FRANCHISE FINANCE CORP OF AMERICA
10-Q, 1996-08-14
REAL ESTATE INVESTMENT TRUSTS
Previous: A PLUS NETWORK INC, 10-Q, 1996-08-14
Next: BALLYS CASINO HOLDINGS INC, 10-Q, 1996-08-14



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


                                    FORM 10-Q


(Mark One)
[X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

For the quarterly period ended              June 30, 1996
                                        ----------------------------------------

[  ]  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
                                     1-13116


                    FRANCHISE FINANCE CORPORATION OF AMERICA
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


                 Delaware                                       86-0736091
- -------------------------------------------------------------------------------
         (State of Incorporation)                            (I.R.S. Employer
                                                          Identification Number)

                              The Perimeter Center
                           17207 North Perimeter Drive
                            Scottsdale, Arizona 85255
- --------------------------------------------------------------------------------
                    (Address of principal executive offices)


Registrants' telephone number including area code           (602) 585-4500
                                                          ----------------------


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

Number of shares  outstanding of each of the issuer's classes of common stock as
of May 1, 1996:

      Common Stock, $0.01 par value                           40,406,652
      -----------------------------                        ----------------
                    Class                                  Number of Shares
<PAGE>
PART 1 - FINANCIAL INFORMATION
    Item l.  Financial Statements.
    -------  ---------------------

                    FRANCHISE FINANCE CORPORATION OF AMERICA

          CONSOLIDATED BALANCE SHEETS - JUNE 30, 1996 DECEMBER 31, 1995
                    (Amounts in thousands except share data)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                                      June 30,           December 31,
                                                                                        1996                 1995
                                                                                      ---------          ------------
<S>                                                                                   <C>                   <C>      
                                     ASSETS
Investments:
    Investments in Real Estate, at cost:
       Land                                                                           $ 317,913             $ 304,641
       Buildings and Improvements                                                       461,299               448,427
       Equipment                                                                         36,380                41,512
                                                                                      ---------             ---------
                                                                                        815,592               794,580
       Less-Accumulated Depreciation                                                    175,467               176,232
                                                                                      ---------             ---------
           Net Real Estate Investments                                                  640,125               618,348

    Mortgage Loans Receivable                                                            58,721               199,486
    Investment Securities (Note 1)                                                       30,763                  -
                                                                                      ---------             ---------
           Total Investments                                                            729,609               817,834

Cash and Cash Equivalents                                                                69,078                 2,067
Notes and Accounts Receivable, net of allowances
    of $2,200 in 1996 and $2,000 in 1995                                                  9,775                 6,820
Other Assets                                                                             17,142                16,783
                                                                                      ---------             ---------

           Total Assets                                                               $ 825,604             $ 843,504
                                                                                      =========             =========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
    Accounts Payable and Accrued Expenses                                             $   7,225             $   5,608
    Dividends Payable                                                                    18,183                18,133
    Senior Unsecured Notes due 2000 - 2005                                              198,829               198,702
    Other Unsecured Notes Payable (Note 2)                                               59,674                  -
    Unsecured Notes Payable to Bank                                                      29,500               110,000
    Mortgage Payable to Affiliate                                                         8,500                 8,500
    Rent Deposits                                                                         5,571                 5,630
    Other Liabilities                                                                     2,670                 3,114
                                                                                      ---------             ---------

           Total Liabilities                                                            330,152               349,687
                                                                                      ---------             ---------

Shareholders' Equity:
    Common Stock,  par value  $.01 per share,  authorized  200  million  shares,
       issued and outstanding 40,406,652 shares in 1996 and
       40,294,822 shares in 1995                                                            404                   403
    Capital in excess of par value                                                      549,782               547,478
    Cumulative Net Income                                                                96,341                60,670
    Cumulative Dividends                                                               (151,075)             (114,734)
                                                                                      ---------             ---------

           Total Shareholders' Equity                                                   495,452               493,817
                                                                                      ---------             ---------

           Total Liabilities and Shareholders' Equity                                 $ 825,604             $ 843,504
                                                                                      =========             =========
</TABLE>
<PAGE>
                    FRANCHISE FINANCE CORPORATION OF AMERICA

                        CONSOLIDATED STATEMENTS OF INCOME
            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 1996 AND 1995
                    (Amounts in thousands except share data)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                          Three Months        Three Months       Six Months        Six Months
                                             Ended               Ended             Ended             Ended
                                            6/30/96             6/30/95           6/30/96           6/30/95
                                          ------------        ------------       ----------        ----------
<S>                                           <C>               <C>                <C>                <C>    
REVENUES:
      Rental                                  $23,488           $21,410            $46,608            $42,140
      Mortgage Loan Interest                    7,049             2,897             13,033              4,861
      Investment Income and Other                 671               547              1,234              1,084
                                              -------           -------            -------            -------

                                               31,208            24,854             60,875             48,085
                                              -------           -------            -------            -------

EXPENSES:
      Depreciation and Amortization             5,103             5,221             10,231             10,496
      Operating, General and
        Administrative                          3,413             2,704              6,877              5,600
      Property Costs                              669               501              1,219                800
      Interest                                  6,975             3,316             13,484              5,329
      Related Party Interest                      243               240                486                480
                                              -------           -------            -------            -------

                                               16,403            11,982             32,297             22,705
                                              -------           -------            -------            -------

Income Before Gain on Sale of Property         14,805            12,872             28,578             25,380
Gain on Sale of Property (Note 1)               7,089                15              7,093              1,214
                                              -------           -------            -------            -------

Net Income                                    $21,894           $12,887            $35,671            $26,594
                                              =======           =======            =======            =======

Net Income Per Share                             $.54              $.32               $.88               $.66
                                                 ====              ====               ====               ====


Weighted Average Common and
      Common Equivalent Shares
      Outstanding                          40,486,014        40,250,719         40,455,444         40,250,719
                                           ==========        ==========         ==========         ==========
</TABLE>
<PAGE>
                    FRANCHISE FINANCE CORPORATION OF AMERICA

            CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                     FOR THE SIX MONTHS ENDED JUNE 30, 1996
                             (Amounts in thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                             Capital in
                                    Common    Excess of  Cumulative   Cumulative
                                     Stock    Par Value  Net Income    Dividends         Total            
                                     -----    ---------  ----------    ---------         -----            
<S>                                   <C>      <C>         <C>          <C>           <C>     
BALANCE, December 31, 1995            $403     $547,478    $60,670      $(114,734)    $493,817

    Capital contributions -
      dividend reinvestment plan         1        2,304       -             -            2,305

    Net income                         -           -        35,671          -           35,671

    Dividends declared -
      $.90 per share                   -           -          -           (36,341)     (36,341)
                                      ----     --------    -------      ---------     --------

BALANCE, June 30, 1996                $404     $549,782    $96,341      $(151,075)    $495,452
                                      ====     ========    =======      =========     ========
</TABLE>
<PAGE>
                    FRANCHISE FINANCE CORPORATION OF AMERICA

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                 FOR THE SIX MONTHS ENDED JUNE 30, 1996 AND 1995
                             (Amounts in thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                          1996                    1995
                                                                       ------------            ----------
<S>                                                                      <C>                   <C>       
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income                                                          $   35,671            $   26,594
     Adjustments to net income:
        Depreciation and amortization                                        10,231                10,496
        Gain on sale of property                                             (7,093)               (1,214)
        Provision for uncollectible mortgages and notes                       1,424                  -
        Other                                                                 1,311                 1,764
                                                                         ----------            ----------

           Net cash provided by operating activities                         41,544                37,640
                                                                         ----------            ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Acquisition of property                                                (44,561)              (67,022)
     Investment in mortgage loans                                           (38,565)              (74,367)
     Investment in notes receivable                                          (4,280)               (1,200)
     Improvement of property                                                   (382)                  (40)
     Proceeds from securitization transaction (Note 1)                      151,720                  -
     Proceeds from sale of property                                          11,057                 5,258
     Receipt of mortgage payoffs                                              3,289                   413
     Collection of mortgage principal                                         3,692                 1,305
                                                                         ----------            ----------

           Net cash provided by (used in) investing activities               81,970              (135,653)
                                                                         ----------            ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Dividends paid                                                         (36,291)              (36,226)
     Capital contributions - dividend reinvestment plan                       2,305                  -
     Proceeds from bank borrowings                                           70,500               125,000
     Repayment of bank borrowings and loan fees                            (152,672)                 -
     Proceeds from issuance of other unsecured notes                         59,655                  -
                                                                         ----------            ----------

           Net cash provided by (used in) financing activities              (56,503)               88,774
                                                                         ----------            ----------

NET INCREASE (DECREASE) IN CASH AND
     CASH EQUIVALENTS                                                        67,011                (9,239)

CASH AND CASH EQUIVALENTS, beginning of period                                2,067                12,095
                                                                         ----------            ----------

CASH AND CASH EQUIVALENTS, end of period                                 $   69,078            $    2,856
                                                                         ==========            ==========


