       APT.    YEAR       DATE    TOTAL    AREA     1    2    3   APT. SIZE        
PROPERTY                 LOCATION      UNITS COMPLETED  ACQUIRED ACREAGE (SQ. FT.)  BR   BR   BR  (SQ. FT.)        
- --------                 --------      ----- ---------  -------- ------- ---------  --   --   --  ---------        
EXISTING COMMUNITIES                                                                                

<S>                   <C>               <C>     <C>       <C>      <C>     <C>      <C>  <C>         <C>       
  Harris Hill........ Charlotte, NC     184     1988      12/94    18.4    167,920  67   117  --     913       
  Latitudes.......... Virginia Beach, VA448     1989      10/94    24.9    358,700  269  159   20    801       
  Oakbrook........... Charlotte, NC     162     1985      6/94     16.4    178,668  32   120   10   1,103      
  Paces Commons...... Charlotte, NC     336     1988      6/93     24.8    322,046  154  142   40    958       
  Paces Village ..... Greensboro, NC    198     1988      4/96     15.5    167,886  88   110  --     848       

CHRYSSON COMMUNITIES ACQUIRED

  Abbington Place (1) Greensboro, NC    360     1995      11/97    37.4    400,728  96   216   48   1,113      
  Pepperstone (1).... Greensboro, NC    108     1992      11/97    10.1    113,076  --   108  --    1,047      
  Savannah Place (1). Winston-Salem, NC 172     1991      11/97    15.4    182,196  44   128  --    1,059      
  Waterford Place (1) Greensboro, NC    240     1997      11/97    20.6    277,296  72   120   48   1,155      

CHRYSSON COMMUNITIES UNDER CONSTRUCTION

   Allerton Place (2) Greensboro, NC    228     N/A        N/A     19.2    241,530  54   126   48   1,064      
   Summerlyn Place (2)Burlington, NC    140     N/A        N/A     12.1    154,116  48   84    8    1,101      
   Brookford Place (2)Winston-Salem, NC 108     N/A        N/A     6.3     103,392  36   72    -     957       


<CAPTION>

                                                                                                   MONTHLY RENT 
                                                                                           ----------------------------------  
                                         PERCENTAGE   AVERAGE PERCENTAGE      PERCENTAGE   AVERAGE                            
                                         OCCUPANCY/       OCCUPANCY(3)        TURNOVER(4)   AS OF          ANNUAL AVERAGE        
                                           MONTH      -------------------------------------           ----------------------- 
                                          SEPT. 30,                                        SEPT. 30                              
PROPERTY                 LOCATION          1997      1996   1995   1994   1997  1996   1995  1997     1996     1995     1994     
- --------                 --------          ----      ----   ----   ----   ----  ----   ----  ----     ----     ----     ----     
EXISTING COMMUNITIES                         

<S>                    <C>                   <C>      <C>    <C>   <C>     <C>    <C>   <C>  <C>     <C>      <C>      <C>    
  Harris Hill........ Charlotte, NC          96%      93%    96%     N/A   54%    71%   65%  $710    $  717   $  683     N/A  
  Latitudes.......... Virginia Beach, VA     91%      94%    95%     93%   48%    59%   64%  $655    $  637   $  613  $   606 
  Oakbrook........... Charlotte, NC          94%      94%    98%     98%   44%    65%   59%  $768    $  780   $  750  $   711 
  Paces Commons...... Charlotte, NC          98%      95%    94%     95%   38%    55%   68%  $702    $  685   $  655  $   611 
  Paces Village ..... Greensboro, NC         92%      94%    N/A     N/A   41%    60%   N/A  $682    $  693     N/A      N/A  
                                                                                                                              
CHRYSSON COMMUNITIES ACQUIRED                                                                                                 
                                                                                                                              
  Abbington Place (1) Greensboro, NC         96%      97%    62%     N/A   N/A     -    NA   $737 (5)  N/A      N/A      N/A  
  Pepperstone (1).... Greensboro, NC         97%      98%    98%     98%   N/A     -     -   $663 (5)  N/A      N/A      N/A  
  Savannah Place (1). Winston-Salem, NC      97%      98%    96%     98%   N/A     -     -   $718 (5)  N/A      N/A      N/A  
  Waterford Place (1) Greensboro, NC         91%      N/A    N/A     N/A   N/A    N/A   NA   $781 (5)  N/A      N/A      N/A  
                                                                                                                              
CHRYSSON COMMUNITIES UNDER CONSTRUCTION                                                                                       
                                                                                                                              
   Allerton Place (2) Greensboro, NC         N/A      N/A    N/A     N/A   N/A    N/A   N/A  N/A       N/A      N/A      N/A  
   Summerlyn Place (2)Burlington, NC         N/A      N/A    N/A     N/A   N/A    N/A   N/A  N/A       N/A      N/A      N/A  
   Brookford Place (2)Winston-Salem, NC      N/A      N/A    N/A     N/A   N/A    N/A   N/A  N/A       N/A      N/A      N/A  
</TABLE>


1.       Added as part of Phase I of the Chrysson acquisition. For the Phase I
         Chrysson properties, the "Monthly Rent-- Annual Average" reflects the
         weighted average rent, taking into account the dates on which
         individual apartment units within a community were placed in service.
2.       To be acquired upon completion and lease up.
3.       "Average Percentage Occupancy" reflects, on a weekly basis, the average
         number of apartment units occupied divided by the total number of
         units.
4.       "Percentage Turnover" reflects, on an annual basis, the number of
         residents who move out of the property
5.       Averages for month of September only.

                                       56


<PAGE>




                          BODDIE-NOELL PROPERTIES, INC.
                       SUMMARY OF APARTMENT UNIT AMENITIES


<TABLE>
<CAPTION>


                                                                                                                      
                         # OF APT    MINI-                   REFRIG. &     WASHER & DRYER     VAULTED                 
PROPERTY                  UNITS     BLINDS     CARPETING    DISHWASHER        HOOK-UPS        CEILINGS   FIREPLACES   
- --------                  -----     ------     ---------    ----------        --------        --------   ----------   
EXISTING COMMUNITIES
- --------------------
<S>                        <C>      <C>        <C>          <C>            <C>                 <C>        <C>                   
   Harris Hill........     184        All         All           All              All           Select      Select     
   Latitudes..........     448        All         All           All              All           Select      Select     
   Oakbrook...........     162        All         All           All              All           Select       All       
   Paces Commons......     336        All         All           All              All           Select      Select     
   Paces Village......     198        All         All           All              All           Select      Select     

CHRYSSON COMMUNITIES ACQUIRED

   Abbington Place....     360        All         All           All              All           Select      Select     
   Pepperstone........     108        All         All           All              All           Select      Select     
   Savannah Place.....     172        All         All           All              All           Select      Select     
   Waterford Place....     240        All         All           All              All           Select      Select     

CHRYSSON COMMUNITIES UNDER CONSTRUCTION

   Allerton Place.....     228        All         All           All              All           Select      Select     
   Summerlyn Place....     140        All         All           All              All           Select      Select     
   Brookford Place....     108        All         All           All              All           Select      Select     

<CAPTION>

                                                               CABLE     PATIO DECK, 
                                           LARGE STORAGE OR      TV      BALCONY OR  
PROPERTY                                    WALK-IN CLOSET     READY       SUNROOM   
- --------                                    --------------     -----       -------   
EXISTING COMMUNITIES                                                                 
- --------------------                                                                 
<S>                                         <C>                <C>         <C>
   Harris Hill........                            All           All          All     
   Latitudes..........                            All           All          All     
   Oakbrook...........                            All           All          All     
   Paces Commons......                            All           All          All     
   Paces Village......                            All           All          All     
                                                                                     
CHRYSSON COMMUNITIES ACQUIRED                                                        
                                                                                     
   Abbington Place....                            All           All          All     
   Pepperstone........                            All           All          All     
   Savannah Place.....                            All           All          All     
   Waterford Place....                            All           All          All     
                                                                                     
CHRYSSON COMMUNITIES UNDER CONSTRUCTION                                              
                                                                                     
   Allerton Place.....                            All           All          All     
   Summerlyn Place....                            All           All          All     
   Brookford Place....                            All           All          All     
                                           
</TABLE>



                                       57


<PAGE>



                          BODDIE-NOELL PROPERTIES, INC.
                        SUMMARY OF RECREATIONAL AMENITIES


<TABLE>
<CAPTION>


                              # of Apt.                      Fitness               Tennis        Tot Lot/      
PROPERTY                        Units        Clubhouse       Center      Pool       Court        Tot Pool      
- --------                        -----        ---------       ------      ----       -----        --------      
EXISTING COMMUNITIES

<S>                              <C>                                                                           
   Harris Hill..............     184            Yes            Yes       Yes         Yes           Yes         
   Latitudes................     448            Yes            Yes       Yes         Yes           Yes         
                                                                                                               

   Oakbrook.................     162            Yes            No        Yes         Yes            No         
   Paces Commons............     336            Yes            Yes       Yes         Yes           Yes         
   Paces Village............     198            Yes            Yes       Yes         Yes            No         

CHRYSSON COMMUNITIES ACQUIRED

   Abbington Place..........     360            Yes            Yes       Yes         Yes           Yes         
   Pepperstone..............     106            Yes            Yes       Yes         Yes           Yes         
   Savannah Place...........     172            Yes            Yes       Yes         Yes           Yes         
   Waterford Place..........     240            Yes            Yes       Yes         Yes           Yes         


CHRYSSON COMMUNITIES UNDER CONSTRUCTION

   Allerton Place...........     228            Yes            Yes       Yes         Yes           Yes         
                                                                                                               

   Summerlyn Place..........     140            Yes            Yes       Yes         Yes           Yes         
   Brookford Place..........     108            Yes            Yes       Yes         Yes           Yes         



<CAPTION>
                                           Sauna or                                           
PROPERTY                                   Whirlpool    Other                                 
- --------                                   ---------    -----                                 
EXISTING COMMUNITIES                                                                          
                                                                                              
<S>                                                                                           
   Harris Hill..............                  Yes       Basketball court; car wash            
   Latitudes................                  No        Basketball court; sand volleyball     
                                                        court, car wash                       
                                                                                              
   Oakbrook.................                  Yes       Carports; car wash                    
   Paces Commons............                  Yes       Two pools; car wash, exercise trail   
   Paces Village............                  Yes       Car wash                              
                                                                                              
CHRYSSON COMMUNITIES ACQUIRED                                                                 
                                                                                              
   Abbington Place..........                  Yes       Garages; putting green                
   Pepperstone..............                  Yes                                             
   Savannah Place...........                  Yes       Garages; putting green                
   Waterford Place..........                  Yes       Garages; putting green                
                                                                                              
                                                                                              
CHRYSSON COMMUNITIES UNDER CONSTRUCTION                                                       
                                                                                              
   Allerton Place...........                  No        Garages; mini storage facility        
                                                        available                             
                                                                                              
   Summerlyn Place..........                  No        Garages; putting green                
   Brookford Place..........                  No        Garages                               
</TABLE>
                                           


                                       58


<PAGE>



                              RESTAURANT PROPERTIES

         Our 47 restaurant properties are listed in Schedule III to the
financial statements on page F-17. We paid an average of $920,000 for each
restaurant property. The details of our lease arrangement with Enterprises is
discussed under "History and Formation of the Company -- Early History" on page
22 and "-- Renegotiation of Master Lease" on page 23.

         The restaurant properties are operated by Enterprises as Hardee's
restaurants pursuant to franchise agreements with Hardee's Food Systems, Inc.
These agreements require that the properties conform to a standard design
specified by Hardee's. The current design consists of a one-story brick, stucco
or wood building that embodies a contemporary style with substantial plate glass
window areas. The buildings average 3,300 square feet and are located on sites
ranging from 1 to 1.3 acres. The buildings are suitable for conversion to a
number of uses, but the interiors would have to be substantially modified prior
to their use in non-restaurant applications. Hardee's owns a design patent on
certain elements of the building and requires franchisees to make certain
exterior modifications if the location is discontinued as a Hardee's restaurant.

OTHER INFORMATION ABOUT OUR PROPERTIES

         We present information concerning the location of all 47 restaurant
properties, as well as information regarding the encumbrances, cost and
depreciation on all of our properties on Schedule III to the financial
statements appearing on page F-17 of this prospectus.

                                CERTAIN POLICIES

SHORT-TERM INVESTMENTS

          Prior to making any acquisitions and during the periods between the
 receipt of revenues and their distribution to you, we will invest our liquid
 assets in certain short-term investments. These may include:

o        interest-bearing bank accounts;

o        certificates of deposit;

o        short-term money-market securities;

o        short-term government securities;

o        mortgage-backed securities guaranteed by the Government National
         Mortgage Association;

o        mortgages insured by the Federal Housing Administration or guaranteed
         by the Veterans Administration; or

o        mortgage loan participations purchased from banks or other financial
         institutions.

                                       59


<PAGE>



We may also invest in other similar types of instruments. While we reserve the
right to invest in these types of securities, we have no immediate plans to do
so.

         The yield on such interim investments may be higher or lower than the
yield we receive on our real estate properties.

                    INVESTMENTS IN OTHER REAL ESTATE ENTITIES

         We own 95% of the economic interest of BNP Management, Inc. This entity
manages seven apartment communities and two shopping centers owned by limited
partnerships which are controlled by the Chairman and former Vice-Chairman of
our Board of Directors.

         As we have discussed earlier, we recently converted our organizational
structure to an UPREIT. In doing so, we contributed our net assets to the
Operating Partnership in exchange for Units in the Operating Partnership. See
the discussion under "History and Formation of the Company -- Other Activity" on
page 23.

         We have no other ownership interests in entities primarily engaged in
real estate activities. We have no immediate plans to make any such investments,
other than investments in wholly-owned subsidiaries of the Operating
Partnership, which may own certain of our assets. If economically attractive
opportunities arise, we may also invest in joint venture or "DownREIT"
partnerships or other entities in order to acquire interests in specific
apartment communities.

LOANS TO OTHER PERSONS

         We do not generally make loans to third parties. However, we did make a
debt investment in one of our managed apartment communities. See "History and
Formation of the Company -- Other Activity" on page 23.

BORROWINGS

         We have the authority to negotiate lines of credit and arrange for
other short-term or long-term borrowings from commercial lenders. In addition,
we may also:

o        obtain credit through the public issuance of debt;

o        obtain credit through the private placement of debt securities with
         institutional investors;

o        incur mortgage indebtedness on real estate which we acquire;

o        invest in properties subject to existing secured loans;

o        obtain other mortgage financing for unleveraged properties in our
         portfolio; and

o        refinance properties acquired on a leveraged basis.

         There is no limitation on the number of mortgages which may be placed
on any one property. Our bylaws prohibit us from incurring debt in excess of
300% of our net assets, as defined (see page 15). However, the bylaws allow us
to exceed this limit if we obtain approval from a majority of our directors,
including a majority of the independent directors. We must also disclose to you
in our next quarterly report

                                       60


<PAGE>



that we exceeded this limit and provide a justification for doing so. Further,
we intend to maintain a ratio of debt-to-total market capitalization of 60% or
less, even though none of our governing documents provide such a restriction.

POLICIES ON CERTAIN INVESTMENTS AND ACTIVITIES

         While we expect to acquire other apartment communities in North
Carolina, South Carolina and Virginia, we may make future investments outside of
these states. We will not have any limit on the amount or percentage of our
assets invested in any single apartment community or group of related
properties. While we intend to invest primarily in existing income-producing
properties, we may develop properties ourselves or invest in properties being
developed by others if we believe that the risk-adjusted return on such an
investment would exceed returns available from the acquisition of existing
apartment communities.

         Our bylaws impose certain prohibitions and restrictions on various
investment practices and activities. We cannot:

o        invest in mortgage loans unless an appraisal is obtained concerning the
         underlying property;

o        invest in commodity or commodity future contracts other than interest
         rate futures used solely for hedging purposes;

o        issue debt securities unless the historical debt service coverage for
         the most recently completed fiscal year is sufficient to service the
         higher level of debt (without regard to any applicable balloon
         principal payments);

o        invest in real estate contracts for sale, unless such real estate
         contracts are recordable in the chain of title; or

o        act in any way that would disqualify us from being a real estate
         investment trust under the Internal Revenue Code, unless we obtain
         proper shareholder approval.

            The bylaws contain a provision noting that "the Company does not
intend to" do the following:

o        invest in the securities of issuers for the purpose of exercising
         control (except with respect to wholly- owned subsidiaries);

o        engage in the trading of securities of other issuers;

o        underwrite securities of other issuers;

o        engage in the purchase and sale (or turnover) of investments other than
         as described in the Registration Statement; or

o        offer securities in exchange for property unless deemed prudent by a
         majority of our directors.

However, we believe that the above-noted provision does not prohibit us from
engaging in any of these activities if performing these activities would benefit
us and would not disqualify us from qualifying as a REIT. Of the items that "the
Company does not intend to" do, we have made an investment in the Management
Company (described under "History and Formation of the Company -- Formation of
BNP

                                       61


<PAGE>



Management, Inc." on page 22) for the purpose of helping to maintain our REIT
status. We own 95% of the economic interest, which includes 1% of the voting
interest, of the Management Company.

         The only other item in which we have engaged or intend to engage is the
issuance of securities in exchange for property. As described under the heading
"History and Formation of the Company -- Acquisition of BT Venture Corporation"
on page 22, the earn-out consideration for the acquisition of BT Venture
Corporation could be paid in the form of cash or, at our option, shares of our
common stock. We have elected to make such payments with common stock.
Additionally, we will issue Units in exchange for property as part of the
Chrysson acquisition and for future apartment community acquisitions. We tell
you about this on pages 23 and 29 under the headings "History and Formation of
the Company -- Conversion to UPREIT" and "The Company -- Our Growth Strategy --
EXTERNAL GROWTH STRATEGY."

CONFLICTS OF INTEREST

         The Boddies have significant ownership or control positions in the
Company, Enterprises and Boddie Investment Company. As noted under "Risk Factors
- -- Conflicts of Interest -- EXISTING BUSINESS CONFLICTS" on page 17, Enterprises
has a right of first refusal to purchase the restaurant properties. If we
negotiate the sale of the restaurant properties to a third party, Enterprises
has the right to purchase the restaurants on the same terms and conditions as
the third party. Boddie Investment Company is the general partner of the limited
partnerships owning the properties we manage. It is also the general partner of
the limited partnership to which we have made a loan (see "History and Formation
of the Company -- Other Activity" on page 23). Accordingly, there are inherent
conflicts of interest in our relationship with Enterprises and in our management
of the properties owned by those limited partnerships.

         In addition, the bylaws specify that any contract or transaction
between us and one or more of our directors or officers, or between us and any
affiliate of any of those persons, must be approved by a majority of both the
board of directors and the independent directors who are independent of the
transaction. Our bylaws specify the criteria that the independent directors must
use. Generally, the independent directors must determine that:

o        the transaction is fair and reasonable to us and on terms as favorable
         to us as those available from unaffiliated third parties;

o        if an acquisition of property other than mortgage loans is involved,
         the total consideration we will pay for the property must be less than
         or equal to the appraised or fair value of such property. If the price
         exceeds the cost of the asset to the seller, the independent directors
         must justify such excess; and

o        if the transaction involves the making of loans or the borrowing of
         money, the transaction must be fair, competitive, and commercially
         reasonable when compared to transactions between unaffiliated lenders
         and borrowers under the same circumstances.

Maryland law contains similar restrictions on a director or officer's ability to
transact business with us. However, our bylaw provisions are more restrictive.
Under Maryland law:

o        either the independent directors or independent shareholders can
         approve a related-party transaction. Our bylaws do not provide for
         disinterested shareholder approval; and

o        a transaction need either be fair and reasonable or otherwise approved
         as described in the preceding point. Our bylaws require that the
         transaction be both fair and reasonable and be approved by a majority
         of the independent directors.

                                       62


<PAGE>




POLICY CHANGES

         The prohibitions and restrictions described under "Policies on Certain
Investments and Activities" are contained in our bylaws and cannot be changed
without shareholder approval. Our directors can change, without shareholder
approval, all of the other policies we told you about above.

DIRECTORS AND EXECUTIVE OFFICERS

         We currently have five members on our Board of Directors. Upon
completion of the Chrysson acquisition, two of our previous board members --
Nicholas B. Boddie and Richard A. Urquhart, Jr. -- resigned as directors. As
required by the agreement with the Chrysson Parties, they have appointed two
directors to replace Messrs. Boddie and Urquhart. The initial appointees are
Paul Chrysson and W. Michael Gilley. Upon completion of the offering, our Board
will be expanded to seven members and will include D. Scott Wilkerson and Philip
S. Payne, our two most senior executive officers. Under the agreement with the
Chrysson Parties, after the Board is expanded to seven, the Chrysson Parties
have the right to require the resignation of another Board member and to
nominate another person unaffiliated with them, subject to our Board's approval.
Initially, the Chrysson Parties have agreed to have Donald R. Pesta, Jr., a
current board member, fill this independent director position. In the future,
they may choose to nominate someone else, subject again to our Board's approval.

         We have set forth below a listing and brief biography of each person
who will be a Director or Executive Officer following completion of the
offering.


<TABLE>
<CAPTION>
                                                                                              Director/Officer
           NAME                Age                           Position                               Since

<S>                             <C>    <C>                                                                      <C> 
B. Mayo Boddie                  67     Chairman of the Board, Director                                 April 1987
D. Scott Wilkerson              40     Director, President and Chief Executive Officer               October 1994
Philip S. Payne                 46     Director, Executive Vice President, Treasurer and
                                       Chief Financial Officer                                       October 1994

William H. Stanley              72     Director                                                        April 1987
Donald R. Pesta, Jr.            44     Director                                                      January 1996
Paul G. Chrysson                42     Director                                                     November 1997
W. Michael Gilley               42     Director                                                     November 1997
Pamela B. Novak                 44     Vice President, Controller and Chief Accounting
                                       Officer                                                       October 1994

Douglas E. Anderson             50     Vice President, Secretary                                       April 1987

</TABLE>

         B. Mayo Boddie - Chairman of the Board of Directors. Mr. Boddie was one
of our founders and a co-founder of Enterprises in 1961. He serves as Chairman
of the Board of Directors of both companies. Mr. Boddie served as chief
executive officer of the Company from its inception until April 1995. Mr. Boddie
serves as a director of First Union National Bank of North Carolina.

                                       63


<PAGE>




         D. Scott Wilkerson - Director, President and Chief Executive Officer.
Mr. Wilkerson joined BT Venture Corporation in 1987 and served in various
officer level positions, including Vice President of Administration and Finance
and Vice President for Acquisitions and Development before becoming President in
January 1994. He was named Chief Executive Officer in April 1995. From 1980 to
1986, Mr. Wilkerson was with Arthur Andersen LLP, in Charlotte, North Carolina,
serving as tax manager from 1985 to 1986. His specialization was in the
representation of real estate syndicators, developers and management companies.
Mr. Wilkerson received a B.S. degree in accounting from the University of North
Carolina at Charlotte in 1980. He is a licensed certified public accountant and
licensed real estate broker. He is a member of the Board of Directors of the
Apartment Association of North Carolina and the Charlotte Apartment Association.
He is active in various professional, civic and charitable activities.

         Philip S. Payne - Director, Executive Vice President, Treasurer and
Chief Financial Officer. Mr. Payne joined BT Venture Corporation in 1990 as Vice
President of Capital Market Activities and became Executive Vice President and
Chief Financial Officer in January 1993. He was named Treasurer in April 1995.
From 1987 to 1990 he was a principal in Payne Knowles Investment Group, a
financial planning firm. From 1983 to 1987 he was a registered representative
with Legg Mason Wood Walker. From 1978 to 1983, Mr. Payne practiced law, and he
currently maintains his license to practice law in Virginia. He received a B.S.
degree from the College of William and Mary in 1973 and a J.D. degree in 1978
from the same institution.

         William H. Stanley - Director. Mr. Stanley is retired from the position
of Chairman of the Board of Directors and Chief Executive Officer of Peoples
Bank and Trust Company. Mr. Stanley serves as a director of Ellett Bros., Inc.

         Donald R. Pesta, Jr. - Director. Mr. Pesta is a certified public
accountant with extensive experience in real estate related matters. Mr. Pesta
is the founding partner of the accounting firm of Pesta, Finnie & Associates. He
is a former partner of Arthur Andersen & Co.

         Paul G. Chrysson - Director. Mr. Chrysson is President of C.B.
Development Company, Inc., a developer of single family and multi-family
residential properties. Mr. Chrysson is on the Board of Directors of Amos
Cottage Children's Hospital and Greenbriar Corporation. He is also on the Board
of Advisors of Wachovia Bank (Forsyth County). He is a former director of Triad
Bank and United Carolina Bank (North Carolina). He has also served on the boards
of various other charitable organizations. He is a licensed real estate broker
since 1974 and a licensed contractor since 1978. 

         W. Michael Gilley - Director. Mr. Gilley is President of Bartram
Investment Properties, Inc., a l position he has held for over five years. From
January 1995 to January 1997 he was Executive Vice President l of Greenbriar
Corporation. He also served on their Board of Directors from September 1994 to
September 1996. He is a licensed real estate broker since 1984.

         Pamela B. Novak - Vice President and Controller. A licensed certified
public accountant, Ms. Novak joined BT Venture Corporation in 1993 as
controller. From 1984 to 1993, she was employed by Ernst & Young, LLP and served
as an audit manager from 1987 through 1993. She received a B.S. in accounting
from the University of North Carolina at Charlotte in 1984.

         Douglas E. Anderson - Vice President and Secretary. Mr. Anderson has
served as Vice President and Secretary since our inception in 1987. He has been
with Enterprises since 1977 and is currently a director, Executive Vice
President and Secretary of Enterprises. Mr. Anderson is also president of BNE
Land and Development Company, the real estate development division of
Enterprises. He serves as a director of Wachovia Bank of Rocky Mount, North
Carolina. He received a B.S. degree in finance and accounting from the
University of North Carolina at Chapel Hill in 1970.

                                       64


<PAGE>



         Under our Articles of Incorporation, a majority of the directors must
be independent. Our Articles define an independent director as a director who is
not:

         o          an officer or employee of the Company or one of its
                    subsidiaries;

         o          a spouse, parent, child or relative living in the same
                    household of a principal executive officer of the Company;
                    or

         o          an individual member of an organization that acts as an
                    advisor, consultant, legal counsel or in some similar
                    capacity and that receives compensation on a continuing
                    basis from the ompany, other than director's fees.

         Upon completion of the offering, Mr. Stanley, Mr. Pesta, Mr. Chrysson
and Mr. Gilley are our independent directors.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

BODDIE-NOELL PROPERTIES AND B. MAYO BODDIE AND NICHOLAS B. BODDIE

         B. Mayo Boddie, Chairman of our Board of Directors, is Chairman of the
Board of Directors and Chief Executive Officer of Enterprises. Nicholas B.
Boddie is his brother and was a former Vice Chairman and a director of the
Company prior to his resignation concurrent with the closing of Phase I of the
Chrysson acquisition. He is also the Vice President and a director of
Enterprises. The Boddies and certain of their family members are the sole owners
of Enterprises. We lease our 47 restaurant properties to Enterprises. See 
"--Boddie-Noell Properties and Boddie-Noell Enterprises" below.


         The Boddies are the sole shareholders and directors of Boddie
Investment Company. See "-- e Boddie-Noell Properties and Boddie Investment
Company" below.


         The Boddies were the sole shareholders and directors of BT Venture
Corporation. On October 1, e 1994, we acquired BT Venture Corporation. As a
result of the acquisition, the Boddies received consideratione comprised of
cash, shares of our common stock and relief from certain debt and contractual
and contingent obligations. The contract purchase price for BT Venture
Corporation was $23.2 million. This consideration consisted of a cash payment of
$91,000, the issuance of 134,610 shares of our common stock and the assumption
of $21.3 million in debt and other payables. In addition, the Boddies were
entitled to receive additional compensation valued at up to $1.7 million, based
on whether we met certain performance criteria. We refer to this latter
consideration as "earn-out consideration."

         At our election, we may pay the earn-out consideration by issuing
shares of common stock or by paying cash. Through October 1, 1997, we issued a
total of 80,750 shares of common stock to the Boddies in payment of the earn-out
consideration. Under the terms of the acquisition agreement, the Boddies are due
earn-out consideration of approximately $572,000, which we can pay in cash or
43,438 shares of common stock, if permitted under the Internal Revenue Code. We
have not issued these remaining earn-out shares because of certain ownership
limitations in the Internal Revenue Code; however, as a result of a change in
the

                                       65


<PAGE>



tax laws governing affiliated ownership, which will become effective on January
1, 1998, we intend to issue these shares at that time.

         As part of the acquisition, the Boddies have indemnified the Company,
subject to certain limitations, against any claim against us which we assume as
a result of our being the successor-in-interest to BT Venture Corporation.

         B. Mayo Boddie and Nicholas B. Boddie have not received any
compensation for their services as Chairman and Vice Chairman, respectively, or
as Directors of the Company.

BODDIE-NOELL PROPERTIES AND BODDIE-NOELL ENTERPRISES

         As we noted under the heading "History and Formation of the Company --
Early History" on page 22, we purchased 47 existing Hardee's restaurant
properties from BNE Realty Partners, Limited Partnership, an affiliate of
Enterprises in 1987. We discussed the franchise agreement between Enterprises
and Hardee's Food Systems, Inc. under the heading "Our Properties -- Restaurant
Properties" on page 59 and the terms of our triple net, master lease agreement
with Enterprises under the heading "History and Formation of the Company --
Early History" on page 22. Furthermore, as we discussed in the risk factor
section under the heading "-- Conflicts of Interest -- EXISTING BUSINESS
CONFLICTS" on page 17, Enterprises has a right of first refusal to purchase the
47 restaurant properties on the same terms and conditions as may be offered by a
third party purchaser.

         For the period ended December 31, 1996, the master lease with
Enterprises resulted in rental income of $4.5 million, or approximately 31.0% of
total revenues. For the nine months ended September 30, 1997 such revenues
accounted for approximately 29.1% of revenues on a historical basis and 22.7% on
a pro forma basis. We expect such percentages to decline on a going forward
basis. Enterprises is responsible for all property insurance, real estate taxes,
utilities, maintenance, and alteration expenses relating to the operation of the
restaurant properties.

         In connection with the acquisition of BT Venture Corporation, we
assumed a note payable to Enterprises in the amount of $6.1 million. The note
bears interest at a floating rate equal to the 30-day LIBOR rate plus 150 basis
points capped at 8.0%. Payments are interest only and paid quarterly. The note
is due in full on May 1, 1999. During 1996, we recorded interest on this note to
Enterprises in the amount of $432,000, and during the first nine months of 1997
we recorded interest of $329,000. At September 30, 1997, the effective interest
rate on this note was 7.3%.

                                       66


<PAGE>



BODDIE-NOELL PROPERTIES AND BODDIE INVESTMENT COMPANY

         With the acquisition of BT Venture Corporation in October 1994, we
assumed fee management of nine apartment properties and three shopping centers
(of which we currently manage seven apartment communities and two shopping
centers). Boddie Investment Company is the general partner of the limited
partnerships that own the apartment properties and shopping centers we manage
but do not own. The Boddies are the sole shareholders of Boddie Investment
Company. The Boddies may determine that Boddie Investment Company's interests
would be better served by the sale of Boddie Investment Company's apartment or
shopping center properties or the renegotiation of the management contracts. The
sale of the properties could result in the Management Company's loss of the
management contracts. We recognized $149,000 of revenue from the Management
Company during 1996 and $183,000 through the first nine months of 1997. Any
renegotiated management contract would have to be approved by the directors of
the Management Company (currently Philip S. Payne and D. Scott Wilkerson). The
Boddies' positions within our Company and within Boddie Investment Company may
provide them with information they could use to their advantage in such contract
negotiations. The Boddies, however, have stated that they have no intentions of
canceling the existing management contracts.

         In connection with the acquisition of BT Venture Corporation, we
assumed a note payable to Boddie Investment Company in the amount of $956,000.
The note bears interest at a floating rate equal to the 30-day LIBOR rate plus
150 basis points capped at 8.0%. Payments are interest only and paid quarterly.
The note is due in full on May 1, 1999. During 1996, we recorded interest on
this note to Boddie Investment Company in the amount of $68,000, and during the
first nine months of 1997 we recorded interest of $52,000. On September 30,
1997, the effective interest rate on this note was 7.3%.

         On February 27, 1997, we entered into a participating loan agreement
with The Villages of Chapel Hill Limited Partnership, a limited partnership
whose general partner is Boddie Investment Company. Under the terms of the
agreement, we have committed to loaning The Villages up to $2.6 million to fund
a substantial rehabilitation of the apartment community. We also guaranteed a
$1.5 million bank loan. In exchange, we received or will receive the following:

o        control over selection of the property management provider (which
         currently is the Management Company);

o        interest on our loan at the greater of 12.5% or the 30-day LIBOR rate
         plus 6.125%;

o        25% of the increase in gross revenue in excess of $146,333 per month
         from the property over the next 7 years; and

o        25% of the value of the property in excess of $10 million at the
         earlier of the end of seven years or upon its sale.

         We will fund advances to The Villages through draws on an existing
credit facility, which currently bears interest at the 30-day LIBOR rate plus
2.25% and is secured by deeds of trust on three of our apartment properties.
Through September 30, 1997, we had advanced The Villages $1.4 million. Under
this arrangement, we will earn interest at a rate higher than we could otherwise
obtain from the investment of funds in the ownership of apartment communities
and at a rate in excess of our borrowing rate under our credit facility.

                                       67


<PAGE>



CHRYSSON ACQUISITION

         We described the Chrysson acquisition to you in detail on page 24 under
the heading "History and Formation of the Company -- Chrysson Acquisition." The
Chrysson Parties have appointed two directors and, upon the completion of this
offering, will be able to designate one additional independent director (subject
to our Board of Director's approval) out of the seven members of our Board of
Directors. In addition, assuming completion of this offering, they will
initially own 13.7% of the Units of the Operating Partnership. We have also
contracted for, and our Board of Directors has already approved, the
acquisition, subject to certain preconditions, of three additional apartment
communities from the Chrysson Parties. These properties are currently under
development, and we expect that they will be completed and acquired within the
next twelve months. Assuming completion of this offering and the second phase of
the Chrysson acquisition, the Chrysson Parties will own 22.1% of the Units of
the Operating Partnership.

         As noted on page 17, we have a right of first refusal to acquire any
properties that the Chrysson Parties may develop in the future. We may acquire
such properties, but only if a majority of the members of our Board of Directors
who have no interest in the transaction approve such an acquisition.

TRANSACTIONS WITH MANAGEMENT

EMPLOYMENT CONTRACTS AND TERMINATION OF EMPLOYMENT AND CHANGE-IN-CONTROL
ARRANGEMENTS

         In July 1997, we entered into substantially identical employment
agreements with D. Scott Wilkerson (President) and Philip S. Payne (Executive
Vice President and Chief Financial Officer). These four year agreements, subject
to automatic annual renewal for additional one year periods extending the term
to a maximum of ten years, provide for initial annual base salaries of $139,920,
annual discretionary bonus as determined by the Board of Directors, and
participation in an incentive compensation plan we intend to establish, along
with specified death and disability benefits. The agreements provide for
severance payments equal to base salary for the remaining term of the contract
(excluding any unexercised renewal periods) in the event of termination without
cause. Alternatively, in the event of change in control of the Company, the
agreements provide for payments of three times base salary, discretionary bonus
and annual bonus, along with a lump sum cash payment of the benefit the
executive would otherwise have received had all stock options and other stock
based compensation been fully vested, been exercised and become due and payable.

          Also in July 1997, we entered into an employment agreement with Pamela
B. Novak, Vice President, Controller and Chief Accounting Officer of the
Company. The two year agreement is substantially identical to the agreements
signed by Messrs. Wilkerson and Payne, except that such agreement provides for a
base salary of $90,000 and limits severance payments to no more than the greater
of the then remaining term of the agreement or one year's total compensation.

LOANS TO OFFICERS

         The Company loaned $27,000 each to two executive officers to enable
them to purchase shares of our common stock. These amounts are outstanding as of
September 30, 1997.

                                       68

<PAGE>



         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

          The following table sets forth certain information regarding
beneficial ownership of our common stock as of November 4, 1997, (i) by each
person who we know to own beneficially more than 5% of our common stock (none),
(ii) by each of our directors as of the close of this offering, (iii) by each of
the Named Executive Officers (D. Scott Wilkerson and Philip S. Payne) and (iv)
by all directors and executive officers as a group as of the close of this
offering.

<TABLE>
<CAPTION>


                                                                      Shares Beneficially Owned
              Directors, Officers and                      Before offering                 After offering
             Five Percent Shareholders                     Number Percent                  Number Percent

<S>                                                           <C>       <C>                <C>     <C> 
B. Mayo Boddie                                                88,930    2.8%               88,930  1.5%
D. Scott Wilkerson (1)                                        77,070    2.4%               77,070  1.3%
Philip S. Payne (1)                                           77,070    2.4%               77,070  1.3%
William H. Stanley                                             3,000     **                 3,000  **
Donald R. Pesta, Jr.                                             500     **                   500  **
Paul G. Chrysson (2)                                               -     **                     -  **
W. Michael Gilley (2)                                          1,100     **                 1,100  **
All directors and executive officers as a group              296,351    9.2%              296,351  4.9%
(9 persons) (3)
</TABLE>

** Less than 1%.

(1)      Number and percent of shares beneficially owned includes exercisable
         options for 37,500 shares. Messrs. Payne and Wilkerson each own 41
         shares (representing in the aggregate a 2.5% economic interest) of the
         Class A (voting) stock of BNP Management, Inc., our unconsolidated
         subsidiary.

(2)      Number and percent of shares beneficially owned excludes 170,496 Units
         owned by Mr. Chrysson and 160,766 Units owned by Mr. Gilley, which are
         convertible at the option of the holder into shares of common stock
         following the expiration of a one year lock-up period. Also excludes
         18,136 Units that will be issued to Mr. Chrysson and 17,101 Units that
         will be owned by Mr. Gilley on November 30, 1998 and 18,136 Units that
         will be issued to Mr. Chrysson and 17,101 Units that will be issued to
         Mr. Gilley on November 30, 1999, all of which will be issued subject to
         a one year lock-up period.

(3)      Number and percent of shares beneficially owned includes exercisable
         options for 105,000 shares, of which 82,500 are held by directors and
         officers.




                                       69


<PAGE>



                          DESCRIPTION OF CAPITAL STOCK

GENERAL

         Our Articles of Incorporation give us the authority to issue up to
100.0 million shares of common stock and 10.0 million shares of preferred stock.
The par value of both the common and preferred stock is $.01 per share. Under
Maryland law, shareholders generally are not responsible for a corporation's
debts or obligations. Upon completion of this offering, we will have 5,923,741
shares of common stock issued and outstanding (6,343,741 shares if the
underwriters exercise their over-allotment option in full). This does not
include shares issuable upon the redemption of any Units or shares issuable
under currently outstanding options or warrants held by officers and directors
or shares which may be issued under our Dividend Reinvestment and Stock Purchase
Plan. No shares of preferred stock are issued or outstanding.

COMMON STOCK

         Our Board of Directors previously authorized us to issue all of the
currently outstanding common stock. The Board has also authorized the issuance
of the stock we are now selling. The common stock we have previously sold has
been fully paid for and is nonassessable. When we issue the stock in this
offering and you pay for it, we will also consider the common stock you are
buying to be fully paid for and nonassessable. Nonassessable means that we
cannot ask you for more money for the stock after you have purchased it.

         As a holder of common stock, you will be entitled to receive
distributions based on common stock if our Board of Directors declares such
distributions. However, because we have the authority under our Articles of
Incorporation to issue preferred stock, your rights to receive distributions may
be subordinated to the rights of any preferred stock we issue in the future. In
any liquidation, each outstanding common share entitles its holder to share
(based on the percentage of shares held) in the assets that remain after we pay
our liabilitiess and any preferential distributions owed to preferred
shareholders. We have paid quarterly distributions on the common stock since the
period ending June 30, 1987, and we intend to continue to pay quarterly
distributions.

         Holders of common stock are entitled to one vote for each share on all
matters submitted to a shareholder vote. Unless a law requires otherwise, or as
our Articles of Incorporation may provide with respect to preferred stock, the
holders of common stock will possess exclusive voting power. See "-- Ownership
Limitations and Restrictions on Transfers." There is no cumulative voting in the
election of directors. This means that the holders of a majority of the common
stock can elect all of the directors and the holders of the remaining common
stock could not elect any director.

         As a common shareholder in the Company, you will have no conversion,
sinking fund or redemption rights, or preemptive rights. A conversion feature is
one where a shareholder has the option to convert his shares to a different
security, such as debt or preferred stock. A sinking fund or redemption right is
one where a shareholder will have the right to redeem his shares (for cash or
other securities) at some point in the future. Sometimes a redemption right is
paired with an obligation of the company to create an account to deposit money
into to fund the redemption (I.E., a sinking fund). Preemptive rights are rights
granted to shareholders to subscribe for a percentage of any other securities we
may offer in the future based on the percentage of shares owned.

                                       70


<PAGE>



         We will furnish you with annual reports containing audited consolidated
financial statements. The financial statements will contain an opinion of our
independent public accountants. We will also furnish you quarterly reports for
the first three quarters of each year. These reports will contain unaudited
financial information.

         All common stock will have equal distribution, liquidation and voting
rights.

         The Maryland General Corporate Law generally prohibits us from merging
with another corporation if we will not be the surviving entity in the merger.
Maryland law also generally prohibits us from selling all or most of our assets.
We can enter into these transactions, however, if our Board of Directors adopts
a resolution declaring the proposed transaction advisable and a majority of
shareholders entitled to vote approves the transaction.

         The common stock is listed on the American Stock Exchange. The transfer
agent and registrar for the common stock is First Union National Bank of North
Carolina.

PREFERRED STOCK

         Under our Articles of Incorporation, our Board of Directors has the
authority to issue one or more series of preferred stock. Prior to issuing
shares of each series, the Maryland General Corporate Law and our Articles of
Incorporation require the Board of Directors to fix the terms for each series.
Such terms could include the right to receive distributions and liquidation
payments before such can be made on the common stock. The Board of Directors
could authorize terms that could discourage a takeover or other transaction that
might be in the common shareholders' best interests. As of the date of this
prospectus, we have not issued any preferred stock, and we have no present plans
to do so.

OWNERSHIP LIMITATIONS AND RESTRICTIONS ON TRANSFERS

         To maintain our REIT qualification, no less than six persons can own
50% or more in value of our outstanding common stock during the last half of a
taxable year. Additionally, at least 100 persons must own the common stock
during at least 335 days per year. See "Federal Income Tax Considerations --
Requirements for Qualification" beginning on page 79. To help ensure we meet
these tests, our Articles of Incorporation provide that no person may own more
than 9.8% of our issued and outstanding capital stock. For purposes of this
provision, the Company treats corporations, partnerships, groups within Section
13(d)(3) of the Securities Exchange Act of 1934 and other entities as single
persons. The Board of Directors has discretion to waive this ownership limit if
they receive evidence that the changes in ownership will not jeopardize our REIT
status. The consequences of violating these limits are spelled out under the
heading "Risk Factors -- Possible Adverse Consequences of Limits on Ownership of
Shares" on page 19.

         The restrictions on transferability and ownership will not apply if the
Board of Directors and the shareholders holding two-thirds of our outstanding
shares of capital stock determine that it is no longer in our best interest to
be a REIT. We have no intention to seek to change our REIT status.

         All certificates representing shares of common stock bear a legend
referring to the restrictions described above.

         If you own more than 5% of our common stock or preferred stock, you
must file a written notice with us no later than January 30 of each year. This
notice should contain your name and address, the number of shares of common
stock or preferred stock you own and a description of how you hold the shares.
In addition,

                                       71


<PAGE>



you will be required, if we ask, to disclose to us in writing any information we
need in order to determine the effect of your ownership of such shares on our
status as a REIT.

         These ownership limitations could have the effect of precluding a third
party from obtaining control over the Company unless the Board of Directors and
the shareholders determine that maintaining REIT status is no longer desirable.

LIMITATIONS OF LIABILITY AND INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Maryland corporation law and our Articles of Incorporation exculpate
each director and officer in actions by the Company or by shareholders in
derivative actions from liability unless the director or officer has received an
improper personal benefit in money, property or service or he has acted
dishonestly, as established by a final judgment of a court.

         The Articles of Incorporation also provide that we will indemnify a
present or former director or officer against expense or liability in an action
to the fullest extent permitted by Maryland law. Maryland law permits a
corporation to indemnify its present and former directors and officers, among
others, against judgments, penalties, fines, settlements and reasonable expenses
they incur in connection with any proceeding to which they are a party because
of their service as an officer, director or other similar capacity. However,
Maryland law prohibits indemnification if it is established that:

o        the act or omission of the director or officer was material to the
         matter giving rise to the proceeding and was committed in bad faith or
         was the result of active and deliberate dishonesty;

o        the director or officer actually received an improper personal benefit
         in money, property or services; or

o        in the case of any criminal proceeding, the director or officer had
         reasonable cause to believe that the act or omission was unlawful.

In addition, under Maryland law, to indemnify a director or officer we would
also have to obtain (i) a written affirmation by the director or officer of his
or her good faith belief that he or she has met the standard of conduct
necessary for indemnification and (ii) a written statement that he will repay
the amounts we advance if it shall ultimately be determined that the standard of
conduct was not met.

         The exculpation and indemnification provisions in the Articles of
Incorporation have been adopted to help induce qualified individuals to agree to
serve on behalf of the Company by providing a degree of protection from
liability for alleged mistakes in making decisions and taking actions. Such
exculpation and indemnification provisions have been adopted, in part, in
response to a perceived increase in shareholders' litigation alleging director
and officer misconduct. You should be aware, however, that these provisions in
our Articles of Incorporation and Maryland law give you a more limited right of
action than you otherwise would have in the absence of such provisions.

         The above indemnification provisions could operate to indemnify
directors, officers or other persons who exert control over us against
liabilities arising under the Securities Act of 1933. Insofar as the above
provisions may allow that type of indemnification, the Securities and Exchange
Commission has informed us that, in their opinion, such indemnification is
against public policy as expressed in the Act and is therefore unenforceable.

                                       72


<PAGE>



                        SHARES AVAILABLE FOR FUTURE SALE

         As of November 4, 1997, we had 3,123,741 shares of our common stock
issued and outstanding. After we issue all of the shares we sell in this
offering, we will have 5,923,741 shares of common stock issued and outstanding.
If the underwriters exercise their over-allotment in full, that figure will be
6,343,741. An additional 280,000 shares of common stock are subject to options
granted to some of our employees and n directors. Furthermore, we have reserved
248,000 shares for issuance under the Dividend Reinvestment and n Stock Purchase
Plan and 43,438 pursuant to the earn-out provision relating to the purchase of
BT Venture Corporation. We expect to issue these 43,438 shares on January 2,
1998. 

         After the close of this offering, all of our outstanding common stock
will be freely tradeable exceptn for restricted shares and shares owned by
affiliates. A restricted share is one issued pursuant to an exemption from the
registration requirements of the Securities Act. An affiliate is any person who
directly or indirectly controls, is controlled by, or is under common control
with, an issuer. Boddie-Noell Properties' affiliates may include our directors,
executive officers and persons directly or indirectly owning 10% or more of our
outstanding common stock. Holders of restricted stock may sell their shares only
pursuant to an effective registration statement or an exemption from the
Securities Act's registration requirements and from applicable state securities
laws.

         Absent an effective registration statement, resales by our affiliates
of restricted and unrestricted common stock, and sales by non-affiliates of
restricted stock, are subject to the SEC's Rule 144. Rule 144 contains:

o        volume limitations;

o        rules concerning the aggregation of shares for purposes of the volume
         limitations;

o        a requirement that transactions occur through a broker;

o        a requirement that restricted shares be held for a certain period;

o        notice filing requirements; and

o        requirements concerning publicly available information about
         Boddie-Noell Properties.

Rule 144 provides that restricted shares must be held for at least one year
before a holder of restricted securities can sell his shares using the safe
harbor provided by Rule 144. The volume limitations provide that a person (or
persons who must aggregate their sales) cannot, within any three month period,
sell more than the greater of:

(i)      one percent of the issuer's then outstanding shares or

(ii)     the average weekly reported trading volume during the four calendar
         weeks preceding each sale.

A person who is not deemed an "affiliate" of the Company and who has
beneficially owned shares for at least two years would be entitled to sell such
shares under Rule 144 without regard to the above requirements. An affiliate,
however, must always comply with the restrictions of Rule 144, unless a
registration statement registering the offering by such affiliate is current and
in effect.

         We are unable to predict the effect that sales made under Rule 144 may
have on the prevailing market price of our the common stock. Sales of
substantial amounts of restricted stock in the public market (or the perception
that such sales could occur) might adversely affect prevailing market prices for
the common stock.

                                       73


<PAGE>






               PARTNERSHIP AGREEMENT OF THE OPERATING PARTNERSHIP

         WE ORGANIZED THE OPERATING PARTNERSHIP UNDER THE DELAWARE REVISED
UNIFORM LIMITED PARTNERSHIP ACT, AS AMENDED. THE FOLLOWING SUMMARY OF THE
PROPOSED PARTNERSHIP AGREEMENT IS QUALIFIED BY REFERENCE TO THE ACTUAL
PARTNERSHIP AGREEMENT. WE HAVE FILED A COPY OF THE PARTNERSHIP AGREEMENT AS AN
EXHIBIT TO THE REGISTRATION STATEMENT OF WHICH THIS PROSPECTUS IS A PART.

GENERAL

         Previously, on page 23, we told you about our conversion to an UPREIT
form of organization. We will conduct substantially all of our activities
through the Operating Partnership. The Operating Partnership is a Delaware
limited partnership. Boddie-Noell Properties, as the sole general partner, has
the exclusive power to manage and conduct the business of the Operating
Partnership, and has the rights and powers permitted to the general partner of a
Delaware limited partnership. In addition to other rights, investors who hold
Units in the Operating Partnership have such rights and powers as are reserved
to limited partners under Delaware law, but have no authority to transact
business for, or participate in the management activities or decisions of, the
Operating Partnership. The limited partners do not have the right to remove us
as the general partner.

         The Operating Partnership agreement provides that we shall not, without
the consent of a majority of the holders of Units, engage in any transaction
that would cause it to terminate the Operating Partnership. Nor can we, in our
capacity as the general partner, authorize the partnership to make a general
assignment for the benefit of creditors. We cannot institute any proceeding for
bankruptcy or cause the Company to be dissolved or liquidated. We must hold
substantially all of our property through the Operating Partnership.

ALLOCATION OF DISTRIBUTIONS, PROFITS AND LOSSES

         The Operating Partnership agreement provides, except as noted below,
that the net operating cash of the Operating Partnership available for
distribution, as well as net sales and refinancing proceeds, will be distributed
from time to time as determined by the Company (but not less frequently than
quarterly), pro rata in accordance with the partners' percentage interests.
Profits and losses for tax purposes will also generally be allocated among the
partners in accordance with their percentage interests, subject to compliance
with applicable laws, such as those noted under "Federal Income Tax
Considerations -- Other Tax Considerations -- TAX ALLOCATIONS WITH RESPECT TO
OUR PROPERTIES" on page 88.

TRANSFERABILITY OF INTERESTS

         The proposed Operating Partnership agreement generally provides that we
may not withdraw from the Operating Partnership, or transfer or assign our
interest in the Operating Partnership. The limited partners, on the other hand,
generally may transfer all or a portion of their interests in the Operating
Partnership to a transferee. No person receiving such a transfer, however, will
be admitted to the Operating Partnership as a substitute limited partner having
the rights of a limited partner without our consent. Additionally, the

                                       74


<PAGE>



transferee must meet certain other conditions, including agreeing to be bound by
the terms and conditions of the Operating Partnership agreement.

ADDITIONAL CAPITAL CONTRIBUTIONS; ISSUANCE OF ADDITIONAL PARTNERSHIP INTERESTS

         The Operating Partnership agreement does not require any limited
partner to make additional capital contributions to the Operating Partnership.
We, however, will be obligated to make certain additional capital contributions
to the Operating Partnership in connection with the issuance of additional Units
to the Company.

         The proposed Operating Partnership agreement authorizes us to issue
additional Units for any partnership purpose and for such capital contributions
and other considerations as we shall determine. The issuance of additional Units
to us, however, is subject to certain limitations. First, we may not issue
additional Units to ourselves unless we issue the additional Units to all
partners in proportion to their respective partnership interests. Alternatively,
we may issue additional Units to ourselves in connection with our issuing
capital stock, provided that the proceeds of the capital stock issuance are
contributed to the Operating Partnership as an additional capital contribution.

         If we issue additional capital stock and make a capital contribution to
the Operating Partnership, the capital contribution must be in an amount equal
to the proceeds we receive from the issuance of the additional capital stock.
The Operating Partnership will then issue additional Units with similar
designations, preferences and rights to the capital stock we issued. For
example, if we issue 6% preferred stock, the Operating Partnership must issue 6%
preferred Units. If additional partnership interests are issued, the partnership
interests of all existing partners of the Operating Partnership will be diluted
proportionately.

REDEMPTION OF OPERATING PARTNERSHIP UNITS

         The Operating Partnership will be obligated to redeem each Unit at the
request of the holder after a period of at least one year from issuance for cash
equal to the then fair market value of each share of common stock at the time of
such redemption. We may, however, elect to acquire such Unit for one share of
common stock or an amount of cash of the same value. We presently anticipate
that we will elect to issue common stock in connection with each such
redemption, rather than paying, or having the Operating Partnership pay, cash.
If, however, Units are redeemed for cash, such redemption will be at the fair
market value of the Units. With each such redemption, our percentage ownership
interest in the Operating Partnership will increase.

INDEMNIFICATIONS AND FIDUCIARY STANDARDS

         The Operating Partnership agreement provides that the general partner,
and each person designated or delegated by the general partner, will discharge
his duties in a manner reasonably believed to be in the best interests of the
Operating Partnership. The agreement also provides that all such individuals
will be indemnified and held harmless by the Operating Partnership for any act
performed for or on behalf of the Operating Partnership, or in furtherance of
the Operating Partnership's business. However, such individual must have acted
in a manner which he believed to be in the best interests of the Operating
Partnership, and with respect to any criminal action, the individual must have
had no reasonable cause to believe his conduct was unlawful. No indemnification
will be made if such individual is adjudged liable to the Operating Partnership
unless a court shall determine that such individual is nevertheless entitled to
indemnity. The Operating Partnership agreement also provides that no such
individual will have personal liability to the Operating Partnership and its
partners for monetary damages for breach of a fiduciary duty except (i) for a

                                       75


<PAGE>



breach of a duty of loyalty or (ii) for acts or omissions not in good faith or
which involve intentional misconduct or a knowing violation of the law.

TAX MATTERS PARTNER

         As provided in the Operating Partnership agreement, the Company is the
tax matters partner of the Operating Partnership. This means that we make
whatever tax elections must be made under the Internal Revenue Code.

OPERATIONS

         The Operating Partnership agreement requires the partnership to be
operated in a manner that will enable us to satisfy the requirements for being
classified as a REIT and to avoid any Federal income tax liability.

         Under the Operating Partnership agreement, the Operating Partnership
will assume and pay, or reimburse us for payment of, all expenses incurred
relating to the ownership and operation of, or for the benefit of, the Operating
Partnership. The Operating Partnership will also be responsible for all costs
and expenses relating to the formation, continuity of existence and operations
of Boddie-Noell Properties.

TERM

         The term of the Operating Partnership continues until December 31,
2097, or until sooner dissolved pursuant to the terms of the proposed Operating
Partnership agreement.

EXERCISES OF STOCK OPTIONS

         If options that we have granted are exercised, the Operating
Partnership Agreement requires us to contribute to the Operating Partnership as
an additional contribution the exercise price we receive. For any given number
of shares, we will thus receive less than their fair value (assuming the option
holder exercises when the fair value exceeds the option price). We will receive
from the Operating Partnership, in exchange for the proceeds we contribute,
additional Units equal to the number of shares we issued, even though we will
not be paying the full fair value for those Units. Under the terms of the
proposed Operating Partnership agreement, we will be deemed to have contributed
the fair value of the Units.

OTHER

         The Operating Partnership agreement provides that all of our business
activities must be conducted through the Operating Partnership or subsidiary
partnerships or corporations.

         The Operating Partnership is authorized to enter into transactions with
partners or their affiliates, as long as the terms of such transactions are fair
and reasonable, and no less favorable to the Operating Partnership than would be
obtained from an unaffiliated third party.

                                       76


<PAGE>




                        FEDERAL INCOME TAX CONSIDERATIONS

         The following summary of certain federal income tax considerations to
Boddie-Noell Properties, Inc. and its shareholders relating to this Registration
Statement and the treatment of Boddie-Noell Properties, Inc. as a REIT is based
on current law, is for general purposes only, and is not tax advice. The summary
is not intended to represent a detailed description of the federal income tax
consequences applicable to a particular shareholder in view of such
shareholder's particular circumstances nor is it intended to represent a
detailed description of the federal income tax consequences applicable to
certain types of shareholders subject to special treatment under the federal
income tax laws (such as insurance companies, tax-exempt organizations,
financial institutions, broker-dealers, foreign corporations, and persons who
are not citizens or residents of the United States). The summary is based on
current provisions of the Internal Revenue Code (the "Code"), current and
proposed Treasury Regulations, court decisions, and other administrative rulings
and interpretations. All of these sources are subject to change, and these
changes may be applied retroactively. We cannot provide any assurance that any
such change, future provisions of the Code or other legal authorities will not
alter significantly the tax considerations we describe in this summary.

         FOR PURPOSES OF READING THIS SECTION ONLY, WHEN WE REFER TO
BODDIE-NOELL PROPERTIES, INC. OR TO OURSELVES IN THE FIRST PERSON, WE ARE
REFERRING TO THE REIT ENTITY INCORPORATED IN MARYLAND AND NOT THE OPERATING
PARTNERSHIP AND THE MANAGEMENT COMPANY.

EACH INVESTOR IS ADVISED TO CONSULT HIS OR HER OWN TAX ADVISOR REGARDING THE TAX
CONSEQUENCES TO HIM OR HER OF THE PURCHASE, OWNERSHIP, AND SALE OF THE OFFERED
STOCK, INCLUDING THE FEDERAL, STATE, LOCAL, FOREIGN, AND OTHER TAX CONSEQUENCES
OF SUCH PURCHASE, OWNERSHIP, OR SALE AND OF POTENTIAL CHANGES IN APPLICABLE TAX
LAWS.

GENERAL

         Beginning with our taxable year ended December 31, 1987, we have
elected to be taxed as a REIT under Sections 856 through 860 of the Code. We
believe that beginning with such taxable year we have been organized and have
operated in a manner to qualify for taxation as a REIT under the Code, and we
intend to continue to operate in such a manner, though no assurance can be given
that we have operated or will operate in a manner so as to qualify or remain
qualified.

         The sections of the Code relating to the qualification and operation as
a REIT are highly technical and complex. The following discussion sets forth the
material aspects of the Code sections that govern the federal income tax
treatment of a REIT and its shareholders. This summary is qualified in its
entirety by the applicable Code provisions, relevant rules and regulations, and
administrative and judicial interpretations of Code provisions and regulations.
We have not requested a ruling from the Internal Revenue Service ("IRS") with
respect to any issues relating to our qualification as a REIT, and therefore, we
can provide no assurance that the IRS will not challenge our REIT status.

         Alston & Bird LLP has acted as tax counsel to us in connection with
this offering and our election to be taxed as a REIT. Alston & Bird LLP is of
the opinion that we have been organized and operated in

                                       77

<PAGE>



conformity with the requirements for qualification and taxation as a REIT under
the Code for our taxable years ended December 31, 1987 through 1996, and that we
are in a position to continue our qualification as a REIT within the definition
of Section 856(a) of the Code for the taxable year that will end December 31,
1997. This opinion is based solely on the factual representations we made to
Alston & Bird LLP concerning our business operations and our properties and they
have not independently verified these facts. In addition, our qualification as a
REIT at any time during 1997 is dependent, among other things, upon our meeting
the requirements of Section 856(a) of the Code throughout the year and for the
year as a whole. Accordingly, no assurance can be given that our actual results
of operations for any particular taxable year will satisfy the REIT
requirements.

FEDERAL INCOME TAXATION OF BODDIE-NOELL PROPERTIES, INC.

         If we qualify for taxation as a REIT, we generally will not be subject
to federal corporate income tax on that portion of our ordinary income or
capital gain that is currently distributed to our shareholders. The REIT
provisions of the Code generally allow a REIT to deduct distributions paid to
its shareholders, substantially eliminating the federal "double taxation" on
earnings (once at the corporate level when earned and once again at the
shareholder level when distributed) that usually results from investments in a
corporation. Nevertheless, we will be subject to federal income tax as follows:

         First, we will be taxed at regular corporate rates on our undistributed
REIT taxable income, including undistributed net capital gains.

         Second, we may be subject to the "alternative minimum tax" as a
consequence of our items of tax preference under certain circumstances.

         Third, if we have net income from "foreclosure property" held primarily
for sale to customers in the ordinary course of business, including income from
the sale or other disposition of such property, we will be subject to tax at the
highest corporate rate on such income to the extent that it does not constitute
qualifying income for purposes of the 75% income test.

         Fourth, if we have net income from prohibited transactions (which are,
in general, certain sales or other dispositions of property that is held
primarily for sale to customers in the ordinary course of business but that is
not foreclosure property), we will be subject to a 100% tax on such income.

         Fifth, if we fail to satisfy either the 75% or 95% gross income test
(discussed below) but have nonetheless maintained our qualification as a REIT
because certain other safe harbor requirements have been met, we will be subject
to a 100% tax on the net income attributable to the greater of the amount by
which we fail either the 75% or 95% test multiplied by a fraction intended to
reflect our profitability.

         Sixth, if we fail to distribute each year at least the sum of:

         (i) 85% of our ordinary income for such year;

         (ii) 95% of our capital gain net income for such year; and

         (iii) any undistributed taxable income from prior periods, then we will
         be subject to a 4% excise tax on the excess of the required
         distribution over the "distributed amount" (i.e., the sum of the
         deduction for dividends paid (computed without regard to that portion
         of such deduction that is attributable to

                                       78


<PAGE>



         the net income from foreclosure property) and the amount of any tax
         imposed on our taxable income or net capital gains).

         Seventh, if we acquire any asset from a corporation generally subject
to full corporate-level tax in a carryover-basis transaction and we subsequently
recognize gain on the disposition of such asset during the 10-year period
beginning on the date on which we acquired the asset, then to the extent of the
excess of (i) the fair market value of the asset at the time we acquired it over
(ii) our adjusted basis in the asset at the time we acquired it, we will be
subject to tax at the highest regular corporate rate and will be required to
distribute to our shareholders at least 95% of the after-tax gain pursuant to
guidelines issued by the IRS.

REQUIREMENTS FOR QUALIFICATION

         To qualify as a REIT, we must elect to be treated as a REIT and must
meet the requirements, discussed below, relating to our organization, sources of
income, and nature of assets.

ORGANIZATIONAL REQUIREMENTS

                         The Code defines a REIT as a corporation, trust or
association that:

         i)         is managed by one or more trustees or directors;

         ii)        uses transferable shares or transferable certificates to
                    evidence beneficial ownership;

         iii)       would be taxable as a domestic corporation but for Sections
                    856 through 860 of the Code;

         iv)        is neither a financial institution nor an insurance company
                    within the meaning of the applicable provisions of the Code;

         v)         has at least 100 persons as beneficial owners;

         vi)        during the last half of each taxable year, is not closely
                    held, i.e., not more than 50% of the value of the
                    outstanding stock is owned, directly or indirectly, by five
                    or fewer shareholders;

         vii)       files an election to be taxed as a REIT on its return for
                    each taxable year; and

         viii)      satisfies the 95%, 75% and 30% income assets and the 75%,
                    25%, 10% and 5% asset tests, all of which are described
                    below.


The Code provides that conditions (i) through (iv) must be met during the entire
taxable year and that condition (v) must be met during at least 335 days of a
taxable year of 12 months, or during a proportionate part of a taxable year of
less than 12 months. For purposes of condition (v), certain pension funds and
other tax-exempt entities are treated as persons. For purposes of condition
(vi), on the other hand, the beneficiaries of a pension or profit-sharing trust
under Section 401(a) of the Code are treated as REIT shareholders. In addition,
our Articles of Incorporation currently include certain restrictions regarding
transfer of our common stock, which are intended (among other things) to assist
us in continuing to satisfy conditions (v) and (vi) noted above.

                                       79


<PAGE>



         In the case of a REIT that is a partner in a partnership, Treasury
Regulations provide that the REIT will be deemed to own its proportionate share
of the assets of the partnership and will be deemed to be entitled to the income
of the partnership attributable to such share. In addition, the character of the
assets and gross income of the partnership retain the same character in the
hands of the REIT for purposes of satisfying the REIT criteria of Section 856 of
the Code, including the gross income tests and asset tests. Thus, after we
convert to an UPREIT, our proportionate share of the assets, liabilities, and
items of income of the Operating Partnership will be treated as our assets,
liabilities, and items of income for purposes of applying and meeting the
various REIT requirements. In addition, Operating Partnership's proportionate
share of the assets, liabilities, and items of income with respect to any
partnership in which it holds an interest would be considered assets,
liabilities, and items of income of the Operating Partnership.

INCOME TESTS

         To maintain qualification as a REIT, we must meet three gross income
requirements annually. First, we must derive directly or indirectly at least 75%
of our gross income (excluding gross income from prohibited transactions) from
investments relating to real property, including investments in other REITs or
mortgages on real property (including "rents from real property" and, in certain
circumstances, interest). Second, we must derive at least 95% of our gross
income (excluding gross income from prohibited transactions) from the real
property investments described in the preceding sentence or from dividends,
interest, or gain from the sale or disposition of stock or securities (or from
any combination of the foregoing). Third, short term gain from the sale or other
disposition of stock or securities, gain from prohibited transactions and gain
from the sale or other disposition of real property held for less than four
years (other than involuntary conversions and sales of foreclosure property)
must represent less than 30% of our gross income (including gain from prohibited
transactions). The Taxpayer Relief Act of 1997, enacted August 5, 1997 (the
"Taxpayer Relief Act"), repeals the 30% gross income test for taxable years
beginning after August 5, 1997. Accordingly, the 30% gross income test will not
apply to us beginning with our taxable year ending December 31, 1998.

         Rents we receive or that we are deemed to receive will qualify as
"rents from real property" in satisfying the gross income requirements for a
REIT described above only if several conditions are met. First, the amount of
rent must not be based in whole or in part on the income or profits of any
person from the property but can be based on a fixed percentage of gross
receipts or gross sales. Second, the Code provides that "rents from real
property" excludes any amount received directly or indirectly from any
corporation in which we own 10% or more of the total combined voting power of
all classes of voting stock or 10% or more of the total number of shares of all
classes of stock and from any other person in which we own an interest of 10% or
more in the assets or net profits of such person. Third, rent attributable to
personal property is generally excluded from "rents from real property," except
where such personal property is leased in connection with such real property and
the rent attributable to such personal property is less than or equal to 15% of
the total rent received under the lease. Finally, amounts that are attributable
to services furnished or rendered in connection with the rental of real
property, whether or not separately stated, will not constitute "rents from real
property" unless such services are customarily provided in the geographic area.
Customary services that are not provided to a particular tenant (e.g. furnishing
heat and light, the cleaning of public entrances, and the collection of trash)
can be provided directly by the REIT. Where, however, such services are provided
primarily for the convenience of the tenants and are provided to such tenants,
such services must be provided by an independent contractor. However, pursuant
to the Taxpayer Relief Act, beginning with our taxable year ending December 31,
1998, if we directly perform services to tenants of a property that are not
usually and customarily provided or are considered rendered to the occupant and
the value of such services (valued at not less than 150% of our direct cost of
performing such services) is less than 1% of the total income derived from such
property, then all rental income from such property other than such service
income will qualify as rents from real property. In the event that an
independent contractor provides such services, the REIT must adequately
compensate any such independent contractor. Furthermore, the REIT must not
derive

                                       80


<PAGE>



any income from the independent contractor and the independent contractor may
not own more than 35% of the REIT.

         We do not anticipate deriving rent attributable to personal property
leased in connection with real property that exceeds 15% of the total rent
attributable to such lease or receiving rent from related party tenants.

         We currently provide certain services with respect to our properties.
Upon conversion to an UPREIT, we anticipate that the Operating Partnership will
provide these same services. We believe that the services are usually or
customarily rendered in connection with the rental of space for occupancy only
and are not otherwise rendered to the tenants. Therefore, we believe that the
provision of such customary services will not cause rents received with respect
to our properties to fail to qualify as "rents from real property." Services
provided to the tenants primarily for their convenience will be provided by an
independent contractor to avoid jeopardizing the qualification of rent as "rents
from real property."

         Fees to perform property management services for apartment properties
that we do not own will not qualify under the 75% or the 95% gross income tests.
BNP Management, Inc., our non-consolidated subsidiary, receives these fees. In
addition, we (or the Operating Partnership) may receive certain other types of
income with respect to our properties that will not qualify for either of these
tests. We believe, however, that the aggregate amount of such fees and other
non-qualifying income in any taxable year will not cause us to exceed the limits
for non-qualifying income under the 75% and 95% gross income tests.

         If we fail one or both of the 75% or 95% gross income tests for any
taxable year, we may nevertheless qualify as a REIT for that year if we are
eligible for relief under a certain provision of the Code. This relief provision
generally will be available if: (i) our failure to meet such gross income tests
is due to reasonable cause and not due to willful neglect; (ii) we attach a
schedule of the nature and amount of each item of income to our federal income
tax return; and (iii) the inclusion of any incorrect information on such
schedule is not due to fraud with the intent to evade tax. We, however, cannot
state whether in all circumstances we would be entitled to the benefit of this
relief provision. For example, if we fail to satisfy the gross income tests
because non-qualifying income that we intentionally receive exceeds the limits
on such income, the IRS could conclude that our failure to satisfy the tests was
not due to reasonable cause. As discussed above in "Federal Income Taxation of
Boddie-Noell Properties, Inc.," even if this relief provision applies, a 100%
tax would be imposed with respect to the part of our taxable income that fails
the 75% or 95% tests. No similar mitigation provision provides relief if we fail
the 30% gross income test. In such case, we would cease to qualify as a REIT
(see "Recent Legislation").

ASSET TESTS

         At the close of each quarter of our taxable year, we also must satisfy
four tests relating to the nature and diversification of our assets. First, at
least 75% of the value of our total assets must be represented by real estate
assets, cash and cash items (including receivables), and government securities.
Second, not more than 25% of the value of our total assets may consist of
securities (other than those securities includible in the 75% asset test).
Third, not more than 5% of the value of our total assets may consist of
securities of any one issuer (other than those securities includible in the 75%
asset test). Fourth, not more than 10% of the outstanding voting securities of
any one issuer may be held by us (other than those securities includible under
the 75% asset test).

         Based on the foregoing, the 5% asset test generally must be met for any
quarter in which we acquire securities of an issuer. Thus, this requirement must
be satisfied not only on the date we acquire securities of BNP Management, Inc.,
but also each time we increase our ownership of securities of BNP Management,
Inc. (including as a result of increasing our interest in the Operating
Partnership as limited partners exercise their redemption rights).

                                       81


<PAGE>



         The Operating Partnership owns all of the nonvoting stock and 1% of the
voting stock of BNP Management, Inc., which represents 95% of the equity of BNP
Management, Inc. with the remainining equity interests currently owned by
certain officers of Boddie-Noell Properties, Inc. We are considered to own our
pro rata share of the assets of the Operating Partnership, including the
securities of BNP Management, Inc. The Operating Partnership will not own more
than 10% of the voting securities of BNP Management, Inc. and, therefore, we
will not own more than 10% of the voting securities of BNP Management, Inc. In
addition, we believe that our pro rata share of the value of the securities of
BNP Management, Inc. will not exceed 5% of the total value of our assets. Our
belief is based in part upon our analysis of the anticipated operating cash
flows of BNP Management, Inc. No independent appraisals will be obtained to
support this conclusion, and Alston & Bird LLP, in rendering its opinion
regarding our qualification as a REIT, will rely on a representation by us with
respect to the value of BNP Management, Inc. There, however, can be no assurance
that the IRS will not contend that the value of the securities of BNP
Management, Inc. exceeds the 5% value limitation.

         As noted above, the 5% value requirement must be satisfied at or within
30 days after the end of each quarter during which we increase our direct or
indirect ownership of securities of BNP Management, Inc. (including as a result
of increasing our interest in the Operating Partnership). Although we plan to
take steps to ensure that we will satisfy the 5% value test for any quarter with
respect to which retesting is to occur, there can be no assurance that such
steps always will be successful or will not require a reduction in the Operating
Partnership's overall interest in BNP Management, Inc.

         After initially meeting the asset tests at the close of each quarter,
we will not lose our REIT status if we fail to satisfy the asset tests at the
end of a later quarter solely because of changes in the market values of our
assets. If we fail to satisfy the asset tests because of an acquisition of
securities or other property during a quarter, we have the opportunity to cure
the failure by disposition of sufficient securities (other than those securities
includible in the 75% asset test) within 30 days after the close of that
quarter. We intend to maintain adequate records of the value of our assets to
ensure compliance with the asset tests. We also will take any other actions
within 30 days after the close of any quarter as may be required to cure any
noncompliance.

ANNUAL DISTRIBUTION REQUIREMENTS

         Even if we qualify as a REIT, we must meet the following annual
distribution requirement to be taxed as a REIT. We must make distributions
(other than capital gain distributions) to our shareholders in an amount at
least equal to (a) the sum of (i) 95% of our "REIT taxable income" (computed
without regard to the dividends paid deduction and by excluding our net capital
gain) and (ii) 95% of the net income, if any, from foreclosure property in
excess of the excise tax on income from foreclosure property, minus (b) the sum
of certain items of non-cash income. We must pay these distributions in the
taxable year to which they relate. Dividends paid in the subsequent year,
however, will be treated as if paid in the prior year for purposes of such prior
year's 95% distribution requirement if one of the following two sets of criteria
are satisfied: (i) the dividends were declared in October, November, or
December, the dividends were payable to shareholders of record on a specified
date in such a month, and the dividends were actually paid during January of the
subsequent year; or (ii) the dividends were declared in the prior year before we
timely file our federal income tax return for such year, the dividends were
distributed in the twelve month period following the close of the prior year and
not later than the first regular dividend payment after such declaration, and we
elected on our tax return for the prior year to have a specified amount of the
subsequent dividend treated as if paid in the prior year. Even if we satisfy
this annual distribution requirement, we will be subject to tax at regular
capital gains or ordinary corporate tax rates to the extent that we do not
distribute all of our net capital gain or "REIT taxable income" as adjusted.

                                       82


<PAGE>



         We intend to make timely distributions sufficient to satisfy the 95%
annual distribution requirement. In this regard, the proposed Operating
Partnership Agreement authorizes us, as general partner, to take such steps as
may be necessary to cause the Operating Partnership to distribute to its
partners an amount sufficient to permit us to meet these distribution
requirements.

         We expect that our REIT taxable income will be less than our cash flow
due to the allowance of depreciation and other non-cash charges in computing
REIT taxable income. Accordingly, we anticipate that we generally will have
sufficient cash or liquid assets to enable us to satisfy the 95% distribution
requirement. It is possible, however, that we may not have sufficient cash or
other liquid assets to meet the 95% distribution requirement or to distribute
such greater amount as may be necessary to avoid income and excise taxation. In
such event, we may find it necessary to borrow funds to pay the required
distribution or, if possible, pay taxable stock dividends in order to meet the
distribution requirement.

EARNINGS AND PROFITS

         Throughout the remainder of this discussion, we frequently will refer
to "earnings and profits." Earnings and profits is a concept used extensively
throughout corporate tax law, but it is undefined in the Internal Revenue Code.
Each corporation maintains an "earnings and profits" account that helps to
measure whether a distribution originates from corporate earnings or from other
sources. Distributions generally decrease the earnings and profits while income
generally increases earnings and profits. If a corporation has positive earnings
and profits, the distributions generally will be considered to come from
corporate earnings. If a corporation has no earnings and profits, distributions
generally will be considered a return of capital and then capital gain.

         There are current earnings and profits and accumulated earnings and
profits. Current earnings and profits are based on current year items of income
and expense. Accumulated earnings and profits generally represents the sum of
all current and prior earnings and profits less distributions. To the extent
that a corporation has both accumulated and current earnings and profits,
distributions are deemed to come first from the current earnings and profits. To
the extent that a corporation has a positive balance in current earnings and
profits but not accumulated earnings and profits, or vice versa, any
distributions will be deemed to reduce the positive earnings and profits
balance.

         A corporation's current earnings and profits and its taxable income
normally will not coincide. Generally, there are three main types of differences
in the computation of earnings and profits and taxable income. First, some items
that are excluded from taxable income are included in the earnings and profits
account because they represent an accretion to the corporation which can be
distributed without impairing the corporation's capital. For example, tax-free
interest on municipal securities excluded from taxable income by a corporation
is still available for distribution to shareholders and, therefore, increases a
corporation's earnings and profits account. Second, there are some items that
are deductible for purposes of computing taxable income but are not deductible
in computing earnings and profits. For example, accelerated methods of
depreciating property are available to many corporations. However, for purposes
of computing earnings and profits, a corporation must use the straight-line
depreciation method over an extended period of time. Third, some items that
cannot be deducted in computing taxable income are deductible for purposes of
determining earnings and profits. For example, a corporation may not deduct
fines and kickbacks, but may nevertheless deduct them in computing earnings and
profits because they impair a corporation's ability to make distributions.

         A REIT cannot have accumulated earnings and profits and remain
qualified as a REIT. Therefore, in rendering their opinion regarding our
qualification as a REIT, Alston & Bird LLP is relying on our representation that
when we acquired BT Venture Corporation in October 1994 BT Venture Corporation
did

                                       83


<PAGE>



not have any accumulated earnings and profits. In the event that BT Venture
Corporation did have accumulated earnings and profits and such earnings and
profits were not distributed in accordance with the applicable REIT provisions,
we would have ceased to qualify as a REIT upon our acquisition of BT Venture
Corporation.

FAILURE TO QUALIFY

         If we fail to qualify as a REIT in any year and the relief provisions
do not apply, we will be subject to tax (including any applicable alternative
minimum tax) on our taxable income at regular corporate rates. Distributions to
shareholders in any year in which we fail to qualify will not be deductible by
us nor will they be required to be made. In such event, to the extent of current
or accumulated earnings and profits, all distributions to shareholders will be
dividends, taxable as ordinary income, except that, subject to certain
limitations of the Code, corporate distributees may be eligible for the
dividends-received deduction. Unless we are entitled to relief under specific
statutory provisions, we also will be disqualified from taxation as a REIT for
the four taxable years following the year during which qualification was lost.
It is not possible to state whether in all circumstances we would be entitled to
such statutory relief.

TAXATION OF U.S. SHAREHOLDERS

         When we use the term "U.S. Stockholder," we mean a holder of common
stock that, for federal income tax purposes: (i) is a citizen or resident of the
United States; (ii) is a corporation, partnership or other entity created or
organized in or under the laws of the United States or of any of its political
subdivisions; or (iii) is an estate or, subject to certain limitations, a trust,
the income of which is subject to federal income taxation regardless of its
source. For any taxable year for which we qualify for taxation as a REIT,
amounts distributed to taxable U.S. Stockholders will be taxed as discussed
below.

DISTRIBUTIONS GENERALLY

         Distributions to U.S. Stockholders, other than capital gain dividends
discussed below, will constitute dividends up to the amount of our current or
accumulated earnings and profits and, to that extent, will be taxable to
shareholders as ordinary income. Because a REIT is not subject to tax on income
distributed to its shareholders, the distributions made to corporate
shareholders are not eligible for the dividends-received deduction. To the
extent that we make a distribution in excess of the greater of our current or
accumulated earnings and profits, the distribution will be treated first as a
tax-free return of capital, reducing the tax basis in the U.S. Stockholder's
shares of common stock, and then the distribution in excess of the tax basis
will be taxable as gain realized from the sale of the common stock. Dividends we
declare in October, November, or December of any year payable to a shareholder
of record on a specified date in any such month shall be treated as both paid by
us and received by the shareholders on December 31 of the year, provided that we
actually pay the dividends during January of the following calendar year.
Stockholders are not allowed to include on their own federal income tax returns
any of our tax losses.

         We will be treated as having sufficient earnings and profits to treat
as a dividend any distribution we make up to the amount required to be
distributed in order to avoid imposition of the 4% excise tax discussed in
"Federal Income Taxation of Boddie-Noell Properties, Inc." above.

                                       84


<PAGE>



CAPITAL GAIN DISTRIBUTIONS

         Distributions to U.S. Stockholders that we properly designated as
capital gain distributions will be treated as long-term capital gains (to the
extent they do not exceed our actual net capital gain) for the taxable year
without regard to the period for which the shareholder has held his stock (see
"Recent Legislation"). However, corporate shareholders may be required to treat
up to 20% of certain capital gain dividends as ordinary income. Capital gain
dividends are not eligible for the dividends-received deduction for
corporations.

CERTAIN DISPOSITIONS OF SHARES

         If you receive a capital gain dividend on shares of our common stock
that you held for less than six months prior to the sale of such shares, any
loss on the sale of such shares must be treated as a long-term capital loss to
the extent of such capital gain dividend.

PASSIVE ACTIVITY LOSS AND INVESTMENT INTEREST LIMITATIONS

         You may not treat distributions we make to you or any gain from
disposing of our common stock as passive activity income. Therefore, you will
not be able to apply any "passive losses" against such income. Dividends we pay
(to the extent they do not constitute a return of capital) generally will be
treated as investment income for purposes of the investment interest limitation.
Net capital gain from the disposition of our common stock (or capital gain
dividends) generally will be excluded from investment income unless you elect to
have such gain taxed at ordinary income rates.

TREATMENT OF TAX-EXEMPT SHAREHOLDERS

         Distributions we make to a tax-exempt employee pension trust or other
domestic tax-exempt shareholder generally will not constitute "unrelated
business taxable income" ("UBTI") unless the shareholder has borrowed to acquire
or carry our shares of common stock. Qualified trusts that hold more than 10%
(by value) of the shares of pension-held REITs may be required to treat a
certain percentage of such REIT's distributions as UBTI. This requirement will
apply only if: (i) the REIT would not qualify as such for federal income tax
purposes but for the application of a "look-through" for qualified trusts in the
closely-held determination (see "Requirements for Qualification - ORGANIZATIONAL
REQUIREMENTS"; and (ii) the REIT is "predominantly held" by qualified trusts.
For purposes of the preceding sentence, a REIT is predominantly held by
qualified trusts if either: (i) at least one qualified trust holds more than 25%
by value of the REIT interests; or (ii) one or more qualified trusts, each
owning more than 10% by value of the REIT interests, hold in the aggregate more
than 50% by value of the REIT interests. The percentage of any REIT dividend
treated as UBTI would equal the ratio of: (i) the gross income (less certain
expenses) of the REIT derived from unrelated trades or businesses (treating the
REIT as if it were a qualified trust and therefore subject to tax on UBTI) to
(ii) the gross income (less certain direct expenses) of the REIT. In the event
that this ratio is less than 5% for any year, then the qualified trust will not
treated as having received UBTI as a result of the REIT dividend. For these
purposes, a qualified trust is any trust described in Section 401(a) of the Code
and exempt from tax under Section 501(a) of the Code. The restriction on
ownership of common stock in our Articles of Incorporation generally will
prevent application of the provisions treating a portion of REIT distributions
as UBTI to tax-exempt entities purchasing common stock.

                                       85


<PAGE>



SPECIAL TAX CONSIDERATIONS FOR NON-U.S. SHAREHOLDERS

         The rules governing United States income taxation of non resident alien
individuals, foreign corporations, foreign partnerships, and foreign trusts and
estates (collectively, "Non-U.S. Stockholders") are complex. We only intend the
following discussion to be a summary of these rules. This discussion is based on
current law, which is subject to change, and assumes we will qualify for
taxation as a REIT. Prospective n Non-U.S. Stockholders should consult with
their own tax advisors to determine the impact of federal, state, local and
foreign income tax laws on an investment in our common stock, including any
reporting requirements.

         If we make a distribution that is not attributable to gain from the
sale or exchange by us of a United States real property interest and that we do
not designate as a capital gain distribution, then a Non-U.S. Stockholder must
treat the distribution as an ordinary income dividend to the extent that it is
made out of current or accumulated earnings and profits. Generally, any ordinary
income dividend will be subject to a federal income tax equal to 30% of the
gross amount of the dividend unless this tax is reduced by an applicable tax
treaty. Such a distribution in excess of our earnings and profits will be
treated first as a return of capital that will reduce a Non-U.S. Stockholder's
basis in its common stock (but not below zero) and then as gain from the
disposition of such shares, the tax treatment of which is described under the
rules discussed below with respect to dispositions of common stock.

         Distributions by us that are attributable to gain from the sale or
exchange of a United States real property interest will be taxed to a Non-U.S.
Stockholder under the Foreign Investment in Real Property Tax Act of 1980
("FIRPTA"). Under FIRPTA, such distributions are taxed to a Non-U.S. Stockholder
as if the distributions were gains "effectively connected" with a United States
trade or business. Accordingly, a Non-U.S. Stockholder will be taxed at the
normal capital gain rates applicable to a U.S. Stockholder (subject to any
applicable alternative minimum tax and a special alternative minimum tax in the
case of nonresident alien individuals). Distributions that are taxable under
FIRPTA also may be subject to a 30% branch profits tax when made to a foreign
corporation that is not entitled to an exemption or reduced branch profits tax
under an income tax treaty.

         Although tax treaties may reduce our withholding obligations, we
generally will be required to withhold from distributions to Non-U.S.
Stockholders, and remit to the IRS, (i) 35% of designated capital gain dividends
(or, if greater, 35% of the amount of any distributions that could be designated
as capital gain dividends) and (ii) 30% of ordinary dividends paid out of
earnings and profits. In addition, if we designate prior distributions as
capital gain dividends, subsequent distributions, up to the amount of such prior
distributions that were designated as capital gains dividends, will be treated
as capital gain dividends for withholding purposes. A distribution in excess of
our earnings and profits may be subject to 30% dividend withholding (unless such
Non-U.S. Stockholder is entitled to a lower rate under an income tax treaty) or
10% FIRPTA withholding. If the amount of tax withheld by us with respect to a
distribution to a Non-U.S. Stockholder exceeds the shareholder's United States
tax liability with respect to such distribution, the Non-U.S. Stockholder may
file for a refund of the excess from the IRS.

         Unless the common stock constitutes a "United States real property
interest" within the meaning of FIRPTA, a sale of common stock by a Non-U.S.
Stockholder generally will not be subject to federal income taxation. The common
stock will not constitute a United States real property interest if we are a
"domestically- controlled REIT." A domestically-controlled REIT is a REIT in
which at all times during a specified testing period Non-U.S. Stockholders held,
directly or indirectly, less than 50% in value of the REIT's shares. We
anticipate that we will be a domestically-controlled REIT and therefore that a
sale of common stock will not be subject to taxation under FIRPTA. However,
because the common stock will be publicly traded, we cannot give assurance that
we will continue to be a domestically-controlled REIT. If we were not a
domestically- controlled REIT, a Non-U.S. Stockholder's sale of our common stock
would be subject to tax under FIRPTA

                                       86


<PAGE>



as a sale of a United States real property interest unless the common stock were
"regularly traded" on an established securities market (such as the American
Stock Exchange) on which the common stock will be listed and the seller owned no
more than 5% of the common stock throughout the applicable testing period. If
the gain on the sale of common stock were subject to taxation under FIRPTA, the
Non-U.S. Stockholder would be subject to the same treatment as a U.S.
Stockholder with respect to the gain (subject to applicable alternative minimum
tax or a special alternative minimum tax in case of nonresident alien
individuals). Notwithstanding the foregoing, capital gains not subject to FIRPTA
will be taxable to a nonresident alien individual who is present in the United
States for 183 days or more during the taxable year and if certain other
conditions apply, in which case the nonresident alien individual will be subject
to a 30% tax on his or her U.S. source capital gains.

         A purchaser of common stock from a Non-U.S. Stockholder will not be
required to withhold under FIRPTA on the purchase price if our common stock is
"regularly traded" on an established securities market or if we are a
domestically-controlled REIT. Otherwise, a purchaser of common stock from a
Non-U.S. Stockholder may be required to withhold 10% of the purchase price and
remit this amount to the IRS. Our common stock is currently a "regularly traded"
security on the American Stock Exchange. We believe that we qualify under both
the "regularly traded" and the domestically-controlled REIT exceptions to
withholding but cannot provide any assurance to that effect.

INFORMATION REPORTING REQUIREMENTS AND REQUIREMENTS AND BACKUP WITHHOLDING TAX

         Under certain circumstances, U.S. Stockholders may be subject to backup
withholding at a rate of 31% on payments made with respect to, or cash proceeds
of a sale or exchange of, our common stock. Backup withholding will apply only
if: (i) the payee fails to furnish his or her taxpayer identification number
(which, for an individual, would be his or her Social Security Number) to the
payor as required; (ii) the IRS notifies the payor that the taxpayer
identification number furnished by the payee is incorrect; (iii) the IRS has
notified the payee that such payee has failed to properly include reportable
interest and dividends in the payee's return or has failed to file the
appropriate return and has assessed a deficiency with respect to such
underreporting; or (iv) the payee has failed to certify to the payor, under
penalties of perjury, that the payee is not subject to withholding. In addition,
backup withholding will not apply with respect to payments made to certain
exempt recipients, such as corporations and tax-exempt organizations.

         U.S. Stockholders should consult their own tax advisors regarding their
qualifications for exemption from backup withholding and the procedure for
obtaining such an exemption. Backup withholding is not an additional tax.
Rather, the amount of any backup withholding with respect to a payment to a U.S.
Stockholder will be allowed as a credit against the U.S. Stockholder's federal
income tax liability.

         Additional issues may arise pertaining to information reporting and
backup withholding for Non-U.S. Stockholders. Non-U.S. Stockholders should
consult their tax advisors with regard to U.S. information reporting and backup
withholding.

OTHER TAX CONSIDERATIONS

GENERAL

         After we convert to an UPREIT structure, we will make substantially all
of our investments through the Operating Partnership. The Operating Partnership
may involve special tax considerations. Such considerations include: (i) the
allocations of income and expense items of the Operating Partnership, which
could affect the computation of our taxable income; (ii) the status of the
Operating Partnership as a partnership

                                       87


<PAGE>



(as opposed to an association taxable as a corporation) for income tax purposes;
and (iii) the taking of actions by the Operating Partnership that could
adversely affect our qualification as a REIT.

         We intend for the Operating Partnership to be treated for federal
income tax purposes as a partnership (and not as an association taxable as a
corporation). Under recent regulations issued by the Treasury Department, an
unincorporated entity can elect to be taxed as a corporation or a partnership.
These regulations are referred to as the "check the box" regulations. The
Operating Partnership will be classified and taxed as a partnership. Some
commentators have expressed concern that the Treasury Department exceeded its
authority in issuing the "check the box" regulations. If a court or other
competent authority rules these regulations invalid, the Operating Partnership
would presumably have to apply the test that was used prior to these
regulations. Under this test, an organization formed as a partnership was
treated as a partnership for federal income tax purposes only if it had no more
than two of the following four corporate characteristics: (i) continuity of
life; (ii) centralization of management; (iii) limited liability; and (iv) free
transferability of interests. If the "check the box" regulations are declared
invalid, we believe that the Operating Partnership would still be treated as a
partnership for federal income tax purposes but we can provide no assurance that
the Operating Partnership would so qualify. In the event that the Operating
Partnership were treated as an association taxable as a corporation, we would
fail to qualify as a REIT.

         If the Operating Partnership qualifies as a partnership for federal
income tax purposes, the partners will be allocated their proportionate shares
of the items of income, gain, loss, deduction, and credit of a partnership and
are potentially subject to tax thereon without regard to whether the partners
receive a distribution from the partnership. Accordingly, we will include our
proportionate share of the foregoing Operating Partnership items in the various
REIT income tests and in the computation of our REIT taxable income. In
addition, we will include our proportionate share of assets held by the
Operating Partnership in the various REIT asset tests.

                               TAX ALLOCATIONS WITH RESPECT TO OUR PROPERTIES

         When property is contributed to a partnership in exchange for an
interest in the partnership, the partnership generally takes a carryover basis
in that property for tax purposes. That carryover basis is equal to the adjusted
basis of the contributing partner in the property rather than a basis equal to
the fair market value of the property at the time of contribution. Pursuant to
Section 704(c) of the Code, income, gain, loss and deduction attributable to
such contributed property must be allocated in a manner such that the
contributing partner is charged with, or benefits from, respectively, the
unrealized gain or unrealized loss associated with the property at the time of
the contribution. The amount of such unrealized gain or unrealized loss is
generally equal to the difference between the fair market value of the
contributed property at the time of contribution and the adjusted tax basis of
such property at the time of contribution (a "Book-Tax difference"). Such
allocations are solely for federal income tax purposes and do not affect the
book capital accounts or other economic or legal arrangements among the
partners. Book capital accounts are those maintained under Section 704(b) which
requires that allocations among partners have substantial economic effect.

         The Operating Partnership will be formed by way of contributions of
appreciated property. We expect that future contributions to the Operating
Partnership in exchange for Units will take the form of appreciated property, as
well. Consequently, the proposed Operating Partnership Agreement requires tax
allocations to be made in a manner consistent with Section 704(c) of the Code.

         Treasury Regulations under Section 704(c) of the Code provide
partnerships with a choice of several methods of accounting for Book-Tax
Differences for property contributed on or after December 21, 1993, including
the retention of the "traditional method." We plan to utilize the "traditional
method" of determining Section 704(c) allocations. The Operating Partnership's
Book-Tax Difference may be substantial. With

                                       88


<PAGE>



respect to properties contributed by partners other than Boddie-Noell
Properties, Inc., these Book-Tax Differences and the use of the traditional
method, may cause Boddie-Noell Enterprises, Inc. to recognize more ordinary
income each year than we would if such transactions as the Chrysson acquisition
were structured as purchases. This additional ordinary income would equal the
reduction in the annual depreciation deduction caused by the Book-Tax
Difference. In addition, if the Operating Partnership sells any property that
has a Book-Tax Difference for an amount less than its adjusted Book Value, there
may still be a taxable gain or any tax loss allocated to Boddie-Noell
Properties, Inc. may be less than Boddie-Noell Properties' economic loss. This
results in taxable income for Boddie-Noell Properties, Inc. more than its
economic income. Although certain elections are available that would eliminate
any such distortions by increasing the taxable income (but not the economic
income) allocated to partners other than us, we do not expect the Operating
Partnership to make such elections. This may cause us to recognize taxable
income in excess of cash proceeds, which might adversely affect our ability to
comply with REIT distribution requirements. See "Requirements for
Qualification." The foregoing rules also apply with respect to our computation
of earnings and profits. The result of such rules over time may result in a
higher portion of our distributions being taxed as dividend income.

BNP MANAGEMENT, INC.

         We expect a portion of the amounts we will use to fund distributions to
come from the Operating Partnership will come from distributions on stock of BNP
Management, Inc. BNP Management, Inc. does not qualify as a REIT, and it will
pay federal, state, and local income taxes on its taxable income at normal
corporate rates. Any federal, state, or local income taxes that BNP Management,
Inc. pays will reduce the cash available for distribution.

         As described above, the value of the stock of BNP Management, Inc. that
is attributed to us cannot exceed 5% of the value of our assets at any time when
a Unit holder in the Operating Partnership exercises his or her redemption
right. See "Requirements for Qualification - ASSET TESTS." We believe that we
currently satisfy this limit though this limitation may restrict the ability of
BNP Management, Inc. to increase the size of its business unless the value of
our assets is also increasing.

RECENT LEGISLATION

         You should be aware that the recently enacted Taxpayer Relief Act made
numerous changes to the Internal Revenue Code, including reducing the maximum
tax imposed on net capital gains from the sale of assets held for more than 18
months by individuals, trusts, and estates. As we have mentioned above, the
Taxpayer Relief Act also makes certain changes to the requirements to qualify as
a REIT and to the taxation of REITs and their shareholders.

         For gains realized after July 28, 1997, and subject to certain
exceptions, the maximum rate of tax on net capital gains on individuals, trusts
and estates from the sale or exchange of assets held for more than 18 months has
been reduced to 20%, and such maximum rate is further reduced to 18% for assets
acquired after December 31, 2000 and held for more than five years. For 15%
bracket taxpayers, the maximum rate on net capital gains is reduced to 10%, and
such maximum rate is further reduced to 8% for assets acquired and sold after
December 31, 2000 and held for more than five years. The maximum rate for net
capital gains attributable to the sale of depreciable real property held for
more than 18 months is 25% to the extent of the deductions for depreciation with
respect to such property. Long-term capital gain allocated to a shareholder by
Boddie-Noell Properties, Inc. will be subject to the 25% rate to the extent that
the gain does not exceed depreciation on real property sold by Boddie-Noell
Properties, Inc.. The maximum rate of capital gains tax for

                                       89


<PAGE>



capital assets held more than one year but not more than 18 months remains at
28%. The taxation of capital gains of corporations was not changed by the
Taxpayer Relief Act.

STATE AND LOCAL TAX

         We may be subject to state and local tax in various states and
localities. Our shareholders also may be subject to state and local tax in
various states and localities. The tax treatment to us and to our shareholders
in such jurisdictions may differ from the federal income tax treatment described
above. Consequently, before you buy our common stock, you should consult your
own tax advisor regarding the effect of state and local tax laws on an
investment in our common stock.

LEGAL PROCEEDINGS

         We are a party to a variety of legal proceedings arising in the
ordinary course of business. In addition, we have become a successor
party-in-interest to certain legal proceedings as a result of our acquisition of
BT Venture Corporation. These matters arose in the ordinary course of BT Venture
Corporation's business either as an owner of an apartment community or as a
property management company. All of these matters, individually and in
aggregate, are not expected to have a material adverse impact on the Company.

         In the event a claim were successful, we believe that we are adequately
covered by insurance and indemnification agreements. We have insurance coverage
on each of our apartment properties. Our restaurant properties are subject to an
indemnification agreement whereby Enterprises, the lessee, is responsible for
all claims arising from a restaurant property; in addition, Enterprises is
required to provide insurance, which identifies the Company as a named insured,
on each restaurant property. Each apartment property which is managed but not
owned by us is covered by an insurance policy under which we are a named
insured. As to claims to which we have become a successor party-in-interest to
BT Venture Corporation, we received, as part of the acquisition of BT Venture
Corporation, an indemnification agreement from the shareholders of BT Venture
Corporation whereby we are, subject to certain limitations, indemnified from
loss arising out of a claim against BT Venture Corporation.

UNDERWRITING

         Subject to the terms and conditions set forth in the underwriting
agreement (the "Underwriting Agreement") among the Company and the underwriters
(the "Underwriters"), each Underwriter named below has severally agreed to
purchase from the Company, and the Company has agreed to sell to each of the
Underwriters, the respective number of shares of common stock set forth opposite
its name.

                                       90


<PAGE>


<TABLE>
<CAPTION>


            Underwriter                                                            Number of Shares
            -----------                                                            ----------------
<S>                                                                                 <C>  
CIBC Oppenheimer Corp....................................................
J.C. Bradford & Co.......................................................
Interstate/Johnson Lane Corporation......................................
Davenport & Company LLC..................................................
 .........................................................................
 .........................................................................
 .........................................................................
         Total...........................................................
</TABLE>

         The Underwriting Agreement provides that the obligations of the
Underwriters thereunder are subject to approval of certain legal matters by
counsel and to various other conditions. The nature of the Underwriters'
obligations is such that they are committed to purchase and pay for all of the
above shares of common stock if any are purchased.

         The Underwriters propose to offer the shares of common stock directly
to the public at the public offering price set forth on the cover page of this
prospectus, and at such price less a concession not in excess of $___ per share
of common stock to certain other dealers who are members of the National
Association of Securities Dealers, Inc. The Underwriters may allow, and such
selected dealers may reallow, concessions not in excess of $___ per share to
certain other dealers.

         The Underwriters have been granted a 30-day over-allotment option to
purchase from the Company up to an aggregate of 420,000 additional shares of
common stock, exercisable at the public offering price less the underwriting
discount. If the Underwriters exercise such over-allotment option, then each of
the Underwriters will have a firm commitment, subject to certain conditions, to
purchase approximately the same percentage thereof as the number of shares of
common stock to be purchased by it as shown on the above table bears to the
total number of shares of common stock offered hereby. The Underwriters may
exercise such option only to cover over-allotments made in connection with the
sale of common stock offered hereby.

         Until the distribution of the common stock is completed, rules of the
Securities and Exchange Commission may limit the ability of the Underwriters to
bid for and purchase shares of common stock. As an exception to these rules, the
Underwriters are permitted to engage in certain transactions that stabilize the
price of the common stock. Such transactions may consist of bids or purchases
for the purpose of pegging, fixing or maintaining the price of the common stock.

         If the Underwriters create a short position in the common stock in
connection with the offering (I.E., if they sell more shares of common stock
than are set forth on the cover page of this prospectus, the Underwriters may
reduce the short position by purchasing common stock in the open market. The
Underwriters also may elect to reduce any short position by exercising all or
part of the over-allotment option described herein. In general, purchases of a
security for the purpose of stabilization or to reduce a syndicate short
position could cause the price of the security to be higher than it might
otherwise be in the absence of such purchases.

         Neither the Company nor any of the Underwriters makes any
representation or prediction as to the direction or magnitude of any effect that
the transactions described above may have on the price of the common stock or
that such transactions, once commenced, will not be discontinued without notice.

                                       91


<PAGE>



         Subject to certain exceptions, the Company and its executive officers
and directors have agreed that for a period of 180 days after the date hereof
they will not sell, or otherwise dispose of, directly or indirectly, any common
stock, any securities convertible into or exchangeable for common stock or any
rights to purchase or acquire common stock without the prior written consent of
the Underwriters.

         The Underwriters have agreed, however, that the Company does not need
the consent of the Underwriters to issue stock options under stock option plans,
common stock upon the exercise of stock options, warrants and SAR's previously
granted, common stock pursuant to our dividend reinvestment and stock purchase
plan and Units, exchangeable into shares of common stock, in connection with our
acquiring a property.

         The Company has agreed to indemnify the Underwriters against certain
liabilities, loss and expenses, including those under the Securities Act of
1933, as amended, or to contribute to payments that the Underwriters may be
required to make in respect thereof.

         CIBC Oppenheimer Corp. served as our financial advisor for the Chrysson
acquisition. We paid them fees of approximately $600,000 for their work on this
matter.

                                     EXPERTS

         The financial statements of Boddie-Noell Properties, Inc., at December
31, 1996 and for the year then ended and the Combined Statement of Revenue and
Certain Operating Expenses of Acquired Properties for the year ended December
31, 1996, appearing in this prospectus and registration statement, have been
audited by Ernst & Young LLP, independent auditors, as set forth in their report
thereon appearing elsewhere herein, and are included in reliance upon such
report given upon the authority of such firm as experts in accounting and
auditing.

         The Balance Sheet of Boddie-Noell Properties, Inc. at December 31, 1995
and the statements of operations and of cash flows for the years ended December
31, 1995 and 1994 appearing in this prospectus and registration statement have
been audited by Arthur Andersen LLP, independent auditors, as set forth in their
report thereon appearing elsewhere herein, and are included in reliance upon
such report given upon the authority of such firm as experts in accounting and
auditing.

                                 LEGAL OPINIONS

         Alston & Bird LLP, Raleigh, North Carolina will issue an opinion to us
regarding certain legal matters. Rogers & Wells, New York, New York will issue
an opinion as to certain legal matters for the underwriters.

                                       92


<PAGE>



                         BODDIE-NOELL PROPERTIES, INC.

                       INDEX TO THE FINANCIAL STATEMENTS


<TABLE>
<CAPTION>
                                                                                                                          PAGE
                                                                                                                          ----
<S>                                                                                                                       <C>
BODDIE-NOELL PROPERTIES INC.
     Report of Independent Auditors....................................................................................    F-2
     Balance Sheets as of December 31, 1995 and 1996 and September 30, 1997 (Unaudited)................................    F-4
     Statements of Operations for the Years Ended December 31, 1994, 1995 and 1996 and for the Nine Months Ended
      September 30, 1996 and 1997 (Unaudited)..........................................................................    F-5
     Statements of Shareholders Equity for the Years Ended December 31, 1994, 1995 and 1996 and for the Nine Months
      Ended September 30, 1997 (Unaudited).............................................................................    F-6
     Statements of Cash Flows for the Years Ended December 31, 1994, 1995 and 1996 and for the Nine Months Ended
      September 30, 1996 and 1997 (Unaudited)..........................................................................    F-7
     Notes to the Financial Statements.................................................................................    F-8
     Schedule III -- Real Estate amd Accumulated Depreciation..........................................................   F-17

BODDIE-NOELL PROPERTIES, INC. UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION
     Unaudited Pro Forma Condensed Consolidated Financial Information..................................................   F-20
     Unaudited Pro Forma Condensed Consolidated Balance Sheet as of September 30, 1997.................................   F-21
     Unaudited Pro Forma Consolidated Statement of Operations for the Year Ended December 31, 1996.....................   F-24
     Unaudited Pro Forma Consolidated Statement of Operations for the Nine Months Ended September 30, 1997.............   F-25

ACQUIRED PROPERTIES
     Report of Independent Auditors....................................................................................   F-28
     Combined Statements of Revenue and Certain Operating Expenses for the Year Ended December 31, 1996 and for the
      Nine Months Ended September 30, 1997 (Unaudited).................................................................   F-29
     Notes to the Combined Statements of Revenue and Certain Operating Expenses........................................   F-30
</TABLE>


                                      F-1
<PAGE>

                         REPORT OF INDEPENDENT AUDITORS

TO THE SHAREHOLDERS OF
BODDIE-NOELL PROPERTIES, INC.


     We have audited the accompanying balance sheet of Boddie-Noell Properties,
Inc. as of December 31, 1996, and the related statements of operations,
shareholders' equity, and cash flows for the year then ended. Our audit also
includes the financial statement schedule as of and for the year ended December
31, 1996 included on pages F-17-F-19. These financial statements and schedule
are the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements and schedule based on our
audit.


     We conducted our audit 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 audit provides 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 Boddie-Noell Properties,
Inc. at December 31, 1996, and the results of its operations and its cash flows
for the year then ended in conformity with generally accepted accounting
principles. Also, in our opinion, the related financial statement schedule as of
and for the year ended December 31, 1996 when considered in relation to the
basic 1996 financial statements taken as a whole, presents fairly in all
material respects the information set forth therein.


                                         Ernst & Young LLP

Charlotte, North Carolina
January 9, 1997

                                      F-2


<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

TO THE SHAREHOLDERS OF
BODDIE-NOELL PROPERTIES, INC.:


     We have audited the accompanying balance sheet of Boddie-Noell Properties,
Inc. (a Delaware corporation) as of December 31, 1995, and the related
statements of operations, shareholders' equity and cash flows for the years
ended December 31, 1995 and 1994. Our audits also include the financial schedule
included on page F-19. These financial statements and schedule are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements and schedule based on our audits.


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

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Boddie-Noell Properties,
Inc. as of December 31, 1995, and the results of its operation and its cash
flows for the years ended December 31, 1995 and 1994, in conformity with
generally accepted accounting principles.


     Our audit was made for the purpose of forming an opinion on the basic
financial statements taken as a whole. The data on page F-19 is presented for
purposes of additional analysis and is not a required part of the basic
financial statements. This information has been subjected to the auditing
procedures applied in our audit of the basic financial statements and, in our
opinion, is fairly stated in all material respects in relation to the basic
financial statements taken as a whole.


                                         ARTHUR ANDERSEN LLP

Charlotte, North Carolina,
  January 31, 1996.

                                      F-3


<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.

                                 BALANCE SHEETS


<TABLE>
<CAPTION>
                                                                                        DECEMBER 31
                                                                                ---------------------------    SEPTEMBER 30
                                                                                   1995            1996            1997
                                                                                -----------    ------------    ------------
<S>                                                                             <C>            <C>             <C>
                                                                                                               (UNAUDITED)
ASSETS
Real estate investments at cost:
  Apartment properties.......................................................   $55,315,686    $ 66,610,048    $ 67,140,687
  Restaurant properties......................................................    43,205,075      43,205,075      43,205,075
                                                                                -----------    ------------    ------------
                                                                                 98,520,761     109,815,123     110,345,762
  Less accumulated depreciation..............................................    (9,020,948)    (11,461,365)    (13,383,980)
                                                                                -----------    ------------    ------------
                                                                                 89,499,813      98,353,758      96,961,782
Cash and cash equivalents....................................................       700,863         842,604       1,406,892
Rent and other receivables...................................................       244,817          12,695          34,734
Prepaid expenses and other assets............................................       293,549         392,302         595,188
Investment in and advances to Management Company.............................       326,767         261,598         243,262
Notes receivable.............................................................            --              --       1,412,508
Other assets, net of applicable amortization:
  Intangible related to acquisition of management operations.................     2,560,254       2,744,912       2,841,438
  Deferred financing costs...................................................       725,713         828,113         709,794
                                                                                -----------    ------------    ------------
Total assets.................................................................   $94,351,776    $103,435,982    $104,205,598
                                                                                -----------    ------------    ------------
                                                                                -----------    ------------    ------------
LIABILITIES AND SHAREHOLDERS' EQUITY
Mortgage and other notes payable.............................................   $60,105,485    $ 70,295,957      71,340,252
Notes payable to affiliates..................................................     7,056,300       7,056,300       7,056,300
Accounts payable and accrued expenses........................................       129,908          15,549         556,475
Accrued interest on mortgages and other notes payable........................       269,373         335,871         337,273
Accrued interest on notes payable to affiliates..............................       132,231         125,518         128,933
Additional consideration due to former BTVC shareholders.....................       283,334         355,570         572,136
Escrowed security deposits and deferred revenue..............................       175,207         348,779         263,929
                                                                                -----------    ------------    ------------
                                                                                 68,151,838      78,533,544      80,255,298
SHAREHOLDERS' EQUITY:
Common stock, $.01 par value, 10,000,000 shares authorized, shares issued and
  outstanding: 3,123,741 at September 30, 1997; 3,074,647 at December 31,
  1996; 3,016,740 at December 31, 1995.......................................        30,167          30,746          31,237
Additional paid-in capital...................................................    33,785,335      34,522,816      35,163,033
Dividend distributions in excess of net income...............................    (7,615,564)     (9,651,124)    (11,243,970)
                                                                                -----------    ------------    ------------
Total shareholders' equity...................................................    26,199,938      24,902,438      23,950,300
                                                                                -----------    ------------    ------------
Total liabilities and shareholders' equity...................................   $94,351,776    $103,435,982    $104,205,598
                                                                                -----------    ------------    ------------
                                                                                -----------    ------------    ------------
</TABLE>


                            See accompanying notes.

                                      F-4


<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.

                            STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                                     NINE MONTHS ENDED
                                                             YEARS ENDED DECEMBER 31                    SEPTEMBER 30
                                                     ----------------------------------------    --------------------------
                                                        1994          1995           1996           1996           1997
                                                     ----------    -----------    -----------    -----------    -----------
<S>                                                  <C>           <C>            <C>            <C>            <C>
                                                                                                        (UNAUDITED)
REVENUES
Apartment rental income...........................   $3,889,277    $ 8,476,268    $ 9,790,713      7,209,401    $ 7,897,982
Restaurant rental income..........................    5,046,837      4,649,250      4,500,000      3,375,000      3,375,000
Management fees...................................      276,157        514,872             --             --             --
Equity in income of Management Company............           --         48,063        149,298        111,432        182,747
Interest and other income.........................       45,975         37,185         67,813         48,875        153,526
                                                     ----------    -----------    -----------    -----------    -----------
                                                      9,258,246     13,725,638     14,507,824     10,744,708     11,609,255
EXPENSES
Depreciation......................................    1,414,800      2,204,199      2,440,417      1,786,771      1,922,765
Amortization......................................      232,856        405,182        534,663        394,014        439,289
Apartment operations..............................    1,101,370      2,480,920      2,976,876      2,189,679      2,536,564
Administrative....................................      622,605      1,285,509        894,360        701,577        733,911
Property management and advisory fees.............      264,322             --             --             --             --
Interest on notes payable to affiliates...........      139,973        540,572        499,676        374,485        380,461
Interest -- other.................................    2,661,921      4,821,865      5,446,017      4,020,652      4,303,795
Write-off of deferred loan costs upon
  refinancing.....................................      141,582         37,723             --             --             --
Write-off of deferred acquisition costs...........      376,898        321,400             --             --             --
                                                     ----------    -----------    -----------    -----------    -----------
                                                      6,956,327     12,097,370     12,792,009      9,467,178     10,316,785
                                                     ----------    -----------    -----------    -----------    -----------
NET INCOME........................................   $2,301,919    $ 1,628,268    $ 1,715,815    $ 1,277,530    $ 1,292,470
                                                     ----------    -----------    -----------    -----------    -----------
                                                     ----------    -----------    -----------    -----------    -----------
PER SHARE DATA:
  NET INCOME......................................   $     0.80    $      0.54    $      0.57    $      0.42    $      0.42
                                                     ----------    -----------    -----------    -----------    -----------
                                                     ----------    -----------    -----------    -----------    -----------
  DIVIDENDS DECLARED..............................   $     1.24    $      1.24    $      1.24    $      0.93    $      0.93
                                                     ----------    -----------    -----------    -----------    -----------
                                                     ----------    -----------    -----------    -----------    -----------
  WEIGHTED AVERAGE SHARES OUTSTANDING.............    2,885,248      3,005,809      3,026,901      3,018,155      3,106,503
                                                     ----------    -----------    -----------    -----------    -----------
                                                     ----------    -----------    -----------    -----------    -----------
</TABLE>

                            See accompanying notes.

                                      F-5


<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.

                       STATEMENTS OF SHAREHOLDERS' EQUITY


<TABLE>
<CAPTION>
                                                                                                   DIVIDEND
                                                             COMMON STOCK         ADDITIONAL     DISTRIBUTIONS
                                                         ---------------------      PAID-IN      IN EXCESS OF
                                                           SHARES      AMOUNT       CAPITAL       NET INCOME         TOTAL
                                                         ----------    -------    -----------    -------------    -----------
<S>                                                      <C>           <C>        <C>            <C>              <C>
Balance at December 31, 1993..........................    2,850,000    $28,500    $31,462,322    $  (4,238,826)   $27,251,996
Common stock issued...................................      140,990      1,410      1,990,289               --      1,991,699
Dividends paid........................................           --         --             --       (3,577,705)    (3,577,705)
Net income............................................           --         --             --        2,301,919      2,301,919
                                                         ----------    -------    -----------    -------------    -----------
Balance at December 31, 1994..........................    2,990,990     29,910     33,452,611       (5,514,612)    27,967,909
Common stock issued...................................       25,750        257        332,724               --        332,981
Dividends paid........................................           --         --             --       (3,729,220)    (3,729,220)
Net income............................................           --         --             --        1,628,268      1,628,268
                                                         ----------    -------    -----------    -------------    -----------
Balance at December 31, 1995..........................    3,016,740     30,167     33,785,335       (7,615,564)    26,199,938
Common stock issued...................................       57,907        579        737,481               --        738,060
Dividends paid........................................           --         --             --       (3,751,375)    (3,751,375)
Net income............................................           --         --             --        1,715,815      1,715,815
                                                         ----------    -------    -----------    -------------    -----------
Balance at December 31, 1996..........................    3,074,647     30,746     34,522,816       (9,651,124)    24,902,438
Common stock issued (unaudited).......................       49,094        491        640,217               --        640,708
Dividends paid (unaudited)............................           --         --             --       (2,885,316)    (2,885,316)
Net income (unaudited)................................           --         --             --        1,292,470      1,292,470
                                                         ----------    -------    -----------    -------------    -----------
Balance at September 30, 1997 (unaudited).............    3,123,741    $31,237    $35,163,033    $ (11,243,970)   $23,950,300
                                                         ----------    -------    -----------    -------------    -----------
                                                         ----------    -------    -----------    -------------    -----------
</TABLE>


                            See accompanying notes.

                                      F-6


<PAGE>

                         BODDIE-NOELL PROPERTIES, INC.

                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                                      NINE MONTHS ENDED
                                                           YEARS ENDED DECEMBER 31                      SEPTEMBER 30
                                                 --------------------------------------------    ---------------------------
                                                     1994            1995            1996            1996           1997
                                                 ------------    ------------    ------------    ------------    -----------
<S>                                              <C>             <C>             <C>             <C>             <C>
                                                                                                         (UNAUDITED)
OPERATING ACTIVITIES
Net income....................................   $  2,301,919    $  1,628,268    $  1,715,815    $  1,277,530    $ 1,292,470
Adjustments to reconcile net income to net
  cash provided by operating activities:
  Equity in income of Management Company......             --         (48,063)       (149,298)       (111,432)      (182,747)
  Depreciation and amortization...............      1,647,656       2,609,381       2,975,080       2,180,785      2,362,054
  Write-off of deferred costs.................        518,480         359,123              --              --             --
  Changes in operating assets and liabilities:
     Rent and other receivables...............        (78,046)        248,489         232,122         237,345        (22,039)
     Prepaid expenses and other assets........         (5,584)        (66,088)        (58,783)       (130,466)      (197,941)
     Accounts payable and accrued expenses....        150,443        (204,726)        (54,574)        378,354        545,744
     Security deposits and deferred revenue...        (38,407)        (50,656)        139,941          97,377        (86,396)
                                                 ------------    ------------    ------------    ------------    -----------
Net cash provided by operating activities.....      4,496,461       4,475,728       4,800,303       3,929,493      3,711,145
INVESTING ACTIVITIES
Acquisitions of apartment properties..........    (18,055,659)             --     (10,666,580)    (10,666,580)            --
Acquisition of BT Venture Corp.,net...........        164,838              --              --              --             --
Additions to apartment properties.............       (161,294)       (525,516)       (561,114)       (426,035)      (480,788)
Payment of deferred acquisition costs.........       (677,006)       (156,401)             --              --             --
Investment in Management Company..............             --              --            (165)           (165)            --
Dividends received from Management Company....             --              --         158,293         126,977         97,687
Repayment from (advances to) Management
  Company.....................................             --        (150,000)         50,000              --        100,000
Investment in notes receivable................             --              --              --              --     (1,412,508)
                                                 ------------    ------------    ------------    ------------    -----------
Net cash used in investing activities.........    (18,729,121)       (831,917)    (11,019,566)    (10,965,803)    (1,695,609)
FINANCING ACTIVITIES
Proceeds from common stock issued through
  dividend reinvestment plan..................             --              --         243,628         106,026        432,269
Payment of dividends..........................     (3,577,705)     (3,729,220)     (3,751,375)     (2,805,568)    (2,885,316)
Proceeds from notes payable...................     53,600,000      33,925,000      10,650,000      10,650,000      1,412,508
Principal payments on notes payable...........    (34,449,203)    (33,646,771)       (459,528)       (340,978)      (368,213)
Payment of deferred financing costs...........       (509,599)       (444,320)       (321,721)       (321,721)       (42,496)
                                                 ------------    ------------    ------------    ------------    -----------
Net cash provided by (used in) financing
  activities..................................     15,063,493      (3,895,311)      6,361,004       7,287,759     (1,451,248)
                                                 ------------    ------------    ------------    ------------    -----------
Net increase (decrease) in cash and cash
  equivalents.................................        830,833        (251,500)        141,741         251,449        564,288
Cash and cash equivalents at beginning of
  period......................................        121,530         952,363         700,863         700,863        842,604
                                                 ------------    ------------    ------------    ------------    -----------
Cash and cash equivalents at end of period....   $    952,363    $    700,863    $    842,604    $    952,312    $ 1,406,892
                                                 ------------    ------------    ------------    ------------    -----------
                                                 ------------    ------------    ------------    ------------    -----------
</TABLE>

                            See accompanying notes.

                                      F-7

<PAGE>

                         BODDIE-NOELL PROPERTIES, INC.

                         NOTES TO FINANCIAL STATEMENTS

                               DECEMBER 31, 1996

NOTE 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING AND REPORTING
POLICIES

     ORGANIZATION AND HISTORY. Boddie-Noell Restaurant Properties, Inc. (the
"Company") was incorporated on April 1, 1987. On October 1, 1994, the Company
changed its name to Boddie-Noell Properties, Inc.

     In April 1987, the Company acquired 47 existing Hardee's restaurant
properties located in Virginia and North Carolina, operated by Boddie-Noell
Enterprises, Inc. ("Enterprises") under franchise agreements with Hardee's Food
Systems, Inc. Simultaneously with their purchase, the properties were leased to
Enterprises under a master lease agreement.

     In June 1993 the Company acquired Paces Commons Apartments, a 336-unit
apartment property in Charlotte, North Carolina. In June 1994 the Company
acquired Oakbrook Apartments, a 162-unit apartment property in Charlotte, North
Carolina. Effective October 1, 1994, the Company acquired by merger BT Venture
Corporation ("BTVC"), an integrated real estate management, development and
acquisition company and owner of the Latitudes Apartments, a 448-unit apartment
property in Virginia Beach, Virginia. As of October 1, 1994, the Company
succeeded to BTVC's third-party management business, terminated its advisory
agreement with BNE Advisory Group, Inc., and began operations as a
self-administered and self-managed real estate investment trust. In December
1994 the Company acquired Harris Hill Apartments, a 184-unit apartment property
in Charlotte, North Carolina. In June 1996 the Company acquired Paces Village
Apartments, a 198-unit apartment property in Greensboro, North Carolina.

     In May 1995 the Company formed BNP Management, Inc. (the "Management
Company"). The Company has a 1 percent voting interest and 95 percent economic
interest. This investment is recorded using the equity method of accounting.

     CAPITAL STOCK. In June 1995 the Company's shareholders approved amendments
to the Company's bylaws and certificate of incorporation to allow the Board of
Directors to authorize the issuance of up to an additional 90,000,000 shares of
Common Stock and 10,000,000 shares of Preferred Stock, issuable in series the
characteristics of which would be set by the Board of Directors. As of December
31, 1996, no such shares have been authorized or issued.

     As of December 31, 1996, approximately 655,000 authorized shares of Common
Stock are reserved for future issuance under the Company's Stock Option and
Incentive Plan, Dividend Reinvestment and Stock Purchase Plan, and for
contingent purchase price payments related to the acquisition of BTVC.

     REAL ESTATE INVESTMENTS. Apartment properties are carried at cost. Ordinary
repairs and maintenance costs are expensed as incurred while significant
improvements, renovations and replacements are capitalized. Depreciation is
computed using the straight-line method over the estimated useful lives of the
related assets, which are 40 years for buildings, 20 years for land
improvements, 10 years for fixtures and equipment, and five years for carpet,
vinyl, and wallpaper replacements. Restaurant properties, which include only
real property, are carried at cost. Cost of repairs and maintenance and capital
improvements are borne by Enterprises. Depreciation of the buildings is computed
using the straight-line method over the estimated useful lives (40 years) of the
respective properties.

     CASH AND CASH EQUIVALENTS. The Company considers all highly liquid
investments with maturities of three months or less when purchased to be cash
equivalents.

     DEFERRED COSTS. The intangible asset related to the acquisition of
management operations acquired by merger is amortized using the straight-line
method over a period of ten years. Accumulated amortization on this asset
totaled $314,000 and $630,000 at December 31, 1995 and 1996, respectively.

     Deferred acquisition costs represent costs incurred in connection with the
proposed acquisition of properties and the associated offering costs. Such costs
are deferred until the acquisition is consummated. Upon completion of the
acquisition, the costs will be capitalized to the underlying assets and/or
charged to shareholders' equity. When an acquisition is deemed not probable, the
costs are charged to expense.

     Financing costs are deferred and amortized using the straight-line method
over the terms of the related notes. Accumulated amortization on these assets
totaled $61,000 and $280,000 at December 31, 1995 and 1996, respectively.

                                      F-8


<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.

                   NOTES TO FINANCIAL STATEMENTS -- CONTINUED

NOTE 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING AND REPORTING
POLICIES -- Continued
     INCOME TAXES. The Company operates as and elects to be taxed as a Real
Estate Investment Trust ("REIT") under the Internal Revenue Code. Accordingly,
the Company will not be subject to federal or state income taxes on amounts
distributed to shareholders, provided it distributes at least 95 percent of its
REIT taxable income and meets certain other requirements for qualifying as a
REIT. Accordingly, no provision has been made for federal or state income taxes.

     NET INCOME PER SHARE. Net income per share is calculated based on the
weighted average number of shares outstanding during each year. The potential
dilutive effect of stock options in the computation of earnings per share is not
material.

     FAIR VALUES OF FINANCIAL INSTRUMENTS. The following methods and assumptions
are used by the Company in estimating its fair value disclosures for financial
instruments.

     Cash and cash equivalents: The carrying amount reported on the balance
sheet for cash and cash equivalents approximates fair value.

     Notes payable: The fair value of the Company's fixed rate mortgage notes
and variable rate notes payable is estimated using discounted cash flow
analysis, based on the Company's current incremental borrowing rates. The
carrying amounts of the Company's borrowings under notes payable approximate
fair value.

     USE OF ESTIMATES. The preparation of financial statements in accordance
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the amounts reported in the financial
statements and accompanying notes. Depreciation amounts included in these
financial statements reflect management's estimate of the life and related
depreciation rates for rental properties. In addition, the carrying amount of
the intangible asset related to acquisition of management operations reflects
management's evaluation of the continuing value and useful life of this asset.
Actual results could differ from these estimates.

     RECLASSIFICATIONS. Certain amounts in the 1994 and 1995 financial
statements have been reclassified to conform to the 1996 presentation. These
reclassifications had no effect on net income or shareholders' equity as
previously reported.


     INTERIM FINANCIAL DATA. The unaudited financial statements for the nine
months ended September 30, 1996 and 1997 include all adjustments (consisting of
normal recurring adjustments) that are, in the opinion of management, necessary
for a fair presentation of the balance sheet and income statement for such
interim periods. Operating results for the nine months ended September 30, 1997
are not necessarily indicative of the results to be expected for the entire year
ending December 31, 1997.


NOTE 2. REAL ESTATE INVESTMENTS

     Real estate investments consist of the following:

<TABLE>
<CAPTION>
                                                                                                     1995           1996
                                                                                                  -----------    -----------
<S>                                                                                               <C>            <C>
Apartment properties
  Land.........................................................................................   $ 6,642,291    $ 7,892,291
  Buildings and land improvements..............................................................    46,517,150     56,152,512
  Fixtures, equipment and other personal property..............................................     2,156,245      2,565,245
  Less accumulated depreciation................................................................    (2,242,344)    (3,904,353)
                                                                                                  -----------    -----------
                                                                                                   53,073,342     62,705,695
Restaurant properties
  Land.........................................................................................    12,068,737     12,068,737
  Buildings and land improvements..............................................................    31,136,338     31,136,338
  Less accumulated depreciation................................................................    (6,778,604)    (7,557,012)
                                                                                                  -----------    -----------
                                                                                                   36,426,471     35,648,063
                                                                                                  -----------    -----------
                                                                                                  $89,499,813    $98,353,758
                                                                                                  -----------    -----------
                                                                                                  -----------    -----------
</TABLE>

                                      F-9


<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.

                   NOTES TO FINANCIAL STATEMENTS -- CONTINUED

NOTE 2. REAL ESTATE INVESTMENTS -- Continued
     The Company's policy is to capitalize those expenditures relating to
acquiring new assets, materially enhancing the value of an existing asset, or
substantially extending the useful life of an existing asset. Capitalized
apartment property additions, replacements and improvements are summarized as
follows:

<TABLE>
<CAPTION>
                                                                 1994          1995         1996
                                                              -----------    --------    -----------
<S>                                                           <C>            <C>         <C>
Property acquisitions through purchase.....................   $18,243,374    $     --    $10,666,580
Property acquisitions through merger.......................    21,950,000          --             --
Allocation of additional consideration for property
  acquisitions through merger..............................        16,667      66,668         66,668
Capitalized carpet, vinyl and wallpaper....................        91,434     210,430        201,776
Other property additions and improvements..................        53,193     315,085        359,338
                                                              -----------    --------    -----------
                                                              $40,354,668    $592,183    $11,294,362
                                                              -----------    --------    -----------
                                                              -----------    --------    -----------
</TABLE>

NOTE 3. INVESTMENT IN AND ADVANCES TO MANAGEMENT COMPANY

     In May 1995 the Management Company was formed to provide management
services to non-Company owned properties. The Company contributed approximately
$119,000, primarily in office equipment, to the formation of the Management
Company, and transferred the rights to certain third-party property leasing and
management contracts to the Management Company for a 1 percent voting interest
and 95 percent economic interest. The remaining interest in the Management
Company is held by certain officers of the Company. Because the Company
exercises significant influence over, but does not control the financial and
operating policies of, the Management Company, the investment and related income
are reflected in the accompanying financial statements using the equity method.
At December 31, 1996, the Management Company provides leasing and property
management services to nine apartment properties and two shopping centers owned
by limited partnerships of which Boddie Investment Company ("BIC") is the
general partner.

     During 1995 the Company advanced a total of $150,000 to the Management
Company, of which $50,000 was repaid in 1996. These advances accrue interest at
12 percent. Interest on these advances totaled $9,700 and $16,900 in 1995 and
1996, respectively.

     Summary financial information of the Management Company at December 31 and
for the eight months and twelve months ended December 31, 1995 and 1996,
respectively, is as follows:
 
<TABLE>
<CAPTION>
                                                                                   1995        1996
                                                                                 --------    --------
<S>                                                                              <C>         <C>
Current assets................................................................   $221,758    $181,583
Property and equipment, net...................................................    122,430      98,139
Other assets..................................................................      7,028       5,432
                                                                                 --------    --------
Total assets..................................................................   $351,216    $285,154
                                                                                 --------    --------
                                                                                 --------    --------
 
Current liabilities...........................................................   $ 21,919    $ 13,168
Advances and accrued interest due to the Company..............................    159,736     103,397
Shareholders' equity..........................................................    169,561     168,589
                                                                                 --------    --------
Total liabilities and shareholders' equity....................................   $351,216    $285,154
                                                                                 --------    --------
                                                                                 --------    --------
 
Revenues......................................................................   $327,488    $862,368
Operating expenses............................................................   (254,659)   (588,815)
Interest......................................................................     (9,736)    (16,897)
                                                                                 --------    --------
Net income before income taxes................................................     63,093     256,656
Provision for income taxes....................................................    (12,500)    (99,500)
                                                                                 --------    --------
Net income....................................................................   $ 50,593    $157,156
                                                                                 --------    --------
                                                                                 --------    --------
</TABLE>
 
                                      F-10
 

<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.
 
                   NOTES TO FINANCIAL STATEMENTS -- CONTINUED
 
NOTE 4. NOTES PAYABLE
 
     Notes payable consist of the following:
 
<TABLE>
<CAPTION>
                                                                                                     1995           1996
                                                                                                  -----------    -----------
<S>                                                                                               <C>            <C>
Note payable to a bank in the principal sum of up to $25,500,000 due December 1998, interest on
  the outstanding principal balance payable monthly at an effective rate of 8.11%, secured by
  deeds of trust on 47 restaurant properties and assignment of rents under the Amended and
  Restated Master Lease Agreement for those restaurants. The principal balance of the loan may
  be prepaid, in whole or part, subject to certain restrictions and penalties..................   $23,250,000    $23,900,000
Fixed rate notes payable comprised of four loans, payable in monthly installments totaling
  approximately $287,000 including principal and interest at rates ranging from 7.86% to 8.55%,
  with maturities in 2000 (balloon of approximately $12,500,000) through 2025. The notes are
  secured by deeds of trust and assignments of rents of four apartment properties..............    36,855,485     36,441,534
Variable rate notes payable comprised of two loans ($8,600,000 and $1,400,000, respectively),
  payable in monthly installments of $6,511 applied to the principal balance of the $8,600,000
  loan and interest at 30-day LIBOR plus 1.75% and 2.25% (7.3% and 7.8% at December 31, 1996),
  respectively, with maturities in 2002 and 1999, respectively. The notes are secured by deeds
  of trust and assignment of rents of three apartment properties...............................            --      9,954,423
Variable rate notes payable to affiliates comprised of two loans due May 1999, interest at the
  lower of 30-day LIBOR plus 1.5% (7.1% at December 31, 1996) or 8%, payable quarterly.
  Liability for these notes was assumed at the acquisition of BTVC.............................     7,056,300      7,056,300
                                                                                                  -----------    -----------
                                                                                                  $67,161,785    $77,352,257
                                                                                                  -----------    -----------
                                                                                                  -----------    -----------
</TABLE>
 
     As of December 31, 1996, scheduled principal payments are approximately as
follows: 1997 -- $495,000; 1998 -- $24,431,000; 1999 -- $9,026,000;
2000 -- $12,858,000; 2001 -- $389,000; thereafter -- $30,153,000.
 
     The loan agreement related to the $25,500,000 note payable to a bank
includes covenants and restrictions relating to, among other things, specified
levels of debt service coverage, leverage and net worth.
 
     During December, 1995, the Company applied $29,425,000 proceeds from fixed
rate loans to retire a fixed rate mortgage note and pay off variable rate notes
payable and a variable rate revolving line of credit totaling approximately
$29,250,000. In conjunction with these refinancing transactions, unamortized
loan costs of approximately $38,000 were charged to expense. In conjunction with
these transactions the Company paid and recorded $266,000 and $183,000 in
deferred loan costs in 1995 and 1996, respectively.
 
     During 1996 the Company financed the purchase of Paces Village Apartments
through first and second deed of trust loans totaling $10,000,000 along with a
draw of $650,000 from the Company's existing credit facility. In addition, deeds
of trust related to Paces Commons Apartments and Oakbrook Apartments were
modified to extend the terms of each note by five years. In conjunction with
these transactions the Company paid and recorded $139,000 in deferred loan costs
in 1996.
 
     Interest payments were as follows:
 
<TABLE>
<CAPTION>
                                                                  1994          1995          1996
                                                               ----------    ----------    ----------
<S>                                                            <C>           <C>           <C>
Payments to affiliates......................................   $   17,581    $  530,733    $  506,389
Payments to other lenders...................................    2,539,445     4,810,067     5,379,519
                                                               ----------    ----------    ----------
                                                               $2,557,026    $5,340,800    $5,885,908
                                                               ----------    ----------    ----------
                                                               ----------    ----------    ----------
</TABLE>
 
                                      F-11
 

<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.
 
                   NOTES TO FINANCIAL STATEMENTS -- CONTINUED
 
NOTE 5. DIVIDEND DISTRIBUTIONS
 
     Dividend distributions totaling $1.24 per share were paid during 1994, 1995
and 1996. The allocation between non-taxable return of capital and taxable
ordinary dividend income to shareholders was as follows.
 
<TABLE>
<CAPTION>
                                                                             1994     1995     1996
                                                                             -----    -----    -----
<S>                                                                          <C>      <C>      <C>
Non-taxable return of capital.............................................   49.3%    51.8%    43.7%
Taxable ordinary dividend income..........................................   50.7%    48.2%    56.3%
</TABLE>
 
     A regular quarterly dividend of $.31 per share was declared by the Board of
Directors on January 14, 1997, payable on February 14, 1997, to shareholders of
record on January 31, 1997.
 
NOTE 6. RENTAL OPERATIONS
 
     APARTMENT PROPERTIES. The Company leases its residential apartments under
operating leases with monthly payments due in advance. The majority of the
apartment leases are for terms of one year or less, with none longer than two
years. Rental and other revenues are recorded as earned.
 
     RESTAURANT PROPERTIES -- MASTER LEASE AGREEMENT. In conjunction with the
$25,500,000 loan agreement with a bank, in December 1995 the Company entered
into an Amended and Restated Master Lease Agreement with Enterprises which
extended the term of the original lease to an initial term ending in December
2007 and increased minimum annual rent to $4,500,000. Prior to amendment, the
master lease required the lessee to pay minimum annual rent equal to an
annualized rate of 8.0 percent of the aggregate purchase price of the properties
($3,459,433 in 1994 and 1995, respectively), and percentage rent of 9.875
percent of the quarterly aggregate net sales from restaurant operations on the
properties less the aggregate minimum rent payable for such calendar quarter.
 
     As amended, the lease requires Enterprises to pay monthly installments of
minimum annual rent equal to $4,500,000 and percentage rent at 9.875 percent of
quarterly aggregate net sales from restaurant operations on the properties less
minimum rent paid for such calendar quarter, subject to an annual calculation of
the greater of minimum or percentage rent. In 1996 the Company received
approximately $122,000 of excess rental payments, which have been recorded as
deferred revenue at December 31, 1996.
 
     Enterprises is responsible for all taxes, utilities, renovations, insurance
and maintenance expenses relating to the operation of the restaurant properties.
The lessee may extend the lease for a maximum of three five-year renewal terms.
Under certain conditions as defined in the agreement, Enterprises and the
Company each have the right to substitute another restaurant property for a
property covered by the lease. The master lease provides that after December 31,
2007 (the beginning of the first renewal period), Enterprises has the right to
terminate the lease on up to five restaurant properties per year by offering to
purchase them under specified terms. In addition, the Company and Enterprises
have entered into a separate agreement which, after December 31, 1997, allows
Enterprises to purchase under specified terms up to seven restaurant properties
deemed to be uneconomic.
 
     The components of restaurant rental income were as follows:
 
<TABLE>
<CAPTION>
                                                                  1994          1995          1996
                                                               ----------    ----------    ----------
<S>                                                            <C>           <C>           <C>
Minimum rent................................................   $3,459,433    $3,459,433    $4,500,000
Percentage rent.............................................    1,587,404     1,189,817            --
                                                               ----------    ----------    ----------
                                                               $5,046,837    $4,649,250    $4,500,000
                                                               ----------    ----------    ----------
                                                               ----------    ----------    ----------
</TABLE>
 
     Future minimum rental payments to be received by the Company under the
master lease agreement are $4,500,000 per year through 2007. This annual amount
does not include percentage rent which may be earned in addition to minimum
rent.
 
     Approximately 31 percent of the Company's revenue in 1996 was derived from
Enterprises' payment of rent for the use of the Company's restaurant properties.
In addition, Enterprises is responsible for all of the costs associated with the
maintenance and operation of these properties. As a result, the financial well
being of the Company is, to a large extent, dependent on Enterprises' ability to
meet its obligations under the terms of the master lease. The ability of
Enterprises to satisfy the
 
                                      F-12
 

<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.
 
                   NOTES TO FINANCIAL STATEMENTS -- CONTINUED
 
NOTE 6. RENTAL OPERATIONS -- Continued
requirements of the master lease depends on its liquidity and capital resources.
Historically, Enterprises has been able to meet its liquidity needs through cash
flow generated from operations and through reliance on its credit facility.
 
     Enterprises' principal line of business is the operation of approximately
360 Hardee's restaurants, 47 of which are owned by the Company. The continued
decline in its restaurant sales has had a material negative impact on
Enterprises' operating cash flow. Management has reviewed Enterprises' unaudited
financial statements, cash flow analysis, restaurant contribution analysis,
sales trend analysis and projections, and believes that Enterprises will have
sufficient liquidity and capital resources to meet its obligations under the
master lease and credit facility as well as its general corporate operating
needs.
 
NOTE 7. RELATED PARTY TRANSACTIONS
 
     Certain directors and officers of the Company hold similar positions with
Enterprises and BNE Advisory Group, Inc. (an affiliate of Enterprises), and held
similar positions with BTVC.
 
     The Company purchased the 47 Hardee's restaurant properties from BNE Realty
Partners, Limited Partnership (an affiliate of Enterprises) for $43,243,000 in
1987.
 