Supplemental Disclosure of Noncash Activities:
     Investment in securities resulting from securitization (Note 1)        $30,763              $ -
                                                                            =======              =====
     Mortgage loan obtained as part of property sale proceeds,
        net of deferred gain                                                   $991              $ -
                                                                               ====              =====
</TABLE>
<PAGE>
                    FRANCHISE FINANCE CORPORATION OF AMERICA
                    ----------------------------------------

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

                                  JUNE 30, 1996
                                  -------------



(1)  MORTGAGE LOAN SECURITIZATION:
     -----------------------------

         Certain mortgage loans originated by FFCA and its predecessors totaling
$178.8  million  were  securitized  and  Secured   Franchise  Loan  Pass-Through
Certificates (the  "Certificates")  were sold to investors on June 27, 1996. The
servicing  rights on these mortgage loans have been retained by FFCA. Upon sale,
the mortgage loans  receivable were removed from the balance sheet and a gain on
the sale was recognized for the  difference  between the carrying  amount of the
mortgage loans and the adjusted sales price.  FFCA retained certain interests in
approximately 12.5% of the aggregate mortgage loan principal balance through the
purchase of subordinated investment securities of the securitization trust, and,
in  addition,  purchased  the  interest-only  certificate  ("IO  Strip").  These
investment securities, totaling $30.8 million at June 30, 1996, were recorded by
allocating the previous carrying amount of the mortgages between the assets sold
and the retained  interests,  based on their relative fair values,  as adjusted.
The adjustment is based on the present value estimate of future cash flows to be
received over the terms of the mortgage loans based on estimates of prepayments,
defaults,  normal servicing fees, servicing expenses and other factors. The gain
on the sale of the  mortgage  loans was  reduced by  establishing  a reserve for
estimated   probable   losses  under  the   subordination   provisions   of  the
securitization.

(2)  OTHER UNSECURED NOTES:
     ----------------------

         In February 1996, FFCA issued unsecured notes consisting of $30 million
of 6.78% notes due February 20, 2002 and $30 million of 7.02% notes due February
20, 2003. Interest on the notes is payable  semi-annually in arrears on each May
30 and November 30 with principal due at maturity. The proceeds of the unsecured
notes were used to pay down FFCA's  revolving  acquisition  line of credit.  The
notes may not be redeemed prior to their respective maturities.
<PAGE>
Part I -- Financial Information
- -------------------------------


Item 2.   Management's Discussion and Analysis of
          ---------------------------------------
          Financial Condition and Results of Operations
          ---------------------------------------------

General
- -------

Franchise  Finance  Corporation  of  America  (FFCA) is a fully  integrated  and
self-administered  real estate  investment  trust (REIT) which  invests in chain
restaurant real estate throughout the United States.  FFCA provides financing to
chain restaurant operators with experienced management in established restaurant
chains  principally  through sale and leaseback  transactions and  participating
mortgage loans.  FFCA and its predecessor  companies have provided  financing to
the chain  restaurant  industry  since 1981.  FFCA's  portfolio of properties is
diversified by tenant,  restaurant concept and geographic location.  At June 30,
1996,  FFCA's  portfolio  included 1,326  restaurant  properties  represented by
investments  in real estate and mortgage  loans  receivable,  and 244 restaurant
properties  represented  by  securitized  mortgage  loans in which  FFCA holds a
residual   interest.   These  restaurants  are  operated  by  approximately  400
restaurant operators in over 35 chains in 46 states.

Liquidity and Capital Resources
- -------------------------------

Rental and  mortgage  loan  interest  revenue  generated  by this  portfolio  of
properties  has,  and  will  continue  to,  comprise  the  majority  of the cash
generated  from  operations.  Net cash provided by operations for the six months
ended June 30, 1996 was $41.5 million as compared to $37.6 million in 1995, with
the  increase  resulting  from the  growth of the real  estate  portfolio.  Cash
generated from  operations is held in temporary  investment  securities  pending
distribution to the shareholders in the form of quarterly  dividends.  This cash
also may be used to fund investments in portfolio properties.

The majority of cash generated from investing activities is the result of FFCA's
first  securitization   transaction  which  was  completed  on  June  27,  1996.
Approximately  87.5% of the $178.8  million  securitized  mortgage loan pool was
sold to outside  parties.  Upon sale, the mortgage loans receivable were removed
from the balance sheet and a gain on the sale was  recognized for the difference
between the carrying  amount of the mortgage loans and the adjusted sales price.
FFCA holds  certificates  representing  the remaining 12.5% of the mortgage loan
pool balance,  and also holds the  interest-only  certificate.  These investment
securities  totaled  $30.8  million at June 30,  1996.  FFCA also  retained  the
servicing  rights on the mortgage loans  receivable and the right to receive any
participations  based on the gross sales of the  restaurant  properties.  Of the
$156  million  received  in cash  proceeds  on the sale of the  mortgage  loans,
approximately  $4.75  million was used or accrued  for  transaction  costs,  $82
million  was used to pay down the  acquisition  line of  credit  in June,  $20.5
million  was used to pay down the  acquisition  line of credit in July,  and the
remainder was used to fund acquisitions.  The difference between the fair market
value and the carrying  amount of the  mortgages  totaled $16 million,  of which
$3.8 million is recognized as gain (after deducting $4.75 million of transaction
costs,   $4.5  million  in  reserves  and  $3.2  million  in  unrecognized  gain
attributable to the  certificates  retained by FFCA). The sale of certain of the
securitized  mortgage  loans  allowed the  recognition  of  deferred  gains from
previous  transactions  related to these mortgage loans.  These gains aggregated
$3.3   million  in  the  second   quarter  for  a  total  gain  related  to  the
securitization of $7.1 million.

During the quarter ended June 30, 1996,  FFCA acquired or financed 40 restaurant
properties totaling approximately $32.5 million. These portfolio properties were
initially  funded by cash  generated  from  operations  and  proceeds  from bank
borrowings.  Also  during  the  quarter,  FFCA sold 20  properties  and  related
equipment,  two of which  represented  the lessees'  exercise of their  purchase
option on the properties.  An additional purchase option exercised by the lessee
was financed by FFCA as a mortgage  loan.  Cash proceeds  from these sales,  the
collection of mortgage loan principal  payments and the receipt of mortgage loan
payoffs,  approximating  $11 million in total,  were used to partially  fund new
portfolio investments in during the quarter.
<PAGE>
FFCA's primary source of funding for new investments is a $250 million unsecured
acquisition  loan facility  obtained from  NationsBank  in December  1995.  This
two-year  revolving credit facility bears annual interest  (payable  monthly) at
LIBOR (London  Interbank  Offered Rate) plus 1.5%, as compared to the prior loan
facility's  original rate of LIBOR plus 2.25% during 1995.  The interest rate in
effect at June 30, 1996 was 7.0%. This variable rate  acquisition  loan facility
is  periodically  paid down through the issuance of fixed rate debt, such as the
$60 million unsecured notes issued by FFCA in February 1996.

At June 30, 1996, FFCA had cash and cash equivalents  totaling $69.1 million and
$220.5 million available on its revolving credit facility. On July 3, 1996, FFCA
used  $50  million  of the  cash on hand to fund  thirty-seven  Black  Eyed  Pea
restaurant  properties under a $35.75 million sale and leaseback arrangement and
a $14.25 million note receivable.  In addition to this July transaction,  FFCA's
anticipated  investments  include  commitments  made to several large restaurant
operators including Arby's, Fuddruckers,  Applebee's, Burger King and Wendy's to
acquire  or  finance  (subject  to  FFCA's  customary  underwriting  procedures)
approximately  225  restaurant  properties  over the next twelve  months.  These
commitments  totaled  approximately  $220  million  as of June  30,  1996.  FFCA
anticipates  funding  these  specific  commitments,  and  other  investments  in
restaurant  properties,  through  amounts  available  on  its  revolving  credit
facility, issuance of additional unsecured debt or issuance of additional equity
securities of FFCA.

FFCA declared a second quarter dividend of $.45 per share, or $1.80 per share on
an annualized  basis,  payable on August 20, 1996 to  shareholders  of record on
August 9, 1996.  Management of FFCA believes that cash generated from operations
will be  sufficient  to meet  operating  requirements  and  provide the level of
shareholder dividends required to maintain its status as a REIT.

Results of Operations
- ---------------------

Total  revenues for the quarter  ended June 30, 1996 rose to $31.2  million from
$24.9 million for the comparable quarter of 1995. Portfolio investments were the
primary  source of revenue  increases,  despite the sale of 48 properties in the
past 12 months.  Portfolio  investments in the second quarter of 1996,  totaling
$32.5  million,  are  represented  by $19.7 million in mortgage  loans and $12.8
million in  property  subject  to  operating  leases.  Since  these  investments
occurred  throughout the quarter,  their weighted  average balance in the second
quarter is  equivalent  to  approximately  $9.3 million of  investments  and the
impact of these 1996 investments on rental revenue and mortgage  interest income
will not be fully reflected until the third quarter of 1996. Lease and loan base
rates on new investments  during the quarter ranged from  approximately  9.5% to
11.5%,  with a weighted average rate of 10.4%. Both the leases and participating
mortgage loans generally  provide for contingent  revenues based on a percentage
of the gross sales of the related restaurants.