     The Company had an agreement through September 30, 1994, under which BNE
Advisory Group, Inc. provided all administrative services and was responsible
for the day-to-day operations of the Company. The agreement provided for
compensation to BNE Advisory Group, Inc. at an annual fee equal to 4.65 percent
of the Company's net cash available for distribution (as defined in the
agreement) before the advisory fee. Advisory fee expense totaled $153,000 in
1994. Effective with the merger of BTVC on October 1, 1994, the agreement with
BNE Advisory Group, Inc. was terminated.
 
     Prior to the Company's acquisition of BTVC, the Company paid BTVC $112,000
for property management services in 1994.
 
     Enterprises had extended to the Company an unsecured revolving line of
credit up to $2,000,000. Draws totaling $1,100,000 were made and repaid in full
during 1994. At December 31, 1994, there was no obligation outstanding. In
conjunction with modification of the master lease agreement (see Note 6), this
line of credit was terminated in December 1995.
 
NOTE 8. ACQUISITIONS
 
     On June 7, 1994, the Company acquired Oakbrook Apartments, a residential
apartment community located in Charlotte, North Carolina for a total purchase
cost of $9,372,000. The purchase was financed primarily through bank and
mortgage borrowings. The results of operations of Oakbrook are included in the
financial statements from June 7, 1994.
 
     On October 1, 1994, the Company acquired by merger BTVC, including
Latitudes Apartments, for an initial purchase price including $91,000 in cash,
$21,251,000 through assumption of liabilities, and 134,610 shares of the
Company's common stock valued at $1,899,000. The acquisition agreement provides
for contingent purchase price payments ("additional consideration") of up to
$1,700,000 if certain future financial targets are attained. The additional
consideration is payable in shares of common stock or cash, at the option of the
Company, on a quarterly basis over a period of up to 14 quarters commencing with
the quarter ended December 31, 1994. The acquisition was accounted for by the
purchase method of accounting, and the total acquisition cost of $26,326,000
(assuming full earn-out of additional consideration and including approximately
$1,385,000 in acquisition costs) approximates the fair value of assets acquired.
Significant assets acquired include the Latitudes Apartments and an intangible
related to management operations, initially recorded at $21,950,000 and
$2,250,000, respectively. Additional consideration payments will be allocated
primarily to the intangible related to management operations and amortized over
ten years. The results of operations of Latitudes and management operations are
included in the financial statements from October 1, 1994.
 
     On December 28, 1994, the Company acquired Harris Hill Apartments, a
residential apartment community located in Charlotte, North Carolina for a total
purchase cost of $8,871,000. The purchase was financed primarily through bank
and
 
                                      F-13
 

<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.
 
                   NOTES TO FINANCIAL STATEMENTS -- CONTINUED
 
NOTE 8. ACQUISITIONS -- Continued
mortgage borrowings. The results of operations of Harris Hill are included in
the financial statements from December 28, 1994.
 
     On April 29, 1996, the Company acquired Paces Village Apartments, a
residential apartment community located in Greensboro, North Carolina for a
total purchase cost of $10,667,000. The purchase was financed primarily through
bank and mortgage borrowings. The results of operations of Paces Village are
included in the financial statements from April 29, 1996.
 
     In conjunction with the BTVC acquisition and based on an earlier estimate,
the Company issued 140,990 shares, including 6,380 "excess shares" to the BTVC
shareholders in October 1994. During the fourth quarter of 1994 and in each
quarter of 1995 and 1996 the financial targets for additional consideration were
met; the Company recorded additional consideration totaling approximately
$1,275,000, paid in part by issuance of 81,129 shares of common stock. At
December 31, 1996, the BTVC shareholders are due additional consideration
totaling approximately $356,000.
 
     At December 31, 1996, assuming the full contingent purchase price is earned
and paid in common stock, it is anticipated that the Company would issue
approximately 62,000 additional shares of common stock in conjunction with the
acquisition.
 
     The following unaudited pro forma summary presents the results of
operations as if the acquisition of Paces Village Apartments in 1996 had
occurred at the beginning of periods presented and does not purport to be
indicative of what would have occurred had the acquisitions been made as of
those dates or of results which may occur in the future.
 
<TABLE>
<CAPTION>
                                                                             1995           1996
                                                                          -----------    -----------
<S>                                                                       <C>            <C>
Total revenue..........................................................   $15,193,000    $15,006,000
Net income.............................................................     1,489,000      1,690,000
Net income per common share............................................          0.50           0.56
</TABLE>
 
NOTE 9. PROFIT SHARING PLAN
 
     The employees of the Company are participants in a profit sharing plan
pursuant to Section 401 of the Internal Revenue Code. The Company makes limited
matching contributions based on the level of employee participation as defined.
 
NOTE 10. STOCK OPTION AND INCENTIVE PLAN
 
     In 1994 the Company established an employee Stock Option and Incentive Plan
("Stock Option Plan") under which 280,000 shares of the Company's common stock
are reserved for issuance. On October 17, 1994, options to purchase 160,000
shares were granted to certain eligible employees at $13.75 per share, the fair
value of the Company's stock on the date the options were granted. The options
vest and are exercisable one-fourth per year beginning October 17, 1995, and
expire October 17, 2004. During 1996 options for 10,000 shares were forfeited.
In January 1996 the options were repriced at $12.50, the fair value of the
Company's common stock on the date of repricing. At December 31, 1996, options
for 75,000 shares have vested, and no options have been exercised. The remaining
contractual life of all options outstanding is 8.75 years.
 
     In October 1995, the Financial Accounting Standards Board issued SFAS No.
123, "Accounting for Stock-Based Compensation" ("FAS 123"), which establishes
financial accounting and reporting standards for stock-based compensation plans.
FAS 123 defines a fair value based method of accounting for an employee stock
option or similar equity instrument and encourages the adoption of that method
of accounting. However, FAS 123 also allows entities to continue to account for
such plans under Accounting Principles Board Opinion No. 25, "Accounting for
Stock Issued to Employees" ("APB 25"). Entities electing to remain with the
accounting in APB 25 must make pro forma disclosures of net income and earnings
per share as if the fair value based method of accounting defined in FAS 123 had
been applied.
 
     The Company has elected to follow APB 25 and related Interpretations in
accounting for its employee stock options because, as discussed below, the
alternative fair value accounting provided for under FAS 123 requires use of
option valuation models that were not developed for use in valuing employee
stock options. Under APB 25, because the exercise price of the Company's
employee stock options equals the market price of the underlying stock on the
date of repricing, no compensation expense is recognized.
 
                                      F-14
 

<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.
 
                   NOTES TO FINANCIAL STATEMENTS -- CONTINUED
 
NOTE 10. STOCK OPTION AND INCENTIVE PLAN -- Continued
     Pro forma information regarding net income and earnings per share is
required by FAS 123, and has been determined as if the Company had accounted for
its employee stock options under the fair value method of that Statement. The
fair value of these options was estimated at the date of repricing using a
Black-Scholes option pricing model with the following weighted-average
assumptions for 1996: risk-free interest rate of 6.5 percent; dividend yield of
9.9 percent; volatility factor of the expected market price of the Company's
common stock of .09; and a weighted-average expected life of the option of 8.75
years. The weighted average fair value of options as repriced in 1996 was $.06.
No options were granted in 1995.
 
     The effect of applying the FAS 123 fair value method to the Company's
stock-based compensation results in net income and net income per share that is
not materially different from the amounts reported.
 
NOTE 11. DIVIDEND REINVESTMENT AND STOCK PURCHASE PLAN
 
     In July 1996 the Company's Dividend Reinvestment and Stock Purchase Plan
("DRIP Plan") was amended to allow the Company, at its option, to issue shares
directly to Plan participants. During 1996 the Company issued 19,207 shares
through the DRIP Plan.
 
NOTE 12. COMMITMENTS AND CONTINGENCIES
 
     The Company has agreements with two of its executive officers which provide
for cash compensation and other benefits in the event that a change in control
of the Company occurs.
 
     The Company is a party to a variety of legal proceedings arising in the
ordinary course of its business. Management believes that such matters will not
have a material effect on the financial position of the Company.
 
     On December 29, 1996, the Company experienced a fire which destroyed 20
units at the Latitudes Apartments. The Company believes that it has adequate
insurance coverage and does not expect this event to have a material adverse
effect on the Company's financial condition, results of operations, or cash
flows.
 
NOTE 13. QUARTERLY FINANCIAL DATA (UNAUDITED)
 
     Set forth below is selected financial data (unaudited) for the years ended
December 31, 1995 and 1996:
 
<TABLE>
<CAPTION>
                                                                                NET INCOME
                                                    REVENUES      NET INCOME    PER SHARE
                                                   -----------    ----------    ----------
<S>                                                <C>            <C>           <C>
1995
First quarter...................................   $ 3,353,182    $  388,106      $ 0.13
Second quarter..................................     3,528,028       526,125        0.18
Third quarter...................................     3,530,374       467,140        0.16
Fourth quarter (1)..............................     3,314,054       246,897        0.08
                                                   -----------    ----------    ----------
                                                   $13,725,638    $1,628,268      $ 0.54
                                                   -----------    ----------    ----------
                                                   -----------    ----------    ----------
 
1996
First quarter...................................   $ 3,307,505    $  379,174      $ 0.13
Second quarter..................................     3,623,992       435,338        0.14
Third quarter...................................     3,813,211       463,018        0.15
Fourth quarter..................................     3,763,116       438,285        0.14
                                                   -----------    ----------    ----------
                                                   $14,507,824    $1,715,815      $ 0.57
                                                   -----------    ----------    ----------
                                                   -----------    ----------    ----------
</TABLE>
 
- ---------------
 
(1) Net income includes a special charge of $321,000 to write off certain
    deferred acquisition costs and an adjustment to capitalize approximately
    $85,000 of expenditures for carpet, vinyl and wallpaper previously charged
    to expense in the first three quarters.
 
                                      F-15
 

<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.
 
                   NOTES TO FINANCIAL STATEMENTS -- CONTINUED
 
NOTE 14. SUBSEQUENT EVENTS (UNAUDITED)
 
     The Company has entered into an agreement to acquire a portfolio of seven
apartment communities containing 1,356 apartment units located in North
Carolina.
 

     The Company currently plans to issue approximately 2,800,000 shares of its
Common Stock at an estimated price of $15.00 during the fourth quarter of 1997.

 
     The Company is also in the process of converting to an umbrella partnership
real estate investment trust ("UPREIT"). An UPREIT is a real estate investment
trust that controls and holds most of its properties through an umbrella limited
partnership.
 
                                      F-16


<PAGE>
                               BODDIE-NOELL PROPERTIES, INC.

                  SCHEDULE III -- REAL ESTATE AND ACCUMULATED DEPRECIATION

                                YEAR ENDED DECEMBER 31, 1996
<TABLE>
<CAPTION>
                                                                                                    GROSS AMOUNT AT WHICH
                                                                                                 CARRIED AT CLOSE OF PERIOD
                                                         INITIAL COSTS              COSTS                    (2)
                                                  ---------------------------    CAPITALIZED     ---------------------------
                                                                 BUILDINGS &      SUBSEQUENT                    BUILDINGS &
           DESCRIPTION                ENCUMB.        LAND       IMPROVEMN'TS    TO ACQUISITION      LAND       IMPROVEMN'TS
- ----------------------------------  -----------   -----------   -------------   --------------   -----------   -------------
<S>                                 <C>           <C>           <C>             <C>              <C>           <C>
APARTMENT PROPERTIES:
NORTH CAROLINA:
Paces Commons, Charlotte..........  $10,717,740   $ 1,430,157    $12,871,424      $  435,611     $ 1,430,157    $13,307,035
Oakbrook, Charlotte...............    6,496,448       848,835      8,523,384         262,909         848,835      8,786,293
Harris Hill, Charlotte............    6,104,161     1,003,298      7,867,857         291,284       1,003,298      8,159,141
Paces Village, Greensboro.........    9,954,423     1,250,000      9,416,580          56,408       1,250,000      9,472,988
                                                  -----------   -------------   --------------   -----------   -------------
                                                    4,532,290     38,679,245       1,046,212       4,532,290     39,725,457
VIRGINIA:
Latitudes, Virginia Beach.........   13,123,185     3,360,000     18,606,667         385,634       3,360,000     18,992,301
                                    -----------   -----------   -------------   --------------   -----------   -------------
TOTAL APARTMENT PROPERTIES........   46,395,957     7,892,290     57,285,912       1,431,846       7,892,290     58,717,758

HARDEE'S RESTAURANT PROPERTIES:
NORTH CAROLINA:
Bessemer City.....................      (1)           152,079        391,060              --         152,079        391,060
Burlington........................      (1)           162,411        417,629              --         162,411        417,629
Chapel Hill.......................      (1)           273,556        703,430              --         273,556        703,430
Denver............................      (1)           275,484        708,387              --         275,484        708,387
Eden..............................      (1)           253,282        651,296              --         253,282        651,296
Fayetteville (Ramsey).............      (1)           260,135        668,919              --         260,135        668,919
Fayetteville (N. Eastern).........      (1)           308,271        792,696              --         308,271        792,696
Fayetteville (Bragg)..............      (1)           235,951        606,730              --         235,951        606,730
Gastonia (E. Franklin)............      (1)           230,421        592,511              --         230,421        592,511
Gastonia (N. Chester).............      (1)           199,133        512,055              --         199,133        512,055
Hillsborough......................      (1)           290,868        747,948              --         290,868        747,948
Kinston (W. Vernon)...............      (1)           237,135        609,777              --         237,135        609,777
Kinston (Richlands)...............      (1)           231,678        595,743              --         231,678        595,743
Mt. Airy..........................      (1)           272,205        699,955              --         272,205        699,955
Newton............................      (1)           223,453        574,594              --         223,453        574,594
Siler City........................      (1)           268,312        689,945              --         268,312        689,945
Spring Lake.......................      (1)           218,925        562,949              --         218,925        562,949
Thomasville (E. Main).............      (1)           253,716        652,411              --         253,716        652,411
Thomasville (Randolph)............      (1)           327,727        842,726              --         327,727        842,726
                                                  -----------   -------------   --------------   -----------   -------------
                                                    4,674,742     12,020,761              --       4,674,742     12,020,761
VIRGINIA:
Ashland...........................      (1)           296,509        762,452              --         296,509        762,452
Blackstone........................      (1)           275,565        708,596              --         275,565        708,596
Bluefield.........................      (1)           205,700        528,947              --         205,700        528,947
Chester...........................      (1)           300,165        771,852              --         300,165        771,852
Clarksville.......................      (1)           211,545        543,972              --         211,545        543,972
Clintwood.........................      (1)           222,673        572,588              --         222,673        572,588
Dublin............................      (1)           364,065        936,168              --         364,065        936,168
Franklin..........................      (1)           287,867        740,230              --         287,867        740,230
Galax.............................      (1)           309,578        796,057              --         309,578        796,057
Hopewell..........................      (1)           263,939        678,701              --         263,939        678,701
Lebanon...........................      (1)           266,340        684,876              --         266,340        684,876
Lynchburg (Langhorne).............      (1)           249,865        642,509              --         249,865        642,509
Lynchburg (Timberlake)............      (1)           276,153        710,107              --         276,153        710,107
Norfolk...........................      (1)           325,822        837,829              --         325,822        837,829
Orange............................      (1)           244,883        629,699              --         244,883        629,699
Petersburg........................      (1)           357,984        920,531              --         357,984        920,531


<CAPTION>



                           GROSS AMOUNT AT WHICH
                         CARRIED AT CLOSE OF PERIOD
                                      (2)
                         ------------------------- ACCUMULATED   DATE OF     DATE     LIFE
           DESCRIPTION                 TOTAL       DEPRECIATION  CONSTR.   ACQUIRED  (YEARS)
- ----------------------------------  ------------   -----------   --------  --------  -------
<S>                                 <C>            <C>           <C>       <C>       <C>
APARTMENT PROPERTIES:
NORTH CAROLINA:
Paces Commons, Charlotte..........  $ 14,737,192   $1,285,494        1988    Jun-93     40
Oakbrook, Charlotte...............     9,635,128      614,332        1985    Jun-94     40
Harris Hill, Charlotte............     9,162,439      499,924        1988    Dec-94     40
Paces Village, Greensboro.........    10,722,988      193,187        1988    Apr-96     40
                                    ------------   -----------
                                      44,257,747    2,592,937
VIRGINIA:
Latitudes, Virginia Beach.........    22,352,301    1,311,416        1989    Oct-94     38
                                    ------------   -----------
TOTAL APARTMENT PROPERTIES........    66,610,048    3,904,353
HARDEE'S RESTAURANT PROPERTIES:
NORTH CAROLINA:
Bessemer City.....................       543,139       94,914      Nov-77    Apr-87     40
Burlington........................       580,040      101,361      Oct-85    Apr-87     40
Chapel Hill.......................       976,986      170,728      Aug-64    Apr-87     40
Denver............................       983,871      171,931      Jul-83    Apr-87     40
Eden..............................       904,578      158,074      Jun-73    Apr-87     40
Fayetteville (Ramsey).............       929,054      162,352      Oct-73    Apr-87     40
Fayetteville (N. Eastern).........     1,100,967      192,393      Sep-83    Apr-87     40
Fayetteville (Bragg)..............       842,681      147,258      Jan-85    Apr-87     40
Gastonia (E. Franklin)............       822,932      143,807      Apr-63    Apr-87     40
Gastonia (N. Chester).............       711,188      124,279      Jan-78    Apr-87     40
Hillsborough......................     1,038,816      181,532      Mar-78    Apr-87     40
Kinston (W. Vernon)...............       846,912      147,997      Jul-62    Apr-87     40
Kinston (Richlands)...............       827,421      144,591      Dec-81    Apr-87     40
Mt. Airy..........................       972,160      169,884      May-73    Apr-87     40
Newton............................       798,047      139,459      Mar-76    Apr-87     40
Siler City........................       958,257      167,455      May-79    Apr-87     40
Spring Lake.......................       781,874      136,632      Mar-76    Apr-87     40
Thomasville (E. Main).............       906,127      158,345      Feb-66    Apr-87     40
Thomasville (Randolph)............     1,170,453      204,535      Apr-74    Apr-87     40
                                    ------------   -----------
                                      16,695,503    2,917,526
VIRGINIA:
Ashland...........................     1,058,961      185,053      Apr-87    Apr-87     40
Blackstone........................       984,161      171,982      Sep-79    Apr-87     40
Bluefield.........................       734,647      128,379      Feb-85    Apr-87     40
Chester...........................     1,072,017      187,334      May-73    Apr-87     40
Clarksville.......................       755,517      132,026      Oct-85    Apr-87     40
Clintwood.........................       795,261      138,971      Jan-81    Apr-87     40
Dublin............................     1,300,233      227,214      Jul-83    Apr-87     40
Franklin..........................     1,028,097      179,660      Feb-75    Apr-87     40
Galax.............................     1,105,635      193,208      Jun-74    Apr-87     40
Hopewell..........................       942,640      164,726      Jun-78    Apr-87     40
Lebanon...........................       951,216      166,225      Jun-83    Apr-87     40
Lynchburg (Langhorne).............       892,374      155,941      Sep-82    Apr-87     40
Lynchburg (Timberlake)............       986,260      172,348      Aug-83    Apr-87     40
Norfolk...........................     1,163,651      203,347      Aug-84    Apr-87     40
Orange............................       874,582      152,832      Aug-74    Apr-87     40
Petersburg........................     1,278,515      223,420      Mar-74    Apr-87     40
</TABLE>

                                      F-17


<PAGE>
                               BODDIE-NOELL PROPERTIES, INC.

                  SCHEDULE III -- REAL ESTATE AND ACCUMULATED DEPRECIATION

                        YEAR ENDED DECEMBER 31, 1996 -- (CONTINUED)
<TABLE>
<CAPTION>
                                                                                                    GROSS AMOUNT AT WHICH
                                                                                                 CARRIED AT CLOSE OF PERIOD
                                                         INITIAL COSTS              COSTS                    (2)
                                                  ---------------------------    CAPITALIZED     ---------------------------
                                                                 BUILDINGS &      SUBSEQUENT                    BUILDINGS &
           DESCRIPTION                ENCUMB.        LAND       IMPROVEMN'TS    TO ACQUISITION      LAND       IMPROVEMN'TS
- ----------------------------------  -----------   -----------   -------------   --------------   -----------   -------------
<S>                                 <C>           <C>           <C>             <C>              <C>           <C>
Richmond (Forest Hill)............      (1)           196,084        504,216              --         196,084        504,216
Richmond (Midlothian).............      (1)           270,736        696,179              --         270,736        696,179
Richmond (Myers)..................      (1)           321,946        827,861              --         321,946        827,861
Roanoke (Hollins).................      (1)           257,863        663,076              --         257,863        663,076
Roanoke (Abenham).................      (1)           235,864        606,507              --         235,864        606,507
Rocky Mount.......................      (1)           248,434        638,829              --         248,434        638,829
Smithfield........................      (1)           223,070        573,608              --         223,070        573,608
Staunton..........................      (1)           260,569        670,035              --         260,569        670,035
Verona............................      (1)           191,631        492,765              --         191,631        492,765
Virginia Beach (Lynnhaven)........      (1)           271,570        698,322              --         231,731        698,322
Virginia Beach (Holland)..........      (1)           277,943        714,710              --         277,943        714,710
Wise..............................      (1)           219,471        564,355              --         219,471        564,355
                                                  -----------   -------------   --------------   -----------   -------------
                                                    7,433,834     19,115,577              --       7,393,995     19,115,577
                                    -----------   -----------   -------------   --------------   -----------   -------------
TOTAL RESTAURANT PROPERTIES.......   23,900,000    12,108,576     31,136,338              --      12,068,737     31,136,338
                                    -----------   -----------   -------------   --------------   -----------   -------------
TOTAL REAL ESTATE.................  $70,295,957   $20,000,866    $88,422,250      $1,431,846     $19,961,027    $89,854,096
                                    -----------   -----------   -------------   --------------   -----------   -------------
                                    -----------   -----------   -------------   --------------   -----------   -------------

<CAPTION>



                           GROSS AMOUNT AT WHICH
                        CARRIED AT CLOSE OF PERIOD
                                    (2)
                        -------------------------- ACCUMULATED   DATE OF     DATE     LIFE
           DESCRIPTION                 TOTAL       DEPRECIATION  CONSTR.   ACQUIRED  (YEARS)
- ----------------------------------  ------------   -----------   --------  --------  -------
<S>                                 <C>            <C>           <C>       <C>       <C>
Richmond (Forest Hill)............       700,300      122,377      Nov-74    Apr-87     40
Richmond (Midlothian).............       966,915      168,967      Jan-74    Apr-87     40
Richmond (Myers)..................     1,149,807      200,928      Apr-83    Apr-87     40
Roanoke (Hollins).................       920,939      160,934      Feb-73    Apr-87     40
Roanoke (Abenham).................       842,371      147,204      Nov-82    Apr-87     40
Rocky Mount.......................       887,263      155,048      May-80    Apr-87     40
Smithfield........................       796,678      139,218      Apr-77    Apr-87     40
Staunton..........................       930,604      162,623      Sep-83    Apr-87     40
Verona............................       684,396      119,597      Jan-85    Apr-87     40
Virginia Beach (Lynnhaven)........       930,053      169,488      Jun-80    Apr-87     40
Virginia Beach (Holland)..........       992,653      173,466      Aug-83    Apr-87     40
Wise..............................       783,826      136,971      Jun-80    Apr-87     40
                                    ------------   -----------
                                      26,509,572    4,639,486
                                    ------------   -----------
TOTAL RESTAURANT PROPERTIES.......    43,205,075    7,557,012
                                    ------------   -----------
TOTAL REAL ESTATE.................  $109,815,123   $11,461,365
                                    ------------   -----------
                                    ------------   -----------
</TABLE>

- ---------------
            (1) Indicates the 47 restaurants encumbered by the bank term loan of
up to $25,500,000; $23,900,000 outstanding at 12/31/96

            (2) Aggregate cost at December 31, 1996, for Federal income tax
purposes was $106,878,323
 
                                      F-18
 

<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.
 
            SCHEDULE III -- REAL ESTATE AND ACCUMULATED DEPRECIATION
 

<TABLE>
<CAPTION>
                                                                                          YEARS ENDED DECEMBER 31
                                                                                --------------------------------------------
                                                                                    1994            1995           1996
                                                                                -------------   ------------   -------------
<S>                                                                             <C>             <C>            <C>
Real estate investments:
  Balance at beginning of year...............................................   $  57,557,243   $ 97,928,578   $  98,520,761
  Additions during year
     Acquisitions by merger..................................................      21,966,667             --              --
     Other acquisitions......................................................      18,243,374             --      10,666,580
     Improvements, etc.......................................................         161,294        592,183         627,782
  Deductions during year.....................................................              --             --              --
                                                                                -------------   ------------   -------------
  Balance at close of year...................................................   $  97,928,578   $ 98,520,761   $ 109,815,123
                                                                                -------------   ------------   -------------
                                                                                -------------   ------------   -------------
Accumulated depreciation:
  Balance at beginning of year...............................................   $   5,416,818   $  6,827,337   $   9,020,948
  Provision for depreciation.................................................       1,410,519      2,193,611       2,440,417
  Deductions during year.....................................................              --             --              --
                                                                                -------------   ------------   -------------
  Balance at close of year...................................................   $   6,827,337   $  9,020,948   $  11,461,365
                                                                                -------------   ------------   -------------
                                                                                -------------   ------------   -------------
</TABLE>

 
                                      F-19
 

<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.
 
        UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION
 
     The unaudited pro forma condensed consolidated balance sheet as of
September 30, 1997, is presented as if the acquisition of the five Initial
Properties to be acquired under the Master Agreement of Merger and Acquisition
related to the Chrysson Properties, the Offering, and the application of the net
proceeds of the Offering all had occurred on September 30, 1997.
 
     The unaudited pro forma condensed consolidated statements of operations for
the year ended December 31, 1996, and for the nine months ended September 30,
1997, are presented as if the acquisition of the three Stabilized Properties,
the Offering, and the application of the net proceeds of the Offering all had
occurred on January 1 of each period presented.
 
     You should read these unaudited statements in conjunction with our audited
financial statements and notes and "Management's Discussion and Analysis of
Financial Condition and Results of Operations" included in this Prospectus. We
believe the pro forma condensed consolidated financial information provides all
adjustments necessary to reflect the effects of the above transactions.
 
     No one has audited these pro forma condensed consolidated financial
statements. These pro forma statements may not represent what our financial
position would have been if the purchase of the Initial Properties and the
Offering really occurred on September 30, 1997, or how we would have performed
if the purchase of the Stabilized Properties and the Offering had really
occurred at the beginning of the periods presented. In addition, they do not
purport to project our financial position or results of operations at any future
date or for any future period.
 
     The unaudited pro forma condensed consolidated statements of operations for
the year ended December 31, 1996, and for the nine months ended September 30,
1997, do not include operations, depreciation, or financing expense for two of
the five Initial Properties because these properties had not reached
"stabilized" status prior to September 30, 1997. An apartment community is
considered stabilized when construction of all buildings has been completed and
the community has attained 90% occupancy for 90 days. Under the terms of the
Master Agreement of Merger and Acquisition and the expected financing for the
purchase, these conditions must be met before purchase of the property. These
two properties reached stabilized status in October, 1997.
 
                                      F-20


<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.

            UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

                               SEPTEMBER 30, 1997
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                             PRO FORMA
                                                                               --------------------------------------
                                                                                CHRYSSON      PROCEEDS       OTHER
                                                                                 INITIAL      FROM THE     PRO FORMA
                                                                 HISTORICAL    ACQUISITION    OFFERING    ADJUSTMENTS
                                                                    (A)            (B)          (C)           (D)
                                                                 ----------    -----------    --------    -----------
<S>                                                              <C>           <C>            <C>         <C>
ASSETS
Real estate assets, net.......................................    $  96,962      $60,860            --            --
Cash and cash equivalents.....................................        1,407          187      $ 38,560     $ (38,531)
Rent and other receivables....................................           35                         --            --
Prepaid expenses and other assets.............................          595          590            --            --
Investment in and advances to Management Company..............          243           --            --            --
Notes receivable..............................................        1,413           --            --            --
Intangible related to acquisition of mgmt operations, net.....        2,841           --            --            --
Deferred financing costs, net.................................          710          446            --          (282)
                                                                 ----------    -----------    --------    -----------
Total assets..................................................    $ 104,206      $62,083      $ 38,560     $ (38,813)
                                                                 ----------    -----------    --------    -----------
                                                                 ----------    -----------    --------    -----------
LIABILITIES AND SHAREHOLDERS' EQUITY
Mortgage and other notes payable..............................    $  78,397       46,672            --       (38,560)
Accounts payable and accrued expenses.........................          557          405            --            --
Accrued interest on mortgages and other notes payable.........          466           --            --            --
Consideration due for acquisitions............................          572        2,600            --            --
Escrowed security deposits and deferred revenue...............          264          185            --            --
                                                                 ----------    -----------    --------    -----------
                                                                     80,256       49,862            --       (38,560)

Minority interest in operating partnership....................           --       12,221            --            --
Shareholders' equity:
Common stock..................................................           31           --            28            --
Additional paid-in capital....................................       35,163           --        38,532            --
Dividend distributions in excess of net income................      (11,244)          --            --          (253)
                                                                 ----------    -----------    --------    -----------
Total shareholders' equity....................................       23,950           --        38,560          (253)
                                                                 ----------    -----------    --------    -----------
Total liabilities and shareholders' equity....................    $ 104,206      $62,083      $ 38,560     $ (38,813)
                                                                 ----------    -----------    --------    -----------
                                                                 ----------    -----------    --------    -----------

<CAPTION>


                                                                  PRO FORMA
                                                          -------------------------
                                                                CONSOLIDATED
                                                                 PRO FORMA
                                                                ------------
<S>                                                              <C>
ASSETS
Real estate assets, net.......................................    $157,822
Cash and cash equivalents.....................................       1,623
Rent and other receivables....................................          35
Prepaid expenses and other assets.............................       1,185
Investment in and advances to Management Company..............         243
Notes receivable..............................................       1,413
Intangible related to acquisition of mgmt operations, net.....       2,841
Deferred financing costs, net.................................         874
                                                                ------------
Total assets..................................................    $166,036
                                                                ------------
                                                                ------------
LIABILITIES AND SHAREHOLDERS' EQUITY
Mortgage and other notes payable..............................    $ 86,509
Accounts payable and accrued expenses.........................         962
Accrued interest on mortgages and other notes payable.........         466
Consideration due for acquisitions............................       3,172
Escrowed security deposits and deferred revenue...............         449
                                                                ------------
                                                                    91,558
Minority interest in operating partnership....................      12,221
Shareholders' equity:
Common stock..................................................          59
Additional paid-in capital....................................      73,695
Dividend distributions in excess of net income................     (11,497)
                                                                ------------
Total shareholders' equity....................................      62,257
                                                                ------------
Total liabilities and shareholders' equity....................    $166,036
                                                                ------------
                                                                ------------
</TABLE>



See accompanying notes.


                                      F-21


<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.

       NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

     (A) Reflects our historical balance sheet contained in our Quarterly Report
on Form 10-Q for the quarter ended September 30, 1997.

     (B) Reflects the acquisition of the Initial Properties specified in the
Master Agreement of Merger and Acquisition related to the Chrysson properties,
which we expect to complete by December 31, 1997.

     The Initial Properties are:

<TABLE>
<CAPTION>
     PROPERTY              LOCATION          # UNITS      COMPLETED        STABILIZED
- ------------------     -----------------     -------     ------------     -------------
<S>                    <C>                   <C>         <C>              <C>
Abbington Phase I         Greensboro, NC       240               1995              1995
Pepperstone               Greensboro, NC       108               1992              1992
Savannah Place            Greensboro, NC       172               1991              1991
Abbington Phase II        Greensboro, NC       120         June, 1997     October, 1997
Waterford Place        Winston-Salem, NC       240       August, 1997     October, 1997
</TABLE>

     We expect this acquisition to cost approximately:


<TABLE>
<S>                                                                                       <C>
Contract price:
  Issue of 940,077 operating partnership units at $13.00 per unit at closing...........   $12,221,000
  Issue of 100,000 operating partnership units at $13.00 per unit, due one year after
     closing...........................................................................     1,300,000
  Issue of 100,000 operating partnership units at $13.00 per unit, due two years after
     closing...........................................................................     1,300,000
  Cash payments to retire existing debt................................................    45,071,000
                                                                                          -----------
                                                                                           59,892,000
Other costs............................................................................       968,000
                                                                                          -----------
                                                                                          $60,860,000
                                                                                          -----------
                                                                                          -----------
</TABLE>


     We expect to finance this purchase with net proceeds from mortgage
financing. We have obtained a loan commitment for first mortgages for 65% of
value, with interest fixed at the 10-year Treasury rate plus 1.06%, for a term
of ten years, with payments of interest only; and for second mortgages for 15%
of value, with variable interest at the 30-day LIBOR rate plus 2.00% for the
first six months, for a term of 18 months, with payments of interest only.


<TABLE>
<S>                                                                                       <C>
First mortgages on initial properties..................................................   $37,921,000
Second mortgages on initial properties.................................................     8,751,000
                                                                                          -----------
                                                                                          $46,672,000
                                                                                          -----------
                                                                                          -----------
</TABLE>


     We expect loan fees and other costs related to obtaining the mortgages to
be approximately:


<TABLE>
<S>                                                                                       <C>
Loan fees of 0.5% of loan amounts......................................................   $   233,000
Legal and other costs..................................................................       213,000
                                                                                          -----------
                                                                                          $   446,000
                                                                                          -----------
                                                                                          -----------
</TABLE>


                                      F-22


<PAGE>

     We will assume liability for payment of real property taxes and resident
security deposits held in trust at closing.



     We expect to receive cash at closing for the contributors' portion of
prorated real property taxes, resident security deposits held in trust, and the
excess of mortgage proceeds over cash payments made to retire contributors' debt
on the Initial Properties. Amounts received for the contributor's portion of
prorated real property taxes will be placed in escrow with the mortgage lender.


     (C) Reflects estimated proceeds from sale of common stock in the Offering:


<TABLE>
<S>                                                                                       <C>
Proceeds from sale of 2,800,000 shares based on initial price of $15.00 per share......   $42,000,000
Less estimated costs associated with the Offering......................................     3,440,000
                                                                                          -----------
                                                                                          $38,560,000
                                                                                          -----------
                                                                                          -----------
</TABLE>


     (D) Reflects expected application of proceeds from the Offering to repay
certain mortgages and notes payable, and write-off of deferred financing costs
related to those notes payable.

                                      F-23


<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.


       UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS


                      FOR THE YEAR ENDED DECEMBER 31, 1996
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                                                    PRO FORMA
                                                                                            -------------------------
                                                                                            STABILIZED       OTHER
                                                                                             CHRYSSON      PRO FORMA
                                                                              HISTORICAL    PROPERTIES    ADJUSTMENTS
                                                                                 (E)           (G)            (H)
                                                                              ----------    ----------    -----------
<S>                                                                           <C>           <C>           <C>
REVENUES
Apartment rental income....................................................    $  9,791       $4,431        $    --
Restaurant rental income...................................................       4,500           --             --
Equity in income of Management Company.....................................         149           --             --
Interest and other income..................................................          68            8             --
                                                                              ----------    ----------    -----------
                                                                                 14,508        4,439             --
EXPENSES
Depreciation...............................................................       2,440           --          1,096(a)
Amortization -- mgmt intangible............................................         316           --             --
Amortization -- finance costs..............................................         219           --           (136)(b)
Apartment operations.......................................................       2,977        1,177             28(c)
Administrative.............................................................         894           --             81(d)
Interest...................................................................       5,946           --           (760)(e)
                                                                              ----------    ----------    -----------
                                                                                 12,792        1,177            309
                                                                              ----------    ----------    -----------
INCOME BEFORE MINORITY INTEREST............................................       1,716        3,262           (309)
Minority interest in operating partnership.................................          --           --            412(f)
                                                                              ----------    ----------    -----------
INCOME BEFORE EXTRAORDINARY ITEM...........................................    $  1,716       $3,262        $  (721)
                                                                              ----------    ----------    -----------
                                                                              ----------    ----------    -----------
PER SHARE DATA:
  INCOME BEFORE EXTRAORDINARY ITEM.........................................    $   0.57           --             --
                                                                              ----------
                                                                              ----------
  WEIGHTED AVERAGE SHARES OUTSTANDING......................................       3,027           --             --
                                                                              ----------
                                                                              ----------

<CAPTION>

                                                                              PRO FORMA
                                                                        -----------------------
                                                                             CONSOLIDATED
                                                                              PRO FORMA
                                                                             ------------
<S>                                                                           <C>
REVENUES
Apartment rental income....................................................    $ 14,222
Restaurant rental income...................................................       4,500
Equity in income of Management Company.....................................         149
Interest and other income..................................................          76
                                                                             ------------
                                                                                 18,947
EXPENSES
Depreciation...............................................................       3,536
Amortization -- mgmt intangible............................................         316
Amortization -- finance costs..............................................          83
Apartment operations.......................................................       4,182
Administrative.............................................................         975
Interest...................................................................       5,186
                                                                             ------------
                                                                                 14,278
                                                                             ------------
INCOME BEFORE MINORITY INTEREST............................................       4,669
Minority interest in operating partnership.................................         412
                                                                             ------------
INCOME BEFORE EXTRAORDINARY ITEM...........................................    $  4,257
                                                                             ------------
                                                                             ------------
PER SHARE DATA:
  INCOME BEFORE EXTRAORDINARY ITEM.........................................    $   0.73
                                                                             ------------
                                                                             ------------
  WEIGHTED AVERAGE SHARES OUTSTANDING......................................       5,827
                                                                             ------------
                                                                             ------------
</TABLE>


See accompanying notes.

                                      F-24


<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.


       UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS


                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                                                    PRO FORMA
                                                                                            -------------------------
                                                                                            STABILIZED       OTHER
                                                                                             CHRYSSON      PRO FORMA
                                                                              HISTORICAL    PROPERTIES    ADJUSTMENTS
                                                                                 (F)           (G)            (H)
                                                                              ----------    ----------    -----------
<S>                                                                           <C>           <C>           <C>
REVENUES
Apartment rental income....................................................    $  7,898       $3,230        $    --
Restaurant rental income...................................................       3,375           --             --
Equity in income of Management Company.....................................         183           --             --
Interest and other income..................................................         153           12             --
                                                                              ----------    ----------    -----------
                                                                                 11,609        3,242             --
EXPENSES
Depreciation...............................................................       1,923           --            822(a)
Amortization -- management intangible......................................         278           --             --
Amortization -- finance costs..............................................         161           --           (104)(b)
Apartment operations.......................................................       2,537          911             25(c)
Administrative.............................................................         734           --             75(d)
Interest...................................................................       4,684           --           (696)(e)
                                                                              ----------    ----------    -----------
                                                                                 10,317          911            122
                                                                              ----------    ----------    -----------
INCOME BEFORE MINORITY INTEREST............................................       1,292        2,331           (122)
Minority interest in operating partnership.................................          --           --            305(f)
                                                                              ----------    ----------    -----------
INCOME BEFORE EXTRAORDINARY ITEM...........................................    $  1,292       $2,331        $  (427)
                                                                              ----------    ----------    -----------
                                                                              ----------    ----------    -----------
PER SHARE DATA:
  INCOME BEFORE EXTRAORDINARY ITEM.........................................    $   0.42           --             --
                                                                              ----------
                                                                              ----------
  WEIGHTED AVERAGE SHARES OUTSTANDING......................................       3,107           --             --
                                                                              ----------
                                                                              ----------

<CAPTION>

                                                                                PRO FORMA
                                                                            -----------------------
                                                                             CONSOLIDATED
                                                                              PRO FORMA
                                                                             ------------
<S>                                                                           <C>
REVENUES
Apartment rental income....................................................    $ 11,128
Restaurant rental income...................................................       3,375
Equity in income of Management Company.....................................         183
Interest and other income..................................................         165
                                                                             ------------
                                                                                 14,851
EXPENSES
Depreciation...............................................................       2,745
Amortization -- management intangible......................................         278
Amortization -- finance costs..............................................          57
Apartment operations.......................................................       3,473
Administrative.............................................................         809
Interest...................................................................       3,988
                                                                             ------------
                                                                                 11,350
                                                                             ------------
INCOME BEFORE MINORITY INTEREST............................................       3,501
Minority interest in operating partnership.................................         305
                                                                             ------------
INCOME BEFORE EXTRAORDINARY ITEM...........................................    $  3,196
                                                                             ------------
                                                                             ------------
PER SHARE DATA:
  INCOME BEFORE EXTRAORDINARY ITEM.........................................    $   0.54
                                                                             ------------
                                                                             ------------
  WEIGHTED AVERAGE SHARES OUTSTANDING......................................       5,907
                                                                             ------------
                                                                             ------------
</TABLE>

 
     See accompanying notes.
 
                                      F-25
 

<PAGE>
                         BODDIE-NOELL PROPERTIES, INC.
 
  NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
 
     (E) Reflects our historical statement of operations contained in our Annual
Report on Form 10-K for the year ended December 31, 1996.
 
     (F) Reflects our historical statement of operations contained in our
Quarterly Report on Form 10-Q for the quarter ended September 30, 1997.
 
     (G) Reflects the revenues and expenses directly related to apartment
operations of three of the five "Initial Properties"specified in the Master
Agreement of Merger and Acquisition related to the Chrysson properties for the
periods presented. We have included only the operations of properties which were
completed and had attained 90% occupancy for at least 90 days during the periods
presented.
 
<TABLE>
<CAPTION>
                                                                                                        SAVANNAH
                                                                         ABBINGTON I    PEPPERSTONE      PLACE         TOTAL
                                                                         -----------    -----------    ----------    ----------
<S>                                                                      <C>            <C>            <C>           <C>
Year Ended December 31, 1996:
Apartment rental income...............................................   $ 2,146,000     $ 837,000     $1,448,000    $4,431,000
Interest and other income.............................................         4,000         2,000          2,000         8,000
                                                                         -----------    -----------    ----------    ----------
                                                                           2,150,000       839,000      1,450,000     4,439,000
Apartment operations expense..........................................       558,000       243,000        376,000     1,177,000
                                                                         -----------    -----------    ----------    ----------
Revenue in excess of certain expenses.................................   $ 1,592,000     $ 596,000     $1,074,000    $3,262,000
                                                                         -----------    -----------    ----------    ----------
                                                                         -----------    -----------    ----------    ----------
Nine Months Ended September 30, 1997:
Apartment rental income...............................................   $ 1,519,000     $ 613,000     $1,098,000    $3,230,000
Interest and other income.............................................         6,000         2,000          4,000        12,000
                                                                         -----------    -----------    ----------    ----------
                                                                           1,525,000       615,000      1,102,000     3,242,000
Apartment operations expense..........................................       423,000       187,000        301,000       911,000
                                                                         -----------    -----------    ----------    ----------
Revenue in excess of certain expenses.................................   $ 1,102,000     $ 428,000     $  801,000    $2,331,000
                                                                         -----------    -----------    ----------    ----------
                                                                         -----------    -----------    ----------    ----------
</TABLE>
 
     We have not included the operations of Abbington II and Waterford Place in
the pro forma statements of operations for the year ended December 31, 1996, and
for the nine months ended September 30, 1997. Construction of Abbington II was
completed in June, 1997, and 90% occupancy was first attained during August,
1997. Construction of Waterford Place was completed in August, 1997, and 90%
occupancy was first attained during August, 1997. Under the terms of the Master
Agreement of Merger and Acquisition, we would not acquire these properties until
construction was completed and the property was in full operation. Our expected
mortgage lender requires that the properties attain 90% occupancy for at least
90 days before mortgage financing can be completed.
 
                                      F-26
 

<PAGE>
     (H) Reflects adjustments to our historical statements of operations and the
pro forma revenues and expenses directly related to apartment operations of the
three stabilized Chrysson properties as follows:
 

<TABLE>
<CAPTION>
                                                                                               FOR THE YEAR    FOR THE NINE
                                                                                                  ENDED        MONTHS ENDED
                                                                                               DECEMBER 31,    SEPTEMBER 30,
                                                                                                   1996            1997
                                                                                               ------------    -------------
<S>                                                                                            <C>             <C>
(a) Estimated depreciation expense for the three stabilized properties using the straight-     $ 1,096,000      $   822,000
  line method over the estimated useful lives of the related assets, which are 40 years for
  buildings, 20 years for land improvements, 10 years for fixtures and equipment, and 5
  years for carpet and vinyl................................................................
                                                                                               ------------    -------------
                                                                                               ------------    -------------
(b) Estimated net decrease in amortization expense of deferred financing costs, calculated
  as follows:
Amortization of approximately $239,000 deferred financing costs related to acquisition of      $    42,000      $    32,000
  the three completed Chrysson properties...................................................
Elimination of amortization of deferred financing costs related to certain existing               (178,000 )       (136,000)
  mortgages and notes payable and second mortgages related to acquisition of the three
  stabilized Chrysson properties that would be repaid with proceeds from the Offering.......
                                                                                               ------------    -------------
                                                                                               $  (136,000 )    $  (104,000)
                                                                                               ------------    -------------
                                                                                               ------------    -------------
(c) Estimated increase in apartment operations expense for property accounting staff and       $    28,000      $    25,000
  supplies..................................................................................
                                                                                               ------------    -------------
                                                                                               ------------    -------------
(d) Estimated increase in general and administrative expense for management staff and          $    81,000      $    75,000
  supplies..................................................................................
                                                                                               ------------    -------------
                                                                                               ------------    -------------
(e) Estimated net decrease in interest expense related to mortgages and notes payable,
  calculated as follows:
Interest on approximately $25,044,000 debt related to acquisition of the three stabilized      $ 1,818,000      $ 1,364,000
  Chrysson properties. We calculated interest using rates of 7.17% for the first mortgages
  and 7.66% for the second mortgages........................................................
Elimination of interest on certain existing mortgages and notes payable, and second             (2,578,000 )     (2,060,000)
  mortgages on the three stabilized Chrysson properties that would be repaid with proceeds
  from the Offering.........................................................................
                                                                                               ------------    -------------
                                                                                               $  (760,000 )    $  (696,000)
                                                                                               ------------    -------------
                                                                                               ------------    -------------
(f) Estimated minority interest of approximately 9% in net income of the operating             $   412,000      $   305,000
  partnership, assuming approximately 565,000 operating partnership units issued to minority
  interests related to acquisition of the three stabilized Chrysson properties and
  approximately 2,800,000 operating partnership units issued to Boddie-Noell Properties for
  net proceeds of the Offering contributed..................................................
                                                                                               ------------    -------------
                                                                                               ------------    -------------
</TABLE>

 
                                      F-27
 
<PAGE>
                         REPORT OF INDEPENDENT AUDITORS
 

TO THE SHAREHOLDERS OF
BODDIE-NOELL PROPERTIES, INC.

 
     We have audited the accompanying Combined Statement of Revenue and Certain
Operating Expenses of Acquired Properties as described in Note 1 for the year
ended December 31, 1996. This financial statement is the responsibility of
Acquired Properties' management. Our responsibility is to express an opinion on
this financial statement based on our audit.
 
     We conducted our audit 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 statement is free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statement. An audit also includes
assessing the basis of accounting used and the significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
 
     The accompanying Combined Statement of Revenue and Certain Operating
Expenses was prepared using the basis of accounting described in Note 1 for the
purpose of complying with the rules and regulations of the Securities and
Exchange Commission for inclusion in the Form 8-K of Boddie-Noell Properties,
Inc. and is not intended to be a complete presentation of Acquired Properties'
revenue and expenses.
 
     In our opinion, the financial statement referred to above presents fairly,
in all material respects, the revenue and certain operating expenses described
in Note 1 of Acquired Properties for the year ended December 31, 1996, in
conformity with generally accepted accounting principles.
 

                                            Ernst & Young LLP

 
Raleigh, North Carolina
September 12, 1997
 
                                      F-28
 

<PAGE>
                              ACQUIRED PROPERTIES
 
         COMBINED STATEMENTS OF REVENUE AND CERTAIN OPERATING EXPENSES
 
<TABLE>
<CAPTION>
                                                                                                         NINE MONTHS ENDED
                                                                                       YEAR ENDED           SEPTEMBER 30
                                                                                       DECEMBER 31    ------------------------
                                                                                          1996           1996          1997
                                                                                       -----------    ----------    ----------
<S>                                                                                    <C>            <C>           <C>
                                                                                                            (UNAUDITED)
Rental income.......................................................................   $4,641,260     $3,338,845    $4,855,475
Other income........................................................................        8,143          4,583        14,708
                                                                                       -----------    ----------    ----------
                                                                                        4,649,403      3,343,428     4,870,183
Certain operating expenses:
  Property operations expense.......................................................      965,963        609,373       945,755
  Insurance.........................................................................       33,124         20,964        26,323
  Property taxes....................................................................      370,878        264,000       419,371
                                                                                       -----------    ----------    ----------
Total certain operating expenses....................................................    1,369,965        894,337     1,391,449
                                                                                       -----------    ----------    ----------
Revenue in excess of certain operating expenses.....................................   $3,279,438     $2,449,091    $3,478,734
                                                                                       -----------    ----------    ----------
                                                                                       -----------    ----------    ----------
</TABLE>
 
                            See accompanying notes.
 
                                      F-29
 

<PAGE>
                              ACQUIRED PROPERTIES
 
     NOTES TO COMBINED STATEMENTS OF REVENUE AND CERTAIN OPERATING EXPENSES
 
                               DECEMBER 31, 1996
 
1. BASIS OF PRESENTATION
 
     Presented herein are the Combined Statements of Revenue and Certain
Operating Expenses related to the operations of five apartment properties
located in the greater Greensboro, North Carolina metropolitan market (the
"Acquired Properties").
 

     Acquired Properties is not a legal entity but rather a combination of the
operations of certain apartment properties expected to be acquired by
Boddie-Noell Properties, Inc. The accompanying Combined Statements of Revenue
and Certain Operating Expenses includes the accounts of the following apartment
properties, each of which is wholly owned by various parties not affiliated with
Boddie-Noell Properties, Inc. Abbington II and Waterford were in the start up
phase of operations during 1996; therefore, these properties had insignificant
operating activity.

 

<TABLE>
<CAPTION>
                    NUMBER OF       DATE PLACED
PROPERTY            PROPERTIES       IN SERVICE                    OWNER
- ---------------     ---------      --------------     --------------------------------
<S>                 <C>            <C>                <C>
Savannah Place          1          March 1990         Savannah Place Associates, LLC
Pepperstone             1          April 1990         Pepperstone Association, LLC
Abbington I             1          November 1994      Abbington Place Associates, LLC
Abbington II            1          February 1997      Abbington Place Associates, LLC
Waterford               1          July 1996          Waterford Place Associates, LLC
</TABLE>

 
     In accordance with Rule 3-14 of Regulation S-X, the accompanying financial
statement is not representative of the actual operations for the year presented
as certain operating expenses that may not be comparable to the expenses
expected to be incurred by Boddie-Noell Properties, Inc. in the proposed future
operations of the aforementioned properties have been excluded. Expenses
excluded consist of interest, depreciation and general and administrative
expenses not directly related to future operations.
 
2. SIGNIFICANT ACCOUNTING POLICIES
 
ADVERTISING EXPENSE
 
     Acquired Properties expenses advertising costs as incurred. Advertising
expense included in leasing expense was $26,000 for the year ended December 31,
1996.
 
USE OF ESTIMATES
 
     The preparation of financial statements in accordance with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those amounts.
 
INTERIM FINANCIAL DATA
 
     The unaudited financial statements for the nine months ended September 30,
1996 and 1997 include all adjustments (consisting of normal recurring
adjustments) that are, in the opinion of management, necessary for a fair
presentation of the revenues and certain operating expenses for such interim
periods. Operating results for the nine months ended September 30, 1997 are not
necessarily indicative of the results to be expected for the entire year ending
December 31, 1997.
 
3. LEASES
 
     Acquired Properties leases its residential apartments under operating
leases with monthly payments due in advance. The majority of the apartment
leases are for terms of one year or less, with none longer than two years.
Rental and other revenues are recorded as earned.
 
4. ENVIRONMENTAL MATTERS
 
     All of the Acquired properties have been subjected to Phase I environmental
reviews. Such reviews have not revealed, nor is management aware of, any
environmental liability that management believes would have a material adverse
effect on the accompanying financial statement.
 
                                      F-30
 

<PAGE>




                   Until [insert date per Section 4(3) of the
              Securities Act], all dealers that buy, sell or trade

                these securities, whether or not participating in
                   this offering, may be required to deliver a

                 prospectus. This is in addition to the dealers'
                obligation to deliver a prospectus when acting as

                  underwriters and with respect to their unsold
                          allotments or subscriptions.

TABLE OF CONTENTS

                                                                       Page

Prospectus Summary........................................................8
Risk Factors.............................................................12
History and Formation of the Company.....................................22
The Company..............................................................25
Use of Proceeds..........................................................31

Market Price of the Company's Common Stock, Distributions and

         Related Shareholder Matters.....................................32
Capitalization...........................................................33
Selected Financial Data..................................................35
Management's Discussion and Analysis of Financial

         Condition and Results of Operations.............................38
Our Properties...........................................................51
Certain Policies.........................................................59
Directors and Executive Officers.........................................63
Certain Relationships and Related Transactions...........................65
Security Ownership of Certain Beneficial Owners and Management...........69
Description of Capital Stock.............................................70
Partnership Agreement of the Operating Partnership.......................74
Federal Income Tax Considerations........................................77
Legal Proceedings........................................................90
Underwriting.............................................................90
Experts..................................................................92
Legal Opinions...........................................................92
Index to the Financial Statements.......................................F-1

                                2,800,000 Shares




                          BODDIE-NOELL PROPERTIES, INC.

                                  Common Stock

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


                                   PROSPECTUS

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




                                CIBC OPPENHEIMER

                              J. C. BRADFORD & CO.
                       INTERSTATE/JOHNSON LANE CORPORATION
                             DAVENPORT & COMPANY LLC

                             ________________, 1997

                                                     

<PAGE>



                                    PART II.
                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

         The following table sets forth estimates of the various expenses to be
paid by Boddie-Noell Properties, Inc. in connection with the registration of the
common stock offered pursuant to this registration statement.

Securities and Exchange Commission Registration Fee.........  $       12,727
Legal Fees..................................................         200,000
Accounting Fees.............................................         135,000
American Stock Exchange Listing Fee.........................          17,500
Printing Costs..............................................          20,000
Miscellaneous...............................................         114,773
         Total..............................................  $      500,000
                                                                ==============


ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

         The Company's officers and directors are and will be indemnified
against certain liabilities in accordance with the Maryland General Corporation
Law ("MGCL"), the Articles of Incorporation and bylaws of the Company and the
Operating Partnership Agreement. The Articles of Incorporation require the
Company to indemnify its directors and officers to the fullest extent permitted
from time to time by the MGCL. The MGCL permits a corporation to indemnify its
directors and officers, among others, against judgments, penalties, fines,
settlements and reasonable expenses actually incurred by them in connection with
any proceeding to which they may be made a party by reasons of their service in
those or other capacities unless it is established that the act or omission of
the director or officer was material to the matter giving rise to the proceeding
and was committed in bad faith or was the result of active and deliberate
dishonesty, or the director or officer actually received an improper personal
benefit in money, property or services, or in the case of any criminal
proceeding, the director or officer had reasonable cause to believe that the act
or omission was unlawful.

         The Operating Partnership agreement also provides for indemnification
of the Company and its officers and directors to the same extent indemnification
is provided to officers and directors of the Company in its Articles of
Incorporation and limits the liability of the Company and its officers and
directors to the Operating Partnership and its partners to the same extent
liability of officers and directors of the Company to the Company and its
stockholders is limited under the Company's Articles of Incorporation.

         Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers or persons controlling the Company
pursuant to the foregoing provisions, the Company has been informed that in the
opinion of the Securities and Exchange Commission such indemnification is
against public policy as expressed in the Securities Act and is therefore
unenforceable.


<PAGE>



ITEM 16.  EXHIBITS

Exhibit No.                                 Description

1.1*                  Form of Underwriting Agreement

2.1                   Master Agreement of Merger and Acquisition by and among
                      Boddie-Noell Properties, Inc., Boddie-Noell Properties
                      Limited Partnership, Paul G. Chrysson, James G. Chrysson,
                      W. Michael Gilley, Matthew G. Gallins, James D. Yopp, and
                      the partnerships and limited liability companies listed
                      therein, dated September 22, 1997

2.2                   Exchange Option Agreement by and among Boddie-Noell 
                      Properties Limited Partnership, Boddie-Noell Properties,
                      Inc., and the owners of the Chrysson affiliates listed 
                      therein, dated as of September 22, 1997
2.3**                 Agreement and Plan of Merger between BT Venture 
                      Corporation and Boddie-Noell Restaurant Properties, Inc. 
                      (filed as Exhibit (2)-2 to Boddie-Noell Properties, Inc. 
                      Current Report on Form 8-K dated October 1, 1994, and 
                      incorporated herein by reference)
3.1**                 Articles of Incorporation of Registrant (incorporated by
                      reference to exhibit B of the Company's Definitive Proxy
                      Statement filed pursuant to Section 14(a) of the
                      Securities Exchange Act of 1934)

3.2**                 Bylaws of Registrant (incorporated by reference to exhibit
                      C of the Company's Definitive Proxy Statement filed
                      pursuant to Section 14(a) of the Securities Exchange Act
                      of 1934)

5.1*                  Opinion of Alston & Bird LLP regarding the legality of the
                      shares being registered
8.1*                  Opinion of Alston & Bird LLP regarding tax matters
10.1**                Amended and Restated Master Lease Agreement dated 
                      December 21, 1995, between Boddie-Noell Properties, Inc.
                      and Boddie-Noell Enterprises, Inc. (filed as Exhibit 10.1 
                      to Boddie-Noell Properties, Inc. Annual Report on Form 
                      10-K dated December 31, 1995, and incorporated herein by 
                      reference)

10.2**                Loan Agreement dated December 27, 1995, between 
                      Boddie-Noell Properties, Inc. and SouthTrust Bank of 
                      Alabama, N.A. (filed as Exhibit 10.2 to Boddie-Noell 
                      Properties, Inc. Annual Report on Form 10-K dated 
                      December 31, 1995, and incorporated herein by reference)
10.3**                Acquisition Agreement by and among Boddie-Noell Restaurant
                      Properties, Inc., BT Venture Corporation and Related 
                      Entities dated June 7, 1994 (filed as an exhibit in 
                      Schedule 14A of Proxy Statement dated June 15, 1994, and 
                      incorporated herein by reference)
10.4**                Boddie-Noell Restaurant Properties, Inc. 1994 Stock Option
                      and Incentive Plan effective August 4, 1994 (filed as an 
                      exhibit in Schedule 14A of Proxy Statement dated June 15, 
                      1994, and incorporated herein by reference.
10.5**                Form and description of Incentive Stock Option Agreements
                      dated October 17, 1994 between the Company and certain
                      officers (filed as Exhibit 10.8 to Boddie-Noell
                      Properties, Inc. Annual Report on Form 10-K dated December
                      31, 1994, and incorporated herein by reference.

10.6**                Form and description of Nonqualified Stock Option
                      Agreements dated October 17, 1994, between the Company and
                      certain officers (filed as Exhibit 10.9 to Boddie-Noell
                      Properties, Inc. Annual Report on Form 10-K dated December
                      31, 1994, and incorporated herein by reference.

10.7*                 Form and description of Employment Agreements dated 
                      July 15, 1997 between the Company and certain officers.
10.8*                 Modification to Loan Agreement, dated August 1, 1997, 
                      between Boddie-Noell Properties, Inc. and SouthTrust Bank 
                      of Alabama, N.A.
10.9                  Form of Agreement of Limited Partnership of Boddie-Noell 
                      Properties Limited Partnership.
13.1                  Quarterly Report on Form 10-Q of Registrant for the 
                      quarter ended March 31, 1997
13.2                  Quarterly Report on Form 10-Q of Registrant for the 
                      quarter ended June 30, 1997


<PAGE>



16.1**                Letter regarding change in certifying accountant (filed as
                      exhibit 16 to Boddie-Noell Properties, Inc. Current Report
                      on Form 8-K dated October 17, 1996, and incorporated 
                      herein by reference)
23.1*                 Consent of Alston & Bird LLP (included as part of 
                      exhibit 5.1 and exhibit 8.1)
23.2                  Consent of Ernst & Young LLP
23.3                  Consent of Arthur Andersen LLP
24.1                  Power of Attorney (included on signature page of this 
                      Registration Statement) 
27.1                  Financial Data Schedule (electronic filing)
99.1*                 Consent of Paul Chrysson as a person named as about to 
                      become a director 
99.2*                 Consent of Michael Gilley as a person named as about to 
                      become a director

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

*        To be filed by amendment.
**       Incorporated herein by reference

ITEM 17.  UNDERTAKINGS

(a)      The undersigned registrant hereby undertakes that:

         (1) For purposes of determining any liability under the Securities Act
of 1933, the information omitted from the form of prospectus filed as part of
this registration statement in reliance upon Rule 430A and contained in a form
of prospectus filed the registrant pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Securities Act shall be deemed to be part of this registration
statement as of the time it was declared effective.

         (2) For purposes of determining any liability under the Securities Act
of 1933, each post-effective amendment that contains a form of prospectus shall
be deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

(b) Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the registrant of expenses incurred
or paid by a director, officer or controlling person of the registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.


<PAGE>



                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-2 and has duly caused this registration
statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Charlotte, State of North Carolina, on November 7,
1997.

                          BODDIE-NOELL PROPERTIES, INC.

                                     /s/ D. Scott Wilkerson

                                     D. Scott Wilkerson
                                     President and Chief Executive Officer

         KNOW ALL MEN BY THESE PRESENTS, that we, the undersigned officers and
directors of Boddie- Noell Properties, Inc. hereby severally constitute D. Scott
Wilkerson and Philip S. Payne and each of them singly, our true and lawful
attorney with full power to them, and each of them singly, to sign for us and in
our names in the capacities indicated below, the Registration Statement filed
herewith and any and all amendments to said Registration Statement, and
generally to do all such things in our names and our capacities as officers and
directors to enable Boddie-Noell Properties, Inc. to comply with the provisions
of the Securities Act of 1933, and all requirements of the Securities and
Exchange Commission, hereby ratifying and confirming our signature as they may
be signed by our said attorneys, or any of them, to said Registration Statement
and any and all amendments thereto.

         Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following person in the capacities
and on the dates indicated.
<TABLE>
<CAPTION>
<S>                                    <C>                                       <C>

             Name                                    Title                              Date

      /s/ B. Mayo Boddie               Chairman of the Board, Director             November 7, 1997
- ---------------------------------
        B. Mayo Boddie

    /s/ D. Scott Wilkerson             President and Chief Executive Officer       November 7, 1997
- ---------------------------------
      D. Scott Wilkerson

      /s/ Philip S. Payne              Executive Vice President, Treasurer         November 7, 1997
- ---------------------------------
        Philip S. Payne                and Chief Financial Officer

      /s/ Pamela B. Novak              Vice President, Controller and Chief        November 7, 1997
- ---------------------------------
        Pamela B. Novak                Accounting Officer


<PAGE>



                    Name                            Title                              Date

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


      /s/ Nicholas B. Boddie           Vice Chairman, Director                     November 7, 1997
- ---------------------------------
        Nicholas B. Boddie

     /s/ Donald R. Pesta, Jr.          Director                                    November 7, 1997
- ---------------------------------
       Donald R. Pesta, Jr.

      /s/ William H. Stanley           Director                                    November 7, 1997
- ---------------------------------
        William H. Stanley

                                       Director                                    November  , 1997
- ---------------------------------
     Richard A. Urquhart, Jr.


<PAGE>

</TABLE>

                                                                  EXHIBIT 2.1

                                MASTER AGREEMENT

                                       OF

                             MERGER AND ACQUISITION

                                  by and among

                         Boddie-Noell Properties, Inc.,

                  Boddie-Noell Properties Limited Partnership,

                                Paul G. Chrysson,

                               James G. Chrysson,

                               W. Michael Gilley,

                               Matthew G. Gallins,

                                 James D. Yopp,

                              and the partnerships

                         and limited liability companies

                                  listed herein

                            Dated September 22, 1997

        IN MAKING AN INVESTMENT DECISION, INVESTORS MUST RELY ON THEIR OWN
EXAMINATION OF THE ISSUER AND THE TERMS OF THE OFFERING, INCLUDING THE MERITS
AND RISKS INVOLVED. THESE SECURITIES HAVE NOT BEEN RECOMMENDED BY ANY FEDERAL OR
STATE SECURITIES COMMISSION OR REGULATORY AUTHORITY. FURTHERMORE, THE FOREGOING
AUTHORITIES HAVE NOT CONFIRMED THE ACCURACY OR DETERMINED THE ADEQUACY OF ANY
DOCUMENT USED IN CONNECTION WITH THE OFFERING AND ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.

        THESE SECURITIES ARE SUBJECT TO RESTRICTIONS ON TRANSFERABILITY AND
RESALE AND MAY NOT BE TRANSFERRED OR RESOLD EXCEPT AS PERMITTED UNDER THE
SECURITIES ACT OF 1933, AS AMENDED, AND THE APPLICABLE STATE SECURITIES LAWS,
PURSUANT TO THE REGISTRATION OR EXEMPTION THEREFROM. INVESTORS SHOULD BE AWARE
THAT THEY MAY BE REQUIRED TO BEAR THE FINANCIAL RISK OF THIS INVESTMENT FOR AN
INDEFINITE PERIOD OF TIME.


<PAGE>



                                TABLE OF CONTENTS
                                                                 
                                                                           Page

ARTICLE I

         DEFINITIONS..........................................................1

ARTICLE II

         THE TRANSACTIONS.....................................................5
         2.1          General.................................................5
         2.2          Exchange Option Agreement...............................5
         2.3          Closing.................................................6

ARTICLE III

         CONSIDERATION........................................................7
         3.1          Contribution Price......................................7
         3.2          Terms of Payment........................................8
         3.3          Additional Closing Adjustments..........................8
         3.4          Fluctuation............................................10

ARTICLE IV

         COVENANTS AND AGREEMENTS............................................10
         4.1          Operation of Business..................................10
         4.2          No Brokers.............................................10
         4.3          Board of Directors of BNP..............................11
         4.4          Section 754 Elections..................................11
         4.5          Termination of Contracts...............................11
         4.6          Contributions of Assets................................12
         4.7          Non-Compete Agreements.................................12
         4.8          Future Development Rights..............................12
         4.9          Excess Shares..........................................12
         4.10         Assignment of Warranties...............................12

ARTICLE V

         REPRESENTATIONS AND WARRANTIES OF CONTRIBUTORS - GENERALLY..........13
         5.1          Consents...............................................13
         5.2          Disclosure.............................................13
         5.3          Absence of Conflicts...................................13
         5.4          Certification of Chrysson Financial Statements.........14

ARTICLE VI

         REPRESENTATIONS AND WARRANTIES OF CONTRIBUTORS......................14
         6.1          Power and Authority of Chrysson Partnerships...........14
         6.2          Rent Roll and Leases...................................15
         6.3          No Contracts...........................................15

                                       i

<PAGE>



         6.4          Liabilities; Indebtedness..............................15
         6.5          Insurance..............................................16
         6.6          Personal Property......................................16
         6.7          Claims or Litigation...................................16
         6.8          Hazardous Substances...................................16
         6.9          Compliance with Laws...................................17
         6.10         Employees..............................................17
         6.11         Condemnation and Moratoria.............................17
         6.12         Condition of Improvements..............................18
         6.13         Taxes..................................................18
         6.14         Management Agreements..................................18
         6.15         Operating Agreements...................................18
         6.16         Absence of Certain Changes.............................19
         6.17         Tradename..............................................19
         6.18         Title..................................................20
         6.19         Certain Liens..........................................20

ARTICLE VII

         REPRESENTATIONS AND WARRANTIES OF BODDIE-NOELL......................20
         7.1          Organization and Authority.............................20
         7.2          Binding Obligation.....................................20
         7.3          Partnership Agreement..................................21
         7.4          Disclosure.............................................21
         7.5          Insurance..............................................21

ARTICLE VIII

         REPRESENTATIONS AND WARRANTIES OF BNP...............................21
         8.1          Organization and Authority.............................21
         8.2          Binding Obligations....................................21
         8.3          Securities Filings.....................................22
         8.4          REIT Status of BNP.....................................22

ARTICLE IX

         CONDITIONS TO CLOSING AND DUE DILIGENCE INVESTIGATION...............22
         9.1          Conditions to Closing of Initial Properties............22
         9.2          Boddie-Noell Investigation/Due Diligence Period........24
         9.3          Conditions to Closing of Planned Properties............26
         9.4          Closing Documents......................................28

ARTICLE X

         INDEMNITY...........................................................28
         10.1         Representations and Warranties of each 
                      of the Contributors....................................28
         10.2         Scope of Contributors Indemnity........................29
         10.3         Arbitration............................................29
         10.4         Representations and Warranties of Boddie-Noell.........29
         10.5         Notice to Indemnitors..................................30

                                       ii

<PAGE>




ARTICLE XI

         MISCELLANEOUS......................................................30
         11.1         Notices...............................................30
         11.2         Counterparts..........................................31
         11.3         Severability..........................................31
         11.4         Assigns...............................................32
         11.5         Public Announcement...................................32
         11.6         Confidentiality.......................................32
         11.7         Remedies..............................................32
         11.8         Captions..............................................33
         11.9         Exhibits and Schedules................................33
         11.10        Merger Clause.........................................33
         11.11        Amendments and Waiver.................................33
         11.12        Agent of Chrysson Partnerships........................33
         11.13        Governing Laws........................................33

LIST OF SCHEDULES AND EXHIBITS..............................................36

                                      iii

<PAGE>



                               MASTER AGREEMENT OF

                             MERGER AND ACQUISITION

         This MASTER AGREEMENT OF MERGER AND ACQUISITION (the "Master
Agreement") is made as of the 22nd day of September, 1997, by and among
BODDIE-NOELL PROPERTIES, INC., a Maryland corporation ("BNP"), BODDIE-NOELL
PROPERTIES LIMITED PARTNERSHIP, a North Carolina limited partnership
("Boddie-Noell"), the limited partnerships and limited liability companies
listed on SCHEDULE 1 attached hereto (each a "Chrysson Partnership" and
collectively the "Chrysson Partnerships"), and the following individuals: Paul
G. Chrysson, James G. Chrysson, W. Michael Gilley, Matthew G. Gallins and James
D. Yopp (each a "Contributor" and collectively the "Contributors").