The mortgages sold in the  securitization  transaction  generated  approximately
$4.9 million in mortgage loan interest  income during the quarter ended June 30,
1996.  In  addition,  FFCA  recognized  $1.1  million in loan  origination  fees
previously  deferred related to these  securitized  mortgage loans. As a result,
FFCA's investment in mortgage loans and the related mortgage interest income for
the third quarter of 1996 is expected to be lower than the current quarter. This
decrease in mortgage interest income will be partly offset by mortgage servicing
income,  interest income on the residual interests held in these mortgages and a
decrease in interest  expense due to the paydown of debt with  proceeds from the
securitization.  In  addition,  the  decrease  in  mortgage  interest  income is
expected to be offset in future quarters by continued investment in new mortgage
loans.

Rental  revenues  include both rental  payments  received  from lessees and rent
guaranty  insurance  payments.  Rental revenue collected under the rent guaranty
insurance  policies for the second quarter of 1996 decreased to $394,000 from $1
million in the second quarter of 1995 due to expiring rent  insurance  policies.
Rent guaranty  insurance  policies  covering FFCA's  properties will continue to
expire at various  dates,  with the majority of the  policies  expiring in 1998;
therefore, rental revenue from rent guaranty insurance for the remainder of 1996
is expected to be lower than in 1995.

The  restaurant  leases and loans  generally  provide  that lessees make monthly
payments  equal to the greater of a fixed base rate or a percentage of the gross
sales of the restaurants  (percentage rentals).  Percentage rentals 
<PAGE>
approximated  $1.4  million  for the second  quarter of 1996 as  compared  to $1
million for the second  quarter of 1995. A portion of the increase  reflected in
1996 relates to lessees  whose sales levels have,  for the first time,  exceeded
the  threshold  where  percentage  rent is due.  In  addition,  a portion of the
increase  relates to  increases in  individual  restaurant-level  sales  volumes
related to lessees who have previously exceeded the percentage rent threshold.

Gains on the sale of twenty  restaurant  properties  during the quarter totaling
$1.94  million  were offset by  impairment  losses of $1.92  million  recognized
during the quarter on thirteen properties.  Of the twenty properties sold during
the quarter,  nine were properties that had been  underperforming  or vacant and
the sale of these properties will result in a savings of approximately  $100,000
in property tax and other  property-related  expenses in 1996. At June 30, 1996,
vacant  properties  held for sale  represent less than .5% of FFCA's real estate
investments.

The remaining  revenues in 1996 and 1995 are primarily  attributable to interest
earned on temporary  investments,  fees charged to affiliates for administrative
services performed and interest earned on third party notes receivable. Interest
income on temporary  investments was  approximately  $40,000 higher this quarter
than in the second  quarter of 1995  primarily due to the increased cash balance
at the end of the quarter resulting from the securitization  transaction on June
27, 1996. Interest income on notes receivable  increased  approximately  $60,000
this quarter as compared to the same quarter in 1995 due to the addition of $4.3
million  in new  notes  in  1996  funded  in  conjunction  with  investments  in
restaurant  properties.  Since  the  securitization  occurred  at the end of the
quarter,  income related to servicing the securitized  mortgages and holding the
residual interests in these mortgages was not significant.

The  increase in interest  expense  from $3.3 million in 1995 to $7.0 million in
1996  is  due to the  use of  borrowings  in the  last  twelve  months  for  the
investment  in restaurant  properties.  FFCA's cost of borrowings is expected to
continue  to be  lower  in  1996  than  in  1995.  Although  proceeds  from  the
securitization  paid down debt balances and will decrease  interest  expense for
the third quarter, debt and related interest expense for the year is expected to
be higher than 1995 amounts as a result of increased  borrowings  for  continued
portfolio investment.

Operating,  general and administrative  expenses for the quarter reflected a net
increase of $709,000 over 1995.  During the quarter,  FFCA provided  reserves of
approximately  $700,000  on certain  mortgage  loans  related  primarily  to one
restaurant  operator whose  performance  indicated  that the carrying  amount of
these assets may not be fully recoverable.  Underperforming leases and loans are
administered  by FFCA's  property  management and legal  services  personnel who
maximize  recovery  through a combination  of payment  restructurings,  property
dispositions and tenant substitutions.

Income  before gain on the sale of property  rose to $14.8  million in 1996 from
$12.9  million in 1995  primarily  due to the growth of FFCA's  portfolio in the
preceding twelve months.  FFCA reported net income of $21.9 million, or $.54 per
share for the quarter ended June 30, 1996 as compared to $12.9 million,  or $.32
per share for the quarter ended June 30, 1995.

Tenant Concentration
- --------------------

During the six months ended June 30, 1996 and 1995, one lessee,  Foodmaker, Inc.
("Foodmaker"),  accounted for approximately 11% and 13%, respectively,  of total
rental and  mortgage  loan  interest  revenues of FFCA.  Foodmaker  operates and
franchises Jack In The Box restaurants.  The relative decrease in the percentage
of FFCA's revenue from  Foodmaker  between 1995 and 1996 is due to the fact that
FFCA's portfolio has grown and Foodmaker has become a relatively smaller portion
of the entire  portfolio.  This decrease is expected to continue,  however,  the
rate of decrease is dependent upon FFCA's overall  acquisition  rate and revenue
growth.  The following table  represents  selected  financial data of Foodmaker,
Inc. and Subsidiaries as reported by Foodmaker in its April 14, 1996 Form 10-Q.
<PAGE>
                        Foodmaker, Inc. and Subsidiaries
                       Selected Financial Data (unaudited)
                      (in thousands except per share data)
<TABLE>
<CAPTION>
      Unaudited Consolidated Balance Sheet Data:
                                                               April 14, 1996            October 1, 1995
                                                               --------------            ---------------
      Current Assets                                               $117,175                $  97,889
      Noncurrent Assets                                             558,380                  564,785
      Current Liabilities                                           136,865                  132,017
      Noncurrent Liabilities                                        498,702                  499,404

      Unaudited Consolidated Statements of Operations Data:
                                                                      Twenty-Eight Weeks Ended
                                                               ----------------------------------------
                                                               April 14, 1996            April 16, 1995
                                                               --------------            --------------
<S>                                                                <C>                      <C>     
      Gross Revenues                                               $580,605                 $523,341
      Costs and Expenses (including taxes)                          571,902                  598,778
                                                                  ---------                ---------
      Net Earnings (Loss)                                        $    8,703                $ (75,437)
                                                                 ==========                =========

      Net earnings (loss ) per share - primary and fully diluted       $.22                   $(1.95)
                                                                       ====                   ======
</TABLE>
Foodmaker revenues increased $57.3 million,  or 10.9%, to $580.6 million in 1996
from $523.3 million in 1995 principally due to an increase in restaurant  sales,
offset in part by a decline in distribution sales.

Sales by Foodmaker-operated Jack In The Box restaurants increased $59.7 million.
The sales  improvement  is primarily due to an increase in the average number of
Foodmaker-operated  restaurants  to 868 in 1996 from 823 in 1995, and in part by
an  increase  in  per  store  average  sales  for   comparable   restaurants  of
approximately   9.6%.   Distribution   sales  of  food  and  supplies   declined
approximately  $4.3  million  primarily  due to a  decline  in sales  to  Family
Restaurants,  Inc.  (FRI) and others of $8.0 million,  offset by an increases in
sales to  franchisees.  Jack In The Box  franchisees  have  formed a  purchasing
cooperative  and contracted  with another  supplier for  distribution  services.
Foodmaker  indicates  that the  loss of these  low  profit  margin  sales is not
expected to have a material effect on its profits.

Foodmaker  recorded  a loss in  1995  relating  to its  equity  in FRI of  $57.2
million,  resulting from the complete write-down of its investment in FRI due to
the  write-off  by FRI of the goodwill  attributable  to its  Chi-Chi's  Mexican
restaurant  chain.  Restaurant  costs of sales increased $16.6 million to $131.3
principally due to the costs related to increased  restaurant sales.  Restaurant
operating costs for Jack In The Box increased $20.1 million primarily due to the
increase in average number of Foodmaker-operated  restaurants and variable costs
associated with increased  sales.  These costs declined as a percentage of sales
in 1996 in comparison to the similar period in 1995 due to lower  percentages of
restaurant labor, operations  administrative costs and fixed expenses.  Selling,
general and  administrative  expenses for Jack In The Box decreased $2.6 million
principally  due  to  the  inclusion  of  an  $8  million  settlement  with  its
stockholders  in the first  quarter of 1995.  Advertising  and  promotion  costs
increased  $8.9 million in comparison to the similar period in 1995 due to costs
of aggressive  promotions and increased  advertising  related to higher sales in
1996.

Foodmaker  indicates that it expects that sufficient cash flow will be generated
from operations so that, combined with other financing alternatives available to
it, Foodmaker will be able to meet all of its debt service requirements, as well
as its capital expenditures and working capital requirements.

     *                *                 *                *                 *

In the opinion of management,  the FFCA financial  information  included in this
report reflects all adjustments necessary for fair presentation. All adjustments
are of a normal recurring nature.