         WHEREAS, Boddie-Noell is a North Carolina limited partnership having
BNP as its sole general partner and BNP has elected to be qualified as a real
estate investment trust under the Code; and

         WHEREAS, the Chrysson Partnerships own certain real properties in
Greensboro, Winston- Salem and Burlington, North Carolina;

         WHEREAS, Boddie-Noell and the Contributors, each of whom has an
ownership interest in one or more of the Chrysson Partnerships, have entered
into an Exchange Option Agreement (as defined below), pursuant to which such
Contributors have irrevocably agreed to sell, transfer and assign their
interests in the Chrysson Partnerships as more particularly described therein to
Boddie- Noell;

         WHEREAS, pursuant to the terms hereof and the terms of the Exchange
Option Agreement, Boddie-Noell and the Chrysson Partnerships desire to combine
their respective businesses subject to the terms, conditions, provisions and
limitations of this Master Agreement;

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

                                    ARTICLE I

                                   DEFINITIONS

         The following capitalized terms shall have the following meanings for
all purposes of this Master Agreement and such meanings are equally applicable
to the singular and plural forms of the terms defined. The terms "hereof",
"hereto", "herein", "hereunder" and comparable terms refer to the entire
agreement with respect to which such terms are used and not to any particular
section, subsection, paragraph or other subdivision thereof.


<PAGE>



         "ACTUAL KNOWLEDGE" for the purposes of this Master Agreement shall mean
         information which is known to an individual or, as to any entity, to
         the officers, general partners or managers of such entity without the
         requirement of additional inquiry unless such persons are aware of
         facts or circumstances which would lead reasonable persons to make or
         conduct additional inquiry.

         "AFFILIATE" means, as to any Person (as defined below), each of the
         Persons (i) which directly or indirectly through one or more
         intermediaries controls, or is controlled by, or is under common
         control with such Person; or (ii) which beneficially owns or holds 10%
         or more of any class of the outstanding voting stock (or in the case of
         a Person which is not a corporation, 10% or more of the equity
         interest) of such Person; or (iii) 10% or more of any class of the
         outstanding voting stock (or in the case of a Person which is not a
         corporation, 10% or more of the equity interest) of which is
         beneficially owned or held by such Person. The term "control" means the
         possession, directly or indirectly, of the power to direct or cause the
         direction of the management and policies of a Person, whether by
         ownership of voting stock, by contract, by close family relationships
         (i.e., parent, spouse, child or sibling) or otherwise.

         "AMEX" means the American Stock Exchange.

         "BODDIE-NOELL PARTNERSHIP AGREEMENT" means the Agreement of Limited
         Partnership of Boddie-Noell Properties Limited Partnership, as amended
         through the date hereof, including the amendment to admit the
         Contributors as partners therein.

         "CHRYSSON FINANCIAL STATEMENTS" means the periodic income statement and
         balance sheets provided to Boddie-Noell (including the schedules
         attached thereto) for the Chrysson Partnerships, and specifically
         excludes any forecasts and projections.

         "CHRYSSON PARTIES" means collectively Contributors and the Chrysson
         Partnerships, without duplication.

         "CLOSING" means the Initial Closing or a Subsequent Closing, as
         applicable.

         "CLOSING DATE" means the Initial Closing Date or a Subsequent Closing
         Date, as applicable.

         "CODE" means the Internal Revenue Code of 1986, as amended.

         "CONTRIBUTION PRICE" means the consideration to be paid by Boddie-Noell
         to the Contributors for the Initial Properties and the Planned
         Properties as set forth in Section 3.1(a) and 3.1(b), respectively.

         "ENVIRONMENTAL LAW" means any and all federal, state and local laws,
         regulations, ordinances and other requirements relating to pollution or
         protection of the environment, including, without limitation, laws,
         regulations and requirements relating to the ownership, possession,
         storage and control of the Properties (as defined below) and to
         emissions,
                                       2

<PAGE>



         discharges, releases or threatened releases of storm water, pollutants,
         contaminants, toxic or hazardous substances, or solid or hazardous
         wastes into the environment (including without limitation ambient air,
         surface water, groundwater or land), or otherwise relating to the
         manufacture, processing, distribution, use, treatment, storage,
         disposal, transport or handling of pollutants, contaminants, toxic or
         hazardous substances, or solid or hazardous wastes. The Environmental
         Laws include, without limitation, the Comprehensive Environmental
         Response, Compensation and Liability Act of 1980, as amended.

         "EXCHANGE ACT" means the Securities Exchange Act of 1934, as amended.

         "EXCHANGE OPTION AGREEMENT" means the agreement dated as of September
         __, 1997 between Boddie-Noell, BNP and the Contributors pursuant to
         which Units are to be exchanged for all of the ownership interests in
         the Chrysson Partnerships.

         "IMPROVEMENTS" means all buildings, structures, streets, furnishings,
         parking lots, landscaping, walls, ponds, culverts, fixtures, utilities,
         fences, driveways, loading docks, security systems and other physical
         features constructed or assembled on, at, upon or beneath any of the
         Properties (whether finished or unfinished).

         "INDEBTEDNESS" means, without duplication, any obligations for borrowed
         money and all obligations to trade creditors, whether heretofore, now
         or hereafter owing, arising, due or payable to any person and howsoever
         evidenced, created, incurred, acquired or owing, whether primary,
         secondary, direct, contingent, fixed or otherwise and whether matured
         or unmatured. Without in any way limiting the generality of the
         foregoing, Indebtedness specifically includes the following: (a) all
         obligations or liabilities of any person that are secured by any lien,
         claim, encumbrance or security interest upon property; (b) all
         obligations or liabilities created or arising under any capital lease
         of real or personal property, or conditional sale or other title
         retention agreement with respect to property, even though the rights
         and remedies of the lessor, seller or lender thereunder are limited to
         repossession of such property; (c) all unfunded pension fund, employee
         medical or welfare obligations and liabilities; (d) deferred taxes; and
         (e) all obligations under any indemnification agreements, guaranty
         agreements, letters of credit or other documents creating such
         contingent liabilities.

         "INDEPENDENT DIRECTOR" shall have the meaning set forth in the charter
         of BNP, as it may be amended from time to time.

         "INITIAL CLOSING" means the closing and consummation of the
         transactions contemplated by this Master Agreement relating to the
         Initial Properties.

         "INITIAL CLOSING DATE" means the date upon which all the conditions for
         closing and consummation of the transactions contemplated by this
         Master Agreement relating to the Initial Properties shall have been
         satisfied, which date shall be no later than December 31, 1997;
         provided, however, that if the Closing has not occurred because
         Boddie-Noell has not completed the refinancing of the Indebtedness of
         the Chrysson Partnerships, the Initial Closing Date shall be
         automatically extended beyond December 31, 1997 in the event that

                                       3

<PAGE>



         Boddie-Noell has received a commitment from a lending institution to
         provide for the refinancing of the Indebtedness of the Chrysson
         Partnerships and is proceeding diligently to close such refinancing, in
         which case the closing period shall be extended for a reasonable period
         of time in order to complete such refinancing (such date being referred
         to hereinafter as the "Closing Extension Date").

         "INITIAL PROPERTIES" means those Properties set forth in SCHEDULE 1-2.

         "LIEN" means any interest in property securing an obligation owed to,
         or a claim by, a person other than the owner of the property, whether
         such interest is based on the common law, statute or contract, and
         including but not limited to the lien or security interest arising from
         a mortgage, encumbrance, pledge, security agreement, conditional sale
         or trust receipt or a lease consignment or bailment for security
         purposes. The term Lien shall include reservations, exceptions, defects
         of any kind or nature, encroachments, easements, rights-of-way,
         covenants, conditions, restrictions, leases and other title exceptions
         and encumbrances affecting property.

         "OUTSTANDING CHRYSSON DEBT FINANCING" means the Indebtedness of the
         Chrysson Partnerships as described on SCHEDULE 3.2(I) attached hereto
         including any indemnifications and guarantees related thereto.

         "PERMITTED LIEN" means (i) liens for 1997 ad valorem taxes not yet due
         and payable; (ii) restrictions, easements, covenants, reservations and
         rights of way of record as do not detract from the value or interfere
         with the present use of a parcel of property; (iii) zoning ordinances,
         restrictions and other requirements imposed by governmental authority
         as do not detract from the value or interfere with the present use of a
         parcel of property; and (iv) such imperfections of title, liens and
         encumbrances, if any, as do not detract from the value or interfere
         with the present use of a parcel of property and which do not secure
         obligations for borrowed money or the deferred purchase price of
         property.

         "PERSON" means any individual, joint venture, corporation, company,
         voluntary association, partnership, trust, joint stock company,
         unincorporated organization, association, government, or any agency,
         instrumentality, or political subdivision thereof, or any other form of
         entity.

         "PLANNED PROPERTIES" means those Properties set forth in SCHEDULE 1-3.

         "PROPERTY" or "PROPERTIES" shall mean, individually, the real property
         together with any Improvements thereon and all personal property and
         rights, privileges and interests appurtenant thereto owned by a
         Chrysson Partnership or, collectively, by all of the Chrysson
         Partnerships, including but not limited to as more particularly
         described on the Descriptive Property Exhibit attached hereto at
         SCHEDULE 1-4.

         "REDEMPTION SHARES" means the shares of Common Stock of BNP into which
         Units received by the Contributors in connection with the transactions
         contemplated hereby are convertible

                                       4

<PAGE>



         into under certain circumstances at the election of BNP upon their
         tender for redemption as provided in the Boddie-Noell Partnership
         Agreement.

         "SEC" means the Securities and Exchange Commission.

         "SECURITIES ACT" means the Securities Act of 1933, as amended.

         "SECURITIES LAWS" means the Securities Act, the Exchange Act and the
         rules and regulations promulgated thereunder.

         "SHARES" means the duly authorized common stock, par value $.01 per
         share, of BNP.

         "SUBSEQUENT CLOSING" means the closing and consummation of the
         transactions contemplated by this Master Agreement relating to the
         Planned Properties.

         "SUBSEQUENT CLOSING DATE" means with respect to each acquisition of a
         Planned Property, such date as determined by the mutual agreement of
         the parties hereto but no later than 30 days after all conditions
         precedent to any such acquisition have been met.

         "UNIT" means an undivided limited partnership interest of Boddie-Noell,
         which is exchangeable by the Unit holder for either cash or Shares,
         whichever may be elected by BNP, after one year from the Closing Date
         in accordance with the Boddie-Noell Partnership Agreement and the
         Registration Rights Agreement to be executed in conjunction with the
         Exchange Option Agreement.

                                   ARTICLE II

                                THE TRANSACTIONS

         2.1 General. Subject to the terms, conditions, provisions and
limitations in this Master Agreement, on the Closing Date the parties shall
cause the transactions contemplated hereby to be consummated (the
"Transactions"), including, but not limited to:

                      (a) The closings under the Exchange Option Agreement, as
         described in Section 2.2 below;

                      (b) At the discretion of Boddie-Noell, the dissolution of
         the Chrysson Partnerships and the resulting transfer by operation of
         law of all the Properties owned by them, respectively, to Boddie-Noell.

         2.2 Exchange Option Agreement. Boddie-Noell shall tender the
consideration to each Contributor as required by the Exchange Option Agreement
such that each "Final Closing", as defined in the Exchange Option Agreement,
occurs under the terms thereof.


                                       5
<PAGE>



         2.3          Closing.

                      (a) The closing of the transactions contemplated by this
         Master Agreement (the "Closing") shall take place at the offices of
         ALSTON & BIRD LLP, Attorneys at Law, Raleigh, North Carolina on or
         before the Closing Date, but in the case of the Initial Closing Date,
         in no event later than December 31, 1997 (or, if applicable, the
         Closing Extension Date), unless delayed pursuant to Section 9.2(c)
         hereof or otherwise agreed in writing by Boddie-Noell and a majority of
         the Contributors. The closing of the Exchange Option Agreement shall
         take place simultaneously with and only if the Closing hereunder
         occurs. The Closing of the acquisition of a Planned Property shall
         occur on a Subsequent Closing Date.

                      (b) Boddie-Noell may terminate this Master Agreement
         without liability and without waiving any of its rights at law or in
         equity by giving notice to the Contributors at any time prior to the
         Initial Closing:

                           (i) If any one of the Chrysson Parties is in breach
                           of any representation, warranty, or covenant
                           contained in this Master Agreement or in the Exchange
                           Option Agreement in any material respect;

                           (ii) If the Initial Closing shall not have occurred
                           on or before the Closing Date by reason of any
                           condition precedent in Article IV or Article IX
                           hereto not being fulfilled or in the Exchange Option
                           Agreement (unless the failure results from
                           Boddie-Noell itself breaching any representation,
                           warranty or covenant contained in this Master
                           Agreement or in the Exchange Option Agreement); or

                           (iii) Pursuant to the terms of Section 9.2 hereof.

                      (c) The Contributors may terminate this Master Agreement
         without liability and without waiving any of their respective rights at
         law or in equity by giving notice to Boddie- Noell at any time prior to
         the Initial Closing:

                           (i) If Boddie-Noell is in breach of any
                           representation, warranty, or covenant contained in
                           this Master Agreement or in the Exchange Option
                           Agreement in any material respect;

                           (ii) If the Initial Closing shall not have occurred
                           on or before the Closing Date by reason of any
                           condition precedent in Article IV or Article IX
                           hereto not being fulfilled (unless the failure
                           results from any of the Chrysson Parties breaching
                           any representation, warranty, or covenant contained
                           in this Master Agreement or in the Exchange Option
                           Agreement);

                           (iii) If there has been a material adverse change in
                           the financial condition or business of Boddie-Noell
                           or
                                       6


<PAGE>

                           BNP taken as a whole or if Boddie-Noell or BNP files
                           any petition, or has filed against it any involuntary
                           petition, seeking liquidation, reorganization,
                           arrangement, readjustment of debts or for any other
                           relief under the United States Bankruptcy Code or
                           under any other statute, code or act, whether state,
                           federal or foreign, or becomes insolvent or otherwise
                           becomes subject to any reorganization or insolvency
                           proceeding; or

                           (iv) Pursuant to the terms of Section 9.2, if the
                           Contributors elect not to repair any structural
                           defects or deficiencies reasonably determined to
                           exist by Boddie-Noell during its due diligence review
                           of the Chrysson Properties under Section 9.2 hereof
                           (unless the structural defect or deficiency
                           constitutes a breach of a representation or warranty
                           set forth herein).

                      (d) In the event the Contributors elect not to proceed
         with the Initial Closing for any reason other than as provided in
         Section 2.3(c) hereof and Boddie-Noell either (i) elects not to seek
         specific performance or (ii) seeks but is unable to obtain specific
         performance, the Contributors, agree to pay to Boddie-Noell a sum equal
         to Boddie-Noell's and BNP's actual out-of-pocket expenses incurred in
         connection with the transactions contemplated hereby up to a maximum
         amount of $1.0 million plus liquidated damages equal to $500,000 as its
         sole and exclusive remedy.

                      (e) In the event Boddie-Noell elects not to proceed with
         the Initial Closing for any reason other than as provided in Section
         2.3(b) hereof, Boddie-Noell agrees to pay to the Contributors, as its
         sole and exclusive remedy hereunder, in the aggregate, liquidated
         damages equal to $100,000.

                      (f) The payment of sums due under Section 2.3(d) and
         2.3(e) above shall be made within two (2) business days of such
         election not to proceed with the Initial Closing. Each party
         acknowledges to the other that each has incurred and will incur,
         substantial expenses in performing their respective preliminary
         underwriting and investigations concerning the transactions
         contemplated hereby and that adequate consideration exists for the
         foregoing agreements.

                                   ARTICLE III

                                  CONSIDERATION

         3.1          Contribution Price.

                      (a) The Initial Properties. As consideration for the
         contribution of the Initial Properties, Boddie-Noell shall deliver to
         the Contributors, in the aggregate, 1,140,077 limited partnership units
         ("Units") in Boddie-Noell (subject to adjustment as provided for
         herein).
                                       7

<PAGE>



                      (b) The Planned Properties. As consideration for the
         contribution of the Planned Properties, Boddie-Noell shall deliver to
         the Contributors, in the aggregate, 544,231 Units in Boddie-Noell
         (subject to adjustment as provided for herein).

                      (c) Allocated Value. The Contribution Price allocable to
         each of the Properties shall be allocated as set forth on SCHEDULE 3.1.
         If fewer than all of the ownership interest in the Chrysson Partnership
         that owns Allerton is acquired by Boddie-Noell, the Contribution Price
         for such interests shall be the value of Allerton set forth at SCHEDULE
         3.1 times the percentage of the ownership interests acquired.

                      (d) Contribution Value. The number of Units to be
         delivered to the Contributors in exchange for their interests in the
         Properties is based on a value of each Unit at $13.00.

                      (e) Allocation of Consideration. The Units to be delivered
         to the Contributors shall be allocated among them as set forth in the
         Exchange Option Agreement.

         3.2          Terms of Payment.

                      (a) Generally. At the Initial Closing and each Subsequent
         Closing, each Contributor shall receive the number of Units allocated
         to him for each of the Properties to be acquired, subject to pro rata
         adjustment for the following:

                           (i) any changes in the amount of the Outstanding
                           Chrysson Debt Financing as of the applicable closing
                           date from the amounts projected to be outstanding as
                           of such dates as reflected on SCHEDULE 3.2(A)(I)
                           attached hereto; and

                           (ii) the amount by which any prepayment fees
                           associated with Boddie- Noell's refinancing of the
                           Outstanding Chrysson Debt Financing exceeds the
                           amount specified in the attached SCHEDULE 3.2(A)(II)
                           with respect to a Property.

                      (b) Pro Rata Expenses. Each Contributor shall be
         responsible for payment of his pro rata portion of legal fees
         associated with this transaction, any contract termination fees and any
         prorations chargeable to the Contributors under Section 3.3 hereof.

         3.3          Additional Closing Adjustments.

                      (a) Generally. All real estate taxes, charges and
         assessments affecting a Property, all charges for water, sewer,
         electricity, gas and all other utilities and operating expenses with
         respect to a Property, to the extent not paid or payable by tenants
         under the Leases (as defined in Section 6.2 below and as described on
         SCHEDULE 6.2A attached hereto), shall be apportioned on a per diem
         basis as of midnight on the date immediately preceding the Closing. All
         such expenses for the period preceding the Closing shall be deemed
         expenses of the applicable Contributors and all such expenses
         commencing as of the Closing with


                                       8
<PAGE>



         respect to such Property shall be deemed to be expenses of
         Boddie-Noell. Amounts owed under this paragraph shall be paid to the
         party to whom they are owed in cash at the Closing or in the
         Post-Closing Adjustment Period (as defined below) in the same manner as
         if the underlying real property were being sold. If any real estate
         taxes, charges or assessments have not been finally assessed as of the
         Closing Date for a Property for the then current calendar tax year,
         they shall be adjusted at the Closing based upon the greater of (i) the
         most recently issued bills therefor or (ii) the best reasonable
         estimate therefor after consultations with the appropriate taxing
         officials.

                      (b) Rent. Except for delinquent rent, all rent under a
         Chrysson Partnership's Leases and other income attributable to a
         Property shall be apportioned on a per diem basis as of midnight on the
         date immediately preceding the Closing. All such rent and other income,
         including commissions earned, for the period preceding the Closing
         shall be deemed to be property of the applicable Contributors, and all
         rent and other income for any period commencing as of the Closing and
         thereafter shall be the property of Boddie-Noell for the purpose of
         making the adjustments set forth herein. Amounts owed under this
         paragraph shall be paid to the party to whom they are owed in cash at
         the Closing or during the Post- Closing Adjustment Period. Delinquent
         rent shall not be prorated, but shall be deemed the property of the
         appropriate Contributors. Payments received by Boddie-Noell from
         tenants of a Chrysson Partnership from and after the Closing with
         respect to a Property shall be applied first to rents and other amounts
         then due Boddie-Noell from such tenant and then to such tenant's
         delinquent rent as of the time of apportionment. Boddie-Noell shall use
         reasonable efforts to collect delinquent rents for the benefit of the
         Contributors but in no event shall be obligated to evict or sue any
         tenants in order to collect such rents and shall cooperate with the
         Contributors in the collection of any delinquent amounts; provided,
         however, that the Contributors shall not have any rights to evict such
         tenants for such delinquent amounts. Any amounts received by
         Contributors on account of rent or other income for the period after
         the Closing with respect to the Property and the related personal
         property shall be turned over to Boddie-Noell for application in
         accordance with the terms of this paragraph. All accounts receivable,
         notes, cash and bank accounts of the Chrysson Partnerships existing as
         of the Closing Date shall be transferred at Closing to the appropriate
         Contributors, other than the remaining balance of any escrow accounts
         for tenant improvements and lease commissions held by the Chrysson
         Partnerships, the amount necessary to pay prorations of taxes, security
         deposits and amounts which belong to Boddie- Noell after making the
         closing adjustments for rent and operating expenses.

                      (c) Preclosing Expenses and Liabilities. The parties
         acknowledge that not all invoices for expenses incurred with respect to
         the Properties prior to the Closing will be received by the Closing and
         that a mechanism needs to be in place so that such invoices can be paid
         as received. All of the prorations referred to above will be done on an
         interim basis at the Closing and will be subject to final adjustment in
         accordance with the provisions hereof within 60 days or such other
         agreed upon period of time following Closing (the "Post- Closing
         Adjustment Period"). Upon receipt by Boddie-Noell after Closing of an
         invoice for a Property's operating expenses which are attributable in
         whole or in part to a period prior to the Closing and which were not
         apportioned at Closing, Boddie-Noell shall submit to CB


                                       9
<PAGE>



         Development Company, Inc., as agent for the Contributors
         ("Contributor's Representative"), a copy of such invoice with such
         additional supporting information as Contributor's Representative shall
         reasonably request. Within 10 days of receipt of such copy, each of the
         Contributors shall pay to Boddie-Noell their pro rata share of an
         amount equal to the portion of such invoice attributable to the period
         ending as of midnight on the date immediately preceding the Closing
         apportioned on a per diem basis.

                      (d) Security Deposits/Tenant Inducements. With respect to
         the Property or Properties to be acquired at any Closing, the Chrysson
         Partnerships shall pay to Boddie-Noell in cash at such Closing an
         amount equal to the sum of (i) the Security Deposits, if any, which the
         Chrysson Partnerships are holding pursuant to the Leases, and (ii) any
         other deposits or advances received by the Chrysson Partnerships
         relating to services yet to be provided by the Chrysson Partnerships.

         3.4 Fluctuation. EACH OF THE CONTRIBUTORS AND BODDIE-NOELL ACKNOWLEDGES
AND AGREES THAT AFTER THE EXECUTION OF THE EXCHANGE OPTION AGREEMENT, THE MARKET
VALUE OF THE BNP COMMON STOCK WHICH IS CURRENTLY OUTSTANDING MAY INCREASE OR
DECREASE IN VALUE AS THE RESULT OF MARKET FLUCTUATIONS, AND THAT ANY SUCH
FLUCTUATIONS MAY AFFECT THE VALUE OF THE UNITS. NOTWITHSTANDING THESE
FLUCTUATIONS, BODDIE-NOELL WILL NOT BE REQUIRED TO INCREASE THE NUMBER OF UNITS
TO BE ISSUED TO ANY CONTRIBUTOR IN THE EVENT OF A DECREASE IN THE MARKET VALUE
OF BNP COMMON STOCK PRIOR TO THIS AGREEMENT AND THE CLOSING. LIKEWISE, EACH
CONTRIBUTOR WHOSE PURCHASE PRICE IS BEING PAID IN UNITS WILL BE ENTITLED TO THAT
NUMBER OF UNITS SET FORTH IN THE EXCHANGE OPTION AGREEMENT NOTWITHSTANDING ANY
INCREASE IN VALUE OF BNP COMMON STOCK PRIOR TO THE CLOSING.

                                   ARTICLE IV

                            COVENANTS AND AGREEMENTS

         4.1 Operation of Business. After making adequate provisions for all
prorations contemplated herein, specifically by Section 3.3, and by the Exchange
Option Agreement, the Chrysson Partnerships may make cash distributions of all
cash on hand immediately prior to the Closing and may otherwise only distribute
all claims or other evidences of money owed to them, it being understood that,
except as otherwise provided herein, no claims, accounts receivable, notes
receivable or other rights to payment of the Chrysson Partnerships shall remain
assets of the Chrysson Partnerships, as the case may be, as of the Closing Date.
Boddie-Noell and the Contributors agree to use their reasonable efforts to
reconcile prorations and other closing adjustments within the Post-Closing
Adjustment Period.

         4.2 No Brokers. Except as set forth at SCHEDULE 4.2, each of the
Contributors covenants, represents and warrants to Boddie-Noell that, no broker
or finder or agent has been involved or engaged by it in connection with the
transactions contemplated hereby and, each hereby


                                       10
<PAGE>



agrees to indemnify and hold harmless Boddie-Noell from and against any and all
broker's or finder's fees, commissions or similar charges incurred or alleged to
have been incurred by the Contributors in connection with the transactions
contemplated hereby and any and all loss, liability, cost or expense (including
without limitation reasonable fees of counsel satisfactory to Boddie-Noell)
arising out of any claim that the indemnifying party incurred any such fees,
commissions or charges.

         4.3 Board of Directors of BNP. The Contributors (by majority vote
thereof) shall have the right to designate two of the Contributors (the
"Contributor Directors") to serve on BNP's board of directors, effective as of
the Initial Closing Date. On or about the Initial Closing Date, the members of
the board of directors of BNP shall take all action necessary to cause the
Contributor Directors to be appointed to the board of directors of BNP, to serve
until the next annual meeting of shareholders of BNP. Each of the Contributor
Directors shall also be nominated to serve on the board of directors in
connection with the 1998 and 1999 annual meetings of the shareholders unless and
until: (i) such Contributor Director breaches his duty as a director; (ii) the
shareholders fail to elect such Contributor Director; or (iii) the Contributors
dispose of more than 25% of the Units (including Shares received upon redemption
of Units) received on the Initial Closing and any Subsequent Closings. If the
Contributors dispose of more than 25% but less than 50% of such Units, only one
Contributor Director shall be nominated to the board as provided herein; if the
Contributors dispose of more than 50% of such Units, there shall be no
obligation to nominate a Contributor Director to the board of directors. If an
event (a "Terminating Event") described in clause (i) or (ii) of this paragraph
occurs with respect to only one Contributor Director, the other Contributor
Director shall be entitled to choose another individual to serve as a
Contributor Director as provided herein. At such time as BNP completes an
underwritten secondary public offering of its Common Stock, the Contributors
shall have the right to designate three persons who are not Affiliates of a
Contributor and who are of prominent real estate industry repute (having public
company board experience), one of whom shall be selected by BNP's board of
directors (excluding the Contributor Directors) to serve as an additional member
of BNP's board of directors until the next annual meeting of the shareholders of
BNP. It is also understood that it is currently anticipated that Scott Wilkerson
and Philip Payne, currently officers of BNP, will also be appointed to serve on
BNP's board of directors at that time. Furthermore, except for the appointments
described above, the size of the board of directors shall not increase prior to
the earlier of the year 2000 annual meeting of the shareholders or the
occurrence of a Terminating Event unless a majority of the Independent Directors
who are not Affiliates of a Contributor determines that additional board seats
would help BNP consummate an advantageous acquisition or would further some
other important business purpose. Although BNP has agreed hereby to appoint
certain persons as directors as specified above, it is understood that there can
be no assurances of board membership beyond the appointments called for hereby.

         4.4 Section 754 Elections. Each of the Contributors and the Chrysson
Partnerships agree (i) to cause an election under Section 754 of the Code to be
included in the closing federal partnership tax returns of each of the Chrysson
Partnerships indicating Boddie-Noell as a partner; (ii) to prepare, at their
expense, and timely file closing partnership tax returns for the period ending
on the Closing Date for each of the Chrysson Partnerships; and (iii) to present
such tax returns to Boddie-Noell for its approval, which shall not be
unreasonably withheld, sufficiently in advance of the filing of such returns.


                                       11
<PAGE>



         4.5 Termination of Contracts. Unless otherwise specified by
Boddie-Noell in writing, all management, development, leasing or other
contracts, entered into by the Chrysson Partnerships with respect to any
Property, if any, must be terminated as of the effective date of Closing with
respect to such Property so that Boddie-Noell or its designee shall have the
exclusive right to manage and lease such Property.

         4.6 Contributions of Assets. All personal property used by the Chrysson
Parties in the operation and management of the Properties including but not
limited to that listed on SCHEDULE 4.6 will be transferred to Boddie-Noell in
conjunction with the Closing and as partial consideration for the transactions
otherwise contemplated by this Agreement.

         4.7 Non-Compete Agreements. Each Contributor agrees not to, and
warrants that no Affiliate will, directly or indirectly, build, purchase,
acquire, own or manage any property competing with any business or property
owned or managed by Boddie-Noell (or any of its Affiliates) within a three-mile
radius, without Boddie-Noell's consent, for such period of time that the
Contributors own, in the aggregate, more than 5% of BNP's outstanding common
stock (on an as-converted basis) or at least one director of BNP is Affiliated
with any Contributor.

         4.8 Future Development Rights. For so long as (i) the Contributors own,
in the aggregate, more than 5% of BNP's outstanding securities (on an as
converted basis) and/or (ii) at least one director to BNP's board of directors
is Affiliated with any Contributor, Boddie-Noell shall have a right of first
refusal to acquire all future multi-family properties developed directly or
indirectly by any Contributor, or any Affiliate thereof (a "Development
Property"). The Contributors shall not sell any Development Property without
first offering Boddie-Noell the option to purchase such Development Property on
the same terms as offered to a third party. Boddie-Noell shall have 30 days to
decide whether or not to purchase such Development Property on such terms. If
Boddie- Noell declines to exercise this option, the Development Property may be
sold within the next 120 days on terms no more favorable than those presented to
Boddie-Noell. If the Development Property is not sold within such 120-day
period, Boddie-Noell will again have a right of first refusal prior to any sale
of the Development Property. The decision whether to exercise such option with
respect to any Development Property shall be made by BNP's board of directors on
a case-by-case basis with any director that is a Contributor or Affiliated with
an Contributor abstaining from such decision.

         4.9 Excess Shares. If any Contributors are ever deemed to hold "Excess
Shares" as defined in the Articles of Incorporation, BNP will use reasonable
efforts to try to enable such Contributors to keep such shares; provided that
BNP need not take any steps that would jeopardize its status as a REIT or that
would require BNP to issue additional securities.

         4.10 Assignment of Warranties. With respect to any Property that was
constructed within 12 months of the Closing, the Chrysson Partnerships will
assign all warranties with respect to such Property to Boddie-Noell and will use
their best efforts to cause the maker of such warranties to consent to such
assignment if necessary for such assignment to be valid.


                                       12
<PAGE>



                                    ARTICLE V

                        REPRESENTATIONS AND WARRANTIES OF

                            CONTRIBUTORS - GENERALLY

         To induce Boddie-Noell and BNP to enter into this Master Agreement and
the transactions contemplated hereby, unless otherwise indicated, each of the
Contributors represents and warrants that the statements contained in Article V
and Article VI are true, correct and complete on the date hereof and will be
true, correct and complete on the Closing Date. It is the express intention and
agreement of each of the Contributors that the representations and warranties
set forth in Article V and Article VI shall survive the consummation of the
transactions contemplated in this Master Agreement, but only to the extent
expressly provided in Section 10.2 hereof.

         5.1 Consents. Except as disclosed on SCHEDULE 6.2C and SCHEDULE 5.1
attached hereto, to the actual knowledge of each Contributor, (i) no consents,
approvals, waivers, notifications, acknowledgments or permissions which have not
been obtained are required in order for any of the Chrysson Parties to fully
perform its or his respective obligations under this Master Agreement or which,
if left unobtained at Closing and thereafter, would have a material adverse
affect on the value, operation, occupation, use or development of any Initial
Property, and (ii) the execution and delivery of this Master Agreement by the
Chrysson Parties and the consummation of the transactions contemplated hereby,
including without limitation the execution of any related agreements, will not
require the consent of, or any prior filing with or notice to or payment to, any
governmental authority or other Person.

         5.2 Disclosure. To the actual knowledge of each of the Contributors,
the representations and warranties contained in this Master Agreement (including
Schedules and Exhibits and documents or instruments delivered in connection
herewith) or in any information, statement, certificate or agreement furnished
or to be furnished to Boddie-Noell by any of the Chrysson Parties in connection
with the Closing pursuant to this Master Agreement or the Exchange Option
Agreement, do not contain any untrue statement of a material fact or omit to
state any material fact necessary to make the statements and information
contained herein or therein, in light of the circumstances in which they are
made, not misleading.

         5.3 Absence of Conflicts. Except as set forth on SCHEDULE 5.1 AND
SCHEDULE 5.3 attached hereto, to the actual knowledge of each Contributor, the
execution, delivery and performance of this Master Agreement by the Chrysson
Parties and the consummation of the transactions contemplated hereby, including
without limitation, the execution and delivery of any documents, instruments or
agreements contemplated hereby, will not (after a lapse of time, due notice or
otherwise) (a) conflict with, violate or result in any breach or default under
(i) any provision of any partnership agreement, operating agreement or
certificate of any of the Chrysson Partnerships; (ii) any law, statute, rule or
regulation of any administrative agency or governmental body, or any judgment,
order, writ, stipulation, injunction, award or decree of any court, arbiter,
administrative agency or governmental body to which the Chrysson Parties or the
Properties are subject; or (iii) any indenture, agreement, instrument or other
contract to which the Chrysson Parties may be bound or relating to or affecting
their assets (except for the documents and instruments evidencing and/or
securing the Outstanding Chrysson Debt Financing); or (b) except for the
remedies imposed by the


                                       13
<PAGE>



documents evidencing the Outstanding Chrysson Debt Financing, result in the
acceleration of, create in any party the right to accelerate, terminate, modify
or cancel, or require any notice under or result in the creation or imposition
of any Lien on the Properties or related assets in accordance with the terms of
this Master Agreement under any indenture, mortgage, contract, agreement, lease,
sublease, license, sublicenses, franchise, permit, instrument of indebtedness,
security agreement or other undertaking or instrument to which the Chrysson
Parties may be bound or affected.

         5.4 Certification of Chrysson Financial Statements. The Chrysson
Financial Statements are true, correct and complete in all material respects,
are prepared in accordance either with generally acceptable accounting
principles or federal income tax principles, consistently applied, and fairly
present the financial condition of each of the applicable Chrysson Partnerships.

                                   ARTICLE VI

                         REPRESENTATIONS AND WARRANTIES

                            OF CONTRIBUTORS AS TO THE

                              CHRYSSON PARTNERSHIPS

         Each of the Contributors jointly and severally represents and warrants
to Boddie-Noell and BNP as follows:

         6.1 Power and Authority of Chrysson Partnerships. Each of the Chrysson
Partnerships is a limited partnership or limited liability company, as the case
may be, duly formed and validly existing under the laws of the State of North
Carolina. To the actual knowledge of each Contributor, each partner or member of
the Chrysson Partnerships which is not an individual has been duly formed and is
validly existing. All partnership interests in each Chrysson Partnership have
been validly issued and fully paid. True, correct and complete copies of each of
the partnership agreements, operating agreements and other organizational
documents, as applicable, of the Chrysson Partnerships and all amendments
thereto, and the minutes of any meetings of the partners of the Chrysson
Partnerships, have been submitted to Boddie-Noell prior to the date of this
Master Agreement. Each of the Chrysson Partnerships has full power and authority
to own and operate its properties and to enter into and perform its obligations
under this Master Agreement and the documents and instruments contemplated
hereby to which they are a party, and the execution, delivery and performance of
this Master Agreement have been duly authorized by all requisite partnership or
company actions on the part of each of the Chrysson Partnerships. This Master
Agreement constitutes, and the documents and instruments contemplated hereby and
other instruments and documents to be executed and delivered by the Chrysson
Partnerships, as applicable, hereunder will, when executed, constitute the
legal, valid and binding obligations of the Chrysson Partnerships, respectively,
enforceable against them in accordance with their respective terms. To the
actual knowledge of each of the Contributors, the Closing of the Exchange Option
Agreement, and the Master Agreement will effectuate the transfer of all of the
ownership interests in each of the Chrysson Partnerships, except for an 41 1/2%
equity interest in the Chrysson Partnership that owns Allerton.


                                       14
<PAGE>



         6.2 Rent Roll and Leases. The schedule of leases attached hereto as
SCHEDULE 6.2A (the "Schedule of Leases") is a true, correct and complete
schedule of all leases, subleases and rights of occupancy in effect with respect
to each of the Properties, respectively (the "Leases"), and there have been no
material changes to the Leases. Except as set forth on the Schedule of Leases,
there are no other leases, subleases, tenancies or other rights of occupancy in
effect with respect to the Properties other than the Leases. True, correct and
complete copies of the Leases, together with all amendments and supplements
thereto and all other documents and correspondence relating thereto, have been
delivered or made available to Boddie-Noell and its agents. SCHEDULE 6.2A
includes the rent roll information and is, as of the date shown thereon, true
and correct in all material respects. To the actual knowledge of each of the
Contributors, the Schedule of Leases sets forth, as of such date, (i) a list of
all tenants under the Leases, (ii) all arrearages owing from such tenants under
such Leases (listed on delinquency and default reports attached to and made a
part thereof), (iii) the expiration date of the term of such Leases, (iv) the
rent the tenant under such Lease is currently obligated to pay, (v) the amount
of any concession given in connection with any such Lease at any time, (vi) the
current outstanding balances of any security deposits held pursuant to any
Leases, (vi) any prepayments of rent by any tenant under any Lease of more than
one (1) month in advance (excluding security deposits which are delineated on
the list attached to the Schedule of Leases and made a part thereof) and (viii)
each Contributor represents that to his actual knowledge, there are no rental
concessions or abatements under a Lease applicable to any period subsequent to
the Initial Closing. Except as set forth on the Schedule of Leases, to the
actual knowledge of the Contributors, all such Leases are valid and enforceable
and presently in full force and effect, and none of the Leases have been
assigned. Except as set forth on SCHEDULE 6.2B attached hereto, none of the
Chrysson Partnerships, or to the actual knowledge of each Contributor, any
lessee under any Lease, is in default under such Lease, and to the actual
knowledge of each Contributor, there is no event which, but for the passage of
time or the giving of notice, or both, would constitute a default under such
Leases, except such defaults that would not have a material adverse effect on
the condition, financial or otherwise or on the earnings, business affairs or
business prospects of any of the Chrysson Partnerships or the Properties. Except
as disclosed on SCHEDULE 6.2B attached hereto, to the actual knowledge of each
of the Contributors, the consummation of the transactions contemplated by this
Master Agreement will not give rise to any breach, default or event of default
under any of the Leases. Each of the Leases is assignable by the applicable
Chrysson Partnership and, except as disclosed on SCHEDULE 6.2C attached hereto,
none of the Leases requires the consent or approval of any party in connection
with the transactions contemplated by this Master Agreement.

         6.3 No Contracts. No agreements, undertakings or contracts (the
"Contracts") affecting the Properties or the Chrysson Partnerships, written or
oral, will be in existence as of the Initial Closing, except as set forth on
SCHEDULE 6.3, SCHEDULE 3.2(I), SCHEDULE 6.2A and SCHEDULE 6.15 attached hereto,
all of which must have been approved by Boddie-Noell in writing.

         6.4 Liabilities; Indebtedness. Except for the Outstanding Chrysson Debt
Financing, the Leases, the liabilities expressly assumed by Boddie-Noell under
the provisions of this Master Agreement, including the operating agreements
listed on SCHEDULE 6.15 which are assumed by Boddie-Noell hereunder, and those
liabilities disclosed to Boddie-Noell in writing on SCHEDULE 6.4 hereto, the
Chrysson Partnerships have not incurred any Indebtedness related to the Initial
Properties


                                       15
<PAGE>



except in each instance for trade payables and any other customary and ordinary
expenses in the ordinary course of business that will be paid and discharged in
full by the Chrysson Partnerships, respectively, as of the Initial Closing.

         6.5 Insurance. Each of the Chrysson Partnerships currently maintains or
causes to be maintained all of the public liability, casualty and other
insurance coverage with respect to the Properties and their respective
businesses as set forth on SCHEDULE 6.5 attached hereto. All such insurance
coverage shall be maintained in full force and effect through the Closing and
all premiums due and payable thereunder have been, and shall be, fully paid when
due.

         6.6 Personal Property. All equipment, fixtures and personal property
located at or on any of the Properties, respectively, which is owned or leased
by the Chrysson Partnerships shall remain at the Properties and shall not be
removed prior to the Closing, except for equipment that becomes obsolete or
unusable, which may be disposed of or replaced in the ordinary course of
business. The personal property of the Chrysson Partnerships is not subject to
any Liens except for Permitted Liens.

         6.7 Claims or Litigation. Except as set forth on SCHEDULE 6.7 attached
hereto, none of the Chrysson Parties has received notice of any claim, demand,
suit or unfiled lien against the Chrysson Parties or the Properties nor to any
of the Contributors' actual knowledge has any proceeding or litigation of any
kind, pending or outstanding, been filed before any court or administrative,
governmental or regulatory authority, agency or body, domestic or foreign, and,
to the actual knowledge of any of the Contributors, no order, judgment,
injunction or decree of any court, tribunal or other governmental authority has
been filed against any of the Chrysson Parties or any of the Properties or, to
the actual knowledge of any of the Contributors, threatened, or likely to be
made or instituted, which would have a materially adverse affect on the business
or financial condition of any of the Chrysson Parties or any of the Properties
or in any way be binding upon Boddie-Noell or affect or limit Boddie-Noell's
full use and enjoyment of any of the Properties.

         6.8 Hazardous Substances. Each of the Contributors represents, to his
actual knowledge, that (x) as of the date hereof and (y) except as set forth in
the environmental audit reports provided to Boddie-Noell by the Chrysson Parties
and in the environmental assessments of the Properties conducted on behalf of
Boddie-Noell (the "Environmental Assessments"), as of any Closing Date, the
Chrysson Parties have not generated, stored, released, discharged or disposed of
hazardous substances or hazardous wastes at, upon or from any of the Properties
in violation of any Environmental Law, order, judgment or decree or permit, or
in connection with which remedial action would be required under any
Environmental Law, order, judgment, decree or permit. To the actual knowledge of
each of the Contributors, (x) as of the date hereof and (y) except as set forth
in the environmental audit reports provided to Boddie-Noell by the Chrysson
Parties or in the Environmental Assessments, as of any Closing Date, no
hazardous substances or hazardous wastes have otherwise been generated, stored,
released, discharged or disposed of from, at or upon any of the Properties in
violation of any Environmental Law. To the actual knowledge of each of the
Contributors, (x) as of the date hereof and (y) except as set forth in the
environmental audit reports provided to Boddie-Noell by the Chrysson Parties or
in the Environmental Assessments, as of any Closing Date, no underground storage
tanks are located on any of the Properties. As used in this

                                       16
<PAGE>



Master Agreement, the terms "hazardous substances" and "hazardous wastes" shall
have the meanings set forth in the Comprehensive Environmental Response,
Compensation and Liability Act, as amended, and the regulations thereunder, the
Resource Conservation and Recovery Act, as amended, and the regulations
thereunder, and the Federal Clean Water Act, as amended, and the regulations
thereunder, and such terms shall also include asbestos, petroleum products,
radioactive materials and any regulated substances under any Environmental Law,
regulation or ordinance.

         6.9 Compliance with Laws. The Chrysson Parties possess such
certificates, authorities or permits issued by the appropriate state or federal
regulatory agencies or bodies necessary to conduct the business to be conducted
by them (other than any environmental certification, authorities or permits
required by state or federal agencies to be obtained by tenants of the
Properties) and none of the Chrysson Parties has received any written notice of
proceedings relating to the revocation or modification of any such certificate,
authority or permit which, singly or in the aggregate, if the subject of an
unfavorable decision, ruling or finding, would materially and adversely affect
the condition, financial or otherwise, or the earnings, business affairs or
business prospects of any of the Chrysson Parties or any of the Properties, as
applicable. Except as otherwise disclosed to Boddie- Noell in writing, to the
actual knowledge of each of the Contributors, there is no existing violation of
any federal, state, county or municipal law, ordinance, order, code, regulation
or requirement affecting any of the Chrysson Parties or the Properties that
would have a material, adverse effect on the financial condition, business or
prospects of any of the Chrysson Parties. Except as otherwise disclosed to
Boddie-Noell in writing, to the actual knowledge of each of the Contributors,
there has been no material misstatement of a fact or misrepresentation of a fact
herein or in any other written document submitted by any of the Chrysson Parties
to Boddie-Noell. Except as otherwise disclosed to Boddie-Noell in writing, to
the actual knowledge of each of the Contributors, there are no zoning,
environmental or other land use regulation proceedings instituted against any of
the Properties that would materially, adversely affect the use, occupancy or
operation of such Property. To the actual knowledge of each of the Contributors,
each of the Chrysson Parties has obtained all material licenses, permits,
certificates and authorization necessary to conduct its business.

         6.10 Employees. None of the Chrysson Partnerships presently has any
employees nor have any of the Chrysson Partnerships ever had any such employees.

         6.11 Condemnation and Moratoria. Except as set forth at SCHEDULE 6.11,
to the actual knowledge of each of the Contributors, there are (i) no pending or
threatened condemnation or eminent domain proceedings, or negotiations for
purchase in lieu of condemnation, which affect or would affect any portion of
any of the Properties; (ii) no pending or threatened moratoria on utility or
public sewer hook-ups or the issuance of permits, licenses or other inspections
or approvals necessary in connection with the construction or reconstruction of
improvements, including without limitation tenant improvements, which affect or
would affect any portion of any of the Properties; and (iii) no pending or
threatened proceeding to change adversely the existing zoning classification as
to any portion of any of the Properties. No portion of any of the Properties is
a designated historic property or located within a designated historic area or
district, and to the actual knowledge of each of the Contributors, there are no
graveyards or burial grounds located within any of the Properties. Boddie-Noell
shall be entitled to all compensation received from any governmental authority
relating to the proceedings or negotiations described at SCHEDULE 6.11.

                                       17
<PAGE>



         6.12 Condition of Improvements. To the actual knowledge of each of the
Contributors after reasonable inquiry, (x) as of the date hereof and (y) except
as otherwise disclosed to Boddie- Noell during the due diligence process related
to the Properties by its independent engineers or others conducting such due
diligence, as of any Closing Date, there is no material defect in the condition
of (i) any of the Properties, (ii) the improvements thereon, (iii) the roof,
foundation, load-bearing walls or other structural elements thereof, (iv) any
drainage or soil condition of any nature, or (v) the mechanical, electrical,
plumbing and safety systems therein, nor any material damage from casualty or
other cause, nor any soil condition of any nature that will not support all of
the Improvements currently thereon without the need for unusual or new
subsurface excavations, fill, footings, caissons or other installations. For
purposes of this Section 6.12, the actual knowledge of a Contributor shall not
be imputed to the knowledge of another Contributor unless such Contributor has
actual independent knowledge of such fact.

         6.13 Taxes. Except as set forth on SCHEDULE 6.13 attached hereto and
the ad valorem taxes assessed on the Properties, (i) all tax or information
returns required to be filed on or before the date hereof by or on behalf of the
Chrysson Parties or the Properties have been filed and all such tax or
information returns required to be filed hereafter will be filed on or before
the date due in accordance with all applicable laws prior to the incurrence of
any penalties or interest thereon and all taxes shown to be due on any returns
have been paid or will be paid when due; and (ii) to the actual knowledge of
each of the Contributors, there is no action, suit or proceeding pending against
or threatened with respect to any Chrysson Party or any of the Properties in
respect of any tax, nor is any claim for additional tax asserted by any taxing
authority. None of the Chrysson Parties nor any of their respective federal,
state and local income or franchise tax returns are the subject of any audit or
examination by any taxing authority. None of the Chrysson Parties has executed
or filed with the Internal Revenue Service or any other taxing authority any
agreement now in effect extending the period for assessment or collection of any
income or other taxes.

         6.14 Management Agreements. All management, leasing, development or
service and similar agreements in effect entered into by any of the Chrysson
Parties or any Affiliates of the Chrysson Parties relating to the Initial
Properties are described on SCHEDULE 6.14 attached hereto (collectively, the
"Management and Leasing Agreements"), and all such Management and Leasing
Agreements relating to the Properties shall be terminated as of the Initial
Closing Date and thereafter shall be void and of no further force and effect.

         6.15 Operating Agreements. True, complete and correct copies of all
agreements pertaining to the operation of the Properties as of the date hereof
(collectively, the "Existing Operating Agreements") have been provided or made
available to Boddie-Noell. The Existing Operating Agreements are, to the actual
knowledge of each of the Contributors, in full force and effect, no Chrysson
Partnership is in default of any of its material obligations under any of such
Existing Operating Agreements, and except for those set forth on SCHEDULE 6.15
attached hereto, all Existing Operating Agreements are terminable on not more
than thirty (30) days prior written notice and without payment of any penalty.
At the Closing with respect to each of the Properties, true, complete and
correct copies of such Existing Operating Agreements shall have been provided or
made available to Boddie-Noell and, to the actual knowledge of each of the
Contributors, the Existing Operating Agreements shall be, unless otherwise
described in writing to Boddie-Noell or


                                       18
<PAGE>



except as otherwise provided herein, (i) in full force and effect and (ii) free
from any default by the appropriate Chrysson Partnership of any of its material
obligations under any of them. Chrysson shall advise Boddie-Noell immediately of
any default by any party to an Existing Operating Agreement. Boddie-Noell does
not assume any obligation under any Existing Operating Agreement for acts or
omissions which occur prior to Closing.

         6.16 Absence of Certain Changes. Since December 31, 1996, except as
otherwise set forth in this Master Agreement, to the actual knowledge of each of
the Contributors, there has not been with respect to any of the Chrysson
Partnerships:

                      (a) any material adverse change in the financial condition
         of any of such Chrysson Parties;

                      (b) any adverse change in the condition of the property,
         business or liabilities of any of the Chrysson Partnerships except
         normal and usual changes in the ordinary course of business which have
         not been materially adverse;

                      (c) any damage, destruction or loss, whether or not
         covered by insurance, materially and adversely affecting the properties
         or business of any of the Chrysson Partnerships;

                      (d) any sale, abandonment or other disposition by any of
         the Chrysson Partnerships of any interest in the Properties, or of any
         personal property owned by a Chrysson Partnership, other than in the
         ordinary course of such Chrysson Partnership's business;

                      (e) any change in the accounting methods or practices by
         any of the Chrysson Partnerships or in depreciation or amortization
         policies theretofore used or adopted;

                      (f) any material contractual liability incurred by any of
         the Chrysson Partnerships, contingent or otherwise, other than for
         operating expenses, obligations under executory contracts incurred for
         fair consideration and taxes accrued with respect to operations during
         such period, all incurred in the ordinary course of business; or

                      (g) any other material adverse change in the business of
         any of the Chrysson Partnerships or any of the Properties.

         6.17 Tradename. There have never been any Liens or pending or
threatened third-party claims for infringement or unlawful use of the tradename
used by the multi-family community of a Chrysson Partnership, and to the actual
knowledge of each of the Contributors each of the Chrysson Partnerships has the
right to sell, transfer, assign and convey the Tradename to Boddie-Noell,
provided, however, no party has filed for any protection under federal or state
trademark laws and no Chrysson Party has taken any steps other than use to
secure any common law proprietary interest in the Tradename.


                                       19

<PAGE>



         6.18 Title. The Chrysson Partnerships have good and marketable fee
simple title to the Properties, and as of Closing there will be no mechanics'
liens, contractors' claims, unpaid bills for material or labor pertaining to the
Initial Properties, nor any other similar liens which might adversely affect the
Chrysson Partnerships' title to the Initial Properties, except for current ad
valorem real estate taxes.

         6.19 Certain Liens. All labor and services performed and materials
furnished to the Initial Properties have been paid for in full and to the best
of the Chrysson Partnerships' knowledge, there exists no basis for which a
mechanic's, materialman's or similar lien can properly be claimed against the
Initial Properties or any part thereof.

                                   ARTICLE VII

                         REPRESENTATIONS AND WARRANTIES

                                 OF BODDIE-NOELL

         To induce the Chrysson Parties to enter into this Master Agreement and
the transactions contemplated hereby, Boddie-Noell hereby represents and
warrants to the Chrysson Parties that the statements contained in this Article
VII are true, correct and complete as of the date hereof and will be true,
correct and complete on the Closing Date. It is the express intention and
agreement of Boddie-Noell that the foregoing representations and warranties
shall survive the consummation of the transactions contemplated in this Master
Agreement, but only to the extent expressly provided in Section 10.4 hereof.

         7.1 Organization and Authority. Boddie-Noell has been duly formed and
is validly existing as a North Carolina limited partnership and is duly
qualified to do business in all jurisdictions where such qualification is
necessary to carry on its business as now conducted and is duly qualified or in
the process of becoming duly qualified in all jurisdictions where the ownership
of its property would necessitate such qualification. Boddie-Noell has all
partnership power and authority under its Partnership Agreement and its
certificate of limited partnership to enter into this Master Agreement and the
Exchange Option Agreement and to enter into and deliver all of the documents and
instruments required to be executed and delivered by Boddie-Noell and to perform
its obligations hereunder and thereunder.

         7.2 Binding Obligation. The execution and delivery of this Master
Agreement, the Exchange Option Agreement and the documents required to be
executed by Boddie-Noell hereunder and thereof, and the performance of its
obligations under this Master Agreement and the Exchange Option Agreement, have
been duly authorized by all requisite partnership action, and this Master
Agreement and the Exchange Option Agreement have been, and such documents will
on the Closing Date have been, duly executed and delivered by Boddie-Noell. This
Master Agreement and the Exchange Option Agreement do and will, and the
documents executed by Boddie-Noell will, constitute the valid and binding
obligation of Boddie-Noell enforceable in accordance with their terms, subject
to bankruptcy and similar laws affecting the remedies or recourse of creditors
generally.

                                       20
<PAGE>



         7.3 Partnership Agreement. The Boddie-Noell Partnership Agreement as in
effect on the Initial Closing Date shall be substantially in the form as shown
at EXHIBIT 7.3.

         7.4 Disclosure. To the actual knowledge of Boddie-Noell, the
representations and warranties contained in this Master Agreement (including
Schedules and Exhibits and documents or instruments delivered in connection
herewith) or in any information, statement, certificate or agreement furnished
or to be furnished to any of the Chrysson Parties by Boddie-Noell in connection
with the Closing pursuant to this Master Agreement or the Exchange Option
Agreement, do not contain any untrue statement of a material fact or omit to
state any material fact necessary to make the statements and information
contained herein or therein, in light of the circumstances in which they are
made, not misleading.

         7.5 Insurance. Boddie-Noell shall at all times until three (3) years
from the date hereof cause to be maintained all of the public liability,
casualty and other insurance coverage with respect to the Properties and their
respective businesses in such amounts it considers appropriate in its sole
discretion.

                                  ARTICLE VIII

                      REPRESENTATIONS AND WARRANTIES OF BNP

         BNP hereby represents and warrants to each Chrysson Party as follows:

         8.1 Organization and Authority. BNP has been duly formed and is validly
existing as a Maryland corporation and has elected under the Code to be treated
as a real estate investment trust, and is duly qualified to do business in all
jurisdictions where such qualification is necessary to carry on its business as
now conducted and is duly qualified or in the process of becoming duly qualified
in all jurisdictions in which its properties or Boddie-Noell's properties. BNP
has all power and authority under its organizational documents to enter into
this Master Agreement and such other documents as are required hereby and by the
Exchange Option Agreement to be executed by it.

         8.2 Binding Obligations. The execution and delivery of this Master
Agreement, the Exchange Option Agreement and the documents required to be
executed by BNP by the terms hereof and thereof, and the performance of its
obligations under this Master Agreement, the Exchange Option Agreement and the
documents executed by it, have been duly authorized by all requisite action and
this Master Agreement, the Exchange Option Agreement, and the documents required
to be executed by it have been and will on the Closing Date have been, duly
executed and delivered by BNP. To the actual knowledge of BNP, none of the
foregoing requires any action by or in respect of, or filing with, any
governmental body, agency or official or contravenes or constitutes a default
under any provision of applicable law or regulation, any organizational document
of BNP or any agreement, judgment, injunction, order, decree or other instrument
binding upon BNP. This Master Agreement does and will, and the documents
required to be executed by it will, constitute the valid and binding obligations
of BNP enforceable in accordance with their respective terms, subject to
bankruptcy and similar laws affecting the remedies or resources of creditors
generally.

                                       21
<PAGE>



         8.3 Securities Filings. BNP has delivered or made available to each
Contributor each report, proxy statement or information statement and all
exhibits thereto prepared by it or relating to its properties since December 31,
1995 each in the form (including exhibits and any amendments thereto) filed with
the SEC (collectively, the "Boddie-Noell Reports"). The Boddie-Noell Reports,
which were filed with the SEC in a timely manner, constitute all forms, reports
and documents required to be filed by BNP under the Securities Laws during such
time period. As of their respective dates and to the best of Boddie-Noell's
knowledge, the Boddie-Noell Reports (i) complied as to form in all material
respects with the applicable requirements of the Securities Laws and (ii) did
not contain any untrue statement of a material fact or omit to state a material
fact required to be stated therein or necessary to make the statements made
therein, in the light of circumstances under which they were made, not
misleading. No material adverse change in the financial condition, business
operations or properties of BNP has occurred that would render any material
statement made in any of the Boddie-Noell Reports materially untrue or
misleading.

         8.4 REIT Status of BNP. BNP is organized and operates and will continue
to operate in a manner so as to qualify as a "real estate investment trust"
under Section 856 thorough 860 of the Code. BNP has elected, and will continue
to elect, to be taxed as a "real estate investment trust" under the Code.

                                   ARTICLE IX

                            CONDITIONS TO CLOSING AND

                           DUE DILIGENCE INVESTIGATION

         9.1 Conditions to Closing of Initial Properties. In addition to the
other pre-conditions detailed herein, each of the following shall be a condition
as described below to the obligation to close the transactions contemplated
hereby with respect to the Initial Properties:

                      (a) BNP Shareholder Approval. If it is determined by BNP
         that the completion of the transactions contemplated hereby requires
         the approval of BNP's shareholders, then (i) such approval shall be a
         condition to close the transaction contemplated hereby and (ii) BNP
         agrees that it shall in good faith promptly begin the process of
         preparing and filing with the SEC any necessary proxy material and will
         call for and hold a shareholder meeting as soon as is reasonably
         practicable to vote on such matter. If such approval is required and
         the shareholders of BNP do not approve the transactions contemplated
         hereby, this Agreement shall be terminated and Boddie-Noell shall be
         obligated to pay to the Contributors the liquidated damages set forth
         in Section 2.3(e) hereof.

                      (b) Price of BNP's Common Stock. If the average daily last
         sale price of BNP's Common Stock for the 20 trading days prior to the
         Initial Closing is less than $12.00 per share, then the Chrysson
         Parties shall have no obligation to close the transaction contemplated
         hereby. If the average daily last sale price of BNP's Common Stock for
         the 20 trading days prior to the Initial Closing is greater than $14.75
         per share, then Boddie- Noell shall have no obligation to close the
         transaction contemplated hereby.

                                       22
<PAGE>



                      (c) Refinancing of Loans. Boddie-Noell shall have no
         obligation to close the transactions contemplated hereby if
         Boddie-Noell determines that it is unable to refinance all of the
         Outstanding Chrysson Debt Financing on terms reasonably acceptable to
         the Board of Directors of BNP.

                      (d) Termination of Management Contracts. Boddie-Noell
         shall have no obligation to close the transactions contemplated hereby
         if Boddie-Noell does not have the unconditional right to manage all of
         the Properties as of their respective acquisition date. Any costs
         associated with terminating any existing contracts shall be at the
         Contributors' expense.

                      (e) Limitation on Costs. Boddie-Noell shall have no
         obligation to close the transactions contemplated hereby if
         Boddie-Noell's and BNP's aggregate total cash expenses for completing
         the acquisition of the Initial Properties (exclusive of any investment
         banking fees) exceeds $1.0 million.

                      (f) No Material Adverse Change to Properties. Boddie-Noell
         shall have no obligation to close the transactions contemplated hereby
         if there has been a material adverse change in the condition, financial
         or otherwise, of any of the Properties, or the business prospects of
         any of the Properties from the date hereof.

                      (g) Title and Survey. Boddie-Noell shall have no
         obligation to close the transactions contemplated hereby if the
         Contributors do not convey good and marketable title to the Properties,
         which shall be free and clear of all liens, defects and encumbrances,
         except "Permitted Liens" or if the Contributors do not convey
         unencumbered title to all personal property, including but not limited
         to all personalty, fixtures, furniture, equipment and communication
         infrastructure, including TV cables, used in the operation of the
         Properties. Boddie-Noell shall pay for the preliminary title report,
         the premium for an ALTA "extended coverage" Owner's Policy.
         Boddie-Noell shall pay the costs of recording the deed and shall be
         responsible for ordering the ALTA survey (at Boddie-Noell's costs and
         in a form required by Boddie-Noell and its mortgage lender).
         Additionally, Boddie-Noell and the Contributors are each responsible
         for their respective legal fees. Any fees associated with the
         assumption by Boddie-Noell or the prepayment or retirement of debt
         encumbering any of the Properties (to the extent such fees exceed those
         specified at SCHEDULE 3.2(II) with respect to any Property), property
         transfer and documentary taxes, all other costs related to the transfer
         of the Properties and escrow fees shall be paid by the Contributors and
         shall be a reduction in the Contribution Price.

                      (h) Performance of Properties. Boddie-Noell shall have no
         obligation to close the transactions contemplated hereby unless each
         Property has met the performance standards set forth at EXHIBIT 9.1(H)
         (the "Performance Standards").

                      (i) Opinion to Boddie-Noell. Boddie-Noell shall have no
         obligation to close the transactions contemplated hereby if
         Boddie-Noell and BNP have not received an opinion of counsel to the
         Chrysson Parties substantially in the form of EXHIBIT 9.1(I) attached
         hereto.

                                       23
<PAGE>



                      (j) Opinion to Chrysson. The Chrysson Parties shall have
         no obligation to close the transactions contemplated hereby if the
         Chrysson Parties have not received an opinion of counsel to
         Boddie-Noell and BNP substantially in the form of EXHIBIT 9.1(J)
         attached hereto.

                      (k) No Material Adverse Change to BNP. The Chrysson
         Parties shall have no obligation to close the transactions contemplated
         hereby if there has been a material adverse change in the financial
         condition of BNP from the date hereof; provided that a decrease in the
         market price of BNP's Common Stock shall not be deemed a "material
         adverse change." The provisions of this Section 9.1(k) shall not affect
         or limit the Chrysson Parties' right to terminate this Agreement under
         Section 9.1(b) hereof.

                      (l) Performance of Obligations. The Chrysson Partnerships
         shall have performed all of its obligations under the Contracts, the
         Leases, the Permitted Liens and any mortgages relating to the
         Properties.

                      (m) Payment of Charges and Assessments. All charges and
         assessments (other than ad valorem property taxes for the year of
         Closing) for sewer, water, streets, sidewalks, and similar improvements
         by any governmental authority affecting the Initial Properties, to the
         extent due and payable prior to Closing, shall have been paid.

                      (n) Authorizations. Boddie-Noell shall have received by
         the Closing all necessary and appropriate licenses, permits, approvals
         and authorizations (collectively, the "Authorizations") from all
         governmental agencies, authorities, boards, commissions, departments
         and bodies having or claiming to have jurisdiction over the Properties;
         provided that Boddie-Noell has used its best efforts to obtain the
         Authorizations.

                      (o) Zoning. No actual or threatened easement, zoning
         ordinance or use regulation, statute, ordinance, law, juridical
         decision, official or unofficial policy, restriction or reservation or
         proposed shall prohibit or impair (and there shall be no pending or
         threatened litigation which may prohibit or impair) Boddie-Noell's use
         and operation of the Properties.

                      (p) Representations and Warranties. All of the
         representations and warranties of the parties hereto shall be true and
         correct in all material respects as of the Closing Date.

         9.2 Boddie-Noell Investigation/Due Diligence Period. For a period of
sixty (60) days after the execution date of this Agreement ("Investigation/Due
Diligence Period") and for a 60-day period prior to any Subsequent Closing
Boddie-Noell, at its own expense, shall have the right, but not the obligation,
to perform due diligence on the Properties and of the Chrysson Partnerships,
including but not limited to the following procedures:

                      (a) Physical. Inspect all physical aspects of the
         Properties, including inspections of all apartment units at each
         Property and including all systems, components and service

                                       24
<PAGE>



         contracts. Contributor agrees to supply Boddie-Noell with "as-built"
         plans, specifications and surveys with respect to all Properties.

                      (b) Regulatory. Investigate all zoning, code and
         governmental requirements, including the review of certificates of
         occupancy and licenses, all which shall be provided by the Chrysson
         Parties.

                      (c) Environmental. Review and perform Phase I and Phase II
         audits and other environmental studies. If, in Boddie-Noell's sole
         discretion, a Phase II investigation is warranted with respect to some
         or all of the Properties, the Investigation/Due Diligence Period will
         automatically extend by thirty (30) days (it being understood that the
         due diligence review with respect to the non-Phase II properties shall
         be deemed completed at the end of the initial 60-day Investigation/Due
         Diligence Period).

                      (d) Title. Review preliminary title reports and surveys.

                      (e) Lease and Tenant Information. Review copies of leases,
         rental agreements and contracts, together with any modifications or
         amendments therein pertaining to the operation of the Properties.

                      (f) Books and Records. Obtain the Chrysson Financial
         Statements (at Boddie- Noell's expense); verify financial information
         from all accounting books and records since the inception of the
         Contributors' ownership; review any other information and documents in
         the Contributors' possession or control and pertaining to the
         Contributors' ownership and operation of the Properties including all
         tax records (collectively, the "Records").

         Within ten (10) days after the execution of this Master Agreement, the
Chrysson Partnerships agree to deliver to Boddie-Noell true and correct copies
of the following documents, to the extent not delivered prior to the date of
this Master Agreement: (i) soil and engineering studies and other reports
relating to the Properties; (ii) all warranties and guaranties reasonably
available from any contractors, subcontractors, vendors and suppliers relating
to their performance, quality of workmanship and quality of materials supplied
in connection with the construction, development, installation and operation of
any and all fixtures, equipment, items of personal property and improvements
located in or used in connection with the Properties.

         The Chrysson Parties and each Contributor covenants and agrees that it
shall provide Boddie- Noell with access to all Records in the Chrysson Parties'
or the Contributors' possession and control. Boddie-Noell shall conduct all of
its property inspections in a manner not disruptive to the tenants or to the
operation of the Properties.

         After its investigation, if Boddie-Noell, in its sole discretion (i)
determines that any Initial Property is not satisfactory for purchase or
operation, then Boddie-Noell may terminate this Master Agreement and (ii)
determines that any Planned Property is not satisfactory for purchase or
operation, then Boddie-Noell shall have no obligation to purchase such Planned
Property.


                                       25
<PAGE>



         The Chrysson Parties and each Contributor will cooperate with
Boddie-Noell before and after Initial Closing and any Subsequent Closing in
providing such information as Boddie-Noell may reasonably require to prepare its
proxy material and Form 8-K filings and such other reports and filings as may be
required by any governmental authority, AMEX or applicable exchange; provided
that the Chrysson Parties shall have no obligation to obtain at their expense
audited financial statements of the Chrysson Partnerships.

         9.3 Conditions to Closing of Planned Properties. In addition to the
other preconditions detailed herein, each of the following shall be a condition
as described below to the obligation to close the transactions contemplated
hereby with respect to the purchase of a Planned Property:

                      (a) Performance of Properties. Boddie-Noell shall have no
         obligation to close the transactions contemplated hereby with respect
         to a Planned Property unless each such Property has met the performance
         standards set forth at EXHIBIT 9.3(A) (the "Planned Property
         Performance Standards"). If any Planned Property is not purchased
         pursuant to this Section 9.3(a), "Planned Property" or "Planned
         Properties" as used herein shall mean only those Planned Properties to
         be purchased.

                      (b) Refinancing of Loans. Boddie-Noell shall have no
         obligation to purchase a Planned Property if Boddie-Noell determines
         that it is unable to refinance all of the Outstanding Chrysson Debt
         Financing related to a Planned Property on terms reasonably acceptable
         to the Board of Directors of BNP.

                      (c) Termination of Management Contracts. Boddie-Noell
         shall have no obligation to purchase a Planned Property if Boddie-Noell
         does not have the unconditional right to manage such Planned Properties
         as of its respective acquisition date. Any costs associated with
         terminating any management contracts shall be at the Contributors'
         expense.

                      (d) Construction and Lease-up. Boddie-Noell shall have no
         obligation to purchase a Planned Property unless the construction and
         lease-up of the Planned Property has been completed within the time
         frame set forth at SCHEDULE 9.3(D).

                      (e) No Material Adverse Change. Boddie-Noell shall have no
         obligation to purchase a Planned Property unless the condition,
         financial or otherwise, of the Property, or the business prospects of
         the Property are as the Contributors represented and projected that
         they would be. It is understood that the directors of Boddie-Noell
         (other than those who may be Contributors or their Affiliates), at
         their sole discretion exercised in good faith, will determine whether
         or not the conditions of this Section 9.3(e) have been satisfied.