Part II -- Other Information
- ----------------------------

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

An annual meeting of the  stockholders of FFCA (the Meeting) was held on May 10,
1995. The following table sets forth each of the proposals that the stockholders
were asked to vote upon and the results of the Meeting:

         Proposal                                         Results
         --------                                         -------

1.  A proposal to elect nine directors
<PAGE>
to the Board of Directors:

Morton Fleischer                                  For                32,342,968
                                                  Withheld              446,227

Willie R. Barnes, Esq.                            For                32,339,371
                                                  Withheld              449,248

William C. Foxley                                 For                32,339,943
                                                  Withheld              447,986

Robert Halliday                                   For                32,310,480
                                                  Withheld              479,372

Donald C. Hannah                                  For                32,344,045
                                                  Withheld              550,792

Dennis E. Mitchem                                 For                32,329,967
                                                  Withheld              458,632

Louis P. Neeb                                     For                32,347,195
                                                  Withheld              441,493

Kenneth B. Roath                                  For                32,350,869
                                                  Withheld              437,120

Wendell J. Smith                                  For                32,346,390
                                                  Withheld              439,401

Casey J. Sylla                                    For                32,347,306
                                                  Withheld              440,501

2.  A proposal to amend and restate the           For                15,961,992
Restated Certificate of Incorporation of          Against             4,044,949
FFCA to authorize the issuance of                 Abstain             1,617,614
50 million shares of preferred stock

3.  A proposal to ratify the selection of         For                32,064,021
Arthur Andersen LLP as FFCA's                     Against               151,968
independent auditors for the fiscal year          Abstain               569,245
ending December 31, 1996

Proposal  number  two,  to  amend  and  restate  the  Restated   Certificate  of
Incorporation,  did not pass because it did not receive the  required  number of
votes.

Item 5.  Other Information.
         ------------------

Certain mortgage loans  originated by FFCA and its predecessors  totaling $178.8
million were securitized and Secured  Franchise Loan  Pass-Through  Certificates
(the  "Certificates")  were sold to investors on June 27, 1996. The  transaction
included 297  conventional,  fixed-rate chain  restaurant  mortgage loans and 70
conventional,  fixed-rate  equipment loans, for a total of 367 fixed-rate loans.
The servicing  rights on these mortgage  loans have been retained by FFCA.  FFCA
retained certain interests in approximately 12.5% of the aggregate mortgage loan
principal balance through the purchase of subordinated
<PAGE>
investment  securities of the securitization  trust and, in addition,  purchased
the  interest-only  certificate  ("IO  Strip").  In the  ordinary  course of its
business, FFCA may in the future securitize and sell mortgage loans.

Item 6.  Exhibits and Reports on Form 8-K
         --------------------------------

(a) The  following  is a complete  list of  exhibits  filed as part of this Form
10-Q. For electronic  filing  purposes only,  this report  contains  Exhibit 27,
Financial  Data  Schedule.  Exhibit  numbers  correspond  to the  numbers in the
Exhibit Table of Item 601 of Regulation S-K.

         99.06    Purchase  agreement  dated June 27, 1996  between FFCA Secured
                  Assets Corporation,  and Merrill Lynch, Pierce, Fenner & Smith
                  Incorporated,   as  the  initial   purchaser  of  $156,490,000
                  aggregate   principal   amount  of  Secured   Franchise   Loan
                  Pass-Through Certificates, Class A, Class B, Class C and Class
                  D.

         99.2     Second amendment to credit  agreement among Franchise  Finance
                  Corporation  of America,  Certain  Lenders and  NationsBank of
                  Texas, N.A. as Administrative Lender, dated June 24, 1996

(b) During the quarter covered by this report,  FFCA did not file any reports on
Form 8-K.
<PAGE>
                                   SIGNATURES
                                   ----------


Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


                          FRANCHISE FINANCE CORPORATION OF AMERICA

Date:  August 12, 1996             By /s/ John R. Barravecchia
                               ---------------------------------------------
                               John R. Barravecchia, Chief Financial Officer
                               and Treasurer



Date:  August 12, 1996             By /s/ Catherine F. Long
                               ---------------------------------------------
                               Catherine F. Long, Vice President Finance
                               and Principal Accounting Officer
<PAGE>
                                  EXHIBIT INDEX

The  following is a complete  list of exhibits  filed as part of this Form 10-Q.
For electronic  filing purposes only, this report contains Exhibit 27, Financial
Data Schedule. Exhibit numbers correspond to the numbers in the Exhibit Table of
Item 601 of Regulation S-K.
<TABLE>
<CAPTION>
                                                                                                 Sequentially
Exhibit No.                         Description                                                  Numbered Page
- -----------                         -----------                                                  -------------

<S>                <C>                        
99.06             Purchase  agreement  dated June 27, 1996  between FFCA Secured
                  Assets Corporation,  and Merrill Lynch, Pierce, Fenner & Smith
                  Incorporated,   as  the  initial   purchaser  of  $156,490,000
                  aggregate   principal   amount  of  Secured   Franchise   Loan
                  Pass-Through Certificates, Class A, Class B, Class C and Class
                  D.

99.2              Second amendment to credit agreement among Franchise Finance
                  Corporation of America, Certain Lenders and NationsBank of
                  Texas, N.A. as Administrative Lender, dated June 24, 1996
</TABLE>

                                  $156,490,000
                         FFCA SECURED ASSETS CORPORATION
                SECURED FRANCHISE LOAN PASS-THROUGH CERTIFICATES,
                      CLASS A, CLASS B, CLASS C AND CLASS D


                               PURCHASE AGREEMENT
                               ------------------



                                                                   June 27, 1996


Merrill Lynch & Co.
Merrill Lynch, Pierce, Fenner & Smith
         Incorporated
World Financial Center, North Tower
New York, New York  10281

Ladies and Gentlemen:

                  Section 1. Introduction.  FFCA Secured Assets  Corporation,  a
Delaware  corporation  (the  "Depositor"),  has  duly  authorized  the  sale  of
$156,490,000  aggregate  principal  amount of FFCA  Secured  Assets  Corporation
Secured Franchise Loan Pass-through Certificates,  Class A, Class B, Class C and
Class D (the "Purchased  Certificates") to Merrill Lynch, Pierce, Fenner & Smith
Incorporated,  as initial  purchaser  (the "Initial  Purchaser").  The Purchased
Certificates,  together  with the Class IO, Class E, Class F, Class G, Class R-I
and Class R-II Certificates  (collectively,  the "Certificates"),  will evidence
the  entire  beneficial  interest  in a trust  (the  "Trust  Fund") to be formed
pursuant to a Pooling and Servicing  Agreement  (the "Pooling  Agreement") to be
dated  as of  June 1,  1996,  among  LaSalle  National  Bank,  as  trustee  (the
"Trustee"),  ABN AMRO Bank N.V., as fiscal agent,  Franchise Finance Corporation
of America,  a Delaware  corporation  ("FFCA"),  as master  servicer and special
servicer (in such capacities,  the "Servicer") and the Depositor.  The Depositor
is a wholly-owned subsidiary of FFCA. The Trust Fund will consist primarily of a
segre-
<PAGE>
gated pool (the "Mortgage Pool") of 296 conventional,  fixed rate,  monthly pay,
first lien  commercial  loans secured by real estate and other  property used in
the operation of regionally- or  nationally-recognized  chain  restaurants  (the
"Mortgage Loans") and a segregated pool (the "Equipment Pool" and, together with
the Mortgage Pool, the "Loan Pool") of 70 conventional, fixed rate, monthly pay,
first lien  commercial  loans secured by equipment used in the operation of such
restaurants  (the "Equipment  Loans" and,  together with the Mortgage Loans, the
"Secured  Loans").  As of June 1, 1996 (the "Cut-off Date"),  the Mortgage Loans
had an aggregate  principal  balance  (after taking into account all payments of
principal  due on or before  such date) of  approximately  $168,391,307  and the
Equipment  Loans had an aggregate  principal  balance (after taking into account
all payments of principal due on or before such date) of $9,768,764. Each of the
Secured Loans was originated or acquired by FFCA or one of its  predecessors  or
affiliates  (collectively,  the "Originators").  On the Closing Date (as defined
herein),  FFCA and FFCA  Acquisition  Corporation,  a Delaware  corporation (the
"Sellers"),  will transfer all of the Secured Loans to the Depositor pursuant to
a Loan Sale Agreement,  dated June 27, 1996 (the "Loan Sale  Agreement"),  which
will in turn assign the Secured Loans, together with certain representations and
warranties of FFCA with respect thereto, to the Trustee.

                  The Purchased Certificates are to be offered and sold by means
of a private  offering  memorandum  (including  any  amendments  or  supplements
thereto,  the "Memorandum")  prepared by the Depositor and pursuant to a Private
Placement  Agency  Agreement,  dated June 13, 1996 (the "Placement  Agreement"),
among  the  Depositor,   FFCA  and  Merrill  Lynch,   Pierce,   Fenner  &  Smith
Incorporated,  as placement agent (in such capacity, the "Placement Agent") in a
transaction  exempt from the registration  requirements of the Securities Act of
1933, as amended (the "Securities Act").

                  Capitalized  terms not otherwise defined herein shall have the
meanings  assigned  thereto in the Placement  Agreement.  All  references to the
Offered  Certificates  in the  Placement  Agreement  (other than in Section 1(e)
                                       2
<PAGE>
thereof)  shall be deemed to be  references  to the  Purchased  Certificates  as
defined herein.

                  The Depositor and FFCA hereby agree with the Initial Purchaser
as follows:

                  Section 2. Purchase of Purchased Certificates.  Subject to the
terms and conditions and in reliance upon the representations and warranties and
agreements set forth herein, the Depositor agrees to sell Purchased Certificates
of Class A, Class B, Class C and Class D in the respective principal amounts set
forth on Schedule A hereto to the Initial Purchaser as hereinafter provided, and
the Initial  Purchaser  agrees to purchase  Purchased  Certificates  of Class A,
Class B, Class C and Class D in the  respective  principal  amounts set forth on
Schedule A on the Initial Closing Date at a purchase price equal to, in the case
of Class A Certificates,  100%, in the case of Class B Certificates,  99 63/64%,
in the  case of  Class C  Certificates,  99  31/32%,  and in the case of Class D
Certificates,  99 63/64%,  of their  respective  principal  amounts plus accrued
interest thereon, if any, from June 27, 1996 to the Closing Date. At the time of
the delivery of the Purchased Certificates to the Initial Purchaser, the Initial
Purchaser  shall make such payment to the Depositor of such  purchase  prices by
wire transfer in immediately  available funds to such account or accounts as the
Depositor shall designate.

                  Section  3.  Delivery.  Delivery  of the Class A  Certificates
shall be made in the form of one or more global  certificates  delivered  to The
Depository  Trust  Company  or a  custodian  therefor,  except  that any Class A
Certificate to be purchased by an Institutional  Accredited Investor that is not
a  Qualified  Institutional  Buyer  shall  be  delivered  in  fully  registered,
certificated  form at the  offices of Thacher  Proffitt & Wood,  Two World Trade
Center, New York, New York at 10:00 a.m. New York City time, on the date hereof,
or such other place,  time or date as may be mutually agreed upon by the Initial
Purchaser and the Depositor  (the "Closing  Date").  The Purchased  Certificates
other than the Class A  Certificates  shall be  delivered  in fully  registered,
certificated  form at the offices and at the time specified above on the Closing
Date. Subject to the foregoing, the Pu-
                                       3
<PAGE>
rchased  Certificates  will be registered  in such names and such  denominations
(subject  to the  minimum  denominations  set  forth in the  Memorandum)  as the
Initial  Purchaser  shall specify in writing to the Depositor and the Trustee no
later than two business days prior to the Closing Date.

                  Section 4.  Confirmation  of  Representations,  Warranties and
Other Agreements  Contained in Placement  Agreement.  (a) The Depositor and FFCA
represent and warrant to the Initial  Purchaser,  as of the Closing Date, to the
effect set forth in  Section 3 of the  Placement  Agreement.  In  addition,  the
Depositor  and FFCA hereby  confirm  and ratify as of the  Closing  Date each of
their respective  covenants and agreements  contained in the Placement Agreement
(other than,  with respect to the Purchased  Certificates  only,  the agreements
contained  in  Section  1(e)  thereof),  including,  without  limitation,  their
agreements  with  respect to the  payment  of costs and  expenses  contained  in
Section 6 thereof and with respect to indemnification and contribution contained
in Section 8 thereof.

                  (b) The  Initial  Purchaser  represents  and  warrants  to the
Depositor  and FFCA,  as of the Closing Date, to the effect set forth in Section
1(d) of the  Placement  Agreement.  In addition,  the Initial  Purchaser  hereby
confirms  and  ratifies  as of  the  Closing  Date  each  of its  covenants  and
agreements contained in the Placement Agreement (other than, with respect to the
Purchased  Certificates only, the agreements contained in Section 1(e) thereof),
including, without limitation, its agreement with respect to indemnification and
contribution contained in Section 8 thereof.

                  Section  5.  Sale of  Purchased  Certificates  to the  Initial
Purchaser.  The sale of Purchased  Certificates to the Initial Purchaser will be
made without  registration of such Purchased  Certificates  under the Securities
Act of 1933, as amended (the  "Securities  Act"), in reliance upon the exemption
therefrom  provided by Section 4(2) of the Securities Act. The Initial Purchaser
hereby represents to the Depositor and FFCA that it is a Qualified Institutional
Buyer within the meaning of Rule 144A under the Securities Act.
                                       4
<PAGE>
                  Section 6. Certain  Agreements of the Depositor and FFCA.  The
Depositor and FFCA covenant and agree with the Initial Purchaser as follows:

                           (a) If, at any time prior to the earlier of (a) 180th
         day  following  the  Closing  Date  or  (b)  the  resale  of all of the
         Purchased  Certificates by the Initial  Purchaser,  any event involving
         the  Depositor,  the  Servicer,  the Sellers or the Secured Loans shall
         occur  as a  result  of  which  the  Memorandum  (as  then  amended  or
         supplemented)  would include an untrue  statement of a material fact or
         omit to state  any  material  fact  necessary  to make  the  statements
         therein,  in the light of the circumstances under which they were made,
         not misleading, the Depositor and FFCA promptly will notify the Initial
         Purchaser and prepare and furnish to the Initial Purchaser an amendment
         or supplement  to the  Memorandum  that will correct such  statement or
         omission.

                           (b) During the period  referred  to in Section  6(a),
         the  Depositor  will furnish to the Initial  Purchaser  without  charge
         copies  of  the  Memorandum   (including  all  exhibits  and  documents
         incorporated by reference therein),  the Loan Documents and the Pooling
         Agreement, and all amendments or supplements to such documents, in each
         case  as soon  as  available  and in  such  quantities  as the  Initial
         Purchaser may reasonably request.

                  Section 7. Conditions of the Initial Purchaser's  Obligations.
The obligations of the Initial Purchaser to purchase the Purchased  Certificates
on the Closing Date will be subject to the accuracy of the  representations  and
warranties  of the  Depositor  herein  and in the  Placement  Agreement,  to the
performance by the Depositor and FFCA of their respective  obligations hereunder
and under the Placement Agreement,  including,  without limitation, the delivery
of each of the items required to be delivered  pursuant to Section 5(a) and 5(b)
of  the  Placement  Agreement,   and  to  the  following  additional  conditions
precedent:

                           (a) The Purchased  Certificates  shall have been duly
         authorized, executed, authenticated,  
                                       5
<PAGE>
         delivered  and  issued,  and each of the Loan  Sale  Agreement  and the
         Pooling  Agreement  shall  have  been  duly  authorized,  executed  and
         delivered by the respective  parties thereto and shall be in full force
         and effect and the  Secured  Loans  shall  have been  delivered  to the
         Trustee pursuant to the Pooling Agreement.

                           (b) The Initial Purchaser shall receive certificates,
         dated the Closing Date,  of the President or any Vice  President of the
         Depositor  and of the  President  or any Vice  President of FFCA to the
         effect that such officer has  carefully  examined this  Agreement,  the
         Placement  Agreement and the  Memorandum  and that, to the best of such
         officer's  knowledge  (i) the  representations  and  warranties  of the
         Depositor and FFCA set forth herein and in the Placement  Agreement are
         true and correct in all material  respects as of the Closing Date, (ii)
         the Depositor and FFCA have complied with all material  agreements  and
         satisfied  all  material  conditions  on their parts to be performed or
         satisfied hereunder or under the Placement Agreement at or prior to the
         Closing  Date  and  (iii)  nothing  has come to the  attention  of such
         officer  that would lead such  officer to believe  that the  Memorandum
         contains any untrue  statement of a material fact or omits to state any
         material fact necessary in order to make the statements therein, in the
         light of the circumstances under which they were made, not misleading.

                  (c) The Initial Purchaser shall have received on and as of the
         Closing  Date an  opinion  of  Skadden,  Arps,  Slate,  Meagher & Flom,
         special counsel to the Initial Purchaser,  with respect to the validity
         of the Pooling  Agreement  and the  Purchased  Certificates,  and other
         related matters as the Initial Purchaser may reasonably request.

                  (d) On or prior to the Closing Date the  Depositor  shall have
         furnished  to the Initial  Purchasers  such  further  certificates  and
         documents as the Initial Purchasers shall reasonably request.
                                       6
<PAGE>
         If any of the  conditions  specified  in this  Section 7 shall not have
been fulfilled in all material  respects when and as provided in this Agreement,
or if any of the opinions and certificates  referred to above or in Section 5 of
the  Placement  Agreement  shall  not be in  all  material  respects  reasonably
satisfactory in form and substance to the Initial Purchaser,  this Agreement and
all of the  Initial  Purchaser's  obligations  hereunder  may be canceled by the
Initial  Purchaser  at or prior to delivery  of and  payment  for the  Purchased
Certificates.  Notice of such  cancellation  shall be given to the Depositor and
FFCA.

                  Section  8.   Severability   Clause.   Any  part,   provision,
representation,  or warranty of this Agreement which is prohibited or is held to
be void 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.