                      (f) Covenants, Representations and Warranties.
         Boddie-Noell shall have no obligation to purchase a Planned Property
         unless (i) there has been no breach by the Contributors of any covenant
         in this Master Agreement or in an Exchange Option Agreement and (ii)
         all of the representations and warranties of the Contributors set forth
         herein with respect to an Initial Property remain true with respect to
         a Planned Property, with the related

                                       26
<PAGE>



         schedules updated or added by the Contributors through the Subsequent
         Closing Date. It is understood that Boddie-Noell will have no
         obligation to purchase a Planned Property if such updated or additional
         schedules contain material information causing the directors of Boddie-
         Noell (other than those who may be Contributors or their Affiliates),
         at their sole discretion exercised in good faith, to determine that the
         purchase of the Planned Property on the terms set forth herein and in
         the Exchange Option Agreement is no longer in the best interest of
         Boddie-Noell.

                      (g) Title and Survey. Boddie-Noell shall have no
         obligation to purchase a Planned Property if the Contributors cannot
         convey good and marketable title to the Planned Property, which shall
         be free and clear of all liens, defects and encumbrances, except
         "Permitted Liens" or if the Contributors do not convey unencumbered
         title to all personal property, including but not limited to all
         personalty, fixtures, furniture, equipment and communication
         infrastructure, including TV cables, used in the operation of the
         Planned Property. Boddie-Noell shall pay for the preliminary title
         report and the premium for an ALTA "extended coverage" Owner's Policy.
         Boddie-Noell shall pay the costs of recording the deed and shall be
         responsible for ordering the ALTA survey (at Boddie-Noell's costs and
         in a form required by Boddie-Noell and its mortgage lender).
         Additionally, Boddie-Noell and the Contributors are each responsible
         for their respective legal fees with respect to the purchase of a
         Planned Property. Any fees associated with the assumption by
         Boddie-Noell or the prepayment or retirement of debt encumbering any of
         the Planned Properties (to the extent such fees exceed those specified
         at SCHEDULE 3.2(II) with respect to any Property), property transfer
         and documentary taxes, all other costs related to the transfer of the
         Planned Properties and escrow fees shall be paid by the Contributors
         and shall be a reduction in the Contribution Price.

                      (h) Adequate Warranty. Boddie-Noell shall have no
         obligation to purchase a Planned Property if such purchase is not
         accompanied by warranties from the developer that are customary in
         connection with the purchase of similar, newly constructed properties.

                      (i) Opinion to Boddie-Noell. Boddie-Noell shall have no
         obligation to purchase a Planned Property if Boddie-Noell and BNP have
         not received an opinion of Counsel to the Chrysson Parties
         substantially in the form of EXHIBIT 9.1(I) attached hereto.

                      (j) Opinion to Chrysson. The Chrysson Parties shall have
         no obligation to sell a Planned Property if the Chrysson Parties have
         not received an opinion of counsel to Boddie-Noell and BNP
         substantially in the form of EXHIBIT 9.1(J) attached hereto.

                      (k) Performance of Obligations. The Chrysson Partnerships
         shall have performed all of its obligations under the Contracts, the
         Leases, the Permitted Liens and any mortgages relating to the Planned
         Properties.

                      (l) Payment of Charges and Assessments. All charges and
         assessments (other than ad valorem property taxes for the year of
         Closing) for sewer, water, streets, sidewalks,

                                       27
<PAGE>



         and similar improvements by any governmental authority affecting the
         Planned Properties, to the extent due and payable prior to the Closing,
         shall have been paid.

                      (m) Authorizations. Boddie-Noell shall have received by
         the Closing all necessary and appropriate licenses, permits, approvals
         and authorizations from all governmental agencies, authorities, boards,
         commissions, departments and bodies having or claiming to have
         jurisdiction over the Planned Properties; provided that Boddie-Noell
         has used its best efforts to obtain the Authorizations.

                      (n) Zoning. No actual or threatened easement, zoning
         ordinance or use regulation, statute, ordinance, law, juridical
         decision, official or unofficial policy, restriction or reservation or
         proposed shall prohibit or impair (and there shall be no pending or
         threatened litigation which may prohibit or impair) Boddie-Noell's use
         and operation of the Planned Properties.

         Boddie-Noell and the Contributors agree that they will consummate the
transaction contemplated hereby with respect to a Planned Property within 30
days of the satisfaction of each of the conditions set forth in this Section
9.3.

               9.4    Closing Documents. At Closing Chrysson Partnerships shall
execute and deliver the following documents to Boddie-Noell:

                      (a) Title Insurance Affidavit. Any affidavit required by
         the title company to remove the standard printed exceptions from the
         title policy and the loan policy. Additionally, Chrysson Partnerships
         shall discharge in full any and all indebtedness underlying such
         exceptions at or before the Closing.

                      (b) Letters to Tenants. Letters addressed to the Tenants
         and signed by Chrysson Partnerships, advising the Tenants of the
         Closing of the Transactions and Boddie-Noell's right to receive the
         rents under their respective Leases.

                      (c) Other Documents. Such other documents as may be
         reasonably required to close the Transactions contemplated by this
         Master Agreement.

                                    ARTICLE X

                                    INDEMNITY

         10.1 Representations and Warranties of each of the Contributors. Each
of the Contributors hereby agrees, for himself and his successors and assigns,
to indemnify, defend and hold both Boddie-Noell and BNP harmless from and
against any and all damage, cause of action, action, proceeding, expense, loss,
cost, claim or liability (each a "Claim") suffered or incurred by either
Boddie-Noell or BNP as a result of any of the following: any untruth, inaccuracy
or breach of any of the representations, warranties or covenants made by a
Chrysson Party herein. It is the express intention and agreement of the parties
that the foregoing indemnity shall survive the

                                       28
<PAGE>



consummation of the transactions contemplated in this Master Agreement.
Notwithstanding any other provision herein and except for Claims made regarding
a breach of the covenants and warranties set forth at Sections 4.7 and 4.8, no
Contributor shall have any liability for any Claim that is asserted more than
twelve (12) calendar months after the Closing Date (except with respect to any
Claim asserted because of the untruth, inaccuracy or breach of Section 6.13 (a
"Tax Claim"), the time limitation for such a claim shall be the same as the
statute of limitations applicable to the Tax Claim).

         10.2 Scope of Contributors Indemnity. Notwithstanding anything to the
contrary contained in this Master Agreement, the maximum liability of each of
the Contributors under Section 10.1 shall not exceed the dollar value of the
Units issued (determined at the time of issuance) to such Contributor at Closing
attributable to the Chrysson Partnership through which the liability arises (the
"Maximum Indemnity Amount"). The Maximum Indemnity Amount shall be calculated at
the time a Claim is paid, without regard to each of the Contributors' transfer,
sale, assignment, surrender, hypothecation or other disposition of each of the
Contributors' Units (or the corresponding Shares of such Units) after Closing.

         10.3 Arbitration. Any dispute, claim or controversy between
Boddie-Noell and any Contributor as to liability of any Contributor above shall
be settled by arbitration in accordance with this Section 10.3. Each of
Boddie-Noell and the Contributors (by a vote of majority thereof) shall appoint
an arbitrator, and the two arbitrators so appointed shall promptly select a
third arbitrator. Within thirty (30) days of the completion of such
appointments, the parties shall submit to arbitration in accordance with the
Commercial Arbitration Rules of the American Arbitration Association. The place
of arbitration shall be Charlotte, North Carolina. Notwithstanding anything to
the contrary herein, the arbitrators are not empowered to award damages in
excess of compensatory damages and each party hereby irrevocably waives any
right to recover such damages with respect to any dispute or controversy
resolved by arbitration under this Section 10.3. Judgment on the award rendered
by the arbitrators may be entered in any court of competent jurisdiction and
shall be binding upon the parties.

         Except in the case of Tax Claims, any Claim of which notice is
delivered to a Contributor by Boddie-Noell shall be submitted to arbitration
within eighteen (18) months of the date hereof unless such Claim involves the
liquidation of a claim held by or asserted by a third party in which case
arbitration proceedings may be instituted at any time up to six months following
the final determination or liquidation of such Claim by such third party.

         10.4 Representations and Warranties of Boddie-Noell. Each of
Boddie-Noell and BNP hereby agrees, for itself and its successors and assigns,
to indemnify, defend and hold each Contributor harmless from and against any and
all damage, cause of action, expense, loss, cost, claim or liability (each a
"Claim") suffered or incurred by such Contributor as a result of any of the
following: any untruth, inaccuracy or breach of any of the representations,
warranties or covenants made by Boddie-Noell or BNP herein. It is the express
intention and agreement of the parties that the foregoing indemnity shall
survive the consummation of the transactions contemplated in this Master
Agreement; provided, however, that neither Boddie-Noell nor BNP shall have any
liability for expenses, damages, losses, costs or liability incurred by any
Contributor with respect to any

                                       29
<PAGE>



Claim described in this Section 10.4 which arises or is asserted more than
twelve (12) calendar months after the Closing Date.

         10.5 Notice to Indemnitors. Any party entitled to indemnification under
this Master Agreement (the "Indemnified Party") shall, within ten (10) days
after the receipt of notice of the assertion or imposition of any claim (but in
no event later than ten (10) days prior to the date any response or answer is
due in any proceeding) in respect of which indemnity may be sought from the
party against whom an indemnity obligation is asserted pursuant to this Master
Agreement (the "Indemnifying Party"), notify the Indemnifying Party in writing
of the receipt of existence of such claim. The omission of the Indemnified Party
to notify the Indemnifying Party of any such claim shall not relieve the
Indemnifying Party from any liability in respect of such claim which it may have
to the Indemnified Party on account of this Master Agreement, except, however,
the Indemnifying Party shall be relieved of liability to the extent that the
failure so to notify (a) shall have caused prejudice to the defense of such
claim, or (b) shall have increased the costs or liability of the Indemnifying
Party by reason of the inability or failure of the Indemnifying Party (because
of the lack of prompt notice from the Indemnified Party) to be involved in any
investigations or negotiations regarding any such claim, nor shall it relieve
the Indemnifying Party from any other liability which it may have to the
Indemnified Party. In case any such claim shall be asserted or commenced against
an Indemnified Party and it shall notify the Indemnifying Party thereof, the
Indemnifying Party shall be entitled to participate in the negotiation or
administration thereof and, to the extent it may wish, to assume the defense
thereof with counsel reasonably satisfactory to the Indemnified Party, and,
after notice from the Indemnifying Party to the Indemnified Party of its
election so to assume the defense thereof, which notice shall be given within
thirty (30) days of its receipt of such notice from such Indemnified Party, the
Indemnifying Party will not be liable to the Indemnified Party hereunder for any
legal or other expenses subsequently incurred by the Indemnified Party in
connection with the defense thereof other than reasonable costs of
investigation. In the event that the Indemnifying Party does not wish to assume
the defense, conduct or settlement of any claim, the Indemnified Party shall not
settle such claim without the written consent of the Indemnifying Party, which
consent shall not be unreasonably withheld or delayed. Nothing in this Section
10.5 shall be construed to mean that either Boddie-Noell or any of the
Contributors shall be responsible for any obligations, acts or omissions of the
other prior to Closing, except for those obligations and liabilities expressly
assumed by Boddie-Noell or the Contributors pursuant to this Master Agreement.

                                   ARTICLE XI

                                  MISCELLANEOUS

         11.1 Notices. All notices and demands which either party is required or
desires to give to the other shall be given in writing by personal delivery,
express courier service, certified mail, return receipt requested, or by
telecopy to the address or telecopy number set forth below for the respective
parties. All notices and demands so given shall be effective upon the delivery
of the same to the party to whom notice or a demand is given, if personally
delivered, or if sent by telecopy. If notice is by deposit with an express
courier service, it shall be effective on the day following such deposit or, if
notice is sent by certified mail, return receipt requested, it shall be
effective upon receipt.

                                       30
<PAGE>



NOTICES TO THE CHRYSSON PARTIES:

                      To the Chrysson Parties, to the addressee indicated on
                      SCHEDULE 11.1 attached hereto.

with copies to:

                      Ronald A. Matamoros

                      Blanco Tackabery Combs & Matamoros, P.A.
                      Stratford Point Building

                      Suite 500
                      110 South Stratford Road

                      Winston-Salem, North Carolina 27104-4214
                      Telephone: (910)

                      Telefax: (910)

NOTICES TO BODDIE-NOELL:

                      BODDIE-NOELL PROPERTIES, INC.
                      3710 One First Union Center
                      Charlotte, North Carolina 28202
                      Attention: Philip S. Payne
                      Telephone:  (704) 333-1367
                      Telefax:      (704) 334-3507

with copies to:

                      ALSTON &BIRD LLP
                      3605 Glenwood Avenue, Suite 310
                      Raleigh, North Carolina  27612
                      Attention: Brad S. Markoff
                      Telephone:    (919) 420-2210
                      Telefax:      (919) 881-3175

No notice required or permitted under this Master Agreement need be sent to any
Chrysson Party in more than one legal capacity unless such notice relates to
such Chrysson Party in that legal capacity.

         11.2 Counterparts. This Master Agreement may be executed in one or more
counterparts, each of which shall be deemed an original, but all of which
together shall constitute one and the same instrument.

         11.3 Severability. Any provision of this Master Agreement which is
prohibited or unenforceable in any jurisdiction shall as to such jurisdiction,
be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision on any other jurisdiction.

                                       31

<PAGE>



         11.4 Assigns. This Master Agreement shall be binding upon and inure to
the benefit of any and all successors, assigns, or other successors in interest
of BNP and Boddie-Noell. This Master Agreement shall be binding upon and inure
to the benefit of any and all respective successors, assigns, personal
representatives, executors, or other successors in interest of the Chrysson
Parties; provided, however, that none of the Chrysson Parties shall assign its
rights or delegate its obligations hereunder without the prior written consent
of Boddie-Noell, which may be withheld for any reason. Neither Boddie-Noell nor
BNP shall not assign its rights or delegate its obligations hereunder without
the prior written consent of the Chrysson Parties. This Master Agreement shall
not confer any rights or remedies upon any person or entity other than
Boddie-Noell, BNP, the Chrysson Parties and their respective successors and
permitted assigns.

         11.5 Public Announcement. Except as otherwise required by law, none of
the parties hereto may make public announcements with respect to the
transactions contemplated by this Master Agreement without the approval of the
other parties, which approval may be withheld for any reason.

         11.6 Confidentiality Each party hereto shall ensure that all
confidential information which such party or any of its respective officers,
directors, employees, counsel, agents or accountants may now possess or may
hereafter create or obtain relating to the financial condition, results of
operations, business, properties, assets, liabilities or future prospects of the
other party, any Affiliate or subsidiary of the other party or any tenant,
customer or supplier of such other party, or any such Affiliate or subsidiary,
shall not be published, disclosed or made accessible by any of them to any other
person or entity at any time or used by any of them, in each case without the
prior written consent of the other party; provided, however, that the
restrictions of this sentence shall not apply: (i) to the extent that disclosure
may otherwise be required by law; (ii) to the extent such information shall have
otherwise become publicly available; or (iii) to disclosure by or on its behalf
to its lender(s) for the purpose of obtaining financing in connection with the
acquisition of the Properties. In the event this Master Agreement is terminated,
each party promptly will deliver or certify destruction to the other party all
documents, work papers and other material (and any reproductions thereof)
obtained by each party or on its behalf from such other party or its Affiliates
or subsidiaries in connection with the subject transaction, whether so obtained
before or after the execution hereof, and will itself not use any information so
obtained and will use its good faith and diligent efforts to have any
information so obtained kept confidential and not used in any way detrimental to
such other party, subject to the limitations set forth in this Section 11.6
above.

         11.7 Remedies. In the event that any party defaults or fails to perform
any of the conditions or obligations of such party under this Master Agreement
or any other agreement, document or instrument executed in connection with this
Master Agreement, or in the event that any such party's representations or
warranties contained herein or in any such other agreement, document or
instrument are not true and correct as of the date hereof and as of the Closing
Date, any other party shall be entitled to exercise any and all rights and
remedies available to it by or pursuant to this Master Agreement, documents or
instruments contemplated hereby or at law (statutory or common) or in equity
subject to the limitation on liability set forth herein; provided, however, that
in the event of a Closing of the transactions contemplated by this Master
Agreement, the rights and remedies of each party shall be limited to the rights
contained in Article X of this Master Agreement.

                                       32
<PAGE>



         11.8 Captions. The captions and headings set forth in this Master
Agreement are for convenience of reference only and shall not be construed as a
part of this Master Agreement.

         11.9 Exhibits and Schedules. All exhibits and schedules referred to in
this Master Agreement and attached hereto shall be deemed and construed as part
of this Master Agreement and for all purposes all such exhibits and schedules
are hereby specifically incorporated herein by reference.

         11.10 Merger Clause. This Master Agreement and the Exchange Option
Agreement contain the final, complete and exclusive statement of the agreement
among the parties with respect to the transactions contemplated herein and
therein, and all prior or contemporaneous oral and all prior written agreements
with respect to the subject matter hereof are merged herein.

         11.11 Amendments and Waiver. No change, amendment, qualification,
cancellation or termination hereof shall be effective unless in writing and duly
executed by each of the parties hereto. No failure of any party to enforce any
provisions hereof or to resort to any remedy or to exercise any one or more of
alternate remedies and no delay in enforcing, resorting to or exercising any
remedy shall constitute a waiver by that party of its right subsequently to
enforce the same or any other provision hereof or to resort to any one or more
of such rights or remedies on account of any such ground then existing or which
may subsequently occur.

         11.12 Agent of Chrysson Partnerships. Each of the Chrysson Partnerships
hereby irrevocably appoint Paul G. Chrysson and James G. Chrysson, as its agents
for the purposes of consummating the Transactions and otherwise carrying out the
terms of this Master Agreement, and taking for such entity all steps deemed
necessary or advisable by Paul Chrysson or James Chrysson or, in such capacity,
for carrying out the terms of this Master Agreement. The Chrysson Partnership
that owns the Allerton apartment community hereby irrevocably appoints Paul G.
Chrysson, James G. Chrysson and Steve Bell, as its agent for the purposes of
consummating the Transactions and otherwise carrying out the terms of this
Master Agreement, and taking for such entity all steps deemed necessary or
advisable by Paul G. Chrysson, James G. Chrysson and Steve Bell or, in such
capacity, for carrying out the terms of this Master Agreement. Each of the
Chrysson Partnerships acknowledges and agrees that Boddie-Noell and BNP,
respectively, and their respective partners, officers, directors, employees,
agents, advisors, accountants, and attorneys, may rely and act upon the action
or omission to act of these appointed agents in carrying out the terms of this
Master Agreement or in binding any of the Chrysson Partnerships to the terms of
this Master Agreement in any way.

         11.13 Governing Laws. This Master Agreement shall be governed by and
construed in accordance with the internal laws of the State of North Carolina
and of the United States of America.

                                       33
<PAGE>



         IN WITNESS WHEREOF, the parties have duly executed this Agreement by
their hands and under seal affixed hereto as of the date and year first above
written.

                                BODDIE-NOELL PROPERTIES, INC.

ATTEST:

                                By:      /s/ D. Scott Wilkerson
                                  -----------------------------
                                         President

/s/ Philip S. Payne
- --------------------
Assistant Secretary

[CORPORATE SEAL]

                                BODDIE-NOELL LIMITED PARTNERSHIP

                                By:      Boddie-Noell Properties, Inc.,
                                         General Partner

                                         By:      /s/ D. Scott Wilkerson
                                           ------------------------------- 
                                         Title:   President

                                       34


<PAGE>




         Separate signature page to Master Agreement of Merger and Acquisition.

                                   PEPPERSTONE ASSOCIATES, LLC

                                   /s/ Paul G. Chrysson
                                    --------------------
                                   Paul G. Chrysson, Managing Member
                      
                                    /s/ James G. Chrysson,
                                     --------------------------
                                   James G. Chrysson, Managing Member


                                       35
<PAGE>



         Separate signature page to Master Agreement of Merger and Acquisition.

                                 SAVANNAH PLACE ASSOCIATES, LLC

                                 /s/ Paul G. Chrysson
                                  ---------------------
                                 Paul G. Chrysson, Managing Member

                                  /s/ James G. Chrysson,
                                  -----------------------
                                 James G. Chrysson, Managing Member


                                       36
<PAGE>



         Separate signature page to Master Agreement of Merger and Acquisition.

                                          PLEASANT RIDGE ASSOCIATES, LLC

                                          /s/ Paul G. Chrysson
                                          ---------------------
                                          Paul G. Chrysson, Managing Member

                                           /s/ James G. Chrysson,
                                           -----------------------
                                          James G. Chrysson, Managing Member


                                       37
<PAGE>




         Separate signature page to Master Agreement of Merger and Acquisition.

                                            WATERFORD PLACE ASSOCIATES, LLC

                                            /s/ Paul G. Chrysson
                                            -----------------------
                                            Paul G. Chrysson, Managing Member

                                             /s/ James G. Chrysson,
                                             -------------------------
                                            James G. Chrysson, Managing Member

                                       38
<PAGE>




         Separate signature page to Master Agreement of Merger and Acquisition.

                                       BROOKFORD PLACE ASSOCIATES, INC.

                                       /s/ Paul G. Chrysson
                                        --------------------
                                       Paul G. Chrysson, Managing Member
                                        
                                        /s/ James G. Chrysson,
                                         ---------------------
                                       James G. Chrysson, Managing Member


                                       39
<PAGE>




         Separate signature page to Master Agreement of Merger and Acquisition.

                                          SUMMERLYN PLACE ASSOCIATES, INC.

                                          /s/ Paul G. Chrysson
                                          -----------------------
                                          Paul G. Chrysson, Managing Member

                                           /s/ James G. Chrysson,
                                           -------------------------
                                          James G. Chrysson, Managing Member



                                       40
<PAGE>




         Separate signature page to Master Agreement of Merger and Acquisition.

                                         ABBINGTON PLACE ASSOCIATES, INC.

                                         /s/ Paul G. Chrysson
                                         ---------------------
                                         Paul G. Chrysson, Managing Member

                                          /s/ James G. Chrysson,
                                         -----------------------
                                         James G. Chrysson, Managing Member


                                       41
<PAGE>




         Separate signature page to Master Agreement of Merger and Acquisition.

                                                     /s/ Paul G. Chrysson
                                                     ---------------------
                                                     Paul G. Chrysson


                                       42
<PAGE>




         Separate signature page to Master Agreement of Merger and Acquisition.

                                                      /s/ James G. Chrysson
                                                     --------------------------
                                                     James G. Chrysson


                                       43
<PAGE>




         Separate signature page to Master Agreement of Merger and Acquisition.

                                                      /s/ W. Michael Gilley
                                                      ---------------------
                                                     W. Michael Gilley

                                       44

<PAGE>




         Separate signature page to Master Agreement of Merger and Acquisition.

                                                      /s/ Matthew G. Gallins
                                                      ----------------------
                                                     Matthew G. Gallins

                                       45

<PAGE>




         Separate signature page to Master Agreement of Merger and Acquisition.

                                                      /s/ James D. Yopp
                                                  -----------------------
                                                    James D. Yopp

                                       46
<PAGE>



                         LIST OF SCHEDULES AND EXHIBITS

Schedule 1                 Chrysson Partnerships

Schedule 1-2               Initial Properties

Schedule 1-3               Planned Properties

Schedule 1-4               Descriptive Property Exhibit

Schedule 3.1               Allocated Value of Properties

Schedule 3.2(i)            Outstanding Chrysson Debt Financing

Schedule 3.2(ii)           Prepayment Penalties

Schedule 4.2               List of Brokers

Schedule 4.6               Personal Property of Chrysson Parties

Schedule 5.1               Required Consents

Schedule 5.3               Conflicts

Schedule 6.2A              Schedule of Leases

Schedule 6.2B              Lease Defaults

Schedule 6.2C              Lease Consents

Schedule 6.3               Contracts

Schedule 6.4               Assumed Liabilities

Schedule 6.5               Insurance

Schedule 6.7               Claims or Litigation

Schedule 6.11              Condemnation and Moratoria

Schedule 6.13              Taxes

Schedule 6.14              Management and Leasing Agreements


                                       47
<PAGE>


Schedule 6.15              Operating Agreements - Exceptions to Termination

Schedule 9.3(d)            Schedule of Construction and Lease-Up

Schedule 11.1              Names and Addresses of Chrysson Parties






Exhibit 7.3                Partnership Agreement

Exhibit 9.1(h)             Initial Properties Performance Standards

Exhibit 9.1(i)             Form of Opinion of Counsel to Chrysson Parties

Exhibit 9.1(j)             Form of Opinion of Counsel to Boddie-Noell

Exhibit 9.3(a)             Planned Properties Performance Standards

Note: Other than Exhibit 7.3, which is Exhibit 10.9 to this registration
statement, the Schedules and Exhibits to this Master Agreement of Merger and
Acquisition are not included in this registration statement but will be provided
upon request.

                                       48
<PAGE>




                                                                   EXHIBIT 2.2

                            EXCHANGE OPTION AGREEMENT

                                  BY AND AMONG

                  BODDIE-NOELL PROPERTIES LIMITED PARTNERSHIP,

                         BODDIE-NOELL PROPERTIES, INC.,

                                AND THE OWNERS OF

                      THE CHRYSSON AFFILIATES LISTED HEREIN

                         DATED AS OF SEPTEMBER 22, 1997

         IN MAKING AN INVESTMENT DECISION, INVESTORS MUST RELY ON THEIR OWN
EXAMINATION OF THE ISSUER AND THE TERMS OF THE OFFERING, INCLUDING THE MERITS
AND RISKS INVOLVED. THESE SECURITIES HAVE NOT BEEN RECOMMENDED BY ANY FEDERAL OR
STATE SECURITIES COMMISSION OR REGULATORY AUTHORITY. FURTHERMORE, THE FOREGOING
AUTHORITIES HAVE NOT CONFIRMED THE ACCURACY OR DETERMINED THE ADEQUACY OF ANY
DOCUMENT USED IN CONNECTION WITH THE OFFERING AND ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.

         THESE SECURITIES ARE SUBJECT TO RESTRICTIONS ON TRANSFERABILITY AND
RESALE AND MAY NOT BE TRANSFERRED OR RESOLD EXCEPT AS PERMITTED UNDER THE
SECURITIES ACT OF 1933, AS AMENDED, AND THE APPLICABLE STATE SECURITIES LAWS,
PURSUANT TO THE REGISTRATION OR EXEMPTION THEREFROM. INVESTORS SHOULD BE AWARE
THAT THEY MAY BE REQUIRED TO BEAR THE FINANCIAL RISK OF THIS INVESTMENT FOR AN
INDEFINITE PERIOD OF TIME.

                                        


<PAGE>



                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
<S>                                                                                         <C>

                                                                                            Page

         1.       Contribution of Interests....................................................2

         2.       Payment of the Consideration.................................................2
                  A.       Units Issued........................................................2
                  B.       The Lock-Up.........................................................2

         3.       The Closing..................................................................2
                  A.       Conditions to Closing - Generally...................................2
                  B.       Closing; Condition to Obligations...................................3
                  C.       Default.............................................................4
                  D.       Documents to be Delivered at Closing................................4
                  E.       Documents Required to be Delivered by Boddie-Noell and the
                              REIT at Closing..................................................5

         4.       Conditions Precedent to Closing..............................................5

         5.       Representations and Warranties of Owners.....................................6
                  A.       Existence and Power.................................................6
                  B.       Authorization: No Contravention.....................................6
                  C.       Pending Actions.....................................................6
                  D.       Investment Representations and Warranties...........................7
                  E.       NASD Affiliation....................................................8
                  F.       Foreign Person......................................................9

         6.       Representations and Warranties of Boddie-Noell and the REIT..................9

         7.       Indemnification.............................................................10

         8.       Other Provisions............................................................10
                  A.       Counterparts.......................................................10
                  B.       Entire Agreement...................................................10
                  C.       Construction.......................................................10
                  D.       Applicable Law.....................................................10
                  E.       Severability.......................................................10
                  F.       Waiver of Covenants, Conditions and Remedies.......................11
                  G.       Schedules..........................................................11
                  H.       Amendment and Assignment...........................................11
                  I.       Relationship of Parties............................................11
                  J.       Further Acts.......................................................11
                  K.       Notice.............................................................11
                  L.       Consent to Transfer of Interests...................................12

SCHEDULES.....................................................................................15

                                        i


<PAGE>



                            EXCHANGE OPTION AGREEMENT

         THIS EXCHANGE OPTION AGREEMENT (the "Agreement") made and entered into
this the 22nd day of September, 1997, by and among each of the persons whose
names are set forth on SCHEDULE A hereof (each being hereinafter called an
"Owner" and collectively the "Owners"), BODDIE-NOELL PROPERTIES LIMITED
PARTNERSHIP, a North Carolina limited partnership ("Boddie-Noell") and its
general partner, Boddie-Noell Properties, Inc., a Maryland corporation (the
"REIT").

                              W I T N E S S E T H:

         WHEREAS, Boddie-Noell is a North Carolina limited partnership having
the REIT as its sole general partner and the REIT has elected to be qualified as
a real estate investment trust under the Internal Revenue Code of 1986, as
amended, including the regulations and published interpretations thereunder (the
"Code"); and

         WHEREAS, each Owner owns an interest in one or more of the
partnerships, the limited liability companies and/or the properties listed on
SCHEDULE B attached hereto and as described more fully in a Supplemental
Acquisition Schedule for each Owner dated the date hereof, attached hereto as
SCHEDULE C and incorporated herein by reference (such schedule is herein
referred to as such Owner's "Supplemental Acquisition Schedule"); and

         WHEREAS, Boddie-Noell desires to acquire from each Owner, and each
Owner desires to transfer to Boddie-Noell, on the terms and conditions set forth
herein, all interests owned by such Owner and set forth in such Owner's
Supplemental Acquisition Schedule and any other direct or indirect equity
interests such Owner may have, whether now owned or hereinafter acquired, in the
partnerships and/or limited liability companies (collectively the "Acquired
Partnerships" or "Partnerships") or the properties (the "Properties") listed on
SCHEDULE B attached hereto, and each such direct or indirect equity interest of
an Owner in such Acquired Partnerships or Properties, including without
limitation the Owner's interests set forth in such Owner's Supplemental
Acquisition Schedule, is referred to individually as an "Interest" and,
collectively, as such Owner's "Interests"; and

         WHEREAS, the Owners have agreed to contribute their Interests to
Boddie-Noell in exchange for limited partnership interests in Boddie-Noell (the
"Partnership Units" or "Units") and Boddie-Noell has agreed to acquire the
Interests and to issue to each Owner Partnership Units in Boddie-Noell in
exchange for the contribution of each Owner's Interest; and

         WHEREAS, the REIT and the Owners also desire that, contemporaneously
with the admission of the Owners as limited partners of Boddie-Noell, the REIT
and each Owner enter into a registration rights agreement substantially in the
same form and substance as the Registration Rights Agreement attached hereto as
SCHEDULE D (the "Registration Rights Agreement");

                                        


<PAGE>



         NOW, THEREFORE, for and in consideration of the premises, the mutual
covenants and conditions herein set forth and other good and valuable
consideration, the receipt and sufficiency of which are acknowledged, the
parties do hereby agree as follows:

         1. Contribution of Interests. Subject to the terms and provisions
hereof and of the Master Agreement (as defined below), each Owner does hereby
agree to contribute to Boddie-Noell its Interests and Boddie-Noell does hereby
agree to accept such Interests and issue to each Owner, in exchange for such
contribution, the Partnership Units as provided in Paragraph 2 and on SCHEDULE C
hereof. All such contributions and issuances at a Closing shall otherwise be in
accordance with this Agreement.

         2. Payment of the Consideration.

                  A. Units Issued. The consideration for each Owner's Interests
         shall be the number of Units as set forth in such Owner's Supplemental
         Acquisition Schedule. The number of such Units is subject to adjustment
         at Closing due to principal payments on any mortgage loan, prorations
         and post-closing adjustments as provided in the Master Agreement (as
         defined below).

                  For the first fiscal quarter of Boddie-Noell ending after the
         date of Closing, partnership distributions attributable to such quarter
         payable by Boddie-Noell to Owner pursuant to Section _____ of the
         Partnership Agreement (as defined at Paragraph 3.E(i) below) shall be
         prorated to take into account the period of time during such quarter
         that the Owner or its successors in interest to the Units is a limited
         partner in Boddie-Noell. The Owner shall receive, contemporaneously
         with receipt by the other limited partners in Boddie- Noell of their
         respective distributions for such quarter, that portion of a full
         quarterly distribution otherwise attributable to its Units determined
         by multiplying the amount of such full distribution by a fraction the
         numerator of which is the number of days during such quarter that the
         Owner is a limited partner in Boddie-Noell and the denominator of which
         is the number of days in such quarter. In the event that the Owner
         receives a full cash distribution for such period, it shall reimburse
         Boddie-Noell the prorated portion of such distribution within five (5)
         days of receipt.

                  B. The Lock-Up. The Owners hereby agree that without the prior
         written consent of the REIT, they will not, directly or indirectly,
         sell, offer or contract to sell, grant any option for the sale of, seek
         redemption of or otherwise dispose of or transfer (collectively,
         "dispose of"), any Partnership Units received hereby except as set
         forth at SCHEDULE G hereof.

         3.       The Closing.

                  A. Conditions to Closing - Generally. The Closing is
         conditioned upon satisfaction of the terms and conditions for closing
         of the Master Agreement of Merger and Acquisition Agreement dated as of
         September __, 1997 by and among Boddie-Noell, the REIT and the Owners
         (the "Master Agreement").

                                        2


<PAGE>



                  B. Closing; Condition to Obligations. Subject to the
         foregoing, Boddie-Noell and the Owners (by a majority vote thereof)
         will specify a closing date, which date shall be no later than December
         31, 1997 (or, if applicable, the Closing Extension Date, as defined in
         the Master Agreement), for the initial closing (the "Initial Closing")
         of the exchange contemplated hereby which Initial Closing shall take
         place at the offices of Smith Helms Mulliss & Moore, L.L.P., Raleigh,
         North Carolina. At or before Closing, which shall be held at a place
         and time determined by Boddie-Noell and the Owners (by a majority vote
         thereof), Boddie-Noell and Owner will execute all closing documents
         (the "Closing Documents") required by Boddie-Noell in accordance with
         Paragraph 3.D. and deposit the same in escrow with an escrow agent to
         be agreed upon by Boddie-Noell and Owner (the "Closing Agent").

                    If the Closing occurs:

                           (i) With respect to each Partnership or Property (or
                  portion thereof) acquired, Boddie-Noell shall cause to be
                  delivered to the Closing Agent for the benefit of each Owner
                  the number of Units (each Unit having a value of $13.00 for
                  purposes of determining the number of Units to be delivered in
                  exchange for the Interests) set forth on each Owner's
                  Supplemental Acquisition Schedule, as adjusted;

                           (ii) Upon receipt of the consideration set forth in
                  clause (i) above, the Closing Agent will release the Closing
                  Documents to Boddie-Noell; and

                           (iii) The transactions described or otherwise
                  contemplated herein or in the Closing Documents will thereupon
                  be deemed to have been consummated (such consummation being
                  hereafter referred to as the "Final Closing").

         Notwithstanding the above, Boddie-Noell may, in its sole discretion,
         elect not to complete the acquisition of Interests of any Owner with an
         identified breach of (and failure to cure within any relevant grace or
         cure period) or other exception with respect to Paragraph 5 hereof or
         that has otherwise breached (and failed to cure) this Agreement (any
         such Owner being hereafter referred to as a "Non-Complying Owner"), in
         which case Boddie-Noell shall, in lieu of the delivery with respect to
         such Owner pursuant to clause (i) above, notify the Closing Agent of
         such election and direct the Closing Agent to return such Owner's
         Closing Documents and any other agreements or instruments executed in
         connection with the transactions contemplated thereby (the "Ancillary
         Agreements") to such Owner. The election of Boddie-Noell not to acquire
         the Interests of a particular Non-Complying Owner shall not affect the
         obligations of any other Owner hereunder, including any other
         NonComplying Owner. If because of such an election, Boddie-Noell would
         not acquire all of the Interests in any one Partnership or Property,
         then Boddie-Noell may elect not to purchase any of the Interests in
         such Partnership or Property and none of the Owners in such Partnership
         or Property shall contribute its respective Interest in such
         Partnership or Property to Boddie- Noell.

         If the Closing of a Partnership or Property does not occur as a result
         of a Non-Complying Owner within the time provided by Paragraph 3.B.,
         then no Owner of such Partnership or

                                        3


<PAGE>



         Property, except as to the Surviving Indemnities (as defined below) and
         the remedies for default provided below as to the Non-Complying Owner,
         shall have any obligations under the Closing Documents or any Ancillary
         Agreements with respect to such Partnership or Property. Such Closing
         Documents and Ancillary Agreements shall be deemed, except as to the
         Surviving Indemnities, null and void AB INITIO and the Closing Agent
         will be directed to destroy such Closing Documents and Ancillary
         Agreements it holds and return to Boddie- Noell the consideration
         delivered by Boddie-Noell to the Closing Agent with respect to such
         Partnership or Property in accordance with the previous paragraph.

                  C. Default. If any party hereto defaults with respect to its
         obligations under this Agreement, the other party shall be entitled to
         exercise any and all remedies provided at law or in equity, including
         but to limited to, the right to specific performance. Except as
         otherwise provided herein, no default by any Owner hereunder shall in
         any way limit or affect the obligations of any other Owner hereunder.
         In the event Boddie-Noell defaults under its obligation to an Owner of
         an Interest in a Partnership or Property such that Boddie- Noell does
         not acquire such Interest, then no other Owner of such Partnership or
         Property shall be required to transfer its Interest in such Partnership
         or Property to Boddie-Noell as otherwise required hereby.

                  D. Documents to be Delivered at Closing. At or prior to the
         Closing, each Owner which is a party hereto shall execute, acknowledge
         where deemed desirable or necessary by Boddie-Noell, and deliver to the
         Closing Agent, in addition to any other documents mentioned elsewhere
         herein, the following:

                           (i) Three duly executed Assignments of Interest (the
                  "Assignment"), which assignments shall be in a form as
                  attached at SCHEDULE E and shall contain a warranty of title
                  that such Owner owns such Owner's Interests free and clear of
                  all encumbrances.

                           (ii) Any other documents reasonably necessary to
                  assign, transfer and convey such Owner's Interests and
                  effectuate the transactions contemplated hereby, including
                  quit claim or limited warranty deeds for any Properties;

                           (iii) If requested by Boddie-Noell, a certified copy
                  of all appropriate corporate, limited liability company or
                  partnership actions authorizing the execution, delivery and
                  performance by Owner of this Agreement, the Closing Documents
                  and the Ancillary Documents.

                           (iv) The Registration Rights Agreement duly executed
                  by the Owner.

                           (v) If requested by Boddie-Noell in the case of any
                  Owner which is a corporation, partnership, trust or other
                  entity, an opinion from counsel for such Owner in form and
                  content reasonably acceptable to Boddie-Noell substantially to
                  the effect that such Owner is duly organized, validly existing
                  and in good standing under the laws of the state of its
                  organization, had and has all applicable corporate

                                        4


<PAGE>



                  or partnership power and authority to enter into, deliver and
                  perform this Agreement, the Closing Documents and the
                  Ancillary Documents, the execution, delivery and performance
                  of which Agreement, Closing Documents and Ancillary Documents,
                  and the transactions contemplated hereby and thereby, do not
                  and will not constitute a breach or a violation of Owner's
                  partnership agreement, operating agreement, declaration of
                  trusts, charter or bylaws, if applicable; and that all
                  applicable action necessary for such Owner to execute and
                  deliver this Agreement, the Closing Documents and the
                  Ancillary Documents has been taken and that the same have been
                  validly executed and delivered and are the valid and binding
                  obligations of such Owner enforceable against it, subject to
                  creditors rights and other normal and customary exceptions, in
                  accordance with their terms.

                  E. Documents Required to be Delivered by Boddie-Noell and the
         REIT at Closing. Boddie-Noell and the REIT shall deliver to the Owners
         at the Closing, the following:

                           (i) A copy of the Agreement of Limited Partnership of
                  Boddie-Noell dated as of _____________, 1997, as amended, (the
                  "Partnership Agreement"), duly certified by the REIT as true,
                  complete and correct.

                           (ii) The amendment to the Partnership Agreement (the
                  "Amendment"), duly executed by the REIT and all other
                  necessary parties, to evidence admission of the Owners to
                  Boddie-Noell as limited partners.

                           (iii) A settlement statement with respect to the
                  Closing, duly executed by Boddie-Noell.

                           (iv) The Registration Rights Agreement duly executed
                  by the REIT.

                           (v) Such other documents and instruments as may be
                  reasonably necessary to consummate the transactions with the
                  Owners under this Agreement.

                           (vi) A statement from the REIT as to the approximate
                  amount of its indebtedness and the amount of the
                  indemnifications from Boddie-Noell's other partners, if any,
                  to the REIT as of the date of Closing.

         4.       Conditions Precedent to Closing.

                  A. The obligations of Boddie-Noell to acquire the Interests
         from the Owners shall be subject to the following conditions precedent,
         any of which may be waived by Boddie-Noell in writing at the Closing:

                           (i) All of the representations and warranties of the
                  Owners made herein and in the Master Agreement shall be true
                  and correct in all material respects as of the Closing.

                                        5


<PAGE>



                           (ii) The Partnership Properties and, if applicable,
                  the Properties must be in the same condition as of the date of
                  this Agreement, normal wear and tear excepted.

                  B. As conditions precedent to an Owner's obligations to
         perform hereunder, the following must either have occurred or been
         waived by the Owner in writing:

                           (i) Boddie-Noell and the REIT must have delivered and
                  executed all documents and instruments required to be executed
                  and delivered by them and performed all obligations required
                  to be performed by them, including, without limitation,
                  delivery of the Partnership Units, all as required by the
                  Closing Documents and Ancillary Agreements.

                           (ii) All of the representations and warranties of the
                  REIT and Boddie- Noell made herein and in the Master Agreement
                  shall be true and correct in all material respects as of the
                  Closing.

         5. Representations and Warranties of Owners. Each Owner as to his or
its Interests represents and warrants to Boddie-Noell severally as follows:

                  A. Existence and Power. Owner or, if Owner is a partnership or
         a limited liability company, any of Owner's partners or members which
         are not individuals have been duly formed and are validly existing.
         Each Owner which is not an individual has all necessary power and
         authority to enter into this Agreement and to enter into and deliver
         the documents required to be executed by it pursuant to the terms
         hereof and to perform its obligations hereunder and thereunder.

                  B. Authorization: No Contravention. Each Owner represents that
         the execution and delivery of this Agreement and the documents required
         to be executed by such Owner, and the performance of such Owner's
         obligations under this Agreement and the documents required to be
         executed by each such Owner, will have been duly authorized by all
         requisite action, and this Agreement will have been duly executed and
         delivered by such Owner. This Agreement and the documents executed by
         each such Owner will constitute the valid and binding obligation of
         such Owner, subject, however, to bankruptcy and similar laws affecting
         the rights and remedies of creditors generally. Execution of this
         Agreement and performance of its terms will not violate any term of any
         agreement, order or decree to which such Owner is a party or by which
         such Owner is bound.

                  C. Pending Actions. To each Owner's actual knowledge, there is
         no existing or threatened legal action or governmental proceedings of
         any kind involving such Owner, which, if determined adversely to such
         Owner, would interfere with such Owner's ability to execute or deliver,
         or perform its obligations under this Agreement or the documents
         required to be executed by such Owner.

                                        6


<PAGE>



                  D.       Investment Representations and Warranties.

                           (i) Such Owner will be acquiring the Units to be
                  received by him for his own account and not with the view to
                  the sale or distribution of the same or any part thereof in
                  violation of the Securities Act of 1933, as amended (the
                  "Act");

                           (ii) Such Owner understands that the Units (or shares
                  of common stock of the REIT (the "Common Stock") issued upon
                  exchange of the Units) to be issued to the Owner will not be
                  registered under the Act, or the securities laws of any state
                  ("Blue Sky Laws") by reason of a specific exemption or
                  exemptions from registration under the Act and applicable Blue
                  Sky Laws and that the REIT's and that Boddie- Noell's reliance
                  on such exemptions is predicated in part on the accuracy and
                  completeness of the representations and warranties of Owner;

                           (iii) Subject to the rights and obligations of the
                  Registration Rights Agreement, such Owner understands that,
                  for the reasons set forth in subparagraph (ii) above, the
                  Units (or shares of common stock issued upon exchange of the
                  Units) may not be offered, sold, transferred, pledged, or
                  otherwise disposed of by Owner except (i) pursuant to an
                  effective registration statement under the Act and any
                  applicable Blue Sky Laws, (ii) pursuant to a no-action letter
                  issued by the Securities and Exchange Commission (the "SEC")
                  to the effect that a proposed transfer of the Units (or shares
                  of Common Stock issued upon exchange of the Units) may be made
                  without registration under the Act, together with either
                  registration or an exemption under applicable Blue Sky Laws,
                  or (iii) upon Boddie-Noell or the REIT, as the case may be,
                  receiving an opinion of counsel knowledgeable in securities
                  law matters and reasonably acceptable to Boddie-Noell or the
                  REIT, as the case may be, to the effect that the proposed
                  transfer is exempt from the registration requirements of the
                  Act and any applicable Blue Sky Laws, and that, accordingly,
                  Owner must bear the economic risk of an investment in the
                  Units (and the shares of Common Stock issued upon exchange of
                  the Units) for an indefinite period of time;

                           (iv) Such Owner is an "accredited investor" within
                  the meaning of Rule 501(a) promulgated under the Act (the
                  standards for being "Accredited Investor" will vary depending
                  upon the legal form of the Owner, but Accredited Investor
                  includes, for individuals, any natural person whose individual
                  net worth, or joint net worth with that person's spouse, at
                  the time of the purchase exceeds $1,000,000 or who had an
                  individual income in excess of $200,000 in each of the two
                  most recent years or joint income with that person's spouse in
                  excess of $300,000 in each of those years and has a reasonable
                  expectation of reaching the same income level in the current
                  year);

                           (v) Such Owner understands that an investment in
                  Boddie-Noell and the REIT involves substantial risks; and such
                  Owner has had the opportunity to review all documents and
                  information which it has requested concerning its investment
                  in Boddie-Noell and the REIT and has had the opportunity to
                  ask questions of the

                                        7


<PAGE>



                  management of Boddie-Noell and the REIT, which questions, if 
                  any, were answered to its satisfaction;  and

                           (vi) Such Owner understands that any document that
                  evidences the Units (and any unregistered shares of Common
                  Stock issued upon exchange of the Units) will bear a legend
                  substantially to the effect of the following:

                           The securities represented by this document have not
                           been registered under the Securities Act of 1933, as
                           amended (the "Act"), or the securities laws of any
                           state. The securities may not be offered, sold,
                           transferred, pledged or otherwise disposed of without
                           an effective registration statement under the Act and
                           under any applicable state securities laws, receipt
                           of a no-action letter issued by the Securities and
                           Exchange Commission (together with either
                           registration or an exemption under applicable state
                           securities laws) or an opinion of counsel acceptable
                           to Boddie-Noell Properties Limited Partnership that
                           the proposed transaction will be exempt from
                           registration under the Act and applicable state
                           securities laws.

                  and that Boddie-Noell or the REIT, as the case may be,
                  reserves the right to place a stop order against the transfer
                  of the Units (and any unregistered shares of Common Stock
                  issued upon exchange of the Units), and to refuse to effect
                  any transfers thereof, in the absence of satisfying the
                  conditions contained in the foregoing legend.

                           (vii) The address set forth under such Owner's name
                  in SCHEDULE A is the address of the Owner's principal
                  residence or principal place of business, and such Owner has
                  no present intention of becoming a resident of any country,
                  state or jurisdiction other than the country and state in
                  which such principal residence or principal place of business
                  is situated.

                  E. NASD Affiliation. Each Owner represents severally that,
         except as disclosed in writing to Boddie-Noell as attached hereto on
         SCHEDULE F (I) neither it nor any affiliate of such Owner is a member
         or person affiliated with a member of the National Association of
         Securities Dealers, Inc. ("NASD"); and (II) neither it nor any
         affiliate of such Owner owns any stock or other securities of any NASD
         member not purchased in the open market, or has made any outstanding
         subordinated loans to an NASD member. (A company or natural person is
         presumed to control a member of the NASD and is therefor presumed to
         constitute an affiliate of such a member if the company or person is
         the beneficial owner of 10% or more of the outstanding securities of a
         member which is a corporation. Additionally, a natural person is
         presumed to control a member of the NASD and is therefore presumed to
         constitute an affiliate of such a member if such person has the power
         to direct or cause the direction of the management or policies of such
         member.)

                                        8


<PAGE>



                  F. Foreign Person. Each Owner represents that he is not a
         "foreign person" within the meaning of Section 1445 of the Code.

         6. Representations and Warranties of Boddie-Noell and the REIT.
Boddie-Noell and the REIT hereby represent and warrant to each Owner as follows:

                  A. Each of Boddie-Noell and the REIT has been duly formed and
         is validly existing and is duly qualified to do business in all
         jurisdictions where such qualification is necessary to carry on its
         business as now conducted and is duly qualified or in the process of
         becoming duly qualified in all jurisdictions where the ownership of its
         property would necessitate such qualification. Each of Boddie-Noell and
         the REIT has all power and authority under its enabling documents to
         enter into this Agreement and to enter into and deliver all of the
         documents and instruments required to be executed and delivered by each
         such party and to perform its respective obligations hereunder and
         thereunder.

                  B. The execution and delivery of this Agreement and the
         documents required to be executed by Boddie-Noell and the REIT
         hereunder, and the performance of their obligations under this
         Agreement, have been duly authorized, and this Agreement and such
         documents will on the Closing date have been, duly executed and
         delivered by Boddie-Noell and the REIT. This Agreement does and will,
         and the documents executed by Boddie-Noell and the REIT will,
         constitute the valid and binding obligation of each of them enforceable
         in accordance with their terms, subject to bankruptcy and similar laws
         affecting the remedies or recourse of creditors generally.

                  C. The Partnership Agreement delivered to the Owner is a true,
         complete and correct copy of the limited partnership agreement of
         Boddie-Noell, as amended. The Partnership Agreement is in full force
         and effect and has not been further amended, modified or terminated
         except as disclosed to the Owners.

                  D. The registration statement of the REIT filed with the SEC
         in connection with the REIT's initial public offering of shares of
         Common Stock, and all exhibits, amendments and supplements thereto (the
         "Initial Registration Statement"), and each report, proxy statement or
         information statement and all exhibits thereto prepared by it or
         relating to its properties since the effective date of the Initial
         Registration Statement as required to be filed with the SEC (the
         "Boddie-Noell Reports") were filed with the SEC in a timely manner,
         constitute all forms, reports and documents required to be filed by BNP
         under either the Act or the Securities Act of 1934 (collectively, the
         "Securities Laws"), complied as to form in all material respects with
         the applicable requirements of the Securities Laws and did not contain
         any untrue statement of a material fact or omit to state a material
         fact required to be stated therein or necessary to make the statements
         made therein, in light of the circumstances under which they were made,
         not misleading. No material adverse change in the financial condition,
         business operations or properties of Boddie-Noell has occurred that
         would render any material statement made in any of the Boddie-Noell
         Reports materially untrue or misleading.

                                        9


<PAGE>



         7. Indemnification. Each of the parties hereto agrees, for himself and
his successors and assigns, to indemnify, defend and hold the other party
harmless from and against any and all damage, cause of action, action,
proceeding, expense, loss, cost, claim or liability (each a "Claim") suffered or
incurred by either party as a result of any of the following: any untruth,
inaccuracy or breach of any of the representations, warranties or covenants made
by such party herein or in any document, certificate or exhibit delivered to the
other in connection with this Agreement. It is the express intention and
agreement of the parties that the foregoing indemnity shall survive the
consummation of the transactions contemplated in this Agreement (the "Surviving
Indemnities"). Notwithstanding any provision herein and except for Claims made
regarding a breach of the covenants and representations set forth at Sections
2.B and 5.D, no party shall have any liability for any Claim that is asserted
more than twelve (12) calendar months after the Closing Date.

         Notwithstanding anything to the contrary contained in this Agreement,
the maximum liability of each of the Owners under this Section 7 shall not
exceed the dollar value of the Units issued (determined at the time of issuance)
or cash paid to such Owner at Closing (the "Maximum Indemnity Amount"). The
Maximum Indemnity Amount shall be calculated at the time a Claim is paid,
without regard to such Owner's transfer, sale, assignment, surrender,
hypothecation or other disposition of such Owner's Units (or the corresponding
Shares of such Units) after Closing.

         8.       Other Provisions.

                  A.       Counterparts.  This Agreement may be executed in 
         counterparts, each of which shall be deemed an original, but all of 
         which, taken together, shall constitute one and the same instrument.

                  B. Entire Agreement. Except as stated herein, this Agreement
         contains the entire agreement between the parties and supersedes all
         prior and contemporaneous understandings and agreements, whether oral
         or in writing, between the parties respecting the subject matter
         hereof. Except as stated herein, there are no representations,
         agreements, arrangements or understandings, oral or in writing, between
         or among the parties to this Agreement relating to the subject matter
         of this Agreement which are not fully expressed in this Agreement.

                  C. Construction. The provisions of this Agreement shall be
         construed as to their fair meaning, and not for or against any party
         based upon any attribution to such party as the source of the language
         in question. Headings used in this Agreement are for convenience of
         reference only and shall not be used in construing this Agreement.

                  D. Applicable Law. This Agreement shall be governed by the
         laws of the State of North Carolina. Time is of the essence in the
         Closing of this transaction.

                  E. Severability. If any term, covenant, condition or provision
         of this Agreement, or the application thereof to any person or
         circumstance, shall to any extent be held by a court of competent
         jurisdiction to be invalid, void or unenforceable, the remainder of the
         terms, covenants, conditions or provisions of this Agreement, or the
         application thereof to any

                                       10


<PAGE>



         person or circumstance, shall remain in full force and effect and shall
         in no way be affected, impaired or invalidated thereby.

                  F. Waiver of Covenants, Conditions and Remedies. The waiver by
         one party of the performance of any covenant, condition or promise
         under this Agreement shall not invalidate this Agreement nor shall it
         be considered a waiver by it of any other covenant, condition or
         promise under this Agreement. The waiver by either or both parties of
         the time for performing any act under this Agreement shall not
         constitute a waiver of the time for performing any other act or an
         identical act required to be performed at a later time.

                  G.       Schedules.  All schedules to which reference is made 
         in this Agreement are deemed incorporated into this Agreement and made 
         a part hereof, whether or not actually attached.

                  H. Amendment and Assignment. This Agreement may be amended at
         any time by the written agreement of Boddie-Noell and Owners. All
         amendments, changes, revisions and discharges of this Agreement, in
         whole or in part, and from time to time, shall be binding upon the
         parties despite any lack of legal consideration, so long as the same
         shall be in writing and executed by the parties hereto. No party may
         assign this Agreement or any interest herein without the prior written
         approval of all other parties.

                  I. Relationship of Parties. The parties agree nothing
         contained herein shall constitute either party the agent or legal
         representative of the other for any purpose whatsoever, nor shall this
         Agreement be deemed to create any form of business organization between
         the parties hereto, nor is either party granted any right or authority
         to assume or create any obligations or responsibility on behalf of the
         other party, nor shall either party be in any way liable for any debt
         of the other.

                  J.       Further Acts.  Each party agrees to perform any 
         further acts and to execute, acknowledge and deliver any documents 
         which may be reasonably necessary to carry out the provisions of this 
         Agreement.

                  K. Notice. All notices and demands which either party is
         required or desires to give to the other shall be given in writing by
         personal delivery, express courier service, certified mail, return
         receipt requested, or by telecopy to the address or telecopy number set
         forth below for the respective parties. If notice is by deposit or with
         an express courier service, it shall be effective on the next business
         day following such deposit or, if notice is sent by certified mail,
         return receipt requested, it shall be effective upon receipt.

                  OWNERS:                   At the address and telecopy number
                                            set forth under such Owner's name in
                                            SCHEDULE A hereto.

                                       11


<PAGE>



                  With copy to:             Ronald A. Matamoros

                                            Blanco Tackabery Combs & Matamoros, 
                                            P.A.
                                            Stratford Point Building Suite 500
                                            110 South Stratford Road
                                            Winston-Salem, North Carolina
                                            27104-4214 Telecopy No.:

                  BODDIE-NOELL:             Boddie-Noell Properties Limited 
                                            Partnership
                                            3710 One First Union Center
                                            Charlotte, North Carolina 28202
                                            Attn: Philip S. Payne
                                            Telecopy No.: (704) 334-3507

                  With copy to:             Smith Helms Mulliss & Moore, L.L.P.
                                            2800 Two Hannover Square
                                            Raleigh, North Carolina 27611
                                            Attn: Brad S. Markoff
                                            Telecopy No.: (919) 755-8800

                  BNP:                      Boddie-Noell Properties, Inc.
                                            3710 One First Union Center
                                            Charlotte, North Carolina 28202
                                            Attn: Philip S. Payne

                          Telecopy No.: (704) 334-3507

                  L. Consent to Transfer of Interests. Owners agree to and
         hereby do amend the partnership agreements or operating agreements for
         each of the Acquired Partnerships to allow for the transactions
         contemplated hereby and each Owner consents to the transfer by the
         other Owners of the Interests as herein contemplated.

         IN WITNESS WHEREOF, the parties have duly executed this Agreement by
their hands and under seal affixed hereto as of the date and year first above
written.

                                 BODDIE-NOELL PROPERTIES LIMITED PARTNERSHIP

                                 By:        Boddie-Noell Properties, Inc.,
                                            General Partner

                                 By:        /s/ D. Scott Wilkerson
                                            President

                                       12


<PAGE>



                          BODDIE-NOELL PROPERTIES, INC.

                                          By:        /s/ D. Scott Wilkerson
                                                     President

                                       13


<PAGE>



                              OWNER SIGNATURE PAGE

         The undersigned, desiring to become one of the within-named Owners to
that certain Exchange Option Agreement by and among Boddie-Noell Properties
Limited Partnership and such Owners, dated as of September 22, 1997, hereby
becomes a party to such Exchange Option Agreement and agrees to the terms and
conditions thereof and makes the representations, warranties and covenants
contained therein. The undersigned agrees that this signature page may be
attached to any counterpart of said Exchange Option Agreement.

Signature line for Owners

who are natural persons:                        /s/ Paul G. Chrysson    (SEAL)
                                               -------------------------
                                                Paul G. Chrysson

                                       14


<PAGE>



                              OWNER SIGNATURE PAGE

         The undersigned, desiring to become one of the within-named Owners to
that certain Exchange Option Agreement by and among Boddie-Noell Properties
Limited Partnership and such Owners, dated as of September 22, 1997, hereby
becomes a party to such Exchange Option Agreement and agrees to the terms and
conditions thereof and makes the representations, warranties and covenants
contained therein. The undersigned agrees that this signature page may be
attached to any counterpart of said Exchange Option Agreement.

Signature line for Owners

who are natural persons:                          /s/ James G. Chrysson   (SEAL)
                                                  -----------------------
                                                  James G. Chrysson

                                       15


<PAGE>



                              OWNER SIGNATURE PAGE

         The undersigned, desiring to become one of the within-named Owners to
that certain Exchange Option Agreement by and among Boddie-Noell Properties
Limited Partnership and such Owners, dated as of September 22, 1997, hereby
becomes a party to such Exchange Option Agreement and agrees to the terms and
conditions thereof and makes the representations, warranties and covenants
contained therein. The undersigned agrees that this signature page may be
attached to any counterpart of said Exchange Option Agreement.

Signature line for Owners

who are natural persons:                         /s/ W. Michael Gilley    (SEAL)
                                                 ------------------------
                                                 W. Michael Gilley

                                       16


<PAGE>



                              OWNER SIGNATURE PAGE

         The undersigned, desiring to become one of the within-named Owners to
that certain Exchange Option Agreement by and among Boddie-Noell Properties
Limited Partnership and such Owners, dated as of September 22, 1997, hereby
becomes a party to such Exchange Option Agreement and agrees to the terms and
conditions thereof and makes the representations, warranties and covenants
contained therein. The undersigned agrees that this signature page may be
attached to any counterpart of said Exchange Option Agreement.

Signature line for Owners

who are natural persons:                         /s/ Matthew G. Gallins   (SEAL)
                                                 ------------------------
                                                 Matthew G. Gallins

                                       17


<PAGE>



                              OWNER SIGNATURE PAGE

         The undersigned, desiring to become one of the within-named Owners to
that certain Exchange Option Agreement by and among Boddie-Noell Properties
Limited Partnership and such Owners, dated as of September 22, 1997, hereby
becomes a party to such Exchange Option Agreement and agrees to the terms and
conditions thereof and makes the representations, warranties and covenants
contained therein. The undersigned agrees that this signature page may be
attached to any counterpart of said Exchange Option Agreement.

Signature line for Owners

who are natural persons:                             /s/ James D. Yopp   (SEAL)
                                                     --------------------
                                                     James D. Yopp

                                       18


<PAGE>


                             SCHEDULES

         Schedule A           List of Owners

         Schedule B           Acquired Partnerships or Properties

         Schedule C           Supplemental Acquisition Schedules

         Schedule D           Registration Rights Agreement

         Schedule E           Assignment of Interests

         Schedule E-1         Ownership Interests Assigned As Provided By The
                              Assignment To Which This Schedule E-1 Is Attached

         Schedule F           NASD Affiliations

         Schedule G           Partnership Unit Lock-Up Terms

Note: The schedules to this Exchange Option Agreement are not included in this
registration statement but will be provided by the Company upon request.

                                       19


<PAGE>

</TABLE>




                                                                   EXHIBIT 10.9

                                     FORM OF
                        AGREEMENT OF LIMITED PARTNERSHIP

                                       OF

                   BODDIE-NOELL PROPERTIES LIMITED PARTNERSHIP


<PAGE>



                                                 TABLE OF CONTENTS
<TABLE>
<CAPTION>
<S>                                                                                              <C>

                                                                                                Page

ARTICLE 1

         DEFINED TERMS..............................................................................1

ARTICLE 2

         ORGANIZATIONAL MATTERS....................................................................11
         Section 2.1           Organization and Continuation.......................................11
         Section 2.2           Name................................................................11
         Section 2.3           Registered Office and Agent; Principal Office.......................11
         Section 2.4           Power of Attorney...................................................12
         Section 2.5           Term................................................................13

ARTICLE 3

         PURPOSE...................................................................................13
         Section 3.1           Purpose and Business................................................13
         Section 3.2           Powers..............................................................14

ARTICLE 4

         CAPITAL CONTRIBUTIONS.....................................................................14
         Section 4.1           Capital Contributions of the Partners...............................14
         Section 4.2           Issuances of Additional Partnership Interests.......................14
         Section 4.3           Contribution of Proceeds of Issuance of REIT Shares.................16
         Section 4.4           No Preemptive Rights................................................16

ARTICLE 5

         DISTRIBUTIONS.............................................................................16
         Section 5.1           Requirement and Characterization of Distributions...................16
         Section 5.2           Amounts Withheld....................................................16
         Section 5.3           Distributions Upon Liquidation......................................17

ARTICLE 6

         ALLOCATIONS...............................................................................17
         Section 6.1           Allocations For Capital Account Purposes............................17
         Section 6.2           Other Allocation Rules..............................................17

ARTICLE 7

         MANAGEMENT AND OPERATIONS OF BUSINESS.....................................................18
         Section 7.1           Management..........................................................18
         Section 7.2           Certificate of Limited Partnership..................................21
         Section 7.3           Restrictions on General Partner Authority...........................22
         Section 7.4           Reimbursement of the General Partner................................22
         Section 7.5           Outside Activities of the General Partner...........................23
         Section 7.6           Contracts with Affiliates...........................................23




<PAGE>



         Section 7.7           Indemnification.....................................................24
         Section 7.8           Liability of the General Partner....................................26
         Section 7.9           Other Matters Concerning the General Partner........................27
         Section 7.10          Title to Partnership Assets.........................................28
         Section 7.11          Reliance by Third Parties...........................................28

ARTICLE 8

         RIGHTS AND OBLIGATIONS OF LIMITED PARTNER.................................................28
         Section 8.1           Limitation of Liability.............................................28
         Section 8.2           Management of Business..............................................29
         Section 8.3           Outside Activities of Limited Partners..............................29
         Section 8.4           Return of Capital...................................................29
         Section 8.5           Rights of Limited Partners Relating to the Partnership..............29
         Section 8.6           Redemption Right....................................................30

ARTICLE 9

         BOOKS, RECORDS, ACCOUNTING AND REPORTS....................................................31
         Section 9.1           Records and Accounting..............................................32
         Section 9.2           Partnership Year....................................................32
         Section 9.3           Reports.............................................................32

ARTICLE 10

         TAX MATTERS...............................................................................32
         Section 10.1          Preparation of Tax Returns..........................................32
         Section 10.2          Tax Elections.......................................................33
         Section 10.3          Tax Matters Partner.................................................33
         Section 10.4          Organizational Expenses.............................................34
         Section 10.5          Withholding.........................................................34

ARTICLE 11

         TRANSFERS AND WITHDRAWALS.................................................................35
         Section 11.1          Transfer............................................................35
         Section 11.2          Transfer of General Partner's Partnership Interests.................36
         Section 11.3          Limited Partners' Rights to Transfer................................36
         Section 11.4          Substituted Limited Partners........................................37
         Section 11.5          Assignees...........................................................37
         Section 11.6          General Provisions..................................................37

ARTICLE 12

         ADMISSION OF PARTNERS.....................................................................38
         Section 12.1          Admission of Successor General Partner..............................38
         Section 12.2          Admission of Additional Limited Partners............................38
         Section 12.3          Amendment of Agreement and Certificate of Limited Partnership.......39

                                                        ii


<PAGE>



ARTICLE 13

         DISSOLUTION, LIQUIDATION AND TERMINATION..................................................39
         Section 13.1          Dissolution.........................................................39
         Section 13.2          Winding Up..........................................................40
         Section 13.3          Negative Capital Accounts...........................................42
         Section 13.4          Deemed Distribution and Recontribution..............................42
         Section 13.5          Rights of Limited Partners..........................................42
         Section 13.6          Notice of Dissolution...............................................42
         Section 13.7          Termination of Partnership and Cancellation of Certificate of
                                    Limited Partnership............................................43

         Section 13.8          Reasonable Time for Winding-Up......................................43
         Section 13.9          Waiver of Partition.................................................43

ARTICLE 14

         AMENDMENT OF PARTNERSHIP AGREEMENT; MEETINGS..............................................43
         Section 14.1          Amendments..........................................................43
         Section 14.2          Meetings of the Partners............................................44

ARTICLE 15

         GENERAL PROVISIONS........................................................................45
         Section 15.1          Addresses and Notice................................................45
         Section 15.2          Titles and Captions.................................................45
         Section 15.3          Pronouns and Plurals................................................46
         Section 15.4          Further Action......................................................46
         Section 15.5          Binding Effect......................................................46
         Section 15.6          Creditors...........................................................46
         Section 15.7          Waiver..............................................................46
         Section 15.8          Counterparts........................................................46
         Section 15.9          Applicable Law......................................................46
         Section 15.10         Invalidity of Provisions............................................47
         Section 15.11         Entire Agreement....................................................47

ARTICLE 16

         CONSOLIDATION, MERGER OR SALE OF ASSETS OF THE GENERAL PARTNER............................47
         Section 16.1          Triggering Events...................................................47
         Section 16.2          From and After the Occurrence of a Triggering Event.................47
         Section 16.3          Additional Issuer Covenants.........................................53
         Section 16.4          Application to Later Transactions...................................53
         Section 16.5          Waivers and Amendments..............................................53

EXHIBIT A

         PARTNERS, CONTRIBUTIONS AND PARTNERSHIP INTERESTS

</TABLE>
                                                        iii


<PAGE>



EXHIBIT B

         CAPITAL ACCOUNT MAINTENANCE

EXHIBIT C

         SPECIAL ALLOCATION RULES

EXHIBIT D

         VALUE OF CONTRIBUTED PROPERTY

EXHIBIT E
         NOTICE OF REDEMPTION

EXHIBIT F

         INDEMNIFICATION UNDER SECTION 7.7(I)

                                       iv


<PAGE>



                           FIRST AMENDED AND RESTATED
                        AGREEMENT OF LIMITED PARTNERSHIP

                                       OF

                        BODDIE-NOELL LIMITED PARTNERSHIP

         THIS FIRST AMENDED AND RESTATED AGREEMENT OF LIMITED PARTNERSHIP OF
BODDIE-NOELL LIMITED PARTNERSHIP (the "Agreement"), dated as of
________________, 1997, is entered into by and among Boddie-Noell Properties,
Inc., a Maryland corporation, as the General Partner, and the Persons whose 
names are set forth on Exhibit A attached hereto, as the Limited Partners, 
together with any other Persons who become Partners in the Partnership as 
provided herein (as such terms are defined hereinafter).

         WHEREAS, the Partnership was organized on ______________, 1997 by
Boddie-Noell Properties, Inc., as general partner, and _____________, as
Organizational Limited Partner;

         WHEREAS, the Limited Partners are making certain contributions to the 
capital of the Partnership;

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

                                     ARTICLE
                                        1

                                  DEFINED TERMS

         The following definitions shall be for all purposes, unless otherwise
clearly indicated to the contrary, applied to the terms used in this Agreement.

         "Act" means the Delaware Revised Uniform Limited Partnership Act, as it
may be amended from time to time, and any successor to such statute.

         "Additional Limited Partner" means a Person admitted to the Partnership
as a Limited Partner pursuant to Section 12.2 hereof and who is shown as such on
the books and records of the Partnership.

         "Adjusted Capital Account" means the Capital Account maintained for
each Partner as of the end of each Partnership Year (i) increased by any amounts
which such Partner is obligated to restore pursuant to any provision of this
Agreement or is deemed to be obligated to restore pursuant to the penultimate
sentences of Regulations Sections 1.704-2(g)(1) and 1.704-2(i)(5), and (ii)
decreased by the items described in Regulations Sections
1.704-1(b)(2)(ii)(d)(4), (5), and (6). The foregoing definition of Adjusted
Capital Account is intended to comply with the provisions of Regulations Section
1.704-1(b)(2)(ii)(d) and shall be interpreted consistently therewith.




<PAGE>



         "Adjusted Capital Account Deficit" means, with respect to any Partner,
the deficit balance, if any, in such Partner's Adjusted Capital Account as of
the end of the relevant Partnership Year.