                  Section 9. Notices.  All communications  hereunder shall be in
writing and if sent to (a) Merrill Lynch,  Pierce,  Fenner & Smith Incorporated,
shall be  mailed,  delivered  by hand or  overnight  courier or  transmitted  by
facsimile and confirmed to Merrill Lynch, Pierce, Fenner & Smith Incorporated at
World Financial Center, North Tower, 250 Vesey Street, New York, New York 10285,
Attention: John Gluszak,  Facsimile No. (212) 449-2629, (b) the Depositor, shall
be mailed,  delivered by hand or overnight  courier or  transmitted by facsimile
and confirmed to the FFCA Secured Assets  Corporation  at 17207 North  Perimeter
Drive,  Scottsdale,  Arizona  85255,  Facsimile No. (602)  585-2225,  Attention:
Morton H.  Fleischer  (with a copy to Dennis L.  Ruben),  or (c) FFCA,  shall be
mailed,  delivered by hand or overnight  courier or transmitted by facsimile and
confirmed to Franchise  Finance  Corporation of America at 17207 North Perimeter
Drive,  Scottsdale,  Arizona  85255,  Facsimile No. (602)  585-2225,  Attention:
Morton H. Fleischer (with a copy to Dennis L. Ruben).

                  Section 10.  Representations  and  Indemnities to Survive.  No
investigation  made by or on behalf of the Initial  Purchaser,  the Depositor or
any of the  officers,  managers,  directors,  partners  or any of the  officers,
                                       7
<PAGE>
managers,  directors  or  controlling  persons  referred  to in Section 8 of the
Placement   Agreement  shall  affect  the  enforceability  or  validity  of  the
respective  agreements,  representations,   warranties,  indemnities  and  other
statements of the  Depositor  and its officers and of the Initial  Purchaser set
forth in or made pursuant to this  Agreement and the  Placement  Agreement,  and
such   agreements,   representations,   warranties  and  indemnities  and  other
statements will survive delivery of and payment for the Purchased Certificates.

                  Section 11.  Successors.  This  Agreement  will  inure  to the
benefit  of  and be  binding  upon  the  parties  hereto  and  their  respective
successors  and the  officers,  managers,  directors,  partners and  controlling
persons referred to in Section 8 of the Placement Agreement and their respective
successors and assigns,  and, except as specifically set forth herein,  no other
person will have any right or obligation hereunder.

Section 12.       Integration; Amendment.

                  This Agreement,  together with the Placement  Agreement,  sets
forth the entire  understanding  of the parties  relating to the subject  matter
hereof,  and all prior  understandings,  written  or oral,  with  respect to the
offering of the Purchased  Certificates (other than the Placement Agreement) are
superseded by this Agreement. It is understood and agreed that nothing set forth
herein  shall  change,  waive,  discharge or terminate  the  obligations  of the
Initial  Purchaser,  the Depositor or FFCA set forth in the Placement  Agreement
and the letter agreement referred to in Section 6(a) thereof (including, without
limitation, the agreements set forth in Section 1(e) of the Placement Agreement)
as they  relate  to the  Class R-I and Class  R-II  Certificates.  Neither  this
Agreement nor any term hereof may be changed,  waived,  discharged or terminated
orally, but only by an instrument in writing, signed by the parties hereto.


Section 13.       GOVERNING LAW.

                  THIS   AGREEMENT   SHALL  BE  GOVERNED  BY  AND  CONSTRUED  IN
ACCORDANCE  WITH  THE  LAWS OF THE  STATE  OF NEW  
                                       8
<PAGE>
YORK WITHOUT REGARD TO ITS CONFLICTS OF LAWS PRINCIPLES OR RULES.

Section 14.       Counterparts.

                  This  Agreement  may be executed  in one or more  counterparts
each of which shall be deemed an original.

Section 15.       Headings.

                  The section headings in this Agreement have been inserted as a
matter of convenience of reference and are not a part of this Agreement.
                                       9
<PAGE>
                  If the  foregoing  terms  correctly  set forth our  agreement,
please  confirm this letter by signing and returning to us the duplicate copy of
this letter.

                          Very truly yours,

                          FRANCHISE FINANCE CORPORATION
                            OF AMERICA



                          By: /s/ Dennis L. Ruben
                              --------------------------------------------------
                                   Name:
                                   Title:

                          FFCA SECURED ASSETS
                            CORPORATION



                          By: /s/ Dennis L. Ruben
                              --------------------------------------------------
                                  Name:
                                  Title:


Confirmed and accepted as of the date first written above.

MERRILL LYNCH, PIERCE, FENNER & SMITH
              INCORPORATED


By:  /s/ Bruce L. Ackerman
     ----------------------
     Name:
     Title:
                                       10
<PAGE>
                                                                      Schedule A



                                         Class Principal
Purchased Certificates                   Balance 
- ----------------------                   --------------- 

Class A                                  $117,144,000 
Class B                                    17,885,000 
Class C                                    11,625,000 
Class D                                     9,836,000 
                                       11

                      SECOND AMENDMENT TO CREDIT AGREEMENT


         THIS SECOND  AMENDMENT TO CREDIT  AGREEMENT (this "Second  Amendment"),
dated as of June 24, 1996, is entered into among FRANCHISE  FINANCE  CORPORATION
OF  AMERICA,  a  Delaware  corporation  ("Company"),  the  banks  listed  on the
signature page hereof (the  "Lenders"),  and  NATIONSBANK OF TEXAS,  N.A. in its
capacity as administrative agent for the Lenders (the "Administrative Lender").

         A.  Company,  Lenders  and  Administrative  Lender are  parties to that
certain  Credit  Agreement,  dated as of December 27,  1995,  as amended by that
certain First Amendment to Credit Agreement, dated as of February 23, 1996 (said
Credit Agreement,  as amended, the "Credit Agreement";  the terms defined in the
Credit  Agreement  and not  otherwise  defined  herein  shall be used  herein as
defined in the Credit Agreement).

         B. Company,  Lenders and  Administrative  Lender desire to make certain
amendments to the Credit Agreement.

         NOW,  THEREFORE,  in  consideration  of the  covenants,  conditions and
agreements  hereafter set forth, and for other good and valuable  consideration,
the  receipt  and  adequacy  of which are all hereby  acknowledged,  the parties
hereto covenant and agree as follows:

         1.       AMENDMENTS TO CREDIT AGREEMENT.
                  -------------------------------

         (a) Section 1.1 of the Credit Agreement is hereby amended by adding the
following defined terms thereto in proper alphabetical order:

                  "Asset Securitization" means the sale, disposition or transfer
         by Company or any of its  Subsidiaries  to FFCA Secured Assets of notes
         evidencing obligations to repay mortgage loans or equipment loans owned
         by Company or any such  Subsidiary,  which notes (and  certificates  or
         other  evidences of ownership  representing  interests in pools of such
         mortgage loans or equipment loans) are subsequently sold or assigned to
         one or more Asset Securitization Affiliates.

                  "Asset  Securitization   Affiliate"  means  any  Affiliate  of
         Company or any of its  Subsidiaries  which owns no assets  (other  than
         initial  capitalization  of each Affiliate not to exceed  $100,000) and
         transacts no business other than as a depositor,  conduit or grantor in
         an Asset Securitization,  including,  without limitation,  FFCA Secured
         Assets or any real estate mortgage  investment conduit or grantor trust
         whose sole purpose is to effect an Asset Securitization.

         "FFCA   Mortgage"   means  FFCA   Mortgage   Corporation,   a  Delaware
         corporation.
<PAGE>
         "FFCA Secured Assets" means FFCA Secured Assets Corporation, a Delaware
         corporation.

                  "FFCA Mortgage  Recapitalization" means the acquisition by (a)
         Morton  H.  Fleischer  of  100% of the  common  Capital  Stock  of FFCA
         Mortgage and (b) Company of 100% of the preferred Capital Stock of FFCA
         Mortgage.

                  Retained  Securities" means any class of securities or portion
         thereof  purchased  or retained by the Company or any  Subsidiary  from
         FFCA Secured Assets in conjunction with any Asset Securitization.

         (b) The  definition  of "Asset  Sale" set forth in  Section  1.1 of the
Credit Agreement is hereby amended to read as follows:

                  "'Asset Sale' means any sale or other  disposition,  or series
         of sales or  other  dispositions  (including,  without  limitation,  by
         merger or consolidation, and whether by operation of law or otherwise),
         made on or after the Closing Date by Company or any of its Subsidiaries
         to any Person  (other than Company or any of its  Subsidiaries)  of (a)
         all or substantially all of the outstanding Capital Stock of any of its
         Subsidiaries,  (b) all or substantially all of its assets or the assets
         of any division of Company or any of its  Subsidiaries or (c) any other
         asset or assets of Company or any of its  Subsidiaries,  including  the
         sale of notes in connection with an Asset Securitization (but excluding
         any Retained Securities in connection with such Asset  Securitization);
         provided,  however, that the following shall not be considered an Asset
         Sale hereunder:  (i) the sale or other disposition by Company or any of
         its Subsidiaries of worn out or obsolete tools,  property or equipment;
         (ii) the sale of debt or equity  investment  securities in the ordinary
         course of  business;  and (iii) sales  resulting  from the  exercise by
         Tenants under Leases with respect to Property  owned by Company and its
         Subsidiaries  as of the  Closing  Date of purchase  options  granted by
         Company and its Subsidiaries to such Tenants."

         (c) The  definition  of  "Subsidiary"  set forth in Section  1.1 of the
Credit  Agreement is hereby amended by (i) deleting the "." at the end of clause
(b) thereof and inserting ";" in lieu thereof and (ii) adding the proviso at the
end thereof to read as follows:

                  "provided,  however,  Subsidiary  does mean and  include  FFCA
         Mortgage  but  does  not  mean  or  include  any  Asset  Securitization
         Affiliate."

         (d) Section 6.3 of the Credit  Agreement  is hereby  amended to read as
         follows:

                  "6.3. Contingent Liabilities. Company shall not, and shall not
         permit any of its Subsidiaries to, create,  incur, assume, become or be
         liable in any manner in respect of, or suffer to exist,  any Contingent
         Liabilities, except (a) Contingent Liabilities under or 
                                      -2-
<PAGE>
         relating to the Loan Papers, (b) Contingent Liabilities in existence on
         the Closing  Date,  as shown on Schedule  4.8  hereto,  (c)  Contingent
         Liabilities  resulting from the  endorsement of negotiable  instruments
         for  collection  in the  ordinary  course of business,  (d)  Contingent
         Liabilities in respect of Interest  Hedge  Agreements of Company or any
         of its Subsidiaries, and (e) other Contingent Liabilities not to exceed
         $5,000,000 in aggregate principal amount."

         (e) Section 6.5 of the Credit  Agreement is hereby  amended by amending
the last sentence thereof to read as follows:

         "Except with  respect to the FFCA  Mortgage  Recapitalization,  Company
         will not transfer any of the issued and  outstanding  Capital  Stock of
         any Subsidiary which is a qualified REIT Subsidiary  within the meaning
         of Section  865(i) of the Code and will not permit the  issuance of any
         additional  shares of such Capital Stock if the issuance  thereof would
         cause such Subsidiary to fail to be  characterized  as a qualified REIT
         Subsidiary."

         (f) Section 6.9 of the Credit  Agreement  is hereby  amended to read as
follows:

                  "6.9.  Transactions  with  Affiliates.  Company shall not, and
         shall not permit any of its  Subsidiaries to, enter into or be party to
         a transaction  with any Affiliate,  including,  but not limited to, (a)
         dispositions  of such assets in an Affiliate,  (b) a loan or advance to
         an Affiliate,  unless such  Investment is evidenced by an  Intercompany
         Note,  and (c) mergers  into,  consolidations  with,  or  purchases  or
         acquisitions of assets from, any Affiliate;  provided, (i) that Company
         may enter into such  transactions if the value of the consideration for
         all such transactions (other than Asset  Securitizations)  entered into
         after the Closing Date does not exceed $10,000,000 in aggregate amount;
         (ii) that an Affiliate  who is an  individual  may serve as a director,
         officer  or  employee  of  Company,  and  (iii)  that  Company  and its
         Subsidiaries  may (A)  enter  into  Asset  Securitizations  with  Asset
         Securitization  Affiliates,  subject to the restrictions in Section 6.6
         hereof and the requirements of Section 2.5(b) hereof,  and (B) purchase
         or acquire Retained Securities.

         (g) Article VI of the Credit  Agreement is hereby amended by adding the
following Section 6.18 thereto to read as follows:

                  "6.18 Asset Securitization Affiliates. Company will not permit
         any Asset  Securitization  Affiliate  to conduct  any  active  trade or
         business  other than  directly  in respect of an Asset  Securitization.
         Without  limiting the  generality of the  foregoing,  Company shall not
         permit any Asset  Securitization  Affiliate to directly or  indirectly,
         other  than in  conjunction  with an Asset  Securitization,  (a) incur,
         assume, guaranty or otherwise create or become liable in respect of any
         Indebtedness,  (b) make, or permit to remain outstanding, an Investment
         in any Person,  (c) create or suffer to be created or exist a Lien upon
         any part of its  property  or upon any  income,  revenues,  issues  and
                                      -3-
<PAGE>
         profits thereof, (d) sell,  transfer,  exchange or otherwise dispose of
         any part of its property, (e) create, organize or establish any Person,
         including,   without  limitation,  any  Subsidiary,  or  (f)  maintain,
         contribute to or assume any liability with respect to any Person."

         (h) Section 7.1(n) of the Credit Agreement is hereby amended to read as
follows:

                  "(n) Company  shall fail or cause to qualify,  or be unable to
         certify to Lenders its continuing  status,  as a Real Estate Investment
         Trust  pursuant  to  Sections  856  through  860  of the  Code;  or any
         Subsidiary  (other  than  FFCA  Mortgage)  which  is a  qualified  REIT
         subsidiary  within the meaning of Section 856(i) of the Code shall fail
         to qualify as a qualified REIT subsidiary within the meaning of Section
         856(i) of the Code."

         (i) Schedule 4.1 to the Credit Agreement is hereby amended to be in the
form of Schedule 4.1 to this Second Amendment.

         (j) Schedule  4.13 to the Credit  Agreement is hereby  amended to be in
the form of Schedule 4.13 to this Second Amendment.

         2.  REPRESENTATIONS  AND WARRANTIES  TRUE; NO EVENT OF DEFAULT.  By its
execution and delivery hereof,  Company  represents and warrants that, as of the
date hereof and after giving effect to the amendments  provided in the foregoing
Section 1:

         (a)  the  representations  and  warranties   contained  in  the  Credit
Agreement are true and correct on and as of the date hereof as if made on and as
of such date;

         (b) no event has occurred and is continuing which constitutes a Default
or an Event of Default;

         (c)  Company  has full power and  authority  to  execute,  deliver  and
perform  this Second  Amendment,  and the Credit  Agreement,  as amended by this
Second  Amendment,  the  execution,  delivery  and  performance  of this  Second
Amendment and the Credit Agreement,  as amended by this Second  Amendment,  have
been duly  authorized  by all  corporate  action  of  Company,  and this  Second
Amendment and the Credit  Agreement,  as amended  hereby,  constitute the legal,
valid and binding  obligations of the Company,  enforceable  in accordance  with
their respective terms,  except as  enforceability  may be limited by applicable
debtor relief laws and by general  principles of equity  (regardless  of whether
enforcement  is sought in a proceeding in equity or at law) and except as rights
to indemnity may be limited by federal or state securities laws;

         (d) Neither the  execution,  delivery  and  performance  of this Second
Amendment or the Credit Agreement, as amended by this Second Amendment,  nor the
consummation of any 
                                      -4-
<PAGE>
transactions  herein or therein,  will  contravene  or conflict  with any Law to
which Company or any of its Subsidiaries is subject or any indenture,  agreement
or other  instrument to which Company or any of its Subsidiaries or any of their
respective property is subject; and

         (e) no authorization,  approval, consent or other action by, notice to,
or filing with,  any  governmental  authority  or other  Person (not  previously
obtained), is required for the (i) execution, delivery or performance by Company
of this Second  Amendment  and the Credit  Agreement,  as amended by this Second
Amendment, or (ii) acknowledgement of this Second Amendment by any Guarantor.

         3.  CONDITIONS  OF  EFFECTIVENESS.   This  Second  Amendment  shall  be
effective as of June 24, 1996, subject to the following:

         (a)  Administrative  Lender shall have  received  counterparts  of this
Second Amendment executed by the Majority Lenders;

         (b)  Administrative  Lender shall have  received  counterparts  of this
Second Amendment executed by Company and acknowledged by each Guarantor;

         (c) the  representations  and warranties set forth in Section 2 of this
Second Amendment shall be true and correct;

         (d) Administrative  Lender shall have received an opinion of counsel of
Company  and  its  Subsidiaries,  dated  the  date  of  this  Second  Amendment,
acceptable  to Lenders  and  otherwise  in form and  substance  satisfactory  to
Lenders  and  Special  Counsel,  with  respect  to  this  Second  Amendment  and
otherwise,  including,  without limitations  opinions (A) to the valid legal and
binding  nature of this Second  Amendment  and the Credit  Agreement  as amended
hereby, (B) to the power, authorization and corporate matters of Company and its
Subsidiaries  taken  with  respect  to this  Second  Amendment  and  the  Credit
Agreement,  as amended hereby, (C) that the execution,  delivery and performance
by  Company  and  its  Subsidiaries  of this  Second  Amendment  and the  Credit
Agreement,  as amended hereby,  does not violate any terms of the certificate of
incorporation,  bylaws or agreement of Company or any of its  Subsidiaries,  and
(D) to such other matters as are reasonably requested by Special Counsel;

         (e)  Administrative  Lender  shall have  received  certified  corporate
resolutions of Company and each Guarantor  authorizing  the execution,  delivery
and performance of this Second Amendment;

         (f)  Administrative  Lender  shall have  received an opinion of Special
Counsel,  dated as of the date of this Second Amendment,  acceptable to Lenders,
with respect to the  enforceability of the Credit Agreement,  as amended hereby,
and the other Loan Papers; and
                                      -5-
<PAGE>
         (g)  Administrative  Lender and Lenders shall have received in form and
substance   satisfactory  to  Administrative  Lender  and  Lenders,  such  other
documents, certificates and instruments as Lenders shall require.