         "Adjusted Property" means any property the Carrying Value of which has
been adjusted pursuant to Exhibit B hereof. Once an Adjusted Property is deemed
distributed by, and recontributed to, the Partnership for federal income tax
purposes upon a termination thereof pursuant to Section 708 of the Code, such
property shall thereafter constitute a Contributed Property until the Carrying
Value of such property is further adjusted pursuant to Exhibit B hereof.

         "Affiliate" means, with respect to any Person, (i) any Person directly
or indirectly controlling, controlled by or under common control with such
Person, (ii) any Person owning or controlling ten percent (10%) or more of the
outstanding voting interests of such Person, (iii) any Person of which such
Person owns or controls ten percent (10%) or more of the voting interests, or
(iv) any officer, director, general partner or trustee of such Person or of any
Person referred to in clauses (i), (ii), (iii) above.

         "Agreed Value" means (i) in the case of any Contributed Property set
forth in Exhibit D and as of the time of its contribution to the Partnership,
the Agreed Value of such property as set forth in Exhibit D, which value shall
reflect any liabilities either assumed by the Partnership upon such contribution
or to which such property is subject when contributed, (ii) in the case of any
Contributed Property not set forth in Exhibit D and as of the time of its
contribution to the Partnership, the 704(c) Value of such property, reduced by
any liabilities either assumed by the Partnership upon such contribution or to
which such property is subject when contributed, and (iii) in the case of any
property distributed to a Partner by the Partnership, the Partnership's Carrying
Value of such property at the time such property is distributed, reduced by any
indebtedness either assumed by such Partner upon such distribution or to which
such property is subject at the time of distribution as determined under Section
752 of the Code and the Regulations thereunder.

         "Agreement" means this First Amended and Restated Agreement of Limited
Partnership, as it may be amended, supplemented or restated from time to time.

         "Articles of Incorporation" means the Amended and Restated Articles of
Incorporation of the General Partner filed in the State of Maryland on
__________________, 1997 and amended or restated from time to time.

         "Assignee" means a Person to whom one or more Partnership Units have
been transferred in a manner permitted under this Agreement, but who has not
become a Substituted Limited Partner, and who has the rights set forth in
Section 11.5.

         "Available Cash" means, with respect to any period for which such
calculation is being made, (i) the sum of:

                  (a)      the Partnership's Net Income or Net Loss (as the case
         may be) for such period;

                                        2


<PAGE>



                  (b) Depreciation and all other noncash charges deducted in
         determining Net Income or Net Loss for such period;

                  (c) the amount of any reduction in the reserves of the
         Partnership referred to in clause (ii)(f) below (including, without
         limitation, reductions resulting because the General Partner determines
         such amounts are no longer necessary);

                  (d) the excess of proceeds from the sale, exchange,
         disposition, or refinancing of Partnership property for such period
         over the gain, if any, recognized from such sale, exchange,
         disposition, or refinancing during such period (excluding Terminating
         Capital Transactions); and

                  (e) all other cash received by the Partnership for such period
         that was not included in determining Net Income or Net Loss for such
         period;

         (ii)     less the sum of:

                  (a)      all principal debt payments made by the Partnership 
         during such period;

                  (b)      capital expenditures made by the Partnership during 
         such period;

                  (c) investments in any entity (including loans made thereto)
         to the extent that such investments are not otherwise described in
         clause (ii)(a) or (ii)(b);

                  (d) all other expenditures and payments not deducted in
         determining Net Income or Net Loss for such period;

                  (e) any amount included in determining Net Income or Net Loss
         for such period that was not received by the Partnership during such
         period;

                  (f) the amount of any increase in reserves during such period
         which the General Partner determines to be necessary or appropriate in
         its sole and absolute discretion;

                  (g) the amount of any working capital accounts and other cash
         or similar balances which the General Partner determines to be
         necessary or appropriate, in its sole and absolute discretion; and

                  (h) the amount which is not available for distribution due to
         regulatory, legal or other restrictions.

         Notwithstanding the foregoing, Available Cash shall not include any
cash received or reductions in reserves, or take into account any disbursements
made or reserves established, after commencement of the dissolution and
liquidation of the Partnership.

                                        3


<PAGE>



         "Book-Tax Disparities" means, with respect to any item of Contributed
Property or Adjusted Property, as of the date of any determination, the
difference between the Carrying Value of such Contributed Property or Adjusted
Property and the adjusted basis thereof for federal income tax purposes as of
such date. A Partner's share of the Partnership's Book-Tax Disparities in all of
its Contributed Property and Adjusted Property will be reflected by the
difference between such Partner's Capital Account balance as maintained pursuant
to Exhibit B and the hypothetical balance of such Partner's Capital Account
computed as if it had been maintained strictly in accordance with federal income
tax accounting principles.

         "Business Day" means any day except a Saturday, Sunday or other day on
which commercial banks in New York, New York are authorized or required by law
to close.

         "Capital Account" means the Capital Account maintained for a Partner
pursuant to Exhibit B hereof.

         "Capital Contribution" means, with respect to any Partner, any cash,
cash equivalents or the Agreed Value of Contributed Property which such Partner
contributes or is deemed to contribute to the Partnership pursuant to Sections
4.1, 4.2, or 4.3 hereof.

         "Carrying Value" means (i) with respect to a Contributed Property or
Adjusted Property, the 704(c) Value of such property, reduced (but not below
zero) by all Depreciation with respect to such Property charged to the Partners'
Capital Accounts following the contribution of or adjustment with respect to
such Property, and (ii) with respect to any other Partnership property, the
adjusted basis of such property for federal income tax purposes, all as of the
time of determination. The Carrying Value of any property shall be adjusted from
time to time in accordance with Exhibit B hereof, and to reflect changes,
additions or other adjustments to the Carrying Value for dispositions and
acquisitions of Partnership properties, as deemed appropriate by the General
Partner.

         "Cash Amount" means an amount of cash per Partnership Unit equal to the
Value on the Valuation Date of the REIT Shares Amount.

         "Certificate" means the Certificate of Limited Partnership relating to
the Partnership filed in the office of the Delaware Secretary of State, as
amended from time to time in accordance with the terms hereof and the Act.

         "Code" means the Internal Revenue Code of 1986, as amended and in
effect from time to time, as interpreted by the applicable regulations
thereunder. Any reference herein to a specific section or sections of the Code
shall be deemed to include a reference to any corresponding provision of future
law.

         "Consent" means the consent or approval of a proposed action by a
Partner given in accordance with Section 14.2 hereof.

     "Contributed Property" means each property or other asset, in such form as
may be permitted by the Act, but excluding cash, contributed or deemed
contributed to the Partnership (including deemed

                                        4


<PAGE>



contributions to the Partnership on termination and reconstitution thereof
pursuant to Section 708 of the Code). Once the Carrying Value of a Contributed
Property is adjusted pursuant to Exhibit B hereof, such property shall no longer
constitute a Contributed Property for purposes of Exhibit B hereof, but shall be
deemed an Adjusted Property for such purposes.

         "Conversion Factor" means 1.0, provided that in the event that the
General Partner (i) declares or pays a dividend on its outstanding REIT Shares
in REIT Shares or makes a distribution to all holders of its outstanding REIT
Shares in REIT Shares; (ii) subdivides its outstanding REIT Shares; or (iii)
combines its outstanding REIT Shares into a smaller number of REIT Shares, the
Conversion Factor shall be adjusted by multiplying the Conversion Factor by a
fraction, the numerator of which shall be the number of REIT Shares issued and
outstanding on the record date for such dividend, distribution, subdivision or
combination assuming for such purpose that such dividend, distribution,
subdivision or combination has occurred as of such time, and the denominator of
which shall be the actual number of REIT Shares (determined without the above
assumption) issued and outstanding on the record date for such dividend,
distribution, subdivision or combination. Any adjustment to the Conversion
Factor shall become effective immediately after the effective date of such event
retroactive to the record date, if any, for such event.

         "Depreciation" means, for each Partnership Year an amount equal to the
federal income tax depreciation, amortization, or other cost recovery deduction
allowable with respect to an asset for such year, except that if the Carrying
Value of an asset differs from its adjusted basis for federal income tax
purposes at the beginning of such year or other period, Depreciation shall be an
amount which bears the same ratio to such beginning Carrying Value as the
federal income tax depreciation, amortization, or other cost recovery deduction
for such year bears to such beginning adjusted tax basis; provided, however,
that if the federal income tax depreciation, amortization, or other cost
recovery deduction for such year is zero, Depreciation shall be determined with
reference to such beginning Carrying Value using any reasonable method selected
by the General Partner.

         "Dissolution Event" has the meaning set forth in Section 13.1.

         "General Partner" means Boddie-Noell Properties, Inc., in its capacity
as the general partner of the Partnership, or its successors as general partner
of the Partnership.

         "General Partner Interest" means a Partnership Interest held by the
General Partner that is a general partnership interest. A General Partner
Interest may be expressed as a number of Partnership Units.

         "IRS" means the Internal Revenue Service, which administers the
internal revenue laws of the United States.

         "Immediate Family" means, with respect to any natural Person, such
natural Person's spouse and such natural Person's natural or adoptive parents,
descendants, nephews, nieces, brothers, and sisters.

                                        5


<PAGE>



         "Incapacity" or "Incapacitated" means, (i) as to any individual
Partner, death, total physical disability or entry by a court of competent
jurisdiction adjudicating him incompetent to manage his Person or his estate;
(ii) as to any corporation which is a Partner, the filing of a certificate of
dissolution, or its equivalent, for the corporation or the revocation of its
charter; (iii) as to any partnership which is a Partner, the dissolution and
commencement of winding up of the partnership; (iv) as to any estate which is a
Partner, the distribution by the fiduciary of the estate's entire interest in
the Partnership; (v) as to any trustee of a trust which is a Partner, the
termination of the trust (but not the substitution of a new trustee); or (vi) as
to any Partner, the bankruptcy of such Partner. For purposes of this definition,
bankruptcy of a Partner shall be deemed to have occurred when (a) the Partner
commences a voluntary proceeding seeking liquidation, reorganization or other
relief under any bankruptcy, insolvency or other similar law now or hereafter in
effect, (b) the Partner is adjudged as bankrupt or insolvent, or a final and
nonappealable order for relief under any bankruptcy, insolvency or similar law
now or hereafter in effect has been entered against the Partner, (c) the Partner
executes and delivers a general assignment for the benefit of the Partner's
creditors, (d) the Partner files an answer or other pleading admitting or
failing to contest the material allegations of a petition filed against the
Partner in any proceeding of the nature described in clause (b) above, (e) the
Partner seeks, consents to or acquiesces in the appointment of a trustee,
receiver or liquidator for the Partner or for all or any substantial part of the
Partner's properties, (f) any proceeding seeking liquidation, reorganization or
other relief of or against such Partner under any bankruptcy, insolvency or
other similar law now or hereafter in effect has not been dismissed within one
hundred twenty (120) days after the commencement thereof, (g) the appointment
without the Partner's consent or acquiescence of a trustee, receiver or
liquidator has not been vacated or stayed within ninety (90) days of such
appointment, or (h) an appointment referred to in clause (g) which has been
stayed is not vacated within ninety (90) days after the expiration of any such
stay.

         "Indemnitee" means (i) any Person made a party to a proceeding by
reason of (A) his status as the General Partner, or a director or officer of the
Partnership or the General Partner, or (B) his or its liabilities, pursuant to a
loan guarantee or otherwise, for any indebtedness of the Partnership or any
Subsidiary of the Partnership (including, without limitation, any indebtedness
which the Partnership or any Subsidiary of the Partnership has assumed or taken
assets subject to), and (ii) such other Persons (including Affiliates of the
General Partner or the Partnership) as the General Partner may designate from
time to time (whether before or after the event giving rise to potential
liability), in its sole and absolute discretion.

         "Limited Partner" means the General Partner and any other Person named
as a Limited Partner in Exhibit A attached hereto, as such Exhibit may be
amended from time to time, or any Substituted Limited Partner or Additional
Limited Partner, in such Person's capacity as a Limited Partner in the
Partnership.

         "Limited Partner Interest" means a Partnership Interest of a Limited
Partner in the Partnership representing a fractional part of the Partnership
Interests of all Partners and includes any and all benefits to which the holder
of such a Partnership Interest may be entitled as provided in this Agreement,
together with all obligations of such Person to comply with the terms and
provisions of this Agreement. A Limited Partner Interest may be expressed as a
number of Partnership Units.

                                        6


<PAGE>



         "Liquidator" has the meaning set forth in Section 13.2.

         "Net Income" means, for any Partnership Year or any portion of a
Partnership Year, the excess, if any, of the Partnership's items of income and
gain for such Partnership Year over the Partnership's items of loss and
deduction for such Partnership Year. The items included in the calculation of
Net Income shall be determined in accordance with Exhibit B. Once an item of
income, gain, loss or deduction that has been included in the initial
computation of Net Income is subjected to the special allocation rules in
Exhibit C, Net Income or the resulting Net Loss, whichever the case may be,
shall be recomputed without regard to such item.

         "Net Loss" means, for any Partnership Year, the excess, if any, of the
Partnership's items of loss and deduction for such Partnership Year over the
Partnership's items of income and gain for such Partnership Year. The items
included in the calculation of Net Loss shall be determined in accordance
Exhibit B. Once an item of income, gain, loss or deduction that has been
included in the initial computation of Net Loss is subjected to the special
allocation rules in Exhibit C, Net Loss or the resulting Net Income, whichever
the case may be, shall be recomputed without regard to such item.

         "New Securities" has the meaning set forth in Section 4.2.B.

         "Nonrecourse Built-in Gain" means, with respect to any Contributed
Properties or Adjusted Properties that are subject to a mortgage or negative
pledge securing a Nonrecourse Liability, the amount of any taxable gain that
would be allocated to the Partners pursuant to Section 2.B of Exhibit C if such
properties were disposed of in a taxable transaction in full satisfaction of
such liabilities and for no other consideration.

         "Nonrecourse Deductions" has the meaning set forth in Regulations
Section 1.704-2(b)(1), and the amount of Nonrecourse Deductions for a
Partnership Year shall be determined in accordance with the rules of Regulations
Section 1.704-2(c).

         "Nonrecourse Liability" has the meaning set forth in Regulations 
Section 1.752-l(a)(2).

         "Notice of Redemption" means the Notice of Redemption substantially in
the form of Exhibit E to this Agreement.

         "Organizational Limited Partner" means _________________.

         "Original Limited Partner" means a Limited Partner, other than the
General Partner, who is a Partner on the date of this Agreement and who owns one
or more Original Limited Partnership Units on the date action is called for
under any of the provisions hereof.

                                        7


<PAGE>



         "Original Limited Partnership Unit" means a Partnership Unit held by an
Original Limited Partner on the date of this Agreement and held by such Original
Limited Partner on the date action is called for under any of the provisions
hereof.

         "Partner" means a General Partner or a Limited Partner, and "Partners"
means the General Partner and the Limited Partners collectively.

         "Partner Minimum Gain" means an amount, with respect to each Partner
Nonrecourse Debt, equal to the Partnership Minimum Gain that would result if
such Partner Nonrecourse Debt were treated as a Nonrecourse Liability,
determined in accordance with Regulations Section 1.704-2(i)(3).

         "Partner Nonrecourse Debt" has the meaning set forth in Regulations 
Section 1.704-2(b)(4).

         "Partner Nonrecourse Deductions" has the meaning set forth in
Regulations Section 1.704-2(i)(2), and the amount of Partner Nonrecourse
Deductions with respect to a Partner Nonrecourse Debt for a Partnership Year
shall be determined in accordance with the rules of Regulations Section
1.704-2(i)(2).

         "Partnership" means the limited partnership formed under the Act and
pursuant to this Agreement and any successor thereto.

         "Partnership Interest" means an ownership interest in the Partnership
representing a Capital Contribution by either a Limited Partner or the General
Partner and includes any and all benefits to which the holder of such a
Partnership Interest may be entitled as provided in this Agreement, together
with all obligations of such Person to comply with the terms and provisions of
this Agreement. A Partnership Interest may be expressed as a number of
Partnership Units.

         "Partnership Minimum Gain" has the meaning set forth in Regulations
Section 1.704-2(b)(2), and the amount of Partnership Minimum Gain, as well as
any net increase or decrease in a Partnership Minimum Gain, for a Partnership
Year shall be determined in accordance with the rules of Regulations Section
1.704-2(d).

         "Partnership Record Date" means the record date established by the
General Partner for the distribution of Available Cash pursuant to Section 5.1
hereof, which record date shall be the same as the record date established by
the General Partner for a distribution to its shareholders of some or all of its
portion of such distribution.

         "Partnership Unit" means a fractional, undivided share of the
Partnership Interests of all Partners issued pursuant to Sections 4.1, 4.2 and
4.3. The number of Partnership Units outstanding and the Percentage Interest in
the Partnership represented by such Units are set forth in Exhibit A attached
hereto, as such Exhibit may be amended from time to time. The ownership of
Partnership Units shall be evidenced by such form of certificate for Units as
the General Partner adopts from time to time unless the General Partner
determines that the Partnership Units shall be uncertificated securities.
Fractional Units may be held and counted by the General Partner as necessary to
meet the requirements of Section 4.1.

                                        8


<PAGE>



         "Partnership Year" means the fiscal year of the Partnership, which
shall be the calendar year.

         "Percentage Interest" means, as to a Partner, its interest in the
Partnership as determined by dividing the Partnership Units owned by such
Partner by the total number of Partnership Units then outstanding and as
specified in Exhibit A attached hereto, as such Exhibit may be amended from time
to time.

         "Person" means an individual or a corporation, partnership, limited
liability company, trust, unincorporated organization, association or other
entity.

         "Prior Agreement" means the Agreement of Limited Partnership of
Boddie-Noell Limited Partnership, dated as of ______________, 1997, between
Boddie-Noell Properties, Inc., as the sole general partner, and
________________, as the sole limited partner, which Prior Agreement is amended
and restated in its entirety by this Agreement as of the date hereof.

         "Recapture Income" means any gain recognized by the Partnership upon
the disposition of any property or asset of the Partnership, which gain is
characterized for federal income tax purposes as ordinary income because it
represents the recapture of deductions previously taken with respect to such
property or asset.

         "Redeeming Partner" has the meaning set forth in Section 8.6 hereof.

         "Redemption Right" shall have the meaning set forth in Section 8.6 
hereof.

         "Regulations" means the Income Tax Regulations promulgated under the
Code, as such regulations may be amended from time to time (including
corresponding provisions of succeeding regulations).

         "REIT" means a real estate investment trust under Section 856 of the
Code.

         "REIT Share" shall mean a share of common stock of the General Partner.

         "REIT Shares Amount" shall mean a number of REIT Shares equal to the
product of the number of Partnership Units offered for redemption by a Redeeming
Partner, multiplied by the Conversion Factor, provided that in the event the
General Partner issues to all holders of REIT Shares rights, options, warrants
or convertible or exchangeable securities entitling the shareholders to
subscribe for or purchase REIT Shares, or any other securities or property
(collectively, the "rights"), then the REIT Shares Amount shall also include
such rights that a holder of that number of REIT Shares would be entitled to
receive.

         "Residual Gain" or "Residual Loss" means any item of gain or loss, as
the case may be, of the Partnership recognized for federal income tax purposes
resulting from a sale, exchange or other disposition of Contributed Property or
Adjusted Property, to the extent such item of gain or loss is not allocated
pursuant to Section 2.B.l(a) or 2.B.2(a) of Exhibit C to eliminate Book-Tax
Disparities.

                                        9


<PAGE>



         "704(c) Value" of any Contributed Property means the value of such
property as set forth in Exhibit D or if no value is set forth in Exhibit D, the
fair market value of such property or other consideration at the time of
contribution as determined by the General Partner using such reasonable method
of valuation as it may adopt; provided, however, that the 704(c) Value of any
property deemed contributed to the Partnership for federal income tax purposes
upon termination and reconstitution thereof pursuant to Section 708 of the Code
shall be determined in accordance with Exhibit B hereof. Subject to Exhibit B
hereof, the General Partner shall, in its sole and absolute discretion, use such
method as it deems reasonable and appropriate to allocate the aggregate of the
704(c) Values of Contributed Properties in a single or integrated transaction
among the separate properties on a basis proportional to their respective fair
market values.

         "Specified Redemption Date" means the tenth (10th) Business Day after
receipt by the General Partner of a Notice of Redemption.

         "Subsidiary" means, with respect to any Person, any corporation,
partnership or other entity of which a majority of either (i) the voting power
of the voting equity securities or (ii) the outstanding equity interests is
owned, directly or indirectly, by such Person.

         "Substituted Limited Partner" means a Person who is admitted as a
Limited Partner to the Partnership pursuant to Section 11.4.

         "Terminating Capital Transaction" means any sale or other disposition
of all or substantially all of the assets of the Partnership or a related series
of transactions that, taken together, result in the sale or other disposition of
all or substantially all of the assets of the Partnership.

         "Unrealized Gain" attributable to any item of Partnership property
means, as of any date of determination, the excess, if any, of (i) the fair
market value of such property (as determined under Exhibit B hereof) as of such
date, over (ii) the Carrying Value of such property (prior to any adjustment to
be made pursuant to Exhibit B hereof) as of such date.

         "Unrealized Loss" attributable to any item of Partnership property
means, as of any date of determination, the excess, if any, of (i) the Carrying
Value of such property (prior to any adjustment to be made pursuant to Exhibit B
hereof) as of such date, over (ii) the fair market value of such property (as
determined under Exhibit B hereof) as of such date.

         "Valuation Date" means the date of receipt by the General Partner of a
Notice of Redemption or, if such date is not a Business Day, the first Business
Day thereafter.

         "Value" means, with respect to a REIT Share, the average of the daily
market price for the ten (10) consecutive trading days immediately preceding the
Valuation Date. The market price for each such trading day shall be: (i) if the
REIT Shares are listed or admitted to trading on any securities exchange or the
NASDAQ-National Market System, the closing price, regular way, on such day, or
if no such sale takes place on such day, the average of the closing bid and
asked prices on such day; (ii) if the REIT Shares are not listed or admitted to
trading on any securities exchange or the NASDAQ-National Market System, the
last reported sale price on such day or, if no sale takes

                                       10


<PAGE>



place on such day, the average of the closing bid and asked prices on such day,
as reported by a reliable quotation source designated by the General Partner; or
(iii) if the REIT Shares are not listed or admitted to trading on any securities
exchange or the NASDAQ-National Market System and no such last reported sale
price or closing bid and asked prices are available, the average of the reported
high bid and low asked prices on such day, as reported by a reliable quotation
source designated by the General Partner, or if there shall be no bid and asked
prices on such day, the average of the high bid and low asked prices, as so
reported, on the most recent day (not more than ten (10) days prior to the date
in question) for which prices have been so reported; provided that if there are
no bid and asked prices reported during the ten (10) days prior to the date in
question, the Value of the REIT Shares shall be determined by the General
Partner acting in good faith on the basis of such quotations and other
information as it considers, in its reasonable judgment, appropriate. In the
event the REIT Shares Amount includes rights that a holder of REIT Shares would
be entitled to receive, then the Value of such rights shall be determined by the
General Partner acting in good faith on the basis of such quotations and other
information as it considers, in its reasonable judgment, appropriate.

                                    ARTICLE 2

                             ORGANIZATIONAL MATTERS

         Section 2.1       Organization and Continuation

         The Partnership is a limited partnership organized pursuant to the
provisions of the Act and upon the terms and conditions set forth in the Prior
Agreement. The Partners hereby continue the Partnership and amend and restate
the Prior Agreement in its entirety as of the date hereof. Except as expressly
provided herein to the contrary, the rights and obligations of the Partners and
the administration and termination of the Partnership shall be governed by the
Act. The Partnership Interest of each Partner shall be personal property for all
purposes.

         Section 2.2       Name

         The name of the Partnership shall be Boddie-Noell Limited Partnership.
The Partnership's business may be conducted under any other name or names deemed
advisable by the General Partner, including the name of the General Partner or
any Affiliate thereof. The words "Limited Partnership," "L.P.," "Ltd." or
similar words or letters shall be included in the Partnership's name where
necessary for the purposes of complying with the laws of any jurisdiction that
so requires. The General Partner in its sole and absolute discretion may change
the name of the Partnership at any time and from time to time and shall notify
the Limited Partners of such change in the next regular communication to the
Limited Partners.

         Section 2.3       Registered Office and Agent; Principal Office

         The address of the registered office of the Partnership in the State of
North Carolina is 3710 One First Union Center, Charlotte, North Carolina 28202
and the name and address of the registered agent for service of process on the
Partnership in the State of Delaware is _______________. The principal office of
the Partnership shall be located at 3710 One First Union Center, Charlotte,
North

                                       11


<PAGE>



Carolina 28202, or such other place as the General Partner may from time to time
designate by notice to the Limited Partners. The Partnership may maintain
offices at such other place or places within or outside the State of Delaware as
the General Partner deems advisable.

         Section 2.4       Power of Attorney

         A. Each Limited Partner and each Assignee hereby constitutes and
appoints the General Partner, any Liquidator, and authorized officers and
attorneys-in-fact of each, and each of those acting singly, in each case with
full power of substitution, as its true and lawful agent and attorney-in-fact,
with full power and authority in its name, place and stead to:

                  (1)      execute, swear to, acknowledge, deliver, file and
                           record in the appropriate public offices (a) all
                           certificates, documents and other instruments
                           (including, without limitation, this Agreement and
                           the Certificate and all amendments or restatements
                           thereof) that the General Partner or the Liquidator
                           deems appropriate or necessary to form, qualify or
                           continue the existence or qualification of the
                           Partnership as a limited partnership (or a
                           partnership in which the limited partners have
                           limited liability) in the State of Delaware and in
                           all other jurisdictions in which the Partnership may
                           or plans to conduct business or own property; (b) all
                           instruments that the General Partner deems
                           appropriate or necessary to reflect any amendment,
                           change, modification or restatement of this Agreement
                           in accordance with its terms; (c) all conveyances and
                           other instruments or documents that the General
                           Partner or the Liquidator deems appropriate or
                           necessary to reflect the dissolution and liquidation
                           of the Partnership pursuant to the terms of this
                           Agreement, including, without limitation, a
                           certificate of cancellation; (d) all instruments
                           relating to the admission, withdrawal, removal or
                           substitution of any Partner pursuant to, or other
                           events described in, Articles 11, 12 or 13 hereof or
                           the Capital Contribution of any Partner; and (e) all
                           certificates, documents and other instruments
                           relating to the determination of the rights,
                           preferences and privileges of a Partnership Interest;
                           and

                  (2)      execute, swear to, seal, acknowledge and file all
                           ballots, consents, approvals, waivers, certificates
                           and other instruments appropriate or necessary, in
                           the sole and absolute discretion of the General
                           Partner or any Liquidator, to make, evidence, give,
                           confirm or ratify any vote, consent, approval,
                           agreement or other action which is made or given by
                           the Partners hereunder or is consistent with the
                           terms of this Agreement or appropriate or necessary,
                           in the sole discretion of the General Partner or any
                           Liquidator, to effectuate the terms or intent of this
                           Agreement.

                                       12


<PAGE>



Nothing contained herein shall be construed as authorizing the General Partner
or any Liquidator to amend this Agreement except in accordance with Article 14
hereof or as may be otherwise expressly provided for in this Agreement.

         B. The foregoing power of attorney is hereby declared to be irrevocable
and a power coupled with an interest, in recognition of the fact that each of
the Partners will be relying upon the power of the General Partner and any
Liquidator to act as contemplated by this Agreement in any filing or other
action by it on behalf of the Partnership, and it shall survive and not be
affected by the subsequent Incapacity of any Limited Partner or Assignee and the
transfer of all or any portion of such Limited Partner's or Assignee's
Partnership Units and shall extend to such Limited Partner's or Assignee's
heirs, successors, assigns and personal representatives. Each such Limited
Partner or Assignee hereby agrees to be bound by any representation made by the
General Partner or any Liquidator, acting in good faith pursuant to such power
of attorney, and each such Limited Partner or Assignee hereby waives any and all
defenses which may be available to contest, negate or disaffirm the action of
the General Partner or any Liquidator, taken in good faith under such power of
attorney. Each Limited Partner or Assignee shall execute and deliver to the
General Partner or the Liquidator, within fifteen (15) days after receipt of the
General Partner's or Liquidator's request therefor, such further designation,
powers of attorney and other instruments as the General Partner or the
Liquidator, as the case may be, deems necessary to effectuate this Agreement and
the purposes of the Partnership.

         Section 2.5       Term

         The term of the Partnership commenced on _____________, 1997, the date
the Certificate was filed in the office of the Secretary of State of Delaware in
accordance with the Act, and shall continue until December 31, 2097, unless the
Partnership is dissolved sooner pursuant to the provisions of Article 13 or as
otherwise provided by law.

                                    ARTICLE 3
                                     PURPOSE

         Section 3.1       Purpose and Business

         The purpose and nature of the business to be conducted by the
Partnership is (i) to conduct any business that may be lawfully conducted by a
limited partnership organized pursuant to the Act, provided, however, that such
business shall be limited to and conducted in such a manner as to permit the
General Partner at all times to be classified as a REIT, unless the General
Partner ceases to qualify as a REIT for reasons other than the conduct of the
business of the Partnership, (ii) to enter into any partnership, joint venture
or other similar arrangement to engage in any of the foregoing or to own
interests in any entity engaged in any of the foregoing, and (iii) to do
anything necessary or incidental to the foregoing. In connection with the
foregoing, and without limiting the General Partner's right, in its sole
discretion, to cease qualifying as a REIT, the Partners acknowledge the General
Partner's current status as a REIT inures to the benefit of all of the Partners
and not solely the General Partner.

                                       13


<PAGE>



         Section 3.2       Powers

         The Partnership is empowered to do any and all acts and things
necessary, appropriate, proper, advisable, incidental to or convenient for the
furtherance and accomplishment of the purposes and business described herein and
for the protection and benefit of the Partnership, provided that the Partnership
shall not take, or refrain from taking, any action which, in the judgment of the
General Partner, in its sole and absolute discretion, (i) could adversely affect
the ability of the General Partner to continue to qualify as a REIT, (ii) could
subject the General Partner to any additional taxes under Section 857 or Section
4981 of the Code, or (iii) could violate any law or regulation of any
governmental body or agency having jurisdiction over the General Partner or its
securities, unless such action (or inaction) shall have been specifically
consented to by the General Partner in writing.

                                    ARTICLE 4

                              CAPITAL CONTRIBUTIONS

         Section 4.1       Capital Contributions of the Partners

         At the time of the execution of this Agreement, the Partners shall make
Capital Contributions set forth in Exhibit A to this Agreement. The Partners
shall own Partnership Units in the amounts set forth for each such Partner in
Exhibit A and shall have a Percentage Interest in the Partnership as set forth
in Exhibit A, which Percentage Interest shall be adjusted in Exhibit A from time
to time by the General Partner to the extent necessary to reflect accurately
redemptions, Capital Contributions, the issuance of additional Partnership
Units, or similar events having an effect on any Partner's Percentage Interest.
The number of Partnership Units held by the General Partner (equal to one
percent (1%) of all outstanding Partnership Units from time to time) shall be
deemed to be the General Partner Interest. Except as provided in Sections 4.2,
7.7(I) and 10.5, the Partners shall have no obligation to make any additional
Capital Contributions or loans to the Partnership. The General Partner shall
maintain the information set forth in Exhibit A to the Agreement, as such
information shall change from time to time, in such form as the General Partner
deems appropriate for the conduct of the Partnership affairs, and Exhibit A
shall be deemed amended from time to time to reflect the information so
maintained by the General Partner, whether or not a formal amendment to the
Agreement has been executed amending such Exhibit A. Such information shall
reflect (and Exhibit A shall be deemed amended from time to time to reflect) the
issuance of any additional Partnership Units to the General Partner or any other
Person, the transfer of Partnership Units and the redemption of any Partnership
Units, all as contemplated in the Agreement.

         Section 4.2       Issuances of Additional Partnership Interests

         A. The General Partner is hereby authorized to cause the Partnership
from time to time to issue to the Partners (including the General Partner) or
other Persons additional Partnership Units or other Partnership Interests in one
or more classes, or one or more series of any of such classes, with such
designations, preferences and relative, participating, optional or other special
rights, powers and duties, including rights, powers and duties senior to Limited
Partner Interests, all as shall be determined by the General Partner in its sole
and absolute discretion subject to Delaware law,

                                       14


<PAGE>



including, without limitation, (i) the allocations of items of Partnership
income, gain, loss, deduction and credit to each such class or series of
Partnership Interests; (ii) the right of each such class or series of
Partnership Interests to share in Partnership distributions; and (iii) the
rights of each such class or series of Partnership Interests upon dissolution
and liquidation of the Partnership; provided that no such additional Partnership
Units or other Partnership Interests shall be issued to the General Partner or
an Affiliate of the General Partner unless either

                  (a)(1) the additional Partnership Interests are issued in
         connection with an issuance of REIT Shares or other shares by the
         General Partner, which shares have designations, preferences and other
         rights such that the economic interests attributable to such shares are
         substantially similar to the designations, preferences and other rights
         of the additional Partnership Interests issued to the General Partner
         in accordance with this Section 4.2.A, and (2) the General Partner
         shall make a Capital Contribution to the Partnership in an amount equal
         to the proceeds raised in connection with the issuance of such shares
         of the General Partner, or

                  (b) the additional Partnership Units are issued to all
         Partners in proportion to their respective Percentage Interests.

Without limiting the foregoing, the General Partner is expressly authorized to
cause the Partnership to issue Partnership Units for less than fair market
value, so long as the General Partner concludes in good faith that such issuance
is in the best interests of the General Partner and the Partnership (for
example, and not by way of limitation, the issuance of Partnership Units
pursuant to an employee purchase plan providing for employee purchases of
Partnership Units at a discount from fair market value or employee options that
have an exercise price that is less than the fair market value of the
Partnership Units, either at the time of issuance or at the time of exercise).

         B. The General Partner shall not issue any additional REIT Shares
(other than REIT Shares issued pursuant to Section 8.6), or rights, options,
warrants or convertible or exchangeable securities containing the right to
subscribe for or purchase REIT Shares (collectively "New Securities") other than
to all holders of REIT Shares unless (i) the General Partner shall cause the
Partnership to issue to the General Partner Partnership Interests or rights,
options, warrants or convertible or exchangeable securities of the Partnership
having designations, preferences and other rights, all such that the economic
interests are substantially similar to those of the New Securities, and (ii) the
General Partner contributes to the Partnership the proceeds from the issuance of
such New Securities and from the exercise of rights contained in such New
Securities. Without limiting the foregoing, the General Partner is expressly
authorized to issue New Securities for less than fair market value, and the
General Partner is expressly authorized to cause the Partnership to issue to the
General Partner corresponding Partnership Interests, so long as (x) the General
Partner concludes in good faith that such issuance is in the best interests of
the General Partner and the Partnership (for example, and not by way of
limitation, the issuance of REIT Shares and corresponding Units pursuant to an
employee stock purchase plan providing for employee purchases of REIT Shares at
a discount from fair market value or employee stock options that have an
exercise price that is less than the fair market value of the REIT Shares,
either at the time of issuance or at the time of

                                       15


<PAGE>



exercise), and (y) the General Partner contributes all proceeds from such
issuance and exercise to the Partnership.

         Section 4.3       Contribution of Proceeds of Issuance of REIT Shares

         In connection with any issuance of REIT Shares or New Securities
pursuant to Section 4.2, the General Partner shall contribute to the Partnership
any proceeds (or a portion thereof) raised in connection with such issuance;
provided that if the proceeds actually received by the General Partner are less
than the gross proceeds of such issuance as a result of any underwriter's
discount or other expenses paid or incurred in connection with such issuance,
then the General Partner shall be deemed to have made a Capital Contribution to
the Partnership in the amount equal to the sum of the net proceeds of such
issuance plus the amount of such underwriter's discount and other expenses paid
by the General Partner.

         Section 4.4       No Preemptive Rights

         No Person shall have any preemptive, preferential or other similar
right with respect to (i) additional Capital Contributions or loans to the
Partnership; or (ii) issuance or sale of any Partnership Units or other
Partnership Interests.

                                    ARTICLE 5
                                  DISTRIBUTIONS

         Section 5.1       Requirement and Characterization of Distributions

         The General Partner shall distribute at least quarterly an amount equal
to 100% of Available Cash generated by the Partnership during such quarter or
shorter period to the Partners who are Partners on the Partnership Record Date
with respect to such quarter or shorter period in accordance with their
respective Percentage Interests on such Partnership Record Date; provided that
in no event may a Partner receive a distribution of Available Cash with respect
to a Partnership Unit if such Partner is entitled to receive a distribution out
of such Available Cash with respect to a REIT Share for which such Partnership
Unit has been redeemed or exchanged. The General Partner shall take such
reasonable efforts, as determined by it in its sole and absolute discretion and
consistent with its qualification as a REIT, to distribute Available Cash to the
Limited Partners so as to preclude any such distribution or portion thereof from
being treated as part of a sale of property to the Partnership by a Limited
Partner under Section 707 of the Code or the Regulations thereunder; provided
that the General Partner and the Partnership shall not have liability to a
Limited Partner under any circumstances as a result of any distribution to a
Limited Partner being so treated.

         Section 5.2       Amounts Withheld

         All amounts withheld pursuant to the Code or any provisions of any
state or local tax law and Section 10.5 hereof with respect to any allocation,
payment or distribution to the General Partner, the Limited Partners or
Assignees shall be treated as amounts distributed to the General Partner,
Limited Partners, or Assignees pursuant to Section 5.1 for all purposes under
this Agreement.

                                       16


<PAGE>



         Section 5.3       Distributions Upon Liquidation

         Proceeds from a Terminating Capital Transaction and any other cash
received or reductions in reserves made after commencement of the liquidation of
the Partnership shall be distributed to the Partners in accordance with Section
13.2.

                                    ARTICLE 6
                                   ALLOCATIONS

         Section 6.1       Allocations For Capital Account Purposes

         For purposes of maintaining the Capital Accounts and in determining the
rights of the Partners among themselves, the Partnership's items of income,
gain, loss and deduction (computed in accordance with Exhibit B hereof) shall be
allocated among the Partners in each taxable year (or portion thereof) as
provided hereinbelow.

         A. Net Income. After giving effect to the special allocations set forth
in Section 1 of Exhibit C attached hereto, Net Income shall be allocated (i)
first, to the General Partner to the extent that Net Losses previously allocated
to the General Partner pursuant to the last sentence of Section 6.1.B exceed Net
Income previously allocated to the General Partner pursuant to this clause (i)
of Section 6.1.A, and (ii) thereafter, Net Income shall be allocated to the
Partners in accordance with their respective Percentage Interests.

         B. Net Losses. After giving effect to the special allocations set forth
in Section 1 of Exhibit C attached hereto, Net Losses shall be allocated to the
Partners in accordance with their respective Percentage Interests; provided,
however, that Net Losses shall not be allocated to any Limited Partner pursuant
to this Section 6.1.B to the extent that such allocation would cause such
Limited Partner to have an Adjusted Capital Account Deficit at the end of such
taxable year (or increase any existing Adjusted Capital Account Deficit). All
Net Losses in excess of the limitations set forth in this Section 6.1.B shall be
allocated to the General Partner.

         Section 6.2       Other Allocation Rules.

         A. Excess Nonrecourse Liabilities. Solely for purposes of determining a
Partner's proportionate share of the "excess nonrecourse liabilities" of the
Partnership within the meaning of Regulations Section 1.752-3(a)(3), such
"excess nonrecourse liabilities" first shall be allocated to those Partners who
have, and in an amount equal to, such Partners' built-in gain under Regulations
Section 1.704-3(a)(3)(ii) less any Nonrecourse Built-in Gain, and then shall be
allocated among the Partners in accordance with their respective Percentage
Interests.

         B. Recapture Income. Any taxable gain allocated to the Partners upon
the sale or other taxable disposition of any Partnership asset shall to the
extent possible, after taking into account other required allocations of gain
pursuant to Exhibit C, be characterized as Recapture Income in the same
proportions and to the same extent as such Partners have been allocated any
deductions directly or indirectly giving rise to the treatment of such gains as
Recapture Income.

                                       17


<PAGE>




                                    ARTICLE 7

                      MANAGEMENT AND OPERATIONS OF BUSINESS

         Section 7.1       Management

         A. Except as otherwise expressly provided in this Agreement, all
management powers over the business and affairs the Partnership are and shall be
exclusively vested in the General Partner, and no Limited Partner shall have any
right to participate in or exercise control or management power over the
business and affairs of the Partnership. The General Partner may not be removed
by the Limited Partners with or without cause. In addition to the powers now or
hereafter granted to a general partner of a limited partnership under applicable
law or which are granted to the General Partner under any other provision of
this Agreement, the General Partner, subject to Section 7.3 hereof, shall have
full power and authority to do all things deemed necessary or desirable by it to
conduct the business of the Partnership, to exercise all powers set forth in
Section 3.2 hereof and to effectuate the purposes set forth in Section 3.1
hereof, including, without limitation:

                  (1)      the making of any expenditures, the lending or
                           borrowing of money (including, without limitation,
                           making prepayments on loans and borrowing money to
                           permit the Partnership to make distributions to its
                           Partners in such amounts as will permit the General
                           Partner (so long as the General Partner qualifies as
                           a REIT) to avoid the payment of any federal income
                           tax (including, for this purpose, any excise tax
                           pursuant to Section 4981 of the Code) and to make
                           distributions to the General Partner such that the
                           General Partner can distribute to its shareholders
                           amounts sufficient to permit the General Partner to
                           maintain REIT status), the assumption or guarantee
                           of, or other contracting for, indebtedness and other
                           liabilities, the issuance of evidence of indebtedness
                           (including the securing of same by deed to secure
                           debt, mortgage, deed of trust or other lien or
                           encumbrance on the Partnership's assets) and the
                           incurring of any obligations it deems necessary for
                           the conduct of the activities of the Partnership;

                  (2)      the making of tax, regulatory and other filings, or
                           rendering of periodic or other reports to
                           governmental or other agencies having jurisdiction
                           over the business or assets of the Partnership;

                  (3)      the acquisition, disposition, mortgage, pledge,
                           encumbrance, hypothecation or exchange of any assets
                           of the Partnership (including the exercise or grant
                           of any conversion, option, privilege or subscription
                           right or other right available in connection with any
                           assets at any time held by the Partnership) or the
                           combination of the Partnership with or into another
                           entity (all of the foregoing subject to any prior
                           approval only to the extent required by Section 7.3
                           hereof);

                                       18


<PAGE>



                  (4)      the use of the assets of the Partnership (including,
                           without limitation, cash on hand) for any purpose
                           consistent with the terms of this Agreement and on
                           any terms it sees fit, including, without limitation,
                           the financing of the conduct of the operations of the
                           General Partner, the Partnership or any of the
                           Partnership's Subsidiaries, the lending of funds to
                           other Persons (including, without limitation, the
                           Subsidiaries of the Partnership and/or the General
                           Partner) and the repayment of obligations of the
                           Partnership and its Subsidiaries and any other Person
                           in which it has an equity investment, and the making
                           of capital contributions to its Subsidiaries;

                  (5)      the management, operation, leasing, landscaping,
                           repair, alteration, demolition or improvement of any
                           real property or improvements owned by the
                           Partnership or any Subsidiary of the Partnership;

                  (6)      the negotiation, execution, and performance of any 
                           contracts, conveyances or other instruments that the 
                           General Partner considers useful or necessary to the
                           conduct of the Partnership's operations or the 
                           implementation of the General Partner's powers under 
                           this Agreement, including contracting with 
                           contractors, developers, consultants, accountants, 
                           legal counsel, other professional advisors and other 
                           agents and the payment of their expenses and 
                           compensation out of the Partnership's assets;

                  (7)      the distribution of Partnership cash or other
                           Partnership assets in accordance with this Agreement;

                  (8)      holding, managing, investing and reinvesting cash and
                           other assets of the Partnership;

                  (9)      the collection and receipt of revenues and income of 
                           the Partnership;

                  (10)     the establishment of one or more divisions of the
                           Partnership, the selection and dismissal of employees
                           of the Partnership, any division of the Partnership,
                           or the General Partner (including, without
                           limitation, employees having titles such as
                           "president," "vice president," "secretary" and
                           "treasurer" of the Partnership, any division of the
                           Partnership, or the General Partner), and agents,
                           outside attorneys, accountants, consultants and
                           contractors of the General Partner or the Partnership
                           or any division of the Partnership, and the
                           determination of their compensation and other terms
                           of employment or hiring;

                  (11)     the maintenance of such insurance for the benefit of
                           the Partnership and the Partners as it deems
                           necessary or appropriate;

                                       19


<PAGE>



                  (12)     the formation of, or acquisition of an interest in,
                           and the contribution of property to, any further
                           limited or general partnerships, joint ventures or
                           other relationships that it deems desirable
                           (including, without limitation, the acquisition of
                           interests in, and the contributions of property to,
                           its Subsidiaries and any other Person in which it has
                           an equity investment from time to time);

                  (13)     the control of any matters affecting the rights and 
                           obligations of the Partnership, including the 
                           settlement, compromise, submission to arbitration or 
                           any other form of dispute resolution, or abandonment
                           of, any claim, cause of action, liability, debt or 
                           damages, due or owing to or from the Partnership, the
                           commencement or defense of suits, legal proceedings, 
                           administrative proceedings, arbitration or other 
                           forms of dispute, resolution, and the representation 
                           of the Partnership in all suits or legal proceedings,
                           administrative proceedings, arbitrations or other 
                           forms of dispute resolution, the incurring of legal 
                           expense, and the indemnification of any Person
                           against liabilities and contingencies to the extent 
                           permitted by law;

                  (14)     the undertaking of any action in connection with the
                           Partnership's direct or indirect investment in its
                           Subsidiaries or any other Person (including, without
                           limitation, the contribution or loan of funds by the
                           Partnership to such Persons);

                  (15)     the determination of the fair market value of any
                           Partnership property distributed in kind using such
                           reasonable method of valuation as the General Partner
                           may adopt;

                  (16)     the exercise, directly or indirectly, through any
                           attorney-in-fact acting under a general or limited
                           power of attorney, of any right, including the right
                           to vote, appurtenant to any asset or investment held
                           by the Partnership;

                  (17)     the exercise of any of the powers of the General
                           Partner enumerated in this Agreement on behalf of or
                           in connection with any Subsidiary of the Partnership
                           or any other Person in which the Partnership has a
                           direct or indirect interest, or jointly with any such
                           Subsidiary or other Person;

                  (18)     the exercise of any of the powers of the General
                           Partner enumerated in this Agreement on behalf of any
                           Person in which the Partnership does not have an
                           interest pursuant to contractual or other
                           arrangements with such Person; and

                                       20


<PAGE>



                  (19)     the making, execution and delivery of any and all
                           deeds, leases, notes, deeds to secure debt,
                           mortgages, deeds of trust, security agreements,
                           conveyances, contracts, guarantees, warranties,
                           indemnities, waivers, releases or legal instruments
                           or agreement in writing necessary or appropriate in
                           the judgment of the General Partner for the
                           accomplishment of any of the powers of the General
                           Partner enumerated in this Agreement.

         B. Each of the Limited Partners agrees that the General Partner is
authorized to execute, deliver and perform the above-mentioned agreements and
transactions on behalf of the Partnership without any further act, approval or
vote of the Partners, notwithstanding any other provision of this Agreement
(except as provided in Section 7.3), the Act or any applicable law, rule or
regulation, to the fullest extent permitted under the Act or other applicable
law. The execution, delivery or performance by the General Partner or the
Partnership of any agreement authorized or permitted under this Agreement shall
not constitute a breach by the General Partner of any duty that the General
Partner may owe the Partnership or the Limited Partners or any other Persons
under this Agreement or of any duty stated or implied by law or equity.

         C. At all times from and after the date hereof, the General Partner may
cause the Partnership to obtain and maintain (i) casualty, liability and other
insurance on the properties of the Partnership and (ii) liability insurance for
the Indemnities hereunder.

         D. At all times from and after the date hereof, the General Partner may
cause the Partnership to establish and maintain at any and all times working
capital accounts and other cash or similar balances in such amounts as the
General Partner, in its sole and absolute discretion, deems appropriate and
reasonable from time to time.

         E. In exercising its authority under this Agreement and except as
provided at Section 5.1, the General Partner may, but shall be under no
obligation to, take into account the tax consequences to any Partner of any
action taken by it. The General Partner and the Partnership shall not have
liability to a Limited Partner under any circumstances as a result of an income
tax liability incurred by such Limited Partner as a result of an action (or
inaction) by the General Partner pursuant to its authority under this Agreement.

         Section 7.2       Certificate of Limited Partnership

         The General Partner has previously filed the Certificate with the
Secretary of State of Delaware as required by the Act. The General Partner shall
use all reasonable efforts to cause to be filed such other certificates or
documents as may be reasonable and necessary or appropriate for the formation,
continuation, qualification and operation of a limited partnership (or a
partnership in which the limited partners have limited liability) in the State
of Delaware and any other state, or the District of Columbia, in which the
Partnership may elect to do business or own property. To the extent that such
action is determined by the General Partner to be reasonable and necessary or
appropriate, the General Partner shall file amendments to and restatements of
the Certificate and do all the things to maintain the Partnership as a limited
partnership (or a partnership in which the

                                       21


<PAGE>



limited partners have limited liability) under the laws of the State of Delaware
and each other state or the District of Columbia in which the Partnership may
elect to do business or own property. Subject to the terms of Section 8.5.A(4)
hereof, the General Partner shall not be required, before or after filing, to
deliver or mail a copy of the Certificate or any amendment thereto to any
Limited Partner.

         Section 7.3       Restrictions on General Partner Authority

         A. The General Partner may not take any action in contravention of an
express prohibition or limitation of this Agreement without the written Consent
of all of the Limited Partners.

         B. The General Partner may not sell, exchange, transfer or otherwise
dispose of all or substantially all of the Partnership's assets in a single
transaction or a series of related transactions (including by way of merger,
consolidation or other combination with any other Person) without the Consent of
Partners holding 50% or more of the Partnership Units.

         Section 7.4       Reimbursement of the General Partner

         A. Except as provided in this Section 7.4 and elsewhere in this
Agreement (including the provisions of Articles 5 and 6 regarding distributions,
payments, and allocations to which it may be entitled), the General Partner
shall not be compensated for its services as general partner of the Partnership.

         B. The General Partner shall be reimbursed on a monthly basis, or such
other basis as the General Partner may determine in its sole and absolute
discretion, for all expenses that it incurs relating to the ownership and
operation of, or for the benefit of, the Partnership; provided that the amount
of any such reimbursement shall be reduced by any interest earned by the General
Partner with respect to bank accounts or other instruments or accounts held by
it on behalf of the Partnership as permitted in Section 7.5.A. The Limited
Partners acknowledge that, for purposes of this Section 7.4.B, all expenses of
the General Partner are deemed incurred for the benefit of the Partnership. Such
reimbursements shall be in addition to any reimbursement to the General Partner
as a result of indemnification pursuant to Section 7.7 hereof.

         C. As set forth in Section 4.3, the General Partner shall be treated as
having made a Capital Contribution in the amount of all expenses that it incurs
relating to the organization and/or reorganization of the Partnership and the
General Partner, and any other issuance of additional Partnership Interests or
REIT Shares pursuant to Section 4.2 hereof.

         D. In the event that the General Partner elects to purchase from the
shareholders of the General Partner REIT Shares for the purpose of delivering
such REIT Shares to satisfy an obligation under any dividend reinvestment
program adopted by the General Partner, any employee stock purchase plan adopted
by the General Partner, or any similar obligation or arrangement undertaken by
the General Partner in the future, the purchase price paid by the General
Partner for such REIT Shares and any other expenses incurred by the General
Partner in connection with such purchase

                                       22


<PAGE>



shall be considered expenses of the Partnership and shall be reimbursed to the
General Partner, subject to the condition that: (i) if such REIT Shares
subsequently are to be sold by the General Partner, the General Partner shall
pay to the Partnership any proceeds received by the General Partner for such
REIT Shares (provided that a transfer of REIT Shares for Units pursuant to
Section 8.6 would not be considered a sale for such purposes); and (ii) if such
REIT Shares are not retransferred by the General Partner within 30 days after
the purchase thereof, the General Partner shall cause the Partnership to cancel
a number of Partnership Units held by the General Partner equal to the product
obtained by multiplying the Conversion Factor by the number of such REIT Shares.

         Section 7.5       Outside Activities of the General Partner

         A. The General Partner shall not directly or indirectly enter into or
conduct any business other than in connection with the ownership, acquisition
and disposition of Partnership Interests as a General Partner or Limited Partner
and the management of the business of the Partnership, and such activities as
are incidental thereto. The General Partner shall not hold any assets other than
Partnership Interests as a General Partner or Limited Partner, and other than
such bank accounts or similar instruments or accounts as it deems necessary to
carry out its responsibilities contemplated under this Agreement and its
organizational documents. The General Partner and any Affiliates of the General
Partner may acquire Limited Partner Interests and shall be entitled to exercise
all rights of a Limited Partner relating to such Limited Partner Interests.

         B. Except as provided in Section 7.4.D, in the event the General
Partner exercises its rights under Article 6 of its Articles of Incorporation to
purchase REIT Shares, then the General Partner shall cause the Partnership to
purchase from it that number of Partnership Units equal to the product obtained
by multiplying the number of REIT Shares to be purchased by the General Partner
times the Conversion Factor on the same terms and for the same aggregate price
that the General Partner purchased such REIT Shares.

         Section 7.6       Contracts with Affiliates

         A. The Partnership may lend or contribute funds or other assets to its
Subsidiaries or other Persons in which it has an equity investment and such
Persons may borrow funds from the Partnership, on terms and conditions
established in the sole and absolute discretion of the General Partner. The
foregoing authority shall not create any right or benefit in favor of any
Subsidiary or any other Person.

         B. Except as provided in Section 7.5.A, the Partnership may transfer
assets to joint ventures, other partnerships, corporations or other business
entities in which it is or thereby becomes a participant upon such terms and
subject to such conditions consistent with this Agreement and applicable law as
the General Partner, in its sole and absolute discretion, believes are
advisable.

         C. Except as expressly permitted by this Agreement, neither the General
Partner nor any of its Affiliates shall sell, transfer or convey any property
to, or purchase any property from, the Partnership, directly or indirectly,
except pursuant to transactions that are determined by the General

                                       23


<PAGE>



Partner in good faith to be fair and reasonable and no less favorable to the
Partnership than would be obtained from an unaffiliated third party.

         D. The General Partner, in its sole and absolute discretion and without
the approval of the Limited Partners, may propose and adopt on behalf of the
Partnership employee benefit plans, stock option plans, and similar plans funded
by the Partnership for the benefit of employees of the General Partner, the
Partnership, Subsidiaries of the Partnership or any Affiliate of any of them in
respect of services performed, directly or indirectly, for the benefit of the
Partnership, the General Partner, or any of the Partnership's Subsidiaries.

         E. The General Partner is expressly authorized to enter into, in the
name and on behalf of the Partnership, a right of first opportunity arrangement
and other conflict avoidance agreements with various Affiliates of the
Partnership and the General Partner, on such terms as the General Partner, in
its sole and absolute discretion, believes are advisable.

         Section 7.7       Indemnification

         A. Except as provided at Section 7.7(I), hereof, the Partnership shall
indemnify each Indemnitee from and against any and all losses, claims, damages,
liabilities, joint or several, expenses (including, without limitation,
attorneys fees and other legal fees and expenses), judgments, fines,
settlements, and other amounts arising from any and all claims, demands,
actions, suits or proceedings, civil, criminal, administrative or investigative,
that relate to the operations of the Partnership, the General Partner as set
forth in this Agreement in which such Indemnitee may be involved, or is
threatened to be involved, as a party or otherwise, unless it is established
that: (i) the act or omission of the Indemnitee was material to the matter
giving rise to the proceeding and either was committed in bad faith or was the
result of active and deliberate dishonesty; (ii) the Indemnitee actually
received an improper personal benefit in money, property or services; or (iii)
in the case of any criminal proceeding, the Indemnitee had reasonable cause to
believe that the act or omission was unlawful. Without limitation, the foregoing
indemnity shall extend to any liability of any Indemnitee, pursuant to a loan
guaranty or otherwise for any indebtedness of the Partnership or any Subsidiary
of the Partnership (including without limitation, any indebtedness which the
Partnership or any Subsidiary of the Partnership has assumed or taken subject
to), and the General Partner is hereby authorized and empowered, on behalf of
the Partnership, to enter into one or more indemnity agreements consistent with
the provisions of this Section 7.7 in favor of any Indemnitee having or
potentially having liability for any such indebtedness. The termination of any
proceeding by judgment, order or settlement does not create a presumption that
the Indemnitee did not meet the requisite standard of conduct set forth in this
Section 7.7.A with respect to the subject matter of such proceeding. The
termination of any proceeding by conviction of an Indemnitee or upon a plea of
nolo contendere or its equivalent by an Indemnitee, or an entry of an order of
probation against an Indemnitee prior to judgment, creates a rebuttable
presumption that such Indemnitee acted in a manner contrary to that specified in
this Section 7.7.A. Any indemnification pursuant to this Section 7.7 shall be
made only out of the assets of the Partnership, and neither the General Partner
nor any Limited Partner shall have any obligation to contribute to the capital
of the Partnership or otherwise provide funds, to enable the Partnership to fund
its obligations under this Section 7.7.

                                       24


<PAGE>



         B. Reasonable expenses incurred by an Indemnitee who is a party to a
proceeding may be paid or reimbursed by the Partnership in advance of the final
disposition of the proceeding upon receipt by the Partnership of (i) a written
affirmation by the Indemnitee of the Indemnitee's good faith belief that the
standard of conduct necessary for indemnification by the Partnership as
authorized in Section 7.7.A. has been met, and (ii) a written undertaking by or
on behalf of the Indemnitee to repay the amount if it shall ultimately be
determined that the standard of conduct has not been met.

         C. The indemnification provided by this Section 7.7 shall be in
addition to any other rights to which an Indemnitee or any other Person may be
entitled under any agreement, pursuant to any vote of the Partners, as a matter
of law or otherwise, and shall continue as to an Indemnitee who has ceased to
serve in such capacity unless otherwise provided in a written agreement pursuant
to which such Indemnitee is indemnified.

         D. The Partnership may, but shall not be obligated to, purchase and
maintain insurance, on behalf of the Indemnities and such other Persons as the
General Partner shall determine, against any liability that may be asserted
against or expenses that may be incurred by such Person in connection with the
Partnership's activities, regardless of whether the Partnership would have the
power to indemnify such Person against such liability under the provisions of
this Agreement.

         E. Any liabilities which an Indemnitee incurs as a result of acting on
behalf of the Partnership or the General Partner (whether as a fiduciary or
otherwise) in connection with the operation, administration or maintenance of an
employee benefit plan or any related trust or funding mechanism (whether such
liabilities are in the form of excise taxes assessed by the Internal Revenue
Service, penalties assessed by the Department of Labor, restitutions to such a
plan or trust or other funding mechanism or to a participant or beneficiary of
such plan, trust of other funding mechanism, or otherwise) shall be treated as
liabilities or judgments or fines under this Section 7.7 unless such liabilities
arise as a result of (i) such Indemnitee's intentional misconduct or knowing
violations of the law, or (ii) any transaction in which such Indemnitee received
a personal benefit in violation or breach of any provision of this Agreement or
applicable law.

         F. In no event may an Indemnitee subject any of the Partners to
personal liability by reason of the indemnification provisions set forth in this
Agreement.

         G. An Indemnitee shall not be denied indemnification in whole or in
part under this Section 7.7 because the Indemnitee had an interest in the
transaction with respect to which the indemnification applies if the transaction
was otherwise permitted by the terms of this Agreement.

         H. The provisions of this Section 7.7 are for the benefit of the
Indemnities, their heirs, successors, assigns and administrators and shall not
be deemed to create any rights for the benefit of any other Persons. Any
amendment, modification or repeal of this Section 7.7 or any provision hereof
shall be prospective only and shall not in any way affect the limitations on the
Partnership's liability to any Indemnitee under this Section 7.7 as in effect
immediately prior to such amendment, modification, or repeal with respect to
claims arising from or relating to matters occurring, in whole

                                       25


<PAGE>



or in part, prior to such amendment, modification or repeal, regardless of when
such claims may arise or be asserted.

         I. The Partners hereby acknowledge that, in conjunction with the
financing and the refinancing of the property owned by the Partnership, the
General Partner may agree to guarantee part or all of such debt. The Partners
understand that, pursuant to Regulations Section 1.752- (2)(b)(3)(i), such
guaranty obligation would, absent the indemnification provided hereinafter,
serve to increase the General Partner's share of such debt pursuant to
Regulations Section 1.752-2(a). Inasmuch as, notwithstanding such guaranty
obligation, each of the Limited Partners desires to increase his share of such
debt and the General Partner desires to decrease its share of such debt (for
purposes of Regulations Section 1.752-2(a)), each of the Limited Partners, to
the extent provided in Exhibit F, attached hereto, hereby agrees to indemnify
the General Partner in the event and to the extent that the General Partner both
is required to make a payment to the lender under any such guaranty obligation
and is unable to sell any or all of the assets of the Partnership for money or
moneys worth to make the General Partner whole on account of such payment. This
indemnification is effective only at the time, in the event and to the extent
that upon a dissolution and liquidation of the Partnership, the General Partner
is a creditor of the Partnership due to its guaranty of Partnership debt and the
proceeds of sale in such dissolution and liquidation are insufficient to
reimburse the General Partner for any amounts paid on such guaranty obligation
as contemplated in this Section 7.7(I). As provided in Exhibit F, this
indemnification is limited on a per Unit basis to Units owned by an indemnifying
Limited Partner at the time an indemnification is due to the General Partner as
provided by this Section 7.7(I), such that each Limited Partner's obligation is
reduced upon a redemption of Units as provided in Section 8.6 or upon any other
transfer or disposition of Units. In addition, any and all indemnification as
provided by this Section 7.7(I) shall terminate in full as to each and every
Limited Partner in the event that both (i) the General Partner receives from tax
counsel an opinion that the Original Limited Partners will be allocated an
amount of excess nonrecourse liabilities under the provisions of Section 6.2(A)
hereof and Regulations Section 1.752- 3(a)(3) equal to or greater than the
amount of the indemnification requirement indicated on Exhibit F, and (ii) upon
a vote of the Original Limited Partners, Units representing more than 50% of the
Original Limited Partnership Units are voted in favor of terminating the
indemnification required by this Section 7.7(I).

         Section 7.8       Liability of the General Partner

         A. Notwithstanding anything to the contrary set forth in this
Agreement, the General Partner shall not be liable for monetary damages to the
Partnership, any Partners or any Assignees for losses sustained or liabilities
incurred as a result of errors in judgment or of any act or omission if the
General Partner acted in good faith and with due care and loyalty.

         B. The Limited Partners expressly acknowledge that the General Partner
is acting on behalf of the Partnership and the General Partner's shareholders
collectively, that the General Partner is under no obligation, except as
provided at Section 5.1, to consider the separate interests of the Limited
Partners (including, without limitation, the tax consequences to Limited
Partners or Assignees) in deciding whether to cause the Partnership to take (or
decline to take) any actions, and that the General Partner shall not be liable
for monetary damages for losses sustained, liabilities

                                       26


<PAGE>



incurred, or benefits not derived by Limited Partners in connection with such
decisions, provided that the General Partner has acted in good faith.

         C. Subject to its obligations and duties as General Partner set forth
in Section 7.1.A hereof, the General Partner may exercise any of the powers
granted to it by this Agreement and perform any of the duties imposed upon it
hereunder either directly or by or through its agents. The General Partner shall
not be responsible for any misconduct or negligence on the part of any such
agent appointed by the General Partner in good faith.

         D. Any amendment, modification or repeal of this Section 7.8 or any
provision hereof shall be prospective only and shall not in any way affect the
limitations on the General Partner's liability to the Partnership and the
Limited Partners under this Section 7.8 as in effect immediately prior to such
amendment, modification or repeal with respect to claims arising from or
relating to matters occurring, in whole or in part, prior to such amendment,
modification or repeal, regardless of when such claims may arise or be asserted.

         Section 7.9       Other Matters Concerning the General Partner

         A. The General Partner may rely and shall be protected in acting or
refraining from acting upon any resolution, certificate, statement, instrument,
opinion, report, notice, request, consent, order, bond, debenture, or other
paper or document believed by it in good faith to be genuine and to have been
signed or presented by the proper party or parties.

         B. The General Partner may consult with legal counsel, accountants,
appraisers, management consultants, investment bankers, architects, engineers,
environmental consultants and other consultants and advisers selected by it, and
any act taken or omitted to be taken in reliance upon the opinion of such
Persons as to matters which such General Partner reasonably believes to be
within such Person's professional or expert competence shall be conclusively
presumed to have been done or omitted in good faith and in accordance with such
opinion.

         C. The General Partner shall have the right, in respect of any of its
powers or obligations hereunder, to act through any of its duly authorized
officers and a duly appointed attorney or attorneys-in-fact. Each such attorney
shall, to the extent provided by the General Partner in the power of attorney,
have full power and authority to do and perform all and every act and duty which
is permitted or required to be done by the General Partner hereunder.

         D. Notwithstanding any other provisions of this Agreement or the Act,
any action of the General Partner on behalf of the Partnership or any decision
of the General Partner to refrain from acting on behalf of the Partnership,
undertaken in the good faith belief that such action or omission is necessary or
advisable in order (i) to protect the ability of the General Partner to continue
to qualify as a REIT or (ii) to avoid the General Partner incurring any taxes
under Section 857 or Section 4981 of the Code, is expressly authorized under
this Agreement and is deemed approved by all of the Limited Partners.

                                       27


<PAGE>



         Section 7.10      Title to Partnership Assets

         Title to Partnership assets, whether real, personal or mixed and
whether tangible or intangible, shall be deemed to be owned by the Partnership
as an entity, and no Partner, individually or collectively, shall have any
ownership interest in such Partnership assets or any portion thereof. Title to
any or all of the Partnership assets may be held in the name of the Partnership,
the General Partner or one or more nominees, as the General Partner may
determine, including Affiliates of the General Partner. The General Partner
hereby declares and warrants that any Partnership assets for which legal title
is held in the name of the General Partner or any nominee or Affiliate of the
General Partner shall be held by the General Partner or such nominee or
Affiliate for the use and benefit of the Partnership in accordance with the
provisions of this Agreement; provided, however, that the General Partner shall
use its best efforts to cause beneficial and record title to such assets to be
vested in the Partnership as soon as reasonably practicable. All Partnership
assets shall be recorded as the property of the Partnership in its books and
records, irrespective of the name in which legal title to such Partnership
assets is held.

         Section 7.11      Reliance by Third Parties

         Notwithstanding anything to the contrary in this Agreement, any Person
dealing with the Partnership shall be entitled to assume that the General
Partner has full power and authority, without consent or approval of any other
Partner or Person, to encumber, sell or otherwise use in any manner any and all
assets of the Partnership and to enter into any contracts on behalf of the
Partnership, and take any and all actions on behalf of the Partnership and such
Person shall be entitled to deal with the General Partner as if the General
Partner were the Partnership's sole party in interest, both legally and
beneficially. Each Limited Partner hereby waives any and all defenses or other
remedies which may be available against such Person to contest, negate or
disaffirm any action of the General Partner in connection with any such dealing.
In no event shall any Person dealing with the General Partner or its
representatives be obligated to ascertain that the terms of this Agreement have
been complied with or to inquire into the necessity or expedience of any act or
action of the General Partner or its representatives. Each and every
certificate, document or other instrument executed on behalf of the Partnership
by the General Partner or its representatives shall be conclusive evidence in
favor of any and every Person relying thereon or claiming thereunder that (i) at
the time of the execution and delivery of such certificate, document or
instrument, this Agreement was in full force and effect, (ii) the Person
executing and delivering such certificate, document or instrument was duly
authorized and empowered to do so for and on behalf of the Partnership and (iii)
such certificate, document or instrument was duly executed and delivered in
accordance with the terms and provisions of this Agreement and is binding upon
the Partnership.

                                    ARTICLE 8

                   RIGHTS AND OBLIGATIONS OF LIMITED PARTNERS

         Section 8.1       Limitation of Liability

         The Limited Partners shall have no liability under this Agreement
except as expressly provided in this Agreement, including Sections 7.7(I) and
10.5 hereof, or under the Act.

                                       28


<PAGE>



         Section 8.2       Management of Business

         No Limited Partner or Assignee (other than the General Partner, any of
its Affiliates or any officer, director, employee, partner, agent or trustee of
the General Partner, the Partnership or any of their Affiliates, in their
capacity as such) shall take part in the operation, management or control
(within the meaning of the Act) of the Partnership's business, transact any
business in the Partnership's name or have the power to sign documents for or
otherwise bind the Partnership. The transaction of any such business by the
General Partner, any of its Affiliates or any officer, director, employee,
partner, agent or trustee of the General Partner, the Partnership or any of
their Affiliates, in their capacity as such, shall not affect, impair or
eliminate the limitations on the liability of the Limited Partners or Assignees
under this Agreement.

         Section 8.3       Outside Activities of Limited Partners

         Subject to any agreements entered into pursuant to Section 7.6.E hereof
and any other agreements entered into by a Limited Partner or its Affiliates
with the Partnership or a Subsidiary, any Limited Partner (other than the
General Partner) and any officer, director, employee, agent, trustee, Affiliate
or shareholder of any Limited Partner (other than the General Partner) shall be
entitled to and may have business interests and engage in business activities in
addition to those relating to the Partnership, including business interests and
activities that are in direct competition with the Partnership or that are
enhanced by the activities of the Partnership. Neither the Partnership nor any
Partners shall have any rights by virtue of this Agreement in any business
ventures of any Limited Partner or Assignee. None of the Limited Partners (other
than the General Partner) nor any other Person shall have any rights by virtue
of this Agreement or the Partnership relationship established hereby in any
business ventures of any other Person (other than the General Partner to the
extent expressly provided herein) and such Person shall have no obligation
pursuant to this Agreement to offer any interest in any such business ventures
to the Partnership, any Limited Partner or any such other Person, even if such
opportunity is of a character which, if presented to the Partnership, any
Limited Partner or such other Person, could be taken by such Person.

         Section 8.4       Return of Capital

         Except pursuant to the right of redemption set forth in Section 8.6, no
Limited Partner shall be entitled to the withdrawal or return of its Capital
Contribution, except to the extent of distributions made pursuant to this
Agreement or upon termination of the Partnership as provided herein. Except to
the extent provided by Exhibit C hereof or as permitted by Section 4.2.B, or
otherwise expressly provided in this Agreement, no Limited Partner or Assignee
shall have priority over any other Limited Partner or Assignee either as to the
return of Capital Contributions or as to profits, losses or distributions.

         Section 8.5       Rights of Limited Partners Relating to the
                           Partnership

         A. In addition to other rights provided by this Agreement or by the
Act, and except as limited by Section 8.5.C hereof, each Limited Partner shall
have the right, for a purpose reasonably related to such Limited Partner's
interest as a limited partner in the Partnership, upon written demand

                                       29


<PAGE>



with a statement of the purpose of such demand and at such Limited Partner's own
expense (including such copying and administrative charges as the General
Partner may establish from time to time):

                  (1)      to obtain a copy of the most recent annual and
                           quarterly reports filed with the Securities and
                           Exchange Commission by the General Partner pursuant
                           to the Securities Exchange Act of 1934;

                  (2)      to obtain a copy of the Partnership's federal, state
                           and local income tax returns for each Partnership
                           Year;

                  (3)      to obtain a current list of the name and last known
                           business, residence or mailing address of each
                           Partner;

                  (4)      to obtain a copy of this Agreement and the
                           Certificate and all amendments thereto, together with
                           executed copies of all powers of attorney pursuant to
                           which this Agreement, the Certificate and all
                           amendments thereto have been executed; and

                  (5)      to obtain true and full information regarding the
                           amount of cash and a description and statement of any
                           other property or services contributed by each
                           Partner and which each Partner has agreed to
                           contribute in the future, and the date on which each
                           became a Partner.

         B. The Partnership shall notify each Limited Partner upon request of
the then current and applicable Conversion Factor.

         C. Notwithstanding any other provision of this Section 8.5, the General
Partner may keep confidential from the Limited Partners, for such period of time
as the General Partner determines in its sole and absolute discretion to be
reasonable, any information that (i) the General Partner reasonably believes to
be in the nature of trade secrets or other information the disclosure of which
the General Partner in good faith believes is not in the best interests of the
Partnership or could damage the Partnership or its business or (ii) the
Partnership is required by law or by agreements with an unaffiliated third party
to keep confidential.

         Section 8.6       Redemption Right

         A. Subject to Sections 8.6.B and 8.6.C, each Limited Partner, other
than the General Partner, shall have the right (the "Redemption Right") to
require the Partnership to redeem on a Specified Redemption Date all or a
portion of the Partnership Units held by such Limited Partner at a redemption
price equal to and in the form of the Cash Amount to be paid by the Partnership.
The Redemption Right shall be exercised pursuant to a Notice of Redemption
delivered to the Partnership (with a copy to the General Partner) by the Limited
Partner who is exercising the redemption right (the "Redeeming Partner");
provided, however, that the Partnership shall not be obligated to satisfy such
Redemption Right if the General Partner elects to purchase the Partnership

                                       30


<PAGE>



Units subject to the Notice of Redemption pursuant to Section 8.6.B. A Limited
Partner may not exercise the Redemption Right for less than one thousand (1,000)
Partnership Units or, if such Limited Partner holds less than one thousand
(1,000) Partnership Units, all of the Partnership Units held by such Partner.
The Redeeming Partner shall have no right, with respect to any Partnership Units
so redeemed, to receive any Partnership distributions paid on or after the
Specified Redemption Date. The Assignee of any Limited Partner may exercise the
rights of such Limited Partner pursuant to this Section 8.6, and such Limited
Partner shall be deemed to have assigned such rights to such Assignee and shall
be bound by the exercise of such rights by such Assignee. In connection with any
exercise of such rights by such Assignee on behalf of such Limited Partner, the
Cash Amount shall be paid by the Partnership directly to such Assignee and not
to such Limited Partner.

         B. Notwithstanding the provisions of Section 8.6.A, a Limited Partner
that exercises the Redemption Right shall be deemed to have offered to sell the
Partnership Units described in the Notice of Redemption to the General Partner
and the General Partner may, in its sole and absolute discretion, elect to
purchase directly and acquire such Partnership Units by paying to the Redeeming
Partner either the Cash Amount or the REIT Shares Amount, as elected by the
General Partner (in its sole and absolute discretion), on the Specified
Redemption Date, whereupon the General Partner shall acquire the Partnership
Units offered for redemption by the Redeeming Partner and shall be treated for
all purposes of this Agreement as the owner of such Partnership Units. If the
General Partner shall elect to exercise its right to purchase Partnership Units
under this Section 8.6.B with respect to a Notice of Redemption, it shall so
notify the Redeeming Partner within five (5) Business Days after the receipt by
the General Partner of such Notice of Redemption. Unless the General Partner (in
its sole and absolute discretion) shall exercise its right to purchase
Partnership Units from the Redeeming Partner pursuant to its right to purchase
Partnership Units under this Section 8.6.B, the General Partner shall not have
any obligation to the Redeeming Partner or the Partnership with respect to the
Redeeming Partner's exercise of the Redemption Right. In the event the General
Partner shall exercise its right to purchase Partnership Units with respect to
the exercise of a Redemption Right in the manner described in the first sentence
of this Section 8.6.B, the Partnership shall have no obligation to pay any
amount to the Redeeming Partner with respect to such Redeeming Partner's
exercise of such Redemption Right, and each of the Redeeming Partner, the
Partnership, and the General Partner shall treat the transaction between the
General Partner and the Redeeming Partner for federal income tax purposes as a
sale of the Redeeming Partner's Partnership Units to the General Partner. Each
Redeeming Partner agrees to execute such documents as the General Partner may
reasonably require in connection with the issuance of REIT Shares upon exercise
of the Redemption Right.

         C. Notwithstanding the provisions of Section 8.6.A and Section 8.6.B, a
Partner shall not be entitled to exercise the Redemption Right pursuant to
Section 8.6.A if the delivery of REIT Shares to such Partner on the Specified
Redemption Date by the General Partner pursuant to Section 8.6.B (regardless of
whether or not the General Partner would in fact exercise its rights under
Section 8.6.B) would be prohibited under the Articles of Incorporation.

                                    ARTICLE 9

                     BOOKS, RECORDS, ACCOUNTING AND REPORTS

                                       31


<PAGE>



         Section 9.1       Records and Accounting

         The General Partner shall keep or cause to be kept at the principal
office of the Partnership those records and documents required to be maintained
by the Act and other books and records deemed by the General Partner to be
appropriate with respect to the Partnership's business, including, without
limitation, all books and records necessary to provide to the Limited Partners
any information, lists and copies of documents required to be provided pursuant
to Sections 8.5.A and 9.3 hereof. Any records maintained by or on behalf of the
Partnership in the regular course of its business may be kept on, or be in the
form of, punch cards, magnetic tape, photographs, micrographics or any other
information storage device, provided that the records so maintained are
convertible into clearly legible written form within a reasonable period of
time. The books of the Partnership shall be maintained, for financial and tax
reporting purposes, on an accrual basis in accordance with generally accepted
accounting principles, or such other basis as the General Partner determines to
be necessary or appropriate.

         Section 9.2       Partnership Year

         The fiscal year of the Partnership shall be the calendar year.

         Section 9.3       Reports

         A. As soon as practicable, but in no event later than one hundred five
(105) days after the close of each Partnership Year, the General Partner shall
cause to be mailed to each Limited Partner, as of the close of the Partnership
Year, an annual report containing financial statements of the Partnership, or of
the General Partner if such statements are prepared solely on a consolidated
basis with the General Partner, for such Partnership Year, presented in
accordance with generally accepted accounting principles, such statements to be
audited by a nationally recognized firm of independent public accountants
selected by the General Partner.

         B. As soon as practicable, but in no event later than one hundred five
(105) days after the close of each calendar quarter (except the last calendar
quarter of each year), the General Partner shall cause to be mailed to each
Limited Partner, as of the last day of the calendar quarter, a report containing
unaudited financial statements of the Partnership or of the General Partner, if
such statements are prepared solely on a consolidated basis with the General
Partner, and such other information as may be required by applicable law or
regulation, or as the General Partner determines to be appropriate.

                                   ARTICLE 10

                                   TAX MATTERS

         Section 10.1      Preparation of Tax Returns

         A. The General Partner shall arrange for the preparation and timely
filing of all returns of Partnership income, gains, deductions, losses and other
items required of the Partnership for federal and state income tax purposes and
shall use all reasonable efforts to furnish, within ninety

                                       32


<PAGE>



(90) days of the close of each taxable year, the tax information reasonably
required by Limited Partners for federal and state income tax reporting
purposes.

         Section 10.2      Tax Elections

         Except as otherwise provided herein, the General Partner shall, in its
sole and absolute discretion, determine whether to make any available election
pursuant to the Code. The General Partner shall have the right to seek to revoke
any such election (including, without limitation, the election under Section 754
of the Code) upon the General Partner's determination in its sole and absolute
discretion that such revocation is in the best interests of the Partners.

         Section 10.3      Tax Matters Partner

         A. The General Partner shall be the "tax matters partner" of the
Partnership for federal income tax purposes. Pursuant to Section 6230(e) of the
Code, upon receipt of notice from the IRS of the beginning of an administrative
proceeding with respect to the Partnership, the tax matters partner shall
furnish the IRS with the name, address, taxpayer identification number, and
profit interest of each of the Limited Partners and the Assignees; provided,
however, that such information is provided to the Partnership by the Limited
Partners and the Assignees.

         B. The tax matters partner is authorized, but not required:

                  (1)      to enter into any settlement with the IRS with
                           respect to any administrative or judicial proceedings
                           for the adjustment of Partnership items required to
                           be taken into account by a Partner for income tax
                           purposes (such administrative proceedings being
                           referred to as a "tax audit" and such judicial
                           proceedings being referred to as "judicial review"),
                           and in the settlement agreement the tax matters
                           partner may expressly state that such agreement shall
                           bind all Partners, except that such settlement
                           agreement shall not bind any Partner (i) who (within
                           the time prescribed pursuant to the Code and
                           Regulations) files a statement with the IRS providing
                           that the tax matters partner shall not
                           have the authority to enter into a settlement
                           agreement on behalf of such Partner or (ii) who is a
                           "notice partner" (as defined in Section 6231(a)(8) of
                           the Code) or a member of a "notice group" (as defined
                           in Section 6223(b)(2) of the Code);

                  (2)      in the event that a notice of a final administrative
                           adjustment at the Partnership level of any item
                           required to be taken into account by a Partner for
                           tax purposes (a "final adjustment") is mailed to the
                           tax matters partner, to seek judicial review of such
                           final adjustment, including the filing of a petition
                           for readjustment with the Tax Court or the filing of
                           a complaint for refund with the United States Claims
                           Court or the District Court of the United States for
                           the district in which the Partnership's principal
                           place of business is located;

                                       33


<PAGE>



                  (3)      to intervene in any action brought by any other
                           Partner for judicial review of a final adjustment;

                  (4)      to file a request for an administrative adjustment
                           with the IRS and, if any part of such request is not
                           allowed by the IRS, to file an appropriate pleading
                           (petition or complaint) for judicial review with
                           respect to such request;

                  (5)      to enter into an agreement with the IRS to extend the
                           period for assessing any tax which is attributable to
                           any item required to be taken into account by a
                           Partner for tax purposes, or any item affected by
                           such item; and

                  (6)      to take any other action on behalf of the Partners or
                           the Partnership in connection with any tax audit or
                           judicial review proceeding to the extent permitted by
                           applicable law or regulations.

         The taking of any action and the incurring of any expense by the tax
matters partner in connection with any such proceeding, except to the extent
required by law, is a matter in the sole and absolute discretion of the tax
matters partner and the provisions relating to indemnification of the General
Partner set forth in Section 7.7 of this Agreement shall be fully applicable to
the tax matters partner in its capacity as such.

         C. The tax matters partner shall receive no compensation for its
services. All third party costs and expenses incurred by the tax matters partner
in performing its duties as such (including legal and accounting fees and
expenses) shall be borne by the Partnership. Nothing herein shall be construed
to restrict the Partnership from engaging an accounting firm to assist the tax
matters partner in discharging its duties hereunder, so long as the compensation
paid by the Partnership for such services is reasonable.

         Section 10.4      Organizational Expenses

         The Partnership shall elect to deduct expenses, if any, incurred by it
in organizing the Partnership ratably over a sixty (60) month period as provided
in Section 709 of the Code.

         Section 10.5      Withholding

         Each Limited Partner hereby authorizes the Partnership to withhold from
or pay on behalf of or with respect to such Limited Partner any amount of
federal, state, local, or foreign taxes that the General Partner determines that
the Partnership is required to withhold or pay with respect to any amount
distributable or allocable to such Limited Partner pursuant to this Agreement,
including, without limitation, any taxes required to be withheld or paid by the
Partnership pursuant to Sections 1441, 1442, 1445, or 1446 of the Code. Any such
amount paid on behalf of or with respect to a Limited Partner shall constitute a
loan by the Partnership to such Limited Partner, which loan shall be repaid by
such Limited Partner within fifteen (15) days after notice from the General
Partner that such repayment must be made, unless (i) the Partnership withholds
such repayment from a distribution which would otherwise be made to the Limited
Partner or (ii) the General Partner

                                       34


<PAGE>



determines, in its sole and absolute discretion, that such repayment may be
satisfied out of the available funds of the Partnership which would, but for
such repayment, be distributed to the Limited Partner. Any amounts withheld
pursuant to the foregoing clauses (i) or (ii) shall be treated as having been
distributed to such Limited Partner. Each Limited Partner hereby unconditionally
and irrevocably grants to the Partnership a security interest in such Limited
Partner's Partnership Interest to secure such Limited Partner's obligation to
pay to the Partnership any amounts required to be paid pursuant to this Section
10.5. In the event that a Limited Partner fails to pay any amounts owed to the
Partnership pursuant to this Section 10.5 when due, the General Partner may, in
its sole and absolute discretion, elect to make the payment to the Partnership
on behalf of such defaulting Limited Partner, and in such event shall be deemed
to have loaned such amount to such defaulting Limited Partner. Without
limitation, in such event the General Partner (i) shall have the right to
receive distributions that would otherwise be distributable to such defaulting
Limited Partner until such time as such loan, together with all interest
thereon, has been paid in full, and any such distributions so received by the
General Partner shall be treated as having been distributed to the defaulting
Limited Partner and immediately paid by the defaulting Limited Partner to the
General Partner in repayment of such loan and (ii) shall succeed to all rights
and remedies of the Partnership as against such defaulting Limited Partner. Any
amounts payable by a Limited Partner hereunder shall bear interest at the lesser
of (A) the base rate on corporate loans at large United States money center
commercial banks, as published from time to time in the Wall Street Journal,
plus four (4) percentage points, or (B) the maximum lawful rate of interest on
such obligation, such interest to accrue from the date such amount is due (i.e.,
fifteen (15) days after demand) until such amount is paid in full. Each Limited
Partner shall take such actions as the Partnership or the General Partner shall
request in order to perfect or enforce the security interest created hereunder.

                                   ARTICLE 11

                            TRANSFERS AND WITHDRAWALS

         Section 11.1      Transfer

         A. The term "transfer", when used in this Article 11 with respect to a
Partnership Unit, shall be deemed to refer to a transaction by which the General
Partner purports to assign all or any part of its General Partner Interest to
another Person or by which a Limited Partner purports to assign all or any part
of its Limited Partner Interest to another Person, and includes a sale,
assignment, gift, pledge, encumbrance, hypothecation, mortgage, exchange or any
other disposition by law or otherwise. The term "transfer" when used in this
Article 11 does not include any redemption of Partnership Interests by the
Partnership from a Limited Partner or any acquisition of Partnership Units from
a Limited Partner by the General Partner or from the General Partner pursuant to
Section 8.6.

         B. No Partnership Interest shall be transferred, in whole or in part,
except in accordance with the terms and conditions set forth in this Article 11.
Any transfer or purported transfer of a Partnership Interest not made in
accordance with this Article 11 shall be null and void.

                                       35


<PAGE>



         Section 11.2      Transfer of General Partner's Partnership Interests

         A. The General Partner may not transfer any of its General Partner
Interest or Limited Partner Interests or withdraw as General Partner except as
provided in Section 11.2.B or Article 16.

         B. The General Partner may transfer Limited Partner Interests held by
it either to the Partnership in accordance with Section 7.5.B hereof or to a
purported holder of REIT Shares in accordance with the provisions of Article 5
of the Articles of Incorporation.

         C. If the General Partner is the surviving entity of a merger, it shall
contribute substantially all of the assets acquired in the merger to the
Partnership as a Capital Contribution in exchange for Partnership Units with a
fair market value, as reasonably determined by the General Partner, equal to the
704(c) Value of the assets so contributed; provided that this requirement shall
not be applicable if such merger is a Trigger Event as defined in Section 16.

         Section 11.3      Limited Partners' Rights to Transfer

         A. Subject to the provisions of Sections 11.3.C, 11.3.D, 11.3.E, 11.4
and 11.5, a Limited Partner may transfer, with or without the consent of the
General Partner, all or any portion of its Partnership Interest, or any of such
Limited Partner's economic rights as a Limited Partner.

         B. If a Limited Partner is subject to Incapacity, the executor,
administrator, trustee, committee, guardian, conservator or receiver of such
Limited Partner's estate shall have all the rights of a Limited Partner, but not
more rights than those enjoyed by other Limited Partners, for the purpose of
selling or managing the estate and such power as the Incapacitated Limited
Partner possessed to transfer all or any part of his or its interest in the
Partnership. The Incapacity of a Limited Partner, in and of itself, shall not
dissolve or terminate the Partnership.

         C. The General Partner may prohibit any transfer by a Limited Partner
of its Partnership Units if, in the opinion of legal counsel to the Partnership,
such transfer would (i) require filing of a registration statement under the
Securities Act of 1933; (ii) otherwise violate any federal or state securities
laws or regulations applicable to the Partnership or the Partnership Unit; or
(iii) cause the Partnership to register the Partnership Units under Section
12(g) of the Securities Exchange Act of 1934, as amended or any successor
provision.

         D. No transfer by a Limited Partner of its Partnership Units may be
made to any Person if (i) in the opinion of legal counsel for the Partnership,
it would result in the Partnership being treated as an association taxable as a
corporation, or (ii) such transfer is effectuated through an "established
securities market" or a "secondary market" (or the substantial equivalent
thereof) within the meaning of Section 7704 of the Code.

         E. No transfer of any Partnership Units may be made to a lender to the
Partnership or any Person who is related (within the meaning of Regulations
Section 1.752-4(b)) to any lender to the Partnership whose loan constitutes a
Nonrecourse Liability, without the consent of the General Partner, in its sole
and absolute discretion, provided that as a condition to such consent the lender

                                       36


<PAGE>



will be required to enter into an arrangement with the Partnership and the
General Partner to exchange or redeem for the Cash Amount any Partnership Units
in which a security interest is held simultaneously with the time at which such
lender would be deemed to be a partner in the Partnership for purposes of
allocating liabilities to such lender under Section 752 of the Code.

         Section 11.4      Substituted Limited Partners

         A. No Limited Partner shall have the right to substitute a transferee
as a Limited Partner in his place. The General Partner shall, however, have the
right to consent to the admission of a transferee of the interest of a Limited
Partner pursuant to this Section 11.4 as a Substituted Limited Partner, which
consent may be given or withheld by the General Partner in its sole and absolute
discretion. The General Partner's failure or refusal to permit a transferee of
any such interests to become a Substituted Limited Partner shall not give rise
to any cause of action against the Partnership or any Partner.

         B. A transferee who has been admitted as a Substituted Limited Partner
in accordance with this Article 11 shall have all the rights and powers and be
subject to all the restrictions and liabilities of a Limited Partner under this
Agreement.

         C. Upon the admission of a Substituted Limited Partner, the General
Partner shall amend Exhibit A to reflect the name, address, number of
Partnership Units, and Percentage Interest of such Substituted Limited Partner
and to eliminate or adjust, if necessary, the name, address and interest of the
predecessor of such Substituted Limited Partner.

         Section 11.5      Assignees

         If the General Partner, in its sole and absolute discretion, does not
consent to the admission of any permitted transferee under Section 11.3 as a
Substituted Limited Partner, as described in Section 11.4, such transferee shall
be considered an Assignee for purposes of this Agreement. An Assignee shall be
deemed to have had assigned to it, and shall be entitled to receive
distributions from the Partnership and the share of Net Income, Net Losses,
Recapture Income, and any other items, gain, loss deduction and credit of the
Partnership attributable to the Partnership Units assigned to such transferee,
but shall not be deemed to be a holder of Partnership Units for any other
purpose under this Agreement, and shall not be entitled to vote such Partnership
Units in any matter presented to the Limited Partners for a vote (such
Partnership Units being deemed to have been voted on such matter in the same
proportion as all other Partnership Units held by Limited Partners are voted).
In the event any such transferee desires to make a further assignment of any
such Partnership Units, such transferee shall be subject to all the provisions
of this Article 11 to the same extent and in the same manner as any Limited
Partner desiring to make an assignment of Partnership Units.

         Section 11.6      General Provisions

         A. No Limited Partner may withdraw from the Partnership other than as a
result of a permitted transfer of all of such Limited Partner's Partnership
Units in accordance with this Article 11 or pursuant to redemption of all of its
Partnership Units under Section 8.6.

                                       37


<PAGE>



         B. Any Limited Partner who shall transfer all of its Partnership Units
in a transfer permitted pursuant to this Article 11 shall cease to be a Limited
Partner upon the admission of all Assignees of such Partnership Units as
Substituted Limited Partners. Similarly, any Limited Partner who shall transfer
all of its Partnership Units pursuant to a redemption of all of its Partnership
Units under Section 8.6 shall cease to be a Limited Partner.

         C. Transfers pursuant to this Article 11 may only be made on the first
day of a fiscal quarter of the Partnership, unless the General Partner otherwise
agrees.

         D. If any Partnership Interest is transferred or assigned during any
quarterly segment of the Partnership Year in compliance with the provisions of
this Article 11 or redeemed or transferred pursuant to Section 8.6, on any day
other than the first day of a Partnership Year, then Net Income, Net Losses,
each item thereof and all other items attributable to such interest for such
Partnership Year shall be divided and allocated between the transferor Partner
and the transferee Partner by taking into account their varying interests during
the Partnership Year in accordance with Section 706(d) of the Code, using the
interim closing of the books method. Solely for purposes of making such
allocations, each of such items for the calendar month in which the transfer or
assignment occurs shall be allocated to the transferee Partner, and none of such
items for the calendar month in which a redemption occurs shall be allocated to
the Redeeming Partner. All distributions of Available Cash attributable to such
Partnership Unit with respect to which the Partnership Record Date is before the
date of such transfer, assignment, or redemption shall be made to the transferor
Partner or the Redeeming Partner, as the case may be, and in the case of a
transfer or assignment other than a redemption, all distributions of Available
Cash thereafter attributable to such Partnership Unit shall be made to the
transferee Partner.

                                   ARTICLE 12

                              ADMISSION OF PARTNERS

         Section 12.1      Admission of Successor General Partner

      A successor to all of the General Partner Interest pursuant to Section
11.2 hereof who is proposed to be admitted as a successor General Partner shall
be admitted to the Partnership as the General Partner, effective upon such
transfer. Any such transferee shall carry on the business of the Partnership
without dissolution. In each case, the admission shall be subject to the
successor General Partner executing and delivering to the Partnership an
acceptance of all of the terms and conditions of this Agreement and such other
documents or instruments as may be required to effect the admission. In the case
of such admission on any day other than the first day of a Partnership Year, all
items attributable to the General Partner Interest for such Partnership year
shall be allocated between the transferring General Partner and such successor
as provided in Section 11.6.D hereof.

         Section 12.2      Admission of Additional Limited Partners

         A. After the admission to the Partnership of the initial Limited
Partners on the date hereof, a Person who makes a Capital Contribution to the
Partnership in accordance with this Agreement shall be admitted to the
Partnership as an Additional Limited Partner only upon

                                       38


<PAGE>



furnishing to the General Partner (i) evidence of acceptance in form
satisfactory to the General Partner of all of the terms and conditions of this
Agreement, including, without limitation, the power of attorney granted in
Section 2.4 hereof and (ii) such other documents or instruments as may be
required in the discretion of the General Partner in order to effect such
Person's admission as an Additional Limited Partner.

         B. Notwithstanding anything to the contrary in this Section 12.2, no
Person shall be admitted as an Additional Limited Partner without the consent of
the General Partner, which consent may be given or withheld in the General
Partner's sole and absolute discretion. The admission of any Person as an
Additional Limited Partner shall become effective on the date upon which the
name of such Person is recorded on the books and records of the Partnership,
following the consent of the General Partner to such admission.

         C. If any Additional Limited Partner is admitted to the Partnership on
any day other than the first day of a Partnership Year, then Net Income, Net
Losses, each item thereof and all other items allocable among Partners and
Assignees for such Partnership Year shall be allocated among such Additional
Limited Partner and all other Partners and Assignees by taking into account
their varying interests during the Partnership Year in accordance with Section
706(d) of the Code, using the interim closing of the books method. Solely for
purposes of making such allocations, each of such items for the calendar month
in which an admission of any Additional Limited Partner occurs shall be
allocated among all the Partners and Assigns including such Additional Limited
Partner. All distributions of Available Cash with respect to which the
Partnership Record Date is before the date of such admission shall be made
solely to Partners and Assignees other than the Additional Limited Partner and
all distributions of Available Cash thereafter shall be made to all of the
Partners and Assignees including such Additional Limited Partner.

         Section 12.3      Amendment of Agreement and Certificate of Limited
                           Partnership

         For the admission to the Partnership of any Partner, the General
Partner shall take all steps necessary and appropriate under the Act to amend
the records of the Partnership and, if necessary, to prepare as soon as
practical an amendment of this Agreement (including an amendment of Exhibit A)
and, if required by law, shall prepare and file an amendment to the Certificate
and may for this purpose exercise the power of attorney granted pursuant to
Section 2.4 hereof.

                                   ARTICLE 13

                    DISSOLUTION, LIQUIDATION AND TERMINATION

         Section 13.1      Dissolution

         The Partnership shall not be dissolved by the admission of Substituted
Limited Partners or Additional Limited Partners or by the admission of a
successor General Partner in accordance with the terms of this Agreement. Upon
the withdrawal of the General Partner, any successor General Partner shall
continue the business of the Partnership. The Partnership shall dissolve, and
its affairs shall be wound up, upon the first to occur of any of the following
("Dissolution Events"):

                                       39


<PAGE>



         A.       the expiration of its term as provided in Section 2.5 hereof.

         B. an event of withdrawal of the General Partner, as defined in the Act
(other than an event of bankruptcy), unless within ninety (90) days after such
event of withdrawal a majority in interest of the remaining Partners agree in
writing to continue the business of the Partnership and to the appointment,
effective as of the date of withdrawal, of a successor General Partner;

         C. from and after the date of this Agreement through December 31, 2043,
an election to dissolve the Partnership made by the General Partner, unless (i)
at the time of such election, Original Limited Partners hold at least 10% of the
Limited Partnership Units, including such Units held by the General Partner, and
(ii) Original Limited Partners owning a majority of the Original Limited
Partnership Units object in writing to such dissolution within thirty (30) days
of receiving written notice of such election from the General Partner;

         D.       on or after January 1, 2044 an election to dissolve the 
Partnership made by the General Partner, in its sole and absolute discretion;

         E.       entry of a decree of judicial dissolution of the Partnership 
pursuant to the provisions of the Act;

         F.       the sale of all or substantially all of the assets and 
properties of the Partnership; or

         G. a final and non-appealable judgment is entered by a court of
competent jurisdiction ruling that the General Partner is bankrupt or insolvent,
or a final and non-appealable order for relief is entered by a court with
appropriate jurisdiction against the General Partner, in each case under any
federal or state bankruptcy or insolvency laws as now or hereafter in effect,
unless prior to the entry of such order or judgment all of the remaining
Partners agree in writing to continue the business of the Partnership and to the
appointment, effective as of a date prior to the date of such order or judgment,
of a substitute General Partner.

         Section 13.2      Winding Up

         A. Upon the occurrence of a Dissolution Event or a Terminating Capital
Transaction, the Partnership shall continue solely for the purposes of winding
up its affairs in an orderly manner, liquidating its assets, and satisfying the
claims of its creditors and Partners. No Partner shall take any action that is
inconsistent with, or not necessary to or appropriate for, the winding up of the
Partnership's business and affairs. The General Partner, or, in the event there
is no remaining General Partner, any Person elected by a majority in interest of
the Limited Partners (the General Partner or such other Person being referred to
herein as the "Liquidator"), shall be responsible for overseeing the winding up
and dissolution of the Partnership and shall take full account of the
Partnership's liabilities and property and the Partnership property shall be
liquidated as promptly as is consistent with obtaining the fair value thereof,
and the proceeds therefrom (which may, to the extent determined by the General
Partner, include shares of stock in the General Partner) shall be applied and
distributed in the following order:

                                       40


<PAGE>



                  (1)      First, to the payment and discharge of all of the 
                           Partnership's debts and
                           liabilities to creditors other than the Partners;

                  (2)      Second, to the payment and discharge of all of the
                           Partnership's debts and liabilities to the General
                           Partner;

                  (3)      Third, to the payment and discharge of all of the
                           Partnership's debts and liabilities to the other
                           Partners; and

                  (4)      The balance, if any, after giving effect to all
                           contributions, distributions, and allocations for all
                           periods, to those Partners with positive Capital
                           Account balances, to the extent of such positive
                           Capital Account balances.

The General Partner shall not receive any additional compensation for any
services performed pursuant to this Article 13.

         B. Notwithstanding the provisions of Section 13.2.A hereof which
require liquidation of the assets of the Partnership, but subject to the order
of priorities set forth therein, if prior to or upon dissolution of the
Partnership, the Liquidator determines that an immediate sale of part or all of
the Partnership's assets would be impractical or would cause undue loss to the
Partners, the Liquidator may, in its sole and absolute discretion, defer for a
reasonable time the liquidation of any assets except those necessary to satisfy
liabilities of the Partnership (including those to Partners as creditors) and/or
distribute to the Partners, in lieu of cash, as tenants in common and in
accordance with the provisions of Section 13.2.A hereof, undivided interests in
such Partnership assets as the Liquidator deems not suitable for liquidation.
Any such distributions in kind shall be made only if, in the good faith judgment
of the Liquidator, such distributions in kind are in the best interest of the
Partners, and shall be subject to such conditions relating to the disposition
and management of such properties as the Liquidator deems reasonable and
equitable and to any agreements governing the operation of such properties at
such time. The Liquidator shall determine the fair market value of any property
distributed in kind using such reasonable method of valuation as it may adopt.

         C. In the discretion of the Liquidator, a pro rata portion of the
distributions that would otherwise be made to the General Partner and Limited
Partners pursuant to this Article 13 may be:

                  (1)      distributed to a trust established for the benefit of
                           the General Partner and Limited Partners for the
                           purposes of liquidating Partnership assets,
                           collecting amounts owed to the Partnership, and
                           paying any contingent or unforeseen liabilities or
                           obligations of the Partnership or the General Partner
                           arising out of or in connection with the Partnership.
                           The assets of any such trust shall be distributed to
                           the General Partner and Limited Partners from time to
                           time, in the reasonable discretion of the Liquidator,
                           in the same proportions as the amount distributed to
                           such trust by the Partnership would otherwise have
                           been distributed to the General Partner and Limited
                           Partners pursuant to this Agreement; or

                                       41


<PAGE>



                  (2)      withheld or escrowed to provide a reasonable reserve
                           for Partnership liabilities (contingent or otherwise)
                           and to reflect the unrealized portion of any
                           installment obligations owed to the Partnership,
                           provided that such withheld or escrowed amounts shall
                           be distributed to the General Partner and Limited
                           Partners in the manner and order of priority set
                           forth in Section 13.2.A as soon as practicable.

         Section 13.3      Negative Capital Accounts

         No Partner, General or Limited, shall be liable to the Partnership or
to any other Partner for any negative balance outstanding in each such Partner's
Capital Account, whether such negative Capital Account results from the
allocation of Net Losses or other items of deduction and loss to such Partner or
from distributions to such Partner.

         Section 13.4      Deemed Distribution and Recontribution

          Notwithstanding any other provision of this Article 13, in the event
the Partnership is considered liquidated within the meaning of Regulations
Section 1.704-l(b)(2)(ii)(g), but no Dissolution Event has occurred, the
Partnership's property shall not be liquidated, the Partnership's liabilities
shall not be paid or discharged, and the Partnership's affairs shall not be
wound up. Instead, for federal income tax purposes and for purposes of
maintaining Capital Accounts pursuant to Exhibit B hereto, the Partnership shall
be deemed to have distributed the property in kind to the General Partner and
Limited Partners, who shall be deemed to have assumed and taken such property
subject to all Partnership liabilities, all in accordance with their respective
Capital Accounts. Immediately thereafter, the General Partner and Limited
Partners shall be deemed to have recontributed the Partnership property in kind
to the Partnership, which shall be deemed to have assumed and taken such
property subject to all such labilities.

         Section 13.5      Rights of Limited Partners

          Except as otherwise provided in this Agreement, each Limited Partner
shall look solely to the assets of the Partnership for the return of its Capital
Contributions and shall have no right or power to demand or receive property
other than cash from the Partnership. Except as otherwise provided in this
Agreement, no Limited Partner shall have priority over any other Partner as to
the return of its Capital Contributions, distribution or allocations.

         Section 13.6      Notice of Dissolution

          In the event a Dissolution Event occurs or an event occurs that would,
but for the provisions of an election or objection by one or more Partners
pursuant to Section 13.1, result in a dissolution of the Partnership, the
General Partner shall provide within thirty (30) days thereafter written notice
thereof to each of the Partners.

                                       42


<PAGE>



         Section 13.7      Termination of Partnership and Cancellation of 
                           Certificate of Limited Partnership

         Upon the completion of the liquidation of the Partnership cash and
property as provided in Section 13.2 hereof, the Partnership shall be
terminated, a certificate of cancellation shall be filed, and all qualifications
of the Partnership as a foreign limited partnership in jurisdictions other than
the State of Delaware shall be canceled and such other actions as may be
necessary to terminate the Partnership shall be taken.

         Section 13.8      Reasonable Time for Winding-Up

         A reasonable time shall be allowed for the orderly winding-up of the
business and affairs of the Partnership and the liquidation of its assets
pursuant to Section 13.2 hereof, in order to minimize any losses otherwise
attendant upon such winding-up, and the provisions of this Agreement shall
remain in effect between the Partners during the period of liquidation.

         Section 13.9      Waiver of Partition

         Each Partner hereby waives any right to partition of the Partnership
property.

                                   ARTICLE 14

                  AMENDMENT OF PARTNERSHIP AGREEMENT; MEETINGS

         Section 14.1      Amendments

         A. Amendments to this Agreement may be proposed by the General Partner
or by any Limited Partners holding ten percent (10%) or more of the Partnership
Interests. Following such proposal, the General Partner shall submit any
proposed amendment to the Limited Partners. The General Partner shall seek the
written vote of the Partners on the proposed amendment or shall call a meeting
to vote thereon and to transact any other business that it may deem appropriate.
For purposes of obtaining a written vote, the General Partner may require a
response within a reasonable specified time, but not less than fifteen (15)
days, and failure to respond in such time period shall constitute a vote which
is consistent with the General Partner's recommendation with respect to the
proposal. Except as provided in Section 7.3.A, 7.3.B, 13.1.C, 14.1.B, 14.1.C or
14.1.D, a proposed amendment shall be adopted and be effective as an amendment
hereto if it is approved by the General Partner and it receives the Consent of
Partners holding a majority of the Percentage Interests of the Limited Partners
(including Limited Partner Interests held by the General Partner).

         B. Notwithstanding Section 14.1.A, the General Partner shall have the
power, without the consent of the Limited Partners, to amend this Agreement as
may be required to facilitate or implement any of the following purposes:

                  (1)      to add to the obligations of the General Partner or
                           surrender any right or power granted to the General
                           Partner or any Affiliate of the General Partner for
                           the benefit of the Limited Partners;

                                       43


<PAGE>



                  (2)      to reflect the admission, substitution, termination,
                           or withdrawal of Partners in accordance with this
                           Agreement;

                  (3)      to set forth the designations, rights, powers,
                           duties, and preferences of the holders of any
                           additional Partnership Interests issued pursuant to
                           Section 4.2.A hereof;

                  (4)      to reflect a change that is of an inconsequential
                           nature and does not adversely affect the Limited
                           Partners in any material respect, or to cure any
                           ambiguity, correct or supplement any provision in
                           this Agreement not inconsistent with law or with
                           other provisions, or make other changes with respect
                           to matters arising under this Agreement that will not
                           be inconsistent with law or with the provisions of
                           this Agreement; and

                  (5)      to satisfy any requirements, conditions, or
                           guidelines contained in any order, directive,
                           opinion, ruling or regulation of a federal or state
                           agency or contained in federal or state law.

The General Partner shall provide notice to the Limited Partners when any action
under this Section 14.1.B is taken.

         C. Notwithstanding Section 14.1.A and 14.1.B hereof, this Agreement
shall not be amended without the Consent of each Partner adversely affected if
such amendment would (i) convert a Limited Partner's interest in the Partnership
into a General Partner Interest, (ii) modify the limited liability of a Limited
Partner in a manner adverse to such Limited Partner, (iii) alter rights of the
Partner to receive distributions pursuant to Article 5 or Article 13, or the
allocations specified in Article 6 (except as permitted pursuant to Section 4.2
and Section 14.1.B(3) hereof), (iv) alter or modify the Redemption Right and
REIT Shares Amount as set forth in Section 8.6, and the related definitions, in
a manner adverse to such Partner, (v) cause the termination of the Partnership
prior to the time set forth in Sections 2.5 or 13.1, or (vi) amend this Section
14.1.C. Further, no amendment may alter the restrictions on the General
Partner's authority set forth in Section 7.3 without the Consent specified in
that section.

         D. Notwithstanding Section 14.1.A or Section 14.1.B hereof, the General
Partner shall not amend Sections 4.2.A, 7.5, 7.6, 11.2, 14.1.A or 14.2 without
the Consent of 75% of the Percentage Interests of the Limited Partners excluding
Limited Partners Interests held by the General Partner.

         Section 14.2      Meetings of the Partners

         A. Meetings of the Partners may be called by the General Partner and
shall be called upon the receipt by the General Partner of a written request by
Limited Partners holding twenty percent (20) or more of the Percentage
Interests. The call shall state the nature of the business to be transacted and
notice of any such meeting shall be given to all Partners not less than seven
(7) days nor more than thirty (30) days prior to the date of such meeting.
Partners may vote in person or by

                                       44


<PAGE>



proxy at such meeting. Whenever the vote or Consent of the Partners is permitted
or required under this Agreement, such vote or Consent may be given at a meeting
of the Partners or may be given in accordance with the procedure prescribed in
Section 14.1A hereof. Except as otherwise expressly provided in this Agreement,
the Consent of holders of a majority of the Percentage Interests held by Limited
Partners (including Limited Partnership Interests held by the General Partner)
shall control.

         B. Any action required or permitted to be taken at a meeting of the
Partners may be taken without a meeting if a written consent setting forth the
action so taken is signed by 75% of the Percentage Interests of the Partners (or
such other percentage as is expressly required by this Agreement). Such consent
may be in one instrument or in several instruments and shall have the same force
and effect as a vote of 75% of the Percentage Interests of the Partners (or such
other percentage as is expressly required by this Agreement). Such consent shall
be filed with the General Partner. An action so taken shall be deemed to have
been taken at a meeting held on the effective date so certified.

         C. Each Limited Partner may authorize any Person or Persons to act for
him by proxy on all matters in which a Limited Partner is entitled to
participate, including waiving notice of any meeting, or voting or participating
at a meeting. Every proxy must be signed by the Limited Partner or his
attorney-in-fact. No proxy shall be valid after the expiration of eleven (11)
months from the date thereof unless otherwise provided in the proxy. Every proxy
shall be revocable at the pleasure of the Limited Partner executing it, such
revocation to be effective upon the Partnership's receipt of written notice of
such revocation from the Limited Partner executing such proxy.

         D. Each meeting of the Partners shall be conducted by the General
Partner or such other Person as the General Partner may appoint pursuant to such
rules for the conduct of the meeting as the General Partner or such other Person
deems appropriate. Without limitation, meetings of Partners may be conducted in
the same manner as meetings of the shareholders of the General Partner and may
be held at the same time, and as part of, meetings of the shareholders of the
General Partner.

                                   ARTICLE 15

                               GENERAL PROVISIONS

         Section 15.1      Addresses and Notice

         Any notice, demand, request or report required or permitted to be given
or made to a Partner or Assignee under this Agreement shall be in writing and
shall be deemed given or made when delivered in person or when sent by first
class United States mail or by other means of written communication to the
Partner or Assignee at the address set forth in Exhibit A or such other address
of which the Partner shall notify the General Partner in writing.

         Section 15.2      Titles and Captions

         All article or section titles or captions in this Agreement are for
convenience only. They shall not be deemed part of this Agreement and in no way
define, limit, extend or describe the scope or

                                       45


<PAGE>



intent of any provisions hereof. Except as specifically provided otherwise,
references to "Articles" and "Sections" are to Articles and Sections of this
Agreement.

         Section 15.3      Pronouns and Plurals

         Whenever the context may require, any pronoun used in this Agreement
shall include the plural and vice versa.

         Section 15.4      Further Action

         The parties shall execute and deliver all documents, provide all
information and take or refrain from taking action as may be necessary or
appropriate to achieve the purpose of this Agreement.

         Section 15.5      Binding Effect

         This Agreement shall be binding upon and inure to the benefit of the
parties hereto and their heirs, executors, administrators, successors, legal
representatives and permitted assigns.

         Section 15.6      Creditors

         Other than as expressly set forth herein with respect to the
Indemnities, none of the provisions of this Agreement shall be for the benefit
of, or shall be enforceable by, any creditors of the Partnership.

         Section 15.7      Waiver

         No failure by any party to insist upon the strict performance of any
covenant, duty, agreement or condition of this Agreement or to exercise any
right or remedy consequent upon a breach thereof shall constitute waiver of any
such breach or any other covenant, duty, agreement or condition.

         Section 15.8      Counterparts

         This Agreement may be executed in counterparts, all of which together
shall constitute one agreement binding on all the parties hereto,
notwithstanding that all such parties are not signatories to the original or the
same counterpart. Each party shall become bound by this Agreement immediately
upon affixing its signature hereto.

         Section 15.9      Applicable Law

         This Agreement shall be construed and enforced in accordance with and
governed by the laws of the State of Delaware, without regard to the principles
of conflicts of law.

                                       46


<PAGE>



         Section 15.10     Invalidity of Provisions

         If any provision of this Agreement is or becomes invalid, illegal or
unenforceable in any respect, the validity, legality and enforceability of the
remaining provisions contained herein shall not be affected thereby.

         Section 15.11     Entire Agreement

         This Agreement contains the entire understanding and agreement among
the Partners with respect to the subject matter hereof and supersedes the Prior
Agreement and any other prior written or oral understandings or agreement among
them with respect thereto.

                                   ARTICLE 16

         CONSOLIDATION, MERGER OR SALE OF ASSETS OF THE GENERAL PARTNER

         Section 16.1      Triggering Events

         For the purposes of this Article 16, each of the following events shall
be deemed to be a "Triggering Event": (w) if the General Partner consolidates
with, or merges into, any other Person, and the General Partner is not the
continuing or surviving corporation of such consolidation or merger, (x) if any
Person consolidates with, or merges into, the General Partner, and the General
Partner is the continuing or surviving corporation of such consolidation or
merger and, in connection with such consolidation or merger, all or part of the
outstanding REIT Shares are converted into or exchanged for stock or other
securities of any other Person or cash or any other property, or (y) if the
General Partner sells or otherwise transfers (or one or more of its Subsidiaries
sells or otherwise transfers) to any Person or Persons, in one or more
transactions, substantially all of the assets or earning power of the General
Partner or the Partnership.

         Section 16.2      From and After the Occurrence of a Triggering Event

         Effective on the date of each Triggering Event, the Redemption Right
shall be adjusted as provided in this Section 16.2.

         A. From and after the occurrence of a Triggering Event (each such
occurrence, a "Trigger Occurrence") and until the occurrence, if any, of a
subsequent Triggering Event (in which case a further adjustment shall be made
pursuant to this Section 16.2), each and every reference contained in this
Agreement to a "REIT Share" or "REIT Shares" shall be deemed to be a reference
to a share or shares, respectively (each, a "Replacement Share"; collectively,
"Replacement Shares"), of: (i) if, as a result of any Triggering Event, all of
the REIT Shares are converted solely into Registered Common Stock (as
hereinafter defined), such Registered Common Stock and (ii) in all other cases,
the common stock, or, if such Person shall have no common stock, the equity
securities or other equity interest having power to control or direct the
management (the "Common Stock") of (a) in the event of a Triggering Event
described in clause (w) or (x) of the first sentence of Section 16.1, (1) the
Person that is the issuer of any securities into which the REIT Shares are
converted in such merger or consolidation, or, if there is more than one such
issuer, the issuer who has the highest

                                       47


<PAGE>



Market Capitalization (as hereinafter defined) and (2) if no securities are so
issued, the Person that is the other party to such merger or consolidation, or
if there is more than one such Person, the Person who has the highest Market
Capitalization or (b) in the event of a Triggering Event described in clause (y)
of the first sentence of Section 16.1, the Person that is the party receiving
the largest portion of the assets or earning power transferred pursuant to such
transaction or transactions, or, if the Person receiving the largest portion of
the assets or earning power cannot be determined, whichever Person has the
highest Market Capitalization; provided, however, that in any such case, (1) if
the Common Stock of such Person is not at such time and has not been
continuously over the preceding 12-month period registered ("Registered Common
Stock") under Section 12 of the Securities and Exchange Act of 1934, as amended
(the "Exchange Act"), or such Person is neither a corporation nor a real estate
investment trust, and such Person is a direct or indirect Subsidiary of another
Person that has Registered Common Stock outstanding, "Replacement Shares" shall
mean shares of the Common Stock of such other Person; (2) if the Common Stock of
such Person is not Registered Common Stock or such Person is neither a
corporation nor a real estate investment trust, and such Person is a direct or
indirect Subsidiary of another Person but is not a direct or indirect Subsidiary
of another Person which has Registered Common Stock outstanding, "Replacement
Shares" shall mean shares of the Common Stock of the parent entity having the
highest Market Capitalization; (3) if the Common Stock of such Person is not
Registered Common Stock or such Person is neither a corporation nor a real
estate investment trust, and such Person is directly or indirectly controlled by
more than one Person, and one of such other Persons has Registered Common Stock
outstanding, "Replacement Shares" shall mean shares of the Common Stock of
whichever of such other Persons is the issuer having the highest Market
Capitalization; and (4) if the Common Stock of such Person is not Registered
Common Stock or such Person is neither a corporation nor a real estate
investment trust, and such Person is directly or indirectly controlled by more
than one Person, and none of such other Persons have Registered Common Stock
outstanding, "Replacement Shares" shall mean shares of the Common Stock of
whichever ultimate parent entity is the corporation or real estate investment
trust having the highest aggregate shareholders' equity or, if no such ultimate
parent entity is a corporation or a real estate investment trust, shall be
deemed to refer to shares of the Common Stock of whichever ultimate parent
entity is the entity having the greatest net assets. Any issuer of "Replacement
Shares" shall be referred to as an "Issuer." "Market Capitalization" means the
dollar figure equal to the product of the number of shares of Common Stock
issued and outstanding on the date of the Trigger Occurrence in question, on a
fully diluted basis, not held by Affiliates (as defined under the Exchange Act)
multiplied by the Average Trading Price (as hereinafter defined).

         B. From and after a Trigger Occurrence, the "Conversion Factor" shall
be adjusted by multiplying the "Conversion Factor" existing on the day
immediately prior to such Trigger Occurrence as follows: (i) if the REIT Shares,
as a result of the Trigger Occurrence, have been converted solely into the right
to receive Registered Common Stock, by the number of shares of Registered Common
Stock which the holder of a single REIT Share was entitled to receive as a
result of the Trigger Occurrence or (ii) in all other cases, by a fraction, the
numerator of which shall be the Average Trading Price of a REIT Share as of such
Trigger Occurrence and the denominator of which shall be the Average Trading
Price of a Replacement Share as of such Trigger Occurrence. Following a Trigger
Occurrence, the Conversion Factor shall be further adjusted as set forth in the

                                       48


<PAGE>



definition of "Conversion Factor" contained in Article 1 of this Agreement and
as provided in this Section 16.2.

         C. For the purpose of any computation hereunder, the "Average Trading
Price" per share of Common Stock on any date shall be deemed to be the average
of the daily closing prices per share of such shares for the ten consecutive
trading days immediately prior to the third trading day prior to such date;
provided, however, in the event the Triggering Event occurs as part of a series
of related transactions which also includes a tender offer, the ten trading day
period shall be the ten consecutive trading day period immediately prior to the
day REIT Shares are accepted for payment pursuant to such tender offer;
provided, however, further, if prior to the expiration of such requisite ten
trading day period the issuer announces either (A) a dividend or distribution on
such shares payable in such shares or securities convertible into such shares or
(B) any subdivision, combination or reclassification of such shares, then,
following the ex-dividend date for such dividend or the record date for such
subdivision, as the case may be, the "Average Trading Price" shall be properly
adjusted to take into account such event. The closing price for each day shall
be, if the shares are listed and admitted to trading on a national securities
exchange, as reported in the principal consolidated transaction reporting system
with respect to securities listed on the principal national securities exchange
on which such shares are listed or admitted to trading or, if such shares are
not listed or admitted to trading on any national securities exchange, the last
quoted price or, if not so quoted, the high bid price in the over-the-counter
market, as reported by the NASDAQ National Market System or such other system
then in use, or, if on any such date such shares are not quoted by any such
organization, the average of the closing bid and asked prices as furnished by a
professional market maker making a market in such shares selected by the holders
of a majority of the Partnership Units held by the Limited Partners (excluding
the Partnership Units held by the General Partner and its Affiliates). If such
shares are not publicly held or not so listed or traded or if, for the ten days
prior to such date, no market maker is making a market in such shares, the
Average Trading Price of such shares on such date shall be deemed to be the fair
value of such shares as determined as set forth in Section 16.2.D. The term
"trading day" shall mean, if such shares are listed or admitted to trading on
any national securities exchange, a day on which the principal national
'securities exchange on which such shares are listed or admitted to trading is
open for the transaction of business or, if such shares are not so listed or
admitted, a Business Day.

         D. In the event that on the date of a Trigger Occurrence, the shares of
a Person are not publicly held or not so listed or traded or if, for the ten
days prior to such date, no market maker is making a market in the shares of a
Person, the Average Trading Price of the shares of such Person shall be the fair
value of the shares as determined in good faith by the holders of a majority of
the Partnership Units held by the Limited Partners (excluding the Partnership
Units held by the General Partner and its Affiliates) and the General Partner,
which determination shall be binding on all of the Limited Partners. If the
holders of a majority of the Partnership Units held by the Limited Partners
(excluding the Partnership Units held by the General Partner and its Affiliates)
and the General Partner have not agreed on the fair value of the shares and
executed and delivered between them an agreement setting forth the same within
twenty (20) days after the Trigger Occurrence in question, then either the
General Partner or the holders of a majority of the Partnership Units held by
the Limited Partners (excluding the Partnership Units held by the General
Partner and its Affiliates) may notify the other that they or it desire to
invoke the following arbitration procedure:

                                       49


<PAGE>



                  (1)      Notice of the holders of a majority of the
                           Partnership Units held by the Limited Partners
                           (excluding the Partnership Units held by the General
                           Partner and its Affiliates) or the General Partner of
                           such parties' intention to seek arbitration shall be
                           delivered to the other parties within ten (10) days
                           after which all parties shall, in good faith, attempt
                           to agree on a single arbitrator to determine the fair
                           value of the shares (the "Arbitrator"). If the
                           holders of a majority of the Partnership Units held
                           by the Limited Partners (excluding the Partnership
                           Units held by the General Partner and its Affiliates)
                           and the General Partner have not agreed on the
                           Arbitrator within ten (10) days after the giving of
                           the Arbitration Notice, then either, on behalf of
                           both, may apply to the local office of the American
                           Arbitration Association or any organization which is
                           the successor thereof (the "AAA") for appointment of
                           the Arbitrator, or, if the AAA shall not then exist
                           or shall fail, refuse or be unable to act such that
                           the Arbitrator is not appointed by the AAA within ten
                           (10) days after application therefor, then either
                           party may apply to any court of competent
                           jurisdiction in the State of North (the "Court") for
                           the appointment of the Arbitrator and the other party
                           shall not raise any question as to the Court's full
                           power and jurisdiction to entertain the application
                           and make the appointment. The date on which the
                           Arbitrator is appointed, by the agreement of the
                           parties, by appointment by the AAA or by appointment
                           by the Court, is referred to herein as the
                           "Appointment Date." If any Arbitrator appointed
                           hereunder shall be unwilling or unable, for any
                           reason, to serve, or continue to serve, a replacement
                           arbitrator shall be appointed in the same manner as
                           the original Arbitrator.

                  (2)      The arbitration shall be conducted in accordance with
                           the then prevailing commercial arbitration rules of
                           the AAA, modified as follows:

                           (i)      To the extent that any statute imposes
                                    requirements different than those of the AAA
                                    in order for the decision of the Arbitrator
                                    to be enforceable in the courts of the State
                                    of Delaware, such requirements shall be
                                    complied with in the arbitration.

                           (ii)     The Arbitrator shall be disinterested and
                                    impartial, shall not be affiliated with the
                                    Limited Partners or the General Partner and
                                    shall have at least ten (10) years
                                    experience in the market in which the
                                    applicable Person transactions the majority
                                    of its business.

                           (iii)    Before hearing any testimony or receiving
                                    any evidence, the Arbitrator shall be sworn
                                    to hear and decide the controversy
                                    faithfully and fairly by an officer
                                    authorized to administer an oath and a
                                    written copy thereof shall be delivered to
                                    each of the Limited Partners and the General
                                    Partner.

                                       50


<PAGE>



                           (iv)     Within twenty (20) days after the 
                                    Appointment Date, the holders of a majority 
                                    of the Partnership Units held by the
                                    Limited Partners (excluding the Partnership
                                    Units held by the General Partner and its 
                                    Affiliates) and the General Partner shall 
                                    deliver to the Arbitrator two (2) copies of 
                                    their respective written determinations of 
                                    the fair value of the shares (each, a 
                                    "Determination") together with such ,
                                     -------------
                                    affidavits appraisals, reports and other 
                                    written evidence relating thereto as the 
                                    submitting party deems appropriate.  After 
                                    the submission of any Determination, the 
                                    submitting party may not make any additions 
                                    to or deletions from, or otherwise change, 
                                    such Determination or the affidavits, 
                                    appraisals, reports and other written 
                                    evidence delivered therewith.  If either 
                                    party fails to so deliver its Determination 
                                    within such time period, time being of the 
                                    essence with respect thereto, such party 
                                    shall be deemed to have irrevocably waived 
                                    its right to deliver a Determination and the
                                    Arbitrator, without holding a hearing, shall
                                    accept the Determination of the submitting 
                                    party as the fair value of the shares.  If 
                                    each party submits a Determination with 
                                    respect to the fair value of the shares 
                                    within the twenty (20) day period described 
                                    above, the Arbitrator shall, promptly after 
                                    its receipt of the second Determination, 
                                    deliver a copy of each party's Determination
                                    to the other party.

                           (v)      Not less than ten (10) days nor more than 
                                    twenty (20) days after the earlier to occur 
                                    of (x) the expiration of the twenty (20) day
                                    period provided for in clause (iv) of this
                                    subparagraph or (y) the Arbitrator's receipt
                                    of both of the Determinations from the 
                                    parties (such earlier date is referred
                                    to herein as the "Submission Date") and upon
                                                      ---------------
                                    not less than five (5) days notice to the 
                                    parties, the Arbitrator shall hold one
                                    or more hearings with respect to the 
                                    determination of the fair value of the 
                                    shares.  The hearings shall be held in the
                                    Charlotte metropolitan area of North 
                                    Carolina at such location and time as shall 
                                    be specified by the Arbitrator.  Each of the
                                    parties shall be entitled to present all 
                                    relevant evidence and to cross-examine 
                                    witnesses at the hearings.  The Arbitrator 
                                    shall have the authority to adjourn any 
                                    hearing to such later date as the Arbitrator
                                    shall specify, provided that in all events
                                                   -------- ----
                                    all hearings with respect to the 
                                    determination of the fair value of the 
                                    shares shall be concluded not later than 
                                    thirty (30) days after the Submission Date.


                                       51


<PAGE>



                           (vi)     The Arbitrator shall be instructed, and 
                                    shall be empowered only, to select as the 
                                    fair value of the shares that one of the
                                    Determinations which the Arbitrator believes
                                    is the more accurate determination of the 
                                    Average Trading Price of the shares. Without
                                    limiting the generality of the foregoing, in
                                    rendering his or her decision, the 
                                    Arbitrator shall not add to, subtract from 
                                    or otherwise modify the provisions of this
                                    Agreement or either of the Determinations.

                           (vii)    The Arbitrator shall render his or her
                                    determination as to the selection of a
                                    Determination in a signed and acknowledged
                                    written instrument, original counterparts of
                                    which shall be sent simultaneously to
                                    Limited Partners and the General Partner,
                                    within ten (10) days after the conclusion of
                                    the hearing(s) required by clause (v) of
                                    this Section.

                  (3)      This provision shall constitute a written agreement
                           to submit any dispute regarding the determination of
                           the Average Trading Price of the shares of a Person
                           to arbitration.

                  (4)      The arbitration decision, determined as provided in
                           this Article, shall be conclusive and binding on the
                           parties, shall constitute an "award" by the
                           Arbitrator within the meaning of the AAA rules and
                           applicable law, and judgment may be entered thereon
                           in any court of competent jurisdiction.

                  (5)      The Partnership shall pay all fees and expenses
                           relating to the arbitration (including, without
                           limitation, the fees and expenses of one counsel
                           (including local counsel, if required) chosen by the
                           holders of a majority of the Partnership Units held
                           by the Limited Partners (excluding the Partnership
                           Units held by the General Partner and its Affiliates)
                           and of experts and witnesses retained or called by
                           the Limited Partners). The Limited Partners' counsel
                           chosen as set forth in the preceding sentence shall
                           represent the interests of all of the Limited
                           Partners and the choice of counsel shall be binding
                           on all of the Limited Partners.

         E. From and after a Trigger Occurrence, each and every reference to the
"General Partner" in Section 8.6 shall be deemed to be a reference to the Issuer
of the Replacement Shares. From and after a Trigger Occurrence, the Issuer shall
assume or unconditionally guaranty the performance of the General Partner's
obligations under this Agreement pursuant to an instrument in form and substance
satisfactory to the holders of a majority of the Partnership Units held by the
Limited Partners (excluding the Partnership Units held by the General Partner
and its Affiliates). From and after a Trigger Occurrence, the "Average Trading
Price" of a REIT Share or a Replacement

                                       52


<PAGE>



Share, as applicable shall be substituted for the "Value" of the same for the
purposes of determining the Cash Amount.

         Section 16.3      Additional Issuer Covenants

         The General Partner shall (i) not enter in an agreement with any Person
which would result in a Triggering Event unless such agreement provides for each
of the following and (ii) from and after any Trigger Occurrence, comply with
each of the following:

         A. If, on the day immediately prior to a Trigger Occurrence, the Issuer
is qualified as a REIT, then, substantially contemporaneously with such Trigger
Occurrence, the General Partner, the Issuer and its Affiliates shall enter into
such mergers, combinations, conveyances or other transactions as shall be
required to cause substantially all of the assets of the General Partner and the
Issuer and its Affiliates to be owned, leased or held directly or indirectly by
a single operating partnership in which the Limited Partners shall hold
partnership units having the rights specified by this Agreement. The agreement
governing the resulting operating partnership shall be in a form substantially
no less favorable to each of the Limited Partners than is this Agreement.

         B. From and after a Trigger Occurrence, in the event a dividend or
distribution consisting of cash or property (other than Replacement Shares) or
both is paid by the Issuer in respect of the Replacement Shares, the General
Partner shall cause the Partnership to distribute, in respect of each
Partnership Unit, the same amount of cash or property the holder of a
Partnership Unit would have received had such holder exercised its Redemption
Right and received Replacement Shares prior to such dividend or distribution.

         Section 16.4      Application to Later Transactions

         This Article 16 shall apply to the initial Triggering Event and shall
continue to apply to each subsequent Triggering Event.

         Section 16.5      Waivers and Amendments

         This Article 16 shall only be amended as provided in Section 14.1.D of
this Agreement and shall be deemed included in such section for all purposes;
provided that the General Partner may amend this Article 16, without the consent
of the Limited Partners for the purposes set forth at Section 14.1.B(4) prior to
a Trigger Occurrence.

                                       53


<PAGE>



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

                                           GENERAL PARTNER:

                                           BODDIE-NOELL PROPERTIES, INC.

                                           By:
                                           Title:

[CORPORATE SEAL]

                                           ORGANIZATIONAL LIMITED PARTNER

                                           LIMITED PARTNERS:

                                           By:

                                           By:

                                           By:

                                           By:

                                           By:

                                           By:

                                           By:

                                       54


<PAGE>




                                    EXHIBIT A
                PARTNERS, CONTRIBUTIONS AND PARTNERSHIP INTERESTS
<TABLE>
<CAPTION>
<S>                              <C>              <C>                       <C>              <C>         <C>              <C>



Name and Address                      Cash           Agreed Value of            Total                     Partnership     Percentage
     of Partners                  Contribution     Contributed Property     Contribution       Units         Units         Interest
- -------------------------         ------------     --------------------     ------------       -----        -------       ---------


General Partner
Boddie-Noell Properties, Inc.
3710 One First Union Center

Charlotte, NC 28202

Limited Partners


</TABLE>








<PAGE>



                                    EXHIBIT B
                           CAPITAL ACCOUNT MAINTENANCE

1.       Capital Accounts of the Partners

         A. The Partnership shall maintain for each Partner a separate Capital
Account in accordance with the rules of Regulations Section 1.704-l(b)(2)(iv).
Such Capital Account shall be increased by (i) the amount of all Capital
Contributions and any other deemed contributions made by such Partner to the
Partnership pursuant to this Agreement and (ii) all items of Partnership income
and gain (including income and gain exempt from tax) computed in accordance with
Section 1.B hereof and allocated to such Partner pursuant to Section 6.1.A of
the Agreement and Exhibit C hereof, and decreased by (x) the amount of cash or
Agreed Value of all actual and deemed distributions of cash or property made to
such Partner pursuant to this Agreement and (y) all items of Partnership
deduction and loss computed in accordance with Section 1.B hereof and allocated
to such Partner pursuant to Section 6.1.B of the Agreement and Exhibit C hereof.

         B. For purposes of computing the amount of any item of income, gain,
deduction or loss to be reflected in the Partners' Capital Accounts, unless
otherwise specified in this Agreement, the determination, recognition and
classification of any such item shall be the same as its determination,
recognition and classification for federal income tax purposes determined in
accordance with Section 703(a) of the Code (for this purpose all items of
income, gain, loss or deduction required to be stated separately pursuant to
Section 703(a)(1) of the Code shall be included in taxable income or loss), with
the following adjustments:

                  (1)      Except as otherwise provided in Regulations Section
                           1.704-l(b)(2)(iv)(m), the computation of all items of
                           income, gain, loss and deduction shall be made
                           without regard to any election under Section 754 of
                           the Code which may be made by the Partnership,
                           provided that the amounts of any adjustments to the
                           adjusted bases of the assets of the Partnership made
                           pursuant to Section 734 of the Code as a result of
                           the distribution of property by the Partnership to a
                           Partner (to the extent that such adjustments have not
                           previously been reflected in the Partners' Capital
                           Accounts) shall be reflected in the Capital Accounts
                           of the Partners in the manner and subject to the
                           limitations prescribed in Regulations Section
                           1.704-1(b)(2)(iv)(m)(4).

                  (2)      The computation of all items of income, gain, and
                           deduction shall be made without regard to the fact
                           that items described in Section 705(a)(2)(B) of the
                           Code are not includible in gross income or are
                           neither currently deductible nor capitalized for
                           federal income tax purposes.

                  (3)      Any income, gain or loss attributable to the taxable
                           disposition of any Partnership property shall be
                           determined as if the adjusted basis of such property
                           as of such date of disposition were equal in amount
                           to the Partnership's Carrying Value with respect to
                           such property as of such date.




<PAGE>



                  (4)      In lieu of the depreciation, amortization and other
                           cost recovery deductions taken into account in
                           computing such taxable income or loss, there shall be
                           taken into account Depreciation for such fiscal year.

                  (5)      In the event the Carrying Value of any Partnership
                           Asset is adjusted pursuant to Section 1.D hereof, the
                           amount of any such adjustment shall be taken into
                           account as gain or loss from the disposition of such
                           asset.

                  (6)      Any items specifically allocated under Section 2 of
                           Exhibit C hereof shall not
                           ---------
                           be taken into account.

         C. Generally, a transferee (including an Assignee) of a Partnership
Unit shall succeed to a pro rata portion of the Capital Account of the
transferor; provided, however, that, if the transfer causes a termination of the
Partnership under Section 708(b)(1)(B) of the Code, the Partnership's properties
shall be deemed, solely for federal income tax purposes, to have been
distributed in liquidation of the Partnership to the holders of Partnership
Units (including such transferee) and recontributed by such Persons in
reconstitution of the Partnership. In such event, the Carrying Values of the
Partnership properties shall be adjusted immediately prior to such deemed
distribution pursuant to Section 1.D(2) hereof. The Capital Accounts of such
reconstituted Partnership shall be maintain in accordance with the principles of
this Exhibit B.

         D.       (1)      Consistent with the provisions of Regulations Section
                           1.704-l(b)(2)(iv)(f), and as provided in Section 
                           l.D(2), the Carrying Value of all Partnership assets
                           shall be adjusted upward or downward to reflect any 
                           Unrealized Gain or Unrealized Loss attributable to 
                           such Partnership property, as of the times of the 
                           adjustments provided in Section l.D(2) hereof, as if 
                           such Unrealized Gain or Unrealized Loss had been 
                           recognized on an actual sale of each such property 
                           and allocated pursuant to Section 6.1 of the 
                           Agreement.

                  (2)      Such adjustments shall be made as of the following
                           times: (a) immediately prior to the acquisition of an
                           additional interest in the Partnership by any new or
                           existing Partner in exchange for more than a de
                           minimis Capital Contribution; (b) immediately prior
                           to distribution by the Partnership to a Partner of
                           more than a de minimis amount of property as
                           consideration for an interest in the Partnership; and
                           (c) immediately prior to the liquidation of the
                           Partnership within the meaning of Regulations Section
                           1.704-1(b)(2)(ii)(g), provided, however, that
                           adjustments pursuant to clauses (a) and (b) above
                           shall be made only if the General Partner determines
                           that such adjustments are necessary or appropriate to
                           reflect the relative economic interests of the
                           Partners in the Partnership.

                  (3)      In accordance with Regulations Section
                           1.704-l(b)(2)(iv)(e), the Carrying Value of
                           Partnership assets distributed in kind shall be
                           adjusted upward or downward to reflect any Unrealized
                           Gain or Unrealized Loss attributable to such
                           Partnership property, as of the time any such asset
                           is distributed.

                                        2


<PAGE>



                  (4)      In determining Unrealized Gain or Unrealized Loss for
                           purposes of this Exhibit B, the aggregate cash amount
                           and fair market value of all Partnership assets
                           (including cash or cash equivalents) shall be
                           determined by the General Partner using such
                           reasonable method of valuation as it may adopt, or in
                           the case of a liquidating distribution pursuant to
                           Article 13 of the Agreement, shall be determined and
                           allocated by the Liquidator using such reasonable
                           methods of valuation as it may adopt. The General
                           Partner, or the Liquidator, as the case may be, shall
                           allocate such aggregate value among the assets of the
                           Partnership (in such manner as it determines in its
                           sole and absolute discretion to arrive at a fair
                           market value for individual properties).

         E. The provisions of this Agreement (including this Exhibit B and other
Exhibits to this Agreement) relating to the maintenance of Capital Accounts are
intended to comply with Regulations Section 1.704-1(b), and shall be interpreted
and applied in a manner consistent with such Regulations. In the event the
General Partner shall determine that it is prudent to modify the manner in which
the Capital Accounts, or any debits or credits thereto (including, without
limitation, debits or credits relating to liabilities which are secured by
contributed or distributed property or which are assumed by the Partnership, the
General Partner, or the Limited Partners) are computed in order to comply with
such Regulations, the General Partner may make such modification without regard
to Article 14 of the Agreement, provided that it is not likely to have a
material effect on the amounts distributable to any Person pursuant to Article
13 of the Agreement upon the dissolution of the Partnership. The General Partner
also shall (i) make any adjustments that are necessary or appropriate to
maintain equality between the Capital Accounts of the Partners and the amount of
Partnership capital reflected on the Partnership's balance sheet, as computed
for book purposes in accordance with Regulations Section 1.704-1(b)(2)(iv)(q),
and (ii) make any appropriate modifications in the event unanticipated events
might otherwise cause this Agreement not to comply with Regulations Section
1.704-1(b).

2.       No Interest

          No interest shall be paid by the Partnership on Capital Contributions
or on balances in Partners' Capital Accounts.

3.       No Withdrawal

          No Partner shall be entitled to withdraw any part of his Capital
Contribution or his Capital Account or to receive any distribution from the
Partnership, except as provided in Articles 4, 5, 7 and 13 of the Agreement.

                                        3


<PAGE>



                                    EXHIBIT C
                            SPECIAL ALLOCATION RULES

1.       Special Allocation Rules

         Notwithstanding any other provision of the Agreement or this Exhibit C,
the following special allocations shall be made in the following order:

         A. Minimum Gain Chargeback. Notwithstanding the provisions of Section
6.1 of the Agreement or any other provisions of this Exhibit C, if there is a
net decrease in Partnership Minimum Gain during any Partnership Year, each
Partner shall be specially allocated items of Partnership income and gain for
such year (and, if necessary, subsequent years) in an amount equal to such
Partner's share of the net decrease in Partnership Minimum Gain, as determined
under Regulations Section 1.704-2(g). Allocations pursuant to the previous
sentence shall be made in proportion to the respective amounts required to be
allocated to each Partner pursuant thereto. The items to be so allocated shall
be determined in accordance with Regulations Section 1.704-2(f)(6). This Section
1.A is intended to comply with the minimum gain chargeback requirements in
Regulations Section 1.704-2(f) and shall be interpreted consistently therewith.
Solely for purposes of this Section 1.A, each Partner's Adjusted Capital Account
Deficit shall be determined prior to any other allocations pursuant to Section
6.1 during such Partnership Year.

         B. Partner Minimum Gain Chargeback. Notwithstanding any other provision
of Section 6.1 of this Agreement or any other provisions of this Exhibit C
(except Section l.A hereof), if there is a net decrease in Partner Minimum Gain
attributable to a Partner Nonrecourse Debt during any Partnership Year, each
Partner who has a share of the Partner Minimum Gain attributable to such Partner
Nonrecourse Debt, determined in accordance with Regulations Section
1.704-2(i)(5), shall be specially allocated items of Partnership income and gain
for such year (and, if necessary, subsequent years) in an amount equal to such
Partner's share of the net decrease in Partner Minimum Gain attributable to such
Partner Nonrecourse Debt, determined in accordance with Regulations Section
1.704-2(i)(5). Allocations pursuant to the previous sentence shall be made in
proportion to the respective amounts required to be allocated to each Partner
pursuant thereto. The items to be so allocated shall be determined in accordance
with Regulations Section 1.704-2(i)(4). This Section 1.B is intended to comply
with the minimum gain chargeback requirement in such Section of the Regulations
and shall be interpreted consistently therewith. Solely for purposes of this
Section l.B, each Partner's Adjusted Capital Account Deficit shall be determined
prior to any other allocations pursuant to Section 6.1 of the Agreement or this
Exhibit with respect to such Partnership Year, other than allocations pursuant
to Section l.A hereof.

         C. Qualified Income Offset. In the event any Partner unexpectedly
receives any adjustments, allocations or distributions described in Regulations
Sections 1.704-1(b)(2)(ii)(d)(4), 1.704-l(b)(2)(ii)(d)(5) or
1.704-1(b)(2)(ii)(d)(6), and after giving effect to the allocations required
under Sections l.A and l.B hereof, such Partner has an Adjusted Capital Account
Deficit, items of Partnership income and gain (consisting of a pro rata portion
of each item of Partnership income, including gross income and gain for the
Partnership Year) shall be specifically allocated to such Partner in an amount
and manner sufficient to eliminate, to the extent required by the Regulations,




<PAGE>



its Adjusted Capital Account Deficit created by such adjustments, allocations or
distributions as quickly as possible.

         D. Nonrecourse Deductions. Nonrecourse Deductions for any Partnership
Year shall be allocated to the Partners in accordance with their respective
Percentage Interests. If the General Partner determines in its good faith
discretion that the Partnership's Nonrecourse Deductions must be allocated in a
different ratio to satisfy the safe harbor requirements of the Regulations
promulgated under Section 704(b) of the Code, the General Partner is authorized,
upon notice to the Limited Partners, to revise the prescribed ratio to the
numerically closest ratio for such Partnership Year which would satisfy such
requirements.

         E. Partner Nonrecourse Deductions. Any Partner Nonrecourse Deductions
for any Partnership Year shall be specially allocated to the Partner who bears
the economic risk of loss with respect to the Partner Nonrecourse Debt to which
such Partner Nonrecourse Deductions are attributable in accordance with
Regulations Section 1.704-2(i).

         F. Code Section 754 Adjustments. To the extent an adjustment to the
adjusted tax basis of any Partnership asset pursuant to Section 734(b) or 743(b)
of the Code is required, pursuant to Regulations Section 1.704-1(b)(2)(iv)(m),
to be taken into account in determining Capital Accounts, the amount of such
adjustment to the Capital Accounts shall be treated as an item of gain (if the
adjustment increases the basis of the asset) or loss (if the adjustment
decreases such basis), and such item of gain or loss shall be specially
allocated to the Partners in a manner consistent with the manner in which their
Capital Accounts are required to be adjusted pursuant to such Section of the
Regulations.

2.       Allocations for Tax Purposes

         A. Except as otherwise provided in this Section 2, for federal income
tax purposes, each item of income, gain, loss and deduction shall be allocated
among the Partners in the same manner as its correlative item of "book" income,
gain, loss or deduction is allocated pursuant to Section 6.1 of the Agreement
and Section 1 of this Exhibit C.

         B. In an attempt to eliminate Book-Tax Disparities attributable to a
Contributed Property or Adjusted Property, items of income, gain, loss, and
deduction shall be allocated for federal income tax purposes among the Partners
as follows:

                  (1)     (a)       In the case of a Contributed Property,
                                    such items attributable thereto shall be
                                    allocated among the Partners consistent with
                                    the principles of Section 704(c) of the Code
                                    to take into account the variation between
                                    the 704(c) Value of such property and its
                                    adjusted basis at the time of contribution;
                                    and

                           (b)      any item of Residual Gain or Residual Loss
                                    attributable to a Contributed Property shall
                                    be allocated among the Partners in the same
                                    manner as its correlative item of "book"
                                    gain or loss is allocated

                                        2


<PAGE>



                                    pursuant to Section 6.1 of the Agreement and
                                    Section 1 of this Exhibit C.

                  (2)      (a)      In the case of an Adjusted Property, such 
                                    items shall

                                    (1)     first, be allocated among the
                                            Partners in a manner consistent with
                                            the principles of Section 704(c) of
                                            the Code to take into account the
                                            Unrealized Gain or Unrealized Loss
                                            attributable to such property and
                                            the allocations thereof pursuant to
                                            Exhibit B, and

                                    (2)     second, in the event such property
                                            was originally a Contributed
                                            Property, be allocated among the
                                            Partners in a manner consistent with
                                            Section 2.B(1) of this Exhibit C;
                                            and

                           (b)      any item of Residual Gain or Residual Loss
                                    attributable to an Adjusted Property shall
                                    be allocated among the Partners in the same
                                    manner its correlative item of "book" gain
                                    or loss is allocated pursuant to Section 6.1
                                    of the Agreement and Section 1 of this
                                    Exhibit C.

                  (3)      all other items of income, gain loss and deduction
                           shall be allocated among the Partners the same manner
                           as their correlative item of "book" gain or loss is
                           allocated pursuant to Section 6.1 of the Agreement
                           and Section 1 of the Exhibit C.

         C. The Partnership shall use the "Traditional Method" of making Section
704(c) allocations as provided by Regulations Section 1.704-3(b) to eliminate
the disparities between the Carrying Value of property and its adjusted basis.

3.       No Withdrawal

          No Partner shall be entitled to withdraw any part of his Capital
Contribution or his Capital Account or to receive any distribution from the
Partnership, except as provided in Articles 4, 5, 8 and 13 of the Agreement.

                                        3


<PAGE>



                                    EXHIBIT D
                          VALUE OF CONTRIBUTED PROPERTY

Underlying Property                   704(c) Value               Agreed Value




<PAGE>



                                    EXHIBIT E
                              NOTICE OF REDEMPTION

         The undersigned Limited Partner hereby irrevocably (i) redeems Limited
Partnership Units in Boddie-Noell Limited Partnership in accordance with the
terms of the Amended and Restated Agreement of Limited Partnership of
Boddie-Noell Limited Partnership and the Redemption Right referred to therein,
(ii) surrenders such Limited Partnership Units and all right, title and interest
therein, and (iii) directs that the Cash Amount of REIT Shares Amount (as
determined by the General Partner) deliverable upon exercise of the Redemption
Right be delivered to the address specified below, and if REIT Shares are to be
delivered, such REIT Shares be registered or placed in the name(s) and at the
address(es) specified below. The undersigned hereby, represents, warrants, and
certifies that the undersigned (a) has marketable and unencumbered title to such
Limited Partnership Units, free and clear of the rights or interests of any
other person or entity, (b) has the full right, power, and authority to redeem
and surrender such Limited Partnership Units as provided herein, and (c) has
obtained the consent or approval of all person or entities, if any, having the
right to consent or approve such redemption and surrender.

Dated:__________________________

Name of Limited Partner:___________________________________
                                    Please Print

                        ---------------------------------
                         (Signature of Limited Partner)

                        ---------------------------------
                                (Street Address)

                        ---------------------------------
                            (City) (State) (Zip Code)




<PAGE>



                            Signature Guaranteed by:

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

                                        2


<PAGE>



If REIT Shares are to be issued, issue to:

Name:_____________________________________

Please insert social security or identifying number:____________

                                        3


<PAGE>



                                    EXHIBIT F
                      INDEMNIFICATION UNDER SECTION 7.7(I)
<TABLE>
<CAPTION>
<S>                                  <C>                         <C>    


                                                                 Maximum
Limited Partner                        Indemnification           Indemnification
                                       Per Unit                  Obligation
- --------------------------------------------------------------------------------

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

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

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

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

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

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

</TABLE>





<PAGE>

                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                    FORM 10-Q

[X]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
       OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 1997

                                       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 number: 1-9496


                          BODDIE-NOELL PROPERTIES, INC.
             (Exact name of Registrant as specified in its charter)

Delaware                                                  56-1574675
State or other jurisdiction of                            (I.R.S. Employer
incorporation or organization                             Identification No.)

              3710 One First Union Center, Charlotte, NC 28202-6032
               (Address of principal executive offices) (Zip Code)

                                  704/333-1367
                         (Registrant's telephone number)

         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 ____

                      APPLICABLE ONLY TO CORPORATE ISSUERS:
         Indicate the number of shares outstanding of each of the registrant's
 classes of common stock, as of May 5, 1997 (the latest practicable date).

Common Stock, $.01 par value                              3,102,983
(Class)                                                   (Number of shares)

Index to exhibits at page 14                        Total number of pages:  38

                                       1
<PAGE>



                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
Item No.                                                                                Page No.
<S>         <C>                                                                       <C>
             PART I - Financial Information
   1         Financial Statements                                                        3
   2         Management's Discussion and Analysis of Financial Condition
             and Results of Operations                                                   7

             PART II - Other Information
   6         Exhibits and Reports on Form 8-K                                           12
</TABLE>

                                       2
<PAGE>





                         PART I - Financial Information

Item 1. Financial Statements.

BODDIE-NOELL PROPERTIES, INC.
- -------------------------------------------------------------------------------
Balance Sheets
<TABLE>
<CAPTION>

                                                                                    March 31          December 31
                                                                                      1997               1996
                                                                               ------------------- ------------------
                                                                                  (Unaudited)
<S>                                                                              <C>                 <C>
Assets
Real estate investments at cost:
   Apartment properties                                                            $ 66,742,758        $ 66,610,048
   Restaurant properties                                                             43,205,075          43,205,075
                                                                               ------------------- ------------------
                                                                                    109,947,833         109,815,123
   Less accumulated depreciation                                                    (12,100,572)        (11,461,365)
                                                                               ------------------- ------------------
                                                                                     97,847,261          98,353,758
Cash and cash equivalents                                                             1,036,282             842,604
Rent and other receivables                                                               17,941              12,695
Prepaid expenses and other assets                                                       544,609             392,302
Investment in and advances to Management Company                                        330,088             261,598
Notes receivable                                                                        350,122                   -
Intangible related to acquisition of management operations, net                       2,781,292           2,744,912
Deferred financing costs, net                                                           772,043             828,113
                                                                               ------------------- ------------------
         Total assets                                                              $103,679,638        $103,435,982
                                                                               =================== ==================

Liabilities and Shareholders' Equity
Mortgage and other notes payable                                                   $ 70,525,465        $ 70,295,957
Notes payable to affiliates                                                           7,056,300           7,056,300
Accounts payable and accrued expenses                                                   705,960             476,938
Additional consideration due to former BTVC shareholders                                288,802             355,570
Escrowed security deposits and deferred revenue                                         324,683             348,779
                                                                               ------------------- ------------------
      Total liabilities                                                              78,901,210          78,533,544

Shareholders' equity:
Common stock, $.01 par value, 10,000,000 shares authorized, 3,102,983 shares
   issued and outstanding at March 31, 1997,
   3,074,647 shares issued and outstanding at December 31, 1996                          31,030              30,746
Additional paid-in capital                                                           34,885,933          34,522,816
Dividends distributed in excess of net income                                       (10,138,535)         (9,651,124)
                                                                               ------------------- ------------------
      Total shareholders' equity                                                     24,778,428          24,902,438
                                                                               ------------------- ------------------
         Total liabilities and shareholders' equity                                $103,679,638        $103,435,982
                                                                               =================== ==================
</TABLE>

                                       3
<PAGE>



BODDIE-NOELL PROPERTIES, INC.
- -------------------------------------------------------------------------------
Statements of Operations
(Unaudited)
<TABLE>
<CAPTION>

                                                                                          Three months ended
                                                                                               March 31
                                                                                        1997              1996
                                                                                   ---------------- -----------------
<S>                                                                                   <C>              <C>
Revenues
Apartment rental income                                                                $ 2,587,737      $ 2,142,742
Restaurant rental income                                                                 1,125,000        1,125,000
Equity in income of Management Company                                                     106,590           27,418
Interest and other income                                                                   33,288           12,345
                                                                                   ---------------- -----------------
                                                                                         3,852,615        3,307,505

Expenses
Depreciation                                                                               639,207          555,981
Amortization                                                                               144,690          122,289
Apartment operations                                                                       833,709          666,047
Administrative                                                                             227,083          232,226
Interest                                                                                 1,537,143        1,351,788
                                                                                   ---------------- -----------------
                                                                                         3,381,832        2,928,331
                                                                                   ---------------- -----------------
Net income                                                                             $   470,783      $   379,174
                                                                                   ================ =================


Per share data:
   Net income                                                                               $0.15            $0.13
                                                                                   ================ =================
   Dividends declared                                                                       $0.31            $0.31
                                                                                   ================ =================
   Weighted average shares outstanding                                                   3,088,283        3,016,740
                                                                                   ================ =================
</TABLE>



- -------------------------------------------------------------------------------
Statement of Shareholders' Equity
(Unaudited)
<TABLE>
<CAPTION>
                                                                                       Dividends
                                                                      Additional      distributed
                                            Common Stock                paid-in       in excess of
                                       Shares          Amount           capital        net income         Total
                                   --------------- ---------------- ---------------- --------------- ----------------
<S>                                   <C>               <C>          <C>            <C>               <C>
Balance at December 31, 1996           3,074,647         $30,746      $34,522,816    $  (9,651,124)    $24,902,438

Net income                                     -               -                -          470,783         470,783
Common stock issued, DRIP                 12,036             121          154,844                -         154,965
Common stock issued, earnout              16,300             163          208,273                -         208,436
Dividends paid ($0.31)                         -               -                -         (958,194)       (958,194)
                                   --------------- ---------------- ---------------- --------------- ----------------
Balance at March 31, 1997              3,102,983         $31,030      $34,885,933     $(10,138,535)    $24,778,428
                                   =============== ================ ================ =============== ================
</TABLE>


                                       4
<PAGE>

BODDIE-NOELL PROPERTIES, INC.
- -------------------------------------------------------------------------------
Statements of Cash Flows
(Unaudited)
<TABLE>
<CAPTION>

                                                                                           Three months ended
                                                                                                March 31
                                                                                         1997              1996
                                                                                    ---------------- -----------------
<S>                                                                                   <C>              <C>
Cash flows from operating activities:
Net income                                                                             $    470,783     $    379,174
Adjustments to reconcile net income to
   net cash provided by operations:
   Equity in income of Management Company                                                  (106,590)         (27,418)
   Depreciation and amortization                                                            783,897          678,270
   Changes in operating assets and liabilities:
      Rent and other receivables                                                             (5,246)         235,149
      Prepaid expenses and other assets                                                    (150,408)         (76,581)
      Accounts payable and accrued expenses                                                 229,023           61,972
      Security deposits and deferred revenue                                                (25,995)          (9,789)
                                                                                    ---------------- -----------------
Net cash provided by operating activities                                                 1,195,464        1,240,777

Cash flows from investing activities:
Additions to apartment properties                                                          (116,043)        (128,997)
Investment in Management Company                                                                  -             (165)
Dividends received from Management Company                                                   38,100           57,023
Investment in notes receivable                                                             (350,122)               -
Payment of deferred acquisition costs                                                             -         (169,669)
                                                                                    ---------------- -----------------
Net cash used in investing activities                                                      (428,065)        (241,808)

Cash flows from financing activities:
Proceeds of common stock issued through
   dividend reinvestment plan                                                               154,965                -
Payment of dividends                                                                       (958,194)        (935,189)
Proceeds from notes payable                                                                 350,122                -
Principal payments on notes payable                                                        (120,614)        (115,390)
Payment of deferred financing costs                                                               -         (152,201)
                                                                                    ---------------- -----------------
Net cash used in financing activities                                                      (573,721)      (1,202,780)
                                                                                    ---------------- -----------------

Increase (decrease) in cash and cash equivalents                                            193,678         (203,811)
Cash and cash equivalents at beginning of period                                            842,604          700,863
                                                                                    ---------------- -----------------

Cash and cash equivalents at end of period                                             $  1,036,282     $    497,052
                                                                                    ================ =================

</TABLE>

                                       5
<PAGE>



BODDIE-NOELL PROPERTIES, INC.
- -------------------------------------------------------------------------------
Notes to Financial Statements - March 31, 1997
(Unaudited)

Note 1.  Interim financial statements

The accompanying financial statements of Boddie-Noell Properties, Inc. (the
"Company") have not been audited by independent accountants, except for the
balance sheet at December 31, 1996, which was derived from the financial
statements included in the Company's 1996 Annual Report on Form 10-K. In the
opinion of the Company's management, all adjustments (consisting of normal
recurring accruals) necessary for a fair presentation of the financial position
and results of operations for the periods presented have been included.

Certain notes and other information have been condensed or omitted from the
interim financial statements presented in this Quarterly Report on Form 10-Q.
These financial statements should be read in conjunction with the Company's 1996
Annual Report on Form 10-K.

The results of the first quarter of 1997 are not necessarily indicative of
future financial results.

Note 2.  Note receivable and related financing

Effective February 27, 1997, the Company entered into a participating loan
agreement with The Villages of Chapel Hill Limited Partnership ("The Villages").
Under the terms of this agreement, the Company will loan up to $2,625,000 to The
Villages to fund a substantial rehabilitation of the 264 apartments owned by The
Villages. In addition, the Company has provided a guaranty of $1,500,000 to a
bank on its loan to The Villages. The Company will receive minimum interest on
this loan at the greater of 12.5 percent or 30-day LIBOR plus 6.125 percent,
shared income interest, shared appreciation interest, and certain loan and
annual guaranty fees. The Company plans to fund advances to The Villages through
draws under its existing agreement with the bank for borrowings at 30-day LIBOR
plus 2.25 percent, secured by deeds of trust on three apartment properties.

The Villages is a North Carolina limited partnership which is managed by BNP
Management, Inc. The general partner in Villages is Boddie Investment Company,
whose sole shareholders and directors are Chairman and Vice Chairman of the
Company.

Note 3.  Common stock issued

On January 29, 1997, the Company issued 16,300 shares of common stock pursuant
to the earn-out provision of the acquisition agreement for BT Venture
Corporation. On February 14, 1997, the Company issued 12,036 shares of common
stock through its Dividend Reinvestment and Stock Purchase Plan.

Note 4.  Subsequent declaration of dividend

On April 15, 1997, the Company declared a cash dividend of $0.31 per share,
which will be paid on May 15, 1997, to shareholders of record on May 1, 1997.

Note 5.  Statement No. 128, "Earnings per Share"

In February 1997 the Financial Accounting Standards Board issued Statement No.
128, "Earnings per Share," which is required to be adopted on December 31, 1997.
At that time, the Company will be required to change the method currently used
to compute earnings per share and to restate all prior periods. Under the new
requirements for calculating primary earnings per share, the dilutive effect of
stock options will be excluded. The impact of Statement 128 on the calculation
of primary and fully diluted earnings per share is not expected to be material.

                                       6
<PAGE>


Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operation.

The following discussion contains forward-looking statements within the meaning
of the federal securities laws. Although management believes that the
expectations reflected in such forward-looking statements are based on
reasonable assumptions, there are certain factors such as general economic
conditions, local real estate conditions, or weather conditions that might cause
a difference between actual results and those forward-looking statements.

Overview

Boddie-Noell Properties, Inc. is a self-managed, self-advised real estate
investment trust ("REIT"). As of March 31, 1997, the Company owned 47 net-lease
restaurant properties and five apartment properties containing 1,328 apartments.
Through its unconsolidated subsidiary, BNP Management, Inc. (the "Management
Company"), the Company manages an additional seven apartment properties
containing 1,495 apartments and two shopping centers. The Company's headquarters
are in Charlotte, North Carolina, and all of the Company's operations are in the
states of North Carolina and Virginia.

The following discussion should be read in conjunction with the financial
statements and notes thereto included in this Quarterly Report on Form 10-Q and
the Company's audited financial statements and notes thereto included in the
Company's 1996 Annual Report on Form 10-K.

Results of Operations

Revenues. Revenues increased by 16.5 percent for the quarter ended March 31,
1997, compared to the same period in 1996. The increase in revenues for the
first quarter was primarily attributable to a 20.8 percent increase in apartment
rental income, along with a significant increase in equity income from the
Management Company during the quarter.

The $445,000, or 20.8 percent, increase in apartment rental income is primarily
attributable to the inclusion of income from Paces Village Apartments ($377,000
in first quarter of 1997), which was acquired in April 1996, and continued
improvement at apartment properties held throughout the quarter in both 1997 and
1996. Income from these properties increased by 3.2 percent over the same period
in 1996, reflecting a 2.4 percent increase in average monthly revenue received
per occupied apartment and a 0.6 percent increase in average economic occupancy.
For apartments held for the full period in both years, average revenue received
per occupied apartment was $693 per month in 1997 compared to $677 per month in
1996, and average economic occupancy was 94.1 percent in 1997 compared to 93.5
percent in 1996.

Summary amounts related to apartment properties occupancy are as follows:
<TABLE>
<CAPTION>

                                                                    1997                                    1996
                                    ---------------------------------------------------------------------
                                      Harris                             Paces       Paces
                                       Hill     Latitudes   Oakbrook    Commons     Village    Overall     Overall
<S>                                    <C>        <C>         <C>        <C>         <C>        <C>        <C>
Number of units                          184        448         162        336         198       1,328      1,130

Quarter ended March 31--
Average physical occupancy              92.1%      93.5%       93.4%      96.5%       93.2%       94.0%      93.2%
Average economic occupancy              93.1%      92.9%       94.0%      96.3%       93.3%       94.0%      93.5%
Average monthly revenue/unit            $712        $650        $780       $697        $680        $691       $677
</TABLE>

The Company owns apartment properties in Charlotte, North Carolina; Greensboro,
North Carolina; and Virginia Beach, Virginia. The Company's apartments are
priced in the moderate to moderately high range for apartments available within
these markets. Despite a substantial amount of new construction, especially in
Charlotte and

                                       7
<PAGE>

Greensboro, these markets have remained relatively strong. This strength is
primarily attributable to demand for apartments created by continued population
and job growth. The Company experienced a nominal reduction in its average
economic occupancy during 1996, but average monthly rent has continued to rise
at a moderate rate, and occupancy has improved during the first quarter of 1997.
(Fourth quarter 1996 amounts were as follows: average monthly revenue per unit,
$689; average economic occupancy, 93.6 percent). While the Company expects some
continued pressure in its markets through 1997, management does not expect this
will have a material adverse effect on the Company's operations or cash flows.

Restaurant rental income was the minimum rent under the lease agreement with
Boddie-Noell Enterprises, Inc. ("Enterprises") in the first quarters of both
1997 and 1996. Under the terms of the lease agreement, restaurant rental income
is the greater of the minimum rent of $4.5 million per year or 9.875 percent of
food sales. For the first quarter of 1997, sales at the Company's restaurant
properties increased by 4.6 percent over sales in the first quarter of 1996.
This is the first positive quarterly comparison for restaurant sales since 1992.
The increase in sales appears to be the result of better weather in the
Company's markets and continued efforts to improve sales by the restaurants'
franchisor and operator.

Equity in income of the Management Company increased significantly in the first
quarter of 1997 compared to 1996, primarily due to the Management Company's
receipt during the quarter of certain one-time refinancing fees from two managed
properties and sales commissions from two managed properties. Effective March
27, 1997, two properties which have been managed by the Management Company were
sold to unrelated third parties. Management anticipates that, following these
property sales, the Management Company's revenues will decrease by approximately
$6,700 per month. Management does not expect the operation of the Management
Company to have a significant effect on the financial position, operating
results, or cash flows of the Company in future periods.

Expenses. First quarter 1997 expenses were generally consistent with
management's expectations. The increase in depreciation compared to first
quarter of 1996 reflects the acquisition of Paces Village Apartments ($10.7
million in apartment property assets) in April 1996 along with improvements at
other apartment properties. The increase in amortization expense is primarily
attributable to quarterly additions to the intangible asset related to the
earn-out provision of the 1994 BT Venture Corporation ("BTVC") acquisition
agreement.

The 25.2 percent increase in apartment operations expense in the first quarter
of 1997 compared to the first quarter of 1996 again reflects the impact of the
Paces Village acquisition in April 1996. Apartment operations expense totaled
32.2 percent of related income in first quarter 1997 compared to 31.1 percent in
first quarter of 1996. The increase in apartment operations expense as a percent
of related income is primarily attributable to increased costs associated with
attracting and retaining residents in a softening apartment market.

Operating expenses relating to restaurant properties are insignificant because
of the restaurant properties' triple net lease arrangement.

The increase in interest expense in the first quarter of 1997 compared to 1996
is primarily attributable to the addition of $10,650,000 of debt related to the
acquisition of Paces Village in the second quarter of 1996. Weighted average
interest rates were 8.0 percent in the first quarter of 1997 compared to 8.1
percent during the same period in 1996.

Liquidity and Capital Resources

Capital resources. At March 31, 1997, the Company's total book capitalization
was $102,360,000, comprised of $24,778,000 of shareholders' equity and
$77,582,000 of debt.

During the first quarter of 1997, the Company issued 16,300 shares of common
stock to the former BTVC shareholders pursuant to an earn-out provision in the
BTVC acquisition agreement. Under the terms of the


                                       8
<PAGE>

acquisition agreement, at March 31, 1997, the former BTVC shareholders were due
additional consideration totaling approximately $289,000, payable at the
Company's option in up to 22,827 shares of common stock or in cash. By
agreement, the Company is prohibited from issuing such shares of common stock if
such issuance would cause the Company to become disqualified as a REIT.

In addition, during the first quarter of 1997, the Company issued 12,036 shares
of common stock under its Dividend Reinvestment and Stock Purchase Plan ("DRIP")
for cash proceeds totaling approximately $155,000.

Effective February 27, 1997, the Company entered into a participating loan
agreement with The Villages of Chapel Hill Limited Partnership ("The Villages").
The Villages is a North Carolina limited partnership which owns The Villages of
Chapel Hill Apartments ("Villages Apartments"), a 264 unit apartment community
located in Carrboro, North Carolina. The general partner of The Villages is
Boddie Investment Company, whose sole shareholders and directors are B. Mayo
Boddie and Nicholas B. Boddie, Chairman and Vice Chairman, respectively, of the
Company. Property management and partnership administration for The Villages are
provided on a fee basis by BNP Management, Inc.

In exchange for interest payments, shared income interest, shared appreciation
interest, certain other fees and reimbursement of certain costs and expenses,
the Company has agreed to loan The Villages up to $2,625,000 to fund a
substantial rehabilitation of Villages Apartments. Under the terms of this loan,
the Company will receive base interest equal to the greater of 12.5 percent or
30-day LIBOR plus 6.125 percent of the outstanding balance of the loan. The
Company will also receive shared income interest equal to 25 percent of the
property's gross monthly rent in excess of $146,333 (an amount equal to the
property's average gross monthly rental receipts for the year 1996) and shared
appreciation interest equal to 25 percent of the increase in value of the
property above $10,000,000 (the liquidation value of the property prior to the
rehabilitation as determined by an independent appraisal). The Company's loan is
secured by a second deed of trust on the property. As part of the transaction
and to facilitate the participation of The Villages' first mortgage lender, the
Company will guarantee $1,500,000 of The Villages' first mortgage loan. In
exchange for the guarantee and so long as the guarantee is outstanding, the
Company will receive an annual loan guarantee fee of 2.5% of the guaranteed
amount.

While the term of the Company's loan is seven years, all but $100,000 of the
principal portion of the loan may be prepaid at any time without penalty. The
Villages has a first mortgage loan from a bank with an outstanding balance of
$7,800,000. Upon completion of the rehabilitation project and the achievement of
certain performance goals, the first mortgage lender has agreed to increase the
first mortgage loan to an amount of up to $10,425,000, provided the increase is
used to repay that portion of the Company's loan which may be prepaid without
penalty.

The balance of the principal and the participation portion of the loan may not
be prepaid for five years and is due in full at seven years. The loan agreement
provides that BNP Management will provide property management for the Villages
Apartments for a minimum of five years or so long as any portion of the loan is
outstanding.

The Company's loan to The Villages and the guarantee of a portion of the first
mortgage loan was approved by the Company's disinterested directors. In granting
their approval, the directors considered a number of factors including a
detailed analysis of, and financial forecast for, The Villages and an
independent appraisal of the Villages Apartments. Following their review, the
disinterested directors determined that the loan was fair and that making the
loan would provide substantial economic benefit to the Company.

At March 31, 1997, the Company had advanced approximately $350,000 under the
loan agreement.

The Company plans to fund advances to The Villages through draws under its April
1996 agreement with SouthTrust Bank for borrowings at 30-day LIBOR plus 2.25
percent, secured by second deeds of trust on three apartment properties.

Cash flows and liquidity. Funds from operations ("FFO") is defined by the
National Association of Real Estate


                                       9
<PAGE>

Investment Trusts ("NAREIT") as "net income (computed in accordance with
generally accepted accounting principles), excluding gains (losses) from debt
restructuring and sales of property, plus depreciation and amortization, and
after adjustments for unconsolidated partnerships and joint ventures."
Consistent with NAREIT guidelines, the Company has disregarded all one-time fees
received by the Management Company in the first quarter of 1997 in calculating
FFO.

Management considers FFO to be useful in evaluating potential property
acquisitions and measuring the operating performance of an equity REIT because,
together with net income and cash flows, FFO provides investors with an
additional basis to evaluate the ability of the REIT to incur and service debt
and to fund acquisitions and other capital expenditures. FFO does not represent
net income or cash flows from operations as defined by generally accepted
accounting principles ("GAAP"), and FFO should not be considered as an
alternative to net income as an indicator of the Company's operating performance
or as an alternative to cash flows as a measure of liquidity. FFO does not
measure whether cash flow is sufficient to fund all of the Company's cash needs,
including principal amortization, capital improvements and distributions to
shareholders. FFO does not represent cash flows from operating, investing or
financing activities as defined by GAAP. Further, FFO as disclosed by other
REITs may not be comparable to the Company's calculation of FFO.

A reconciliation of net income to FFO is as follows (all amounts in thousands):

                                                       Three months ended
                                                            March 31
                                                       1997           1996
                                                  --------------- --------------

Net income                                            $   471        $   379
Depreciation                                              639            556
Amortization of management intangible                      89             73
Less non-recurring equity income items
   excluded from FFO                                    (103)              -
                                                  --------------- --------------

Funds from operations                                  $1,096         $1,008
                                                  =============== ==============

Funds available for distribution ("FAD") is defined by the Company as FFO plus
non-cash expense for amortization of loan costs, less payments for scheduled
amortization of debt principal and recurring capital expenditures.

A reconciliation of FFO to FAD, along with summary cash flow information, is as
follows (all amounts in thousands):
<TABLE>
<CAPTION>

                                                               Three months ended
                                                                    March 31
                                                               1997           1996
                                                          --------------- --------------
<S>                                                           <C>            <C>
Funds from operations                                          $1,096         $1,008
Amortization of loan costs                                         56             49
Scheduled debt principal payments                                (121)          (115)
Recurring capital expenditures                                    (87)           (49)
Non-recurring equity income items excluded from FFO               103              -
                                                          --------------- --------------

Funds available for distribution                               $1,047         $  893
                                                          =============== ==============

                                       10
<PAGE>


Net cash provided by (used in):
   Operating activities                                        $1,195         $1,241
   Investing activities                                          (428)          (242)
   Financing activities                                          (574)        (1,203)

Dividends and distributions paid to shareholders               $  958         $  935

Nonrecurring capital expenditures:
   Acquisition improvements and replacements                   $   16         $   80
   Other apartment property improvements                           13              -
</TABLE>

Funds from operations increased by 8.7 percent in first quarter of 1997 compared
to 1996, primarily attributable to improved operations at apartment properties
and the addition of Paces Village in April 1996. First quarter 1997 net income
was further enhanced by the impact of certain one-time fees included in equity
income.

The Company capitalizes those expenditures relating to acquiring new assets,
materially enhancing the value of an existing asset, or substantially extending
the useful life of an existing asset. All carpet and vinyl replacements are
capitalized. Additions to apartment properties were generally funded from cash
provided by operating activities.

The Company paid dividends of $0.31 per share in the first quarters of both 1997
and 1996.

In February 1997 the Financial Accounting Standards Board issued Statement No.
128, "Earnings per Share," which is required to be adopted on December 31, 1997.
At that time, the Company will be required to change the method currently used
to compute earnings per share and to restate all prior periods. Under the new
requirements for calculating primary earnings per share, the dilutive effect of
stock options will be excluded. The impact of Statement 128 on the calculation
of primary and fully diluted earnings per share is not expected to be material.

Short- and long-term liquidity requirements. The Company continues to produce
sufficient cash flow to fund its regular dividend. The Company has announced
that it will pay a regular quarterly dividend of $0.31 per share on May 15,
1997, to shareholders of record on May 1, 1997.

The Company continues to produce sufficient cash flow to fund its regular
dividend. The Company generally expects to meet its short-term liquidity
requirements through net cash provided by operations and utilization of credit
facilities. Management believes that net cash provided by operations is, and
will continue to be, adequate to meet both operating requirements and payment of
dividends by the Company in accordance with REIT requirements in both the short
term and the long term. The Company anticipates funding its acquisition
activities, if any, primarily by using short-term credit facilities or secured
long-term debt. The Company expects to meet certain of its long-term liquidity
requirements, such as scheduled debt maturities and repayment of short-term
financing of possible property acquisitions, through long-term secured and
unsecured borrowings and the issuance of debt securities or additional equity
securities of the Company. The Company believes that it has sufficient resources
to meet its short- and long-term liquidity requirements.

Management does not believe that inflation poses a material risk to the Company.
The leases at the Company's apartment properties are short-term in nature,
generally for terms of one year or less. The restaurant properties are leased on
a triple-net basis, which places the risk of rising operating and maintenance
costs on the lessee.

                                       11
<PAGE>


                           PART II - Other Information

Item 6. Exhibits and Reports on Form 8-K.

a)   Exhibits:

     Exhibit 10       Loan Agreement as of February 27, 1997, by and between
                      The Villages of Chapel Hill Limited Partnership and
                      Boddie-Noell Properties, Inc.
     Exhibit 27       Financial data schedule (electronic filing)

     Note:  These exhibits have not been included in the registration statement
            but will be provided by the Company upon request.

b)   Reports on Form 8-K:

     None

                                       12
<PAGE>


                                   SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

                                         BODDIE-NOELL PROPERTIES, INC.
                                         (Registrant)




May 14, 1997                                 /s/ Philip S. Payne
                                         Philip S. Payne
                                         Executive Vice President and
                                         Chief Financial Officer
                                         (Duly authorized officer)



May 14, 1997                                 /s/ Pamela B. Novak
                                         Pamela B. Novak
                                         Vice President - Controller
                                         (Chief accounting officer)



                                       13




                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                    FORM 10-Q

[X]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
       OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 1997

                                       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 number: 1-9496


                          BODDIE-NOELL PROPERTIES, INC.
             (Exact name of Registrant as specified in its charter)

Maryland                                                     56-1574675
State or other jurisdiction of                               (I.R.S. Employer
incorporation or organization                                Identification No.)

              3710 One First Union Center, Charlotte, NC 28202-6032
               (Address of principal executive offices) (Zip Code)

                                  704/333-1367
                         (Registrant's telephone number)

                 State of incorporation changed from Delaware to
                       Maryland effective July 31, 1997.

         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 ____

                      APPLICABLE ONLY TO CORPORATE ISSUERS:
         Indicate the number of shares outstanding of each of the registrant's
 classes of common stock, as of August 8, 1997 (the latest practicable date).

Common Stock, $.01 par value                                 3,113,540
(Class)                                                      (Number of shares)

Index to exhibits at page 15                          Total number of pages: 38

                                       1
<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>

  Item No.                                                                                   Page No.
         <S>          <C>                                                                        <C>
                       PART I - Financial Information
          1            Financial Statements                                                        3
          2            Management's Discussion and Analysis of Financial Condition
                       and Results of Operations                                                   8

                       PART II - Other Information
          4            Submission of Matters to a Vote of Security Holders                        13
          5            Other Information                                                          13
          6            Exhibits and Reports on Form 8-K                                           13

</TABLE>



                                       2
<PAGE>



                         PART I - Financial Information

Item 1. Financial Statements.

BODDIE-NOELL PROPERTIES, INC.
- -------------------------------------------------------------------------------
Balance Sheets
<TABLE>
<CAPTION>

                                                                                    June 30           December 31
                                                                                      1997               1996
                                                                               ------------------- ------------------
                                                                                  (Unaudited)
<S>                                                                              <C>                 <C>
Assets
Real estate investments at cost:
   Apartment properties                                                            $ 66,956,648        $ 66,610,048
   Restaurant properties                                                             43,205,075          43,205,075
                                                                               ------------------- ------------------
                                                                                    110,161,723         109,815,123
   Less accumulated depreciation                                                    (12,739,629)        (11,461,365)
                                                                               ------------------- ------------------
                                                                                     97,422,094          98,353,758
Cash and cash equivalents                                                             1,211,595             842,604
Rent and other receivables                                                               17,455              12,695
Prepaid expenses and other assets                                                       544,453             392,302
Investment in and advances to Management Company                                        224,748             261,598
Notes receivable                                                                        843,920                   -
Intangible related to acquisition of management operations, net                       2,813,514           2,744,912
Deferred financing costs, net                                                           715,973             828,113
                                                                               =================== ==================
         Total assets                                                              $103,793,752        $103,435,982
                                                                               =================== ==================

Liabilities and Shareholders' Equity
Mortgage and other notes payable                                                   $ 70,896,540        $ 70,295,957
Notes payable to affiliates                                                           7,056,300           7,056,300
Accounts payable and accrued expenses                                                   776,829             476,938
Additional consideration due to former BTVC shareholders                                430,469             355,570
Escrowed security deposits and deferred revenue                                         302,997             348,779
                                                                               ------------------- ------------------
      Total liabilities                                                              79,463,135          78,533,544

Shareholders' equity:
Common stock, $.01 par value, 10,000,000 shares authorized, 3,113,540 shares
   issued and outstanding at June 30, 1997,
   3,074,647 shares issued and outstanding at December 31, 1996                          31,135              30,746
Additional paid-in capital                                                           35,017,136          34,522,816
Dividends distributed in excess of net income                                       (10,717,654)         (9,651,124)
                                                                               ------------------- ------------------
      Total shareholders' equity                                                     24,330,617          24,902,438
                                                                               =================== ==================
         Total liabilities and shareholders' equity                                $103,793,752        $103,435,982
                                                                               =================== ==================
</TABLE>

                                       3
<PAGE>



BODDIE-NOELL PROPERTIES, INC.
- -------------------------------------------------------------------------------
Statements of Operations
(Unaudited)
<TABLE>
<CAPTION>

                                                       Three months ended                  Six months ended
                                                            June 30                             June 30
                                                     1997              1996             1997              1996
                                               ----------------- ----------------- ---------------- -----------------
<S>                                               <C>               <C>               <C>              <C>
Revenues
Apartment rental income                            $ 2,638,539       $ 2,439,621       $ 5,226,276      $ 4,582,363
Restaurant rental income                             1,125,000         1,125,000         2,250,000        2,250,000
Equity in income of Management Company                  57,643            48,870           164,233           76,288
Interest and other income                               45,157            10,501            78,445           22,846
                                               ----------------- ----------------- ---------------- -----------------
                                                     3,866,339         3,623,992         7,718,954        6,931,497

Expenses
Depreciation                                           639,207           603,460         1,278,414        1,159,441
Amortization                                           148,848           133,218           293,538          255,507
Apartment operations                                   811,782           694,125         1,645,491        1,360,172
Administrative                                         316,410           265,854           543,493          498,080
Interest                                             1,567,287         1,491,997         3,104,430        2,843,785
                                               ----------------- ----------------- ---------------- -----------------
                                                     3,483,534         3,188,654         6,865,366        6,116,985
                                               ================= ================= ================ =================
Net income                                         $   382,805       $   435,338       $   853,588      $   814,512
                                               ================= ================= ================ =================


Per share data:
   Net income                                            $0.12             $0.14             $0.28            $0.27
                                               ================= ================= ================ =================
   Dividends declared                                     0.31              0.31              0.62             0.62
                                               ================= ================= ================ =================
   Weighted average shares outstanding               3,108,436         3,016,740         3,098,415        3,016,740
                                               ================= ================= ================ =================

</TABLE>

                                       4
<PAGE>



BODDIE-NOELL PROPERTIES, INC.
- -------------------------------------------------------------------------------
Statement of Shareholders' Equity
(Unaudited)
<TABLE>
<CAPTION>

                                                                                       Dividends
                                                                      Additional      distributed
                                            Common Stock                paid-in       in excess of
                                       Shares          Amount           capital        net income         Total
                                   --------------- ---------------- ---------------- --------------- ----------------
<S>                                   <C>               <C>          <C>             <C>              <C>
Balance at December 31, 1996           3,074,647         $30,746      $34,522,816     $ (9,651,124)    $24,902,438

Net income                                     -               -                -          470,783         470,783
Common stock issued, DRIP                 12,036             121          154,844                -         154,965
Common stock issued, earnout              16,300             163          208,273                -         208,436
Dividends paid ($0.31)                         -               -                -         (958,194)       (958,194)
                                   --------------- ---------------- ---------------- --------------- ----------------
Balance at March 31, 1997              3,102,983          31,030       34,885,933      (10,138,535)     24,778,428
Net income                                     -               -                -          382,805         382,805
Common stock issued, DRIP                 10,557             105          131,203                -         131,308
Dividends paid ($0.31)                         -               -                -         (961,924)       (961,924)
                                   =============== ================ ================ =============== ================
Balance at June 30, 1997               3,113,540         $31,135      $35,017,136     $(10,717,654)    $24,330,617
                                   =============== ================ ================ =============== ================
</TABLE>

                                       5
<PAGE>




BODDIE-NOELL PROPERTIES, INC.
- -------------------------------------------------------------------------------
Statements of Cash Flows
(Unaudited)
<TABLE>
<CAPTION>

                                                                                            Six months ended
                                                                                                 June 30
                                                                                         1997              1996
                                                                                    ---------------- -----------------
<S>                                                                                   <C>              <C>
Cash flows from operating activities:
Net income                                                                             $    853,588     $    814,512
Adjustments to reconcile net income to
   net cash provided by operations:
   Equity in income of Management Company                                                  (164,233)         (76,288)
   Depreciation and amortization                                                          1,571,952        1,414,948
   Changes in operating assets and liabilities:
      Rent and other receivables                                                             (4,760)         235,112
      Prepaid expenses and other assets                                                    (148,755)         (45,988)
      Accounts payable and accrued expenses                                                 299,895          206,502
      Security deposits and deferred revenue                                                (45,782)          16,849`
                                                                                    ---------------- -----------------
Net cash provided by operating activities                                                 2,361,905        2,565,647

Cash flows from investing activities:
Acquisition of apartment property                                                                 -      (10,666,041)
Additions to apartment properties                                                          (313,416)        (234,975)
Investment in Management Company                                                                  -             (165)
Repayment of advances to Management Company                                                 100,000                -
Dividends received from Management Company                                                   97,687           75,719
Investment in notes receivable                                                             (843,920)               -
                                                                                    ---------------- -----------------
Net cash used in investing activities                                                      (959,649)     (10,825,462)

Cash flows from financing activities:
Proceeds of common stock issued through
   dividend reinvestment plan                                                               286,270                -
Payment of dividends                                                                     (1,920,118)      (1,870,379)
Proceeds from notes payable                                                                 843,920       10,650,000
Principal payments on notes payable                                                        (243,337)        (224,451)
Payment of deferred financing costs                                                               -         (311,151)
                                                                                    ---------------- -----------------
Net cash provided by (used in) financing activities                                      (1,033,265)       8,244,019
                                                                                    ---------------- -----------------

Net increase (decrease) in cash and cash equivalents                                        368,991          (15,796)
Cash and cash equivalents at beginning of period                                            842,604          700,863
                                                                                    ---------------- -----------------

Cash and cash equivalents at end of period                                             $  1,211,595     $    685,067
                                                                                    ================ =================
</TABLE>

                                       6
<PAGE>




BODDIE-NOELL PROPERTIES, INC.
- -------------------------------------------------------------------------------
Notes to Financial Statements - June 30, 1997
(Unaudited)

Note 1.  Interim financial statements

The accompanying financial statements of Boddie-Noell Properties, Inc. (the
"Company") have not been audited by independent accountants, except for the
balance sheet at December 31, 1996, which was derived from the financial
statements included in the Company's 1996 Annual Report on Form 10-K. In the
opinion of the Company's management, all adjustments (consisting of normal
recurring accruals) necessary for a fair presentation of the financial position
and results of operations for the periods presented have been included.

Certain notes and other information have been condensed or omitted from the
interim financial statements presented in this Quarterly Report on Form 10-Q.
These financial statements should be read in conjunction with the Company's 1996
Annual Report on Form 10-K.

The results of the first six months of 1997 are not necessarily indicative of
future financial results.

Note 2.  Note receivable and related financing

Effective February 27, 1997, the Company entered into a participating loan
agreement with The Villages of Chapel Hill Limited Partnership ("The Villages").
Under the terms of this agreement, the Company will loan up to $2,625,000 to The
Villages to fund a substantial rehabilitation of the 264-unit apartment property
owned by The Villages. In addition, the Company has provided a guaranty of
$1,500,000 to a bank on its loan to The Villages. The Company will receive
minimum interest on this loan at the greater of 12.5 percent or 30-day LIBOR
plus 6.125 percent, shared income interest, shared appreciation interest, and
certain loan and annual guaranty fees. The Company plans to fund advances to The
Villages through draws under an existing credit facility with a bank for
borrowings at 30-day LIBOR plus 2.25 percent, secured by deeds of trust on three
apartment properties. The Villages is a North Carolina limited partnership which
is managed by BNP Management, Inc. The general partner in The Villages is Boddie
Investment Company, whose sole shareholders and directors are Chairman and Vice
Chairman of the Company.

Note 3.  Common stock issued

On January 29, 1997, the Company issued 16,300 shares of common stock pursuant
to the earn-out provision of the acquisition agreement for BT Venture
Corporation. On February 14, 1997, and May 15, 1997, the Company issued 12,036
shares and 10,557 shares, respectively, of common stock through its Dividend
Reinvestment and Stock Purchase Plan.

Note 4.  Subsequent declaration of dividend

On July 16, 1997, the Company declared a cash dividend of $0.31 per share, which
will be paid on August 15, 1997, to shareholders of record on August 1, 1997.

Note 5.  Statement No. 128, "Earnings per Share"

In February 1997 the Financial Accounting Standards Board issued Statement No.
128, "Earnings per Share," which is required to be adopted on December 31, 1997.
At that time, the Company will be required to change the method currently used
to compute earnings per share and to restate all prior periods. Under the new
requirements for calculating primary earnings per share, the dilutive effect of
stock options will be excluded. The impact of Statement 128 on the calculation
of primary and fully diluted earnings per share is not expected to be material.


                                       7
<PAGE>


Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operation.

Certain matters discussed in this Quarterly Report on Form 10-Q are
forward-looking statements within the meaning of the federal securities laws.
Although the Company believes that the expectations reflected in such
forward-looking statements are based on reasonable assumptions, it can give no
assurance that its expectations will be achieved. Factors that could cause
actual results to differ materially from the Company's current expectations
include general economic conditions, local real estate conditions, and other
risks detailed from time to time in the Company's SEC reports.

Overview

Boddie-Noell Properties, Inc. is a self-managed, self-advised real estate
investment trust ("REIT"). As of June 30, 1997, the Company owned five apartment
properties containing 1,328 apartments and 47 net-lease restaurant properties.
Through its unconsolidated subsidiary, BNP Management, Inc. (the "Management
Company"), the Company manages an additional seven apartment properties
containing 1,495 apartments and two shopping centers. The Company's headquarters
are in Charlotte, North Carolina, and all of the Company's operations are in the
states of North Carolina and Virginia.

The following discussion should be read in conjunction with the financial
statements and notes thereto included in this Quarterly Report on Form 10-Q and
the Company's audited financial statements and notes thereto included in the
Company's 1996 Annual Report on Form 10-K.

Results of Operations

Revenues. Revenues increased by 6.7 percent for the quarter ended June 30, 1997,
and 11.4 percent for the six months ended June 30, 1997, compared to the same
prior year periods. The increase in revenues for both the three-month and
six-month periods is primarily attributable to improved apartment operations and
the effect of the acquisition of Paces Village Apartments in April 1996.

Apartment rental income increased by 8.2 percent in second quarter 1997 and 14.1
percent through six months of 1997 compared to 1996. Paces Village Apartments,
acquired April 29, 1996, contributed $387,000 second quarter revenues and
$764,000 year-to-date revenues in 1997 compared to $266,000 revenues from
acquisition through June 30 in 1996. For apartment properties held throughout
the entire six months of both 1997 and 1996, apartment rental income increased
by 3.6 percent in second quarter 1997 and 3.4 percent through six months of 1997
compared to 1996.

Summary amounts related to apartment properties occupancy and revenue per
occupied unit are as follows:
<TABLE>
<CAPTION>

                                                                    1997                                    1996
                                    ---------------------------------------------------------------------
                                      Harris                             Paces       Paces
                                       Hill     Latitudes   Oakbrook    Commons     Village    Overall     Overall
<S>                                    <C>        <C>         <C>        <C>         <C>        <C>        <C>
Number of units                          184        448         162        336         198       1,328      1,328

Quarter ended June 30--
Average physical occupancy              94.8%      96.6%       95.1%      97.3%       95.9%       96.2%      93.7%
Average economic occupancy              96.2%      95.3%       95.5%      97.4%       95.6%       96.1%      93.9%
Average monthly revenue/unit            $702        $652        $762       $704        $682        $690       $683
</TABLE>


                                       8
<PAGE>

<TABLE>
<CAPTION>

                                                                    1997                                    1996
                                    ---------------------------------------------------------------------
                                      Harris                             Paces       Paces
                                       Hill     Latitudes   Oakbrook    Commons     Village    Overall     Overall
<S>                                    <C>        <C>         <C>        <C>         <C>        <C>        <C>
Six months ended June 30--
Average physical occupancy              93.5%      95.1%       94.3%      96.9%       94.5%       95.1%      93.4%
Average economic occupancy              94.6%      94.1%       94.8%      96.9%       94.5%       95.0%      93.7%
Average monthly revenue/unit            $707        $651        $771       $701        $681        $690       $680
</TABLE>

On a same-units basis, average economic occupancy improved by 2.3 percent for
the quarter and 1.5 percent through six months, and average monthly revenue per
unit improved by 1.2 percent for the quarter and 1.9 percent through six months
of 1997 compared to 1996.

The Company owns apartment properties in Charlotte, North Carolina; Greensboro,
North Carolina; and Virginia Beach, Virginia. The Company's apartments are
priced in the moderate to moderately high range for apartments available within
these markets. Despite a substantial amount of new construction, especially in
Charlotte and Greensboro, these markets have remained relatively strong. This
strength is primarily attributable to demand for apartments created by continued
population and job growth. The Company experienced a nominal reduction in its
average economic occupancy during 1996. The Company has successfully maintained
a slight increase in average monthly revenue per unit through the first two
quarters of 1997 compared to fourth quarter of 1996, and increased occupancy
during the first quarter and again in the second quarter of 1997.

The Company has utilized three techniques to achieve these results: monitoring
and managing lease expiration dates; encouraging residents to sign longer lease
terms, up to 24 months; and providing incentives for residents who renew their
leases. At June 30, 1997, approximately one third of the Company's leases in
effect are for a duration of 13 months or more. While the Company expects some
continued pressure in its markets through 1997, management does not expect this
will have a material adverse effect on the Company's operations or cash flows.

Restaurant rental income was the minimum rent under the lease agreement with
Boddie-Noell Enterprises, Inc. in the first two quarters of both 1997 and 1996.
Under the terms of the lease agreement, restaurant rental income is the greater
of the minimum rent of $4.5 million per year or 9.875 percent of food sales. For
the second quarter of 1997, sales at the Company's restaurants totaled
$11,492,000, a decrease of 3.0 percent compared to second quarter of 1996.
Through six months of 1997, sales at the Company's restaurants totaled
$21,779,000, an increase of 0.4 percent compared to the first six months of
1996. For percentage rent payments to resume, restaurant sales would have to
increase by 1.3 percent over 1996 sales levels.

Equity in income of the Management Company increased significantly year-to-date
in 1997 compared to 1996, primarily due to the Management Company's receipt
during the first quarter of certain one-time refinancing fees from two managed
properties and sales commissions from two managed properties. The increase in
equity income in second quarter of 1997 compared to 1996 is attributable to fees
received by the Management Company for its planning and supervision of a
substantial rehabilitation project at The Villages, one of its managed
properties. Management does not expect the operation of the Management Company
to have a significant effect on the financial position, operating results, or
cash flows of the Company in future periods.

The increase in interest and other income for the second quarter and through six
months of 1997 compared to 1996 is primarily attributable to interest and fees
earned on loans made to facilitate the rehabilitation of The Villages. Effective
February 27, 1997, the Company entered into a participating loan agreement with
The Villages, described in detail in the Company's Quarterly Report on Form 10-Q
for the quarterly period ended March 31, 1997. Through June 30, 1997, the
Company has advanced approximately $844,000 under the loan agreement, and has
recorded interest income of approximately $30,000. Interest expense on related
borrowings totals approximately $13,000 through June 30, 1997.

                                       9
<PAGE>

Expenses. Expenses in the second quarter and first half of 1997 were generally
consistent with management's expectations. The increase in depreciation compared
to 1996 amounts reflects the acquisition of Paces Village Apartments ($10.7
million in apartment property assets) in April 1996, along with improvements at
other apartment properties. The increase in amortization expense is primarily
attributable to quarterly additions to the intangible asset related to the
earn-out provision of the 1994 BT Venture Corporation ("BTVC") acquisition
agreement.

Apartment operations expense increased by 17.0 percent in second quarter and
21.0 percent through six months of 1997 compared to 1996. These increases
reflect the impact of the Paces Village acquisition in April 1996, as well as
increased costs associated with attracting and retaining residents in a more
competitive apartment market. Apartment operations expense totaled 30.8 percent
of related income in second quarter 1997 compared to 28.5 percent in second
quarter of 1996, and 31.5 percent of related income through six months of 1997
compared to 29.7 percent through six months of 1996.

Operating expenses relating to restaurant properties are insignificant because
of the restaurant properties' triple net lease arrangement.

The increase in interest expense in the second quarter and through six months of
1997 compared to 1996 is primarily attributable to the addition of $10,650,000
of debt related to the acquisition of Paces Village in the second quarter of
1996. Weighted average interest rates were 8.1 percent in the second quarter of
1997 and 8.0 percent through six months of 1997 compared to 8.0 percent during
the same periods in 1996.

Liquidity and Capital Resources

Capital resources. At June 30, 1997, the Company's total book capitalization was
$102,283,000, comprised of $24,331,000 of shareholders' equity and $77,953,000
of debt.

During the second quarter of 1997, the Company issued 10,557 shares of common
stock under its Dividend Reinvestment and Stock Purchase Plan ("DRIP") for cash
proceeds totaling approximately $131,000.

During the second quarter of 1997, the Company recorded liability for additional
consideration of $141,667 to the former BTVC shareholders pursuant to an
earn-out provision in the BTVC acquisition agreement. No shares were issued
pursuant to this earn-out provision during the second quarter of 1997. Under the
terms of the acquisition agreement, at June 30, 1997, the former BTVC
shareholders were due additional consideration totaling approximately $430,000,
payable at the Company's option in up to 34,021 shares of common stock or in
cash. The earn-out period will end with the quarter ended September 30, 1997. By
agreement, the Company is prohibited from issuing such shares of common stock if
such issuance would cause the Company to become disqualified as a REIT.

During the second quarter of 1997, the Company advanced approximately $494,000
to The Villages under the participating loan agreement, which provides for
interest at the greater of 12.5 percent or 30-day LIBOR plus 6.125 percent plus
shared income interest. These advances were funded by draws under the Company's
1996 credit facility with a bank for borrowings at 30-day LIBOR plus 2.25
percent, secured by second deeds of trust on three apartment properties.

At June 30, 1997, the weighted average interest rate on outstanding debt was 8.1
percent, unchanged from March 31, 1997, with long-term debt comprised of
$60,137,000 at fixed interest rates and $17,816,000 at variable rates indexed on
30-day LIBOR rates. A 1 percent increase in variable rates would increase annual
interest expense by approximately $157,000, while a 1 percent decrease in
variable rates would decrease annual interest expense by approximately $180,000.

                                       10
<PAGE>

Cash flows and liquidity. Funds from operations ("FFO") is defined by the
National Association of Real Estate Investment Trusts ("NAREIT") as "net income
(computed in accordance with generally accepted accounting principles),
excluding gains (losses) from debt restructuring and sales of property, plus
depreciation and amortization, and after adjustments for unconsolidated
partnerships and joint ventures." Consistent with NAREIT guidelines, the Company
has disregarded all one-time fees received by the Management Company in the
first quarter of 1997 in calculating FFO.

Management considers FFO to be useful in evaluating potential property
acquisitions and measuring the operating performance of an equity REIT because,
together with net income and cash flows, FFO provides investors with an
additional basis to evaluate the ability of the REIT to incur and service debt
and to fund acquisitions and other capital expenditures. FFO does not represent
net income or cash flows from operations as defined by generally accepted
accounting principles ("GAAP"), and FFO should not be considered as an
alternative to net income as an indicator of the Company's operating performance
or as an alternative to cash flows as a measure of liquidity. FFO does not
measure whether cash flow is sufficient to fund all of the Company's cash needs,
including principal amortization, capital improvements and distributions to
shareholders. FFO does not represent cash flows from operating, investing or
financing activities as defined by GAAP. Further, FFO as disclosed by other
REITs may not be comparable to the Company's calculation of FFO.

A reconciliation of net income to FFO is as follows (all amounts in thousands):
<TABLE>
<CAPTION>

                                                            Three months ended              Six months ended
                                                                 June 30                         June 30
                                                           1997            1996           1997            1996
                                                      --------------- --------------- -------------- ---------------
<S>                                                      <C>             <C>            <C>             <C>
Net income                                                $   383         $   435        $   854         $   815
Depreciation                                                  639             603          1,278           1,159
Amortization of management intangible                          93              77            181             150
Less non-recurring equity income items
   excluded from FFO                                            -               -           (103)              -
                                                      --------------- --------------- -------------- ---------------

Funds from operations                                     $ 1,115         $ 1,116        $ 2,210         $ 2,124
                                                      =============== =============== ============== ===============
</TABLE>

Funds available for distribution ("FAD") is defined by the Company as FFO plus
non-cash expense for amortization of loan costs, less payments for scheduled
amortization of debt principal and recurring capital expenditures.

A reconciliation of FFO to FAD, along with summary cash flow information, is as
follows (all amounts in thousands):
<TABLE>
<CAPTION>

                                                            Three months ended              Six months ended
                                                                 June 30                         June 30
                                                           1997            1996           1997            1996
                                                      --------------- --------------- -------------- ---------------
<S>                                                       <C>             <C>            <C>             <C>
Funds from operations                                      $1,115          $1,116         $2,210          $2,124
Amortization of loan costs                                     56              56            112             105
Scheduled debt principal payments                            (123)           (109)          (243)           (224)
Recurring capital expenditures                               (126)            (77)          (214)           (126)
Non-recurring equity income items
   excluded from FFO                                            -               -            103               -
                                                      --------------- --------------- -------------- ---------------

Funds available for distribution                           $  922          $  986         $1,969          $1,879
                                                      =============== =============== ============== ===============
</TABLE>

                                       11
<PAGE>

<TABLE>
<CAPTION>

                                                            Three months ended              Six months ended
                                                                 June 30                         June 30
                                                           1997            1996           1997            1996
                                                      --------------- --------------- -------------- ---------------
<S>                                                     <C>           <C>             <C>            <C>
Net cash provided by (used in):
   Operating activities                                  $  1,166      $    1,325      $   2,362      $    2,566
   Investing activities                                      (532)        (10,584)          (960)        (10,825)
   Financing activities                                      (460)          9,447         (1,033)          8,244

Dividends and distributions paid to shareholders             $962            $935      $   1,920      $    1,870

Nonrecurring capital expenditures:
   Acquisition improvements and replacements                  $25             $24            $41            $103
   Other apartment property improvements                       46               5             59               5
</TABLE>

Funds from operations increased by 4.1 percent through six months of 1997
compared to 1996, primarily attributable to improved operations at apartment
properties and the inclusion of operations of Paces Village for the full period
in 1997. Funds from operations was flat in second quarter of 1997 compared to
1996, attributed to increased cost of property operations and timing of
administrative expenses.

The Company paid dividends of $0.31 per share in the first and second quarters
of both 1997 and 1996. These dividends were funded from cash provided by
operating activities.

The Company capitalizes those expenditures relating to acquiring new assets,
materially enhancing the value of an existing asset, or substantially extending
the useful life of an existing asset. All carpet and vinyl replacements are
capitalized. Additions to apartment properties were funded from cash provided by
operating activities and proceeds of common stock issued through the Company's
DRIP.

In February 1997 the Financial Accounting Standards Board issued Statement No.
128, "Earnings per Share," which is required to be adopted on December 31, 1997.
At that time, the Company will be required to change the method currently used
to compute earnings per share and to restate all prior periods. Under the new
requirements for calculating primary earnings per share, the dilutive effect of
stock options will be excluded. The impact of Statement 128 on the calculation
of primary and fully diluted earnings per share is not expected to be material.

Short- and long-term liquidity requirements. The Company continues to produce
sufficient cash flow to fund its regular dividend. The Company has announced
that it will pay a regular quarterly dividend of $0.31 per share on August 15,
1997, to shareholders of record on August 1, 1997.

The Company generally expects to meet its short-term liquidity requirements
through net cash provided by operations and utilization of credit facilities.
Management believes that net cash provided by operations is, and will continue
to be, adequate to meet both operating requirements and payment of dividends by
the Company in accordance with REIT requirements in both the short term and the
long term. The Company anticipates funding its acquisition activities, if any,
primarily by using short-term credit facilities or secured long-term debt. The
Company expects to meet certain of its long-term liquidity requirements, such as
scheduled debt maturities and repayment of short-term financing of possible
property acquisitions, through long-term secured and unsecured borrowings and
the issuance of debt securities or additional equity securities of the Company.
The Company believes that it has sufficient resources to meet its short- and
long-term liquidity requirements.

Management does not believe that inflation poses a material risk to the Company.
The leases at the Company's apartment properties are short-term in nature, with
none exceeding two years. The restaurant properties are leased on a triple-net
basis, which places the risk of rising operating and maintenance costs on the
lessee.

                                       12
<PAGE>

                           PART II - Other Information

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

The Company held its Annual Meeting of Shareholders on June 5, 1997. At that
meeting the following proposals were approved:
<TABLE>
<CAPTION>

                                                                                  Withheld/           Broker
                                                 For             Against          Abstained         Non-votes
                                           ----------------- ----------------- ----------------- -----------------
<S>                                           <C>                 <C>                <C>              <C>
Election of five directors:
   B. Mayo Boddie                              2,430,619                 -            15,130           340,324
   Nicholas B. Boddie                          2,430,619                 -            15,130           340,324
   Donald R. Pesta, Jr.                        2,426,381                 -            19,369           340,324
   William H. Stanley                          2,430,604                 -            15,145           340,324
   Richard A. Urquhart                         2,426,119                 -            19,631           340,324

Reincorporation in the State of Maryland       1,731,985            31,614            36,026           986,448
</TABLE>

Item 5.  Other Information

Re-election of officers

The Company has announced the re-election of the following officers:

   D. Scott Wilkerson                President and Chief Executive Officer
   Philip S. Payne                   Executive Vice President, Treasurer, and
                                     Chief Financial Officer
   Douglas E. Anderson               Vice President, Secretary
   Pamela B. Novak                   Vice President, Controller,
                                     Chief Accounting Officer

Change of the Company's State of Incorporation from Delaware to Maryland

Effective July 31, 1997, pursuant to the proposed Agreement and Plan of Merger
which was included in the Company's proxy statement dated April 30, 1997, and
approved by the Company's shareholders on June 5, 1997, the Company changed its
state of incorporation from Delaware to Maryland.

No action by current holders of the Company's stock certificates is required.
Each share of the Company's common stock prior to the reincorporation has been
converted to one share of the Company's common stock following the
reincorporation.

Item 6. Exhibits and Reports on Form 8-K.

a)   Exhibits:

     Exhibit 2        Agreement and Plan of Merger, dated July 22, 1997, between
                      Boddie-Noell Properties, Inc. and Boddie-Noell Properties
                      of Maryland, Inc.
     Exhibit 3.1      Amended and Restated Articles of Incorporation of Boddie-
                      Noell Properties, Inc., effective July 31, 1997
     Exhibit 3.2      Amended and Restated Bylaws of Boddie-Noell Properties,
                      Inc., effective July 31, 1997
     Exhibit 27       Financial data schedule (electronic filing)

     Note:  These exhibits have not been included in the registration statement
            but will be provided by the Company upon request.
                                       13
<PAGE>

b)   Reports on Form 8-K:

     None

                                   SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

                                            BODDIE-NOELL PROPERTIES, INC.
                                            (Registrant)




August 12, 1997                                 /s/ Philip S. Payne
                                            -----------------------
                                            Philip S. Payne
                                            Executive Vice President and
                                            Chief Financial Officer
                                            (Duly authorized officer)



August 12, 1997                                 /s/ Pamela B. Novak
                                            -----------------------
                                            Pamela B. Novak
                                            Vice President, Controller and
                                            Chief Accounting Officer


                                       14
<PAGE>





                                                                Exhibit 23.2

                         CONSENT OF INDEPENDENT AUDITORS

We consent to the reference to our firm  under the caption "Experts" in the
Registration Statement dated November 7, 1997 and related Prospectus of
Boddie-Noell Properties, Inc. for the registration of 2,800,000 shares of
its common stock and to the inclusion and incorporation by reference
therein of our report dated January 9, 1997, with respect to the financial
statements and schedule of Boddie-Noell Properties, Inc. included in its
Annual Report (Form 10-K) for the year ended December 31, 1996,
filed with the Securities and Exchange Commission and the inclusion of
our report dated September 12, 1997, with respect to the Combined Statement
of Revenue and Certain Operating Expenses of Acquired Properties for the
year ended December 31, 1996.

                          /s/ Ernst & Young LLP

Raleigh, North Carolina
November 7, 1997

<PAGE>



                                                                Exhibit 23.3

                         CONSENT OF INDEPENDENT AUDITORS

         As independent public accountants, we hereby consent to the
incorporation by reference in this registration statement of our report dated
January 31, 1996, included in Boddie-Noell Properties, Inc.'s Form 10-K for the
year ended December 31, 1996, and to all references to our firm included in this
registration statement. As independent public accountants, we hereby consent to
the use of our reports and to all references to our firm included in or made a
part of this registration statement.

ARTHUR ANDERSEN LLP

Charlotte, North Carolina
November 7, 1997


<PAGE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM BODDIE-NOELL
PROPERTIES, INC. FINANCIAL STATEMENTS AS OF AND FOR THE NINE MONTHS ENDED
SEPTEMBER 30, 1997, AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                                        <C>
<PERIOD-TYPE>                              9-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JUL-01-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                       1,406,892
<SECURITIES>                                         0
<RECEIVABLES>                                   34,734
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                             2,036,814
<PP&E>                                     110,345,762
<DEPRECIATION>                             (13,383,980)
<TOTAL-ASSETS>                             104,205,598
<CURRENT-LIABILITIES>                        1,286,610
<BONDS>                                     78,396,552
<COMMON>                                    35,194,270
                                0
                                          0
<OTHER-SE>                                 (11,243,970)
<TOTAL-LIABILITY-AND-EQUITY>               104,205,598
<SALES>                                              0
<TOTAL-REVENUES>                            11,609,255
<CGS>                                                0
<TOTAL-COSTS>                                4,459,329
<OTHER-EXPENSES>                             1,173,200
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           4,684,256
<INCOME-PRETAX>                              1,292,470
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          1,292,470
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 1,292,470
<EPS-PRIMARY>                                     0.42
<EPS-DILUTED>                                     0.42
        

</TABLE>


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