         4. GUARANTOR'S  ACKNOWLEDGEMENT.  By signing below,  each Guarantor (i)
acknowledges,  consents and agrees to the execution, delivery and performance by
Company  of this  Second  Amendment,  (ii)  acknowledges  and  agrees  that  its
obligations in respect of its Guaranty Agreement and Subordination Agreement are
not released,  diminished,  waived, modified, impaired or affected in any manner
by this Second  Amendment or any of the provisions  contemplated  herein,  (iii)
ratifies  and  confirms  its  obligations  under  its  Guaranty   Agreement  and
Subordination Agreement, and (v) acknowledges and agrees that it has no claim or
offsets  against,  or defenses or counterclaims  to, its Guaranty  Agreement and
Subordination Agreement.

         5.       REFERENCE TO THE CREDIT AGREEMENT.

         (a) Upon the effectiveness of this Second Amendment,  each reference in
the Credit Agreement to "this Agreement",  "hereunder",  or words of like import
shall mean and be a reference to the Credit Agreement, as amended by this Second
Amendment.

         (b) The Credit Agreement, as amended by this Second Amendment,  and all
other Loan Papers shall remain in full force and effect and are hereby  ratified
and confirmed.

         6. COSTS, EXPENSES AND TAXES. Company agrees to pay on demand all costs
and  expenses  of  Administrative  Lender in  connection  with the  preparation,
reproduction,  execution  and  delivery  of the Second  Amendment  and the other
instruments  and documents to be delivered  hereunder  (including the reasonable
fees and out-of-pocket expenses of Special Counsel).

         7. EXECUTION IN COUNTERPARTS.  This Second Amendment may be executed in
any  number  of  counterparts  and  by  different  parties  hereto  in  separate
counterparts, each of which when so executed and delivered shall be deemed to be
an original and all of which when taken  together  shall  constitute but one and
the same instrument.

         8.  GOVERNING  LAW;  BINDING  EFFECT.  This Second  Amendment  shall be
governed  by and  construed  in  accordance  with the laws of the State of Texas
(without  giving  effect to conflict of laws) and the United  States of America,
and shall be binding  upon  Company,  each  Guarantor  and each Lender and their
respective successors and assigns.

         9.  HEADINGS.  Section  headings in this Second  Amendment are included
herein for convenience of reference only and shall not constitute a part of this
Second Amendment for any other purpose.
                                      -6-
<PAGE>
         10. ENTIRE AGREEMENT.  THE CREDIT AGREEMENT,  AS AMENDED BY THIS SECOND
AMENDMENT,  AND THE OTHER LOAN PAPERS REPRESENT THE FINAL AGREEMENT  BETWEEN THE
PARTIES AS TO THE SUBJECT MATTER THEREIN AND HEREIN AND MAY NOT BE  CONTRADICTED
BY EVIDENCE OF PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS BETWEEN THE
PARTIES.

================================================================================
                   REMAINDER OF PAGE LEFT INTENTIONALLY BLANK
================================================================================






                                      -7-
<PAGE>

         IN WITNESS  WHEREOF,  the  parties  hereto  have  executed  this Second
Amendment as of the date first above written.

                                     FRANCHISE FINANCE CORPORATION OF AMERICA



                                     By:       /s/ John R. Barravecchia
                                        ----------------------------------------
                                              John R. Barravecchia
                                              Executive Vice President and Chief
                                              Financial Officer


                                     NATIONSBANK OF TEXAS, N.A.



                                     By:       /s/ Frank M. Johnson
                                        ----------------------------------------
                                        Name: Frank M. Johnson
                                        ----------------------------------------
                                        Title: SVP
                                        ----------------------------------------


                                     AMSOUTH BANK OF ALABAMA



                                     By:       /s/ Dean H. Burgess
                                        ----------------------------------------
                                        Name: Dean H. Burgess
                                        ----------------------------------------
                                        Title: Vice President
                                        ----------------------------------------


                                     BANK HAPOALIM, B.M., LOS ANGELES BRANCH



                                     By:       /s/ Kalman Schiff
                                        ----------------------------------------
                                        Name: Kalman Schiff
                                        ----------------------------------------
                                        Title: First Vice President
                                        ----------------------------------------

                                      -8-
<PAGE>
                                     By:       /s/ Lori Lake
                                        ----------------------------------------
                                        Name: Lori Lake
                                        ----------------------------------------
                                        Title: Assistant Vice President
                                        ----------------------------------------


                                     BANK OF MONTREAL, CHICAGO BRANCH



                                     By:       /s/ Jeffrey G. Hoppen
                                        ----------------------------------------
                                        Name: Jeffrey G. Hoppen
                                        ----------------------------------------
                                        Title: Director
                                        ----------------------------------------


                                     COMMERZBANK AKTIENGESELLSCHAFT, LOS ANGELES
                                     BRANCH



                                     By:      /s/ Christian Jagenberg
                                        ----------------------------------------
                                        Christian Jagenberg
                                        ----------------------------------------
                                        Senior Vice President and Manager
                                        ----------------------------------------



                                     By:       /s/ Wolter Mehring
                                        ----------------------------------------
                                        Wolter Mehring
                                        ----------------------------------------
                                        Vice President
                                        ----------------------------------------


                                     DRESDNER BANK AG, NEW YORK BRANCH



                                     By:       /s/ Thomas J. Nadramia
                                        ----------------------------------------
                                        Name: Thomas J. Nadramia
                                        ----------------------------------------
                                        Title: Vice President
                                        ----------------------------------------

                                      -9-
<PAGE>
                                     By:       /s/ John W. Sweeney
                                        ----------------------------------------
                                        Name: John W. Sweeney
                                        ----------------------------------------
                                        Title: Assistant Vice President
                                        ----------------------------------------


                                     THE INDUSTRIAL  BANK OF JAPAN, LIMITED, LOS
                                     ANGELES AGENCY



                                     By:       /s/ Toshinari Iyoda
                                        ----------------------------------------
                                        Name: Toshinari Iyoda
                                        ----------------------------------------
                                        Title: Senior Vice President
                                        ----------------------------------------

                                     THE LONG-TERM CREDIT BANK OF JAPAN, LTD.



                                     By:       /s/ T. Morgan Edwards II
                                        ----------------------------------------
                                        Name: T. Morgan Edwards II
                                        ----------------------------------------
                                        Title: Deputy General Manager
                                        ----------------------------------------



                                     By:
                                        ----------------------------------------
                                        Name:
                                        ----------------------------------------
                                        Title:
                                        ----------------------------------------


                                     NORWEST BANK ARIZONA, NATIONAL ASSOCIATION



                                     By:       /s/ Dan McKirgan
                                        ----------------------------------------
                                        Name: Dan McKirgan
                                        ----------------------------------------
                                        Title: Vice President
                                        ----------------------------------------

                                      -10-
<PAGE>
                                 COOPERATIEVE CENTRALE RAIFFEISEN-BOERENLEENBANK
                                 B.A., "RABOBANK NEDERLAND", NEW YORK BRANCH



                                 By:       /s/ Dana W. Hemenway
                                 -----------------------------------------------
                                 Name: Dana W. Hemenway
                                 -----------------------------------------------
                                 Title: Vice President
                                 -----------------------------------------------



                                 By:       /s/ Ian Reece
                                 -----------------------------------------------
                                 Name: Ian Reece
                                 -----------------------------------------------
                                 Title: Vice President and Manager
                                 -----------------------------------------------


                                 SIGNET BANK



                                 By:       /s/ John A. Schissel
                                 -----------------------------------------------
                                 Name: John A. Schissel
                                 -----------------------------------------------
                                 Title: Vice President
                                 -----------------------------------------------


                                 TEXAS COMMERCE BANK NATIONAL ASSOCIATION



                                 By:       /s/ Brian M. Kouns
                                 -----------------------------------------------
                                 Name: Brian M. Kouns
                                 -----------------------------------------------
                                 Title: Vice President
                                 -----------------------------------------------


ACKNOWLEDGED AND AGREED:

FFCA ACQUISITION CORPORATION
FFCA INSTITUTIONAL ADVISORS, INC.
FFCA MORTGAGE CORPORATION

                                      -11-
<PAGE>

By:       /s/ John R. Barravecchia
   ----------------------------------
         John R. Barravecchia
         Executive Vice President and
         Chief Financial Officer

                                      -12-
<PAGE>
                                  Schedule 4.1

Franchise Finance Corporation of America
A Delaware Corporation
17207 N. Perimeter Drive
Scottsdale, AZ  85255

The Corporation  has authorized  200,000,000  shares of common stock,  par value
$.01 per share issued and outstanding 40,406,555 shares*

FFCA Acquisition  Corporation
A  Delaware  Corporation  and  wholly-owned   subsidiary  of  Franchise  Finance
Corporation of America
17207 N. Perimeter Drive
Scottsdale, AZ  85255

The  Corporation  has authorized 100 shares of common stock,  par value $.01 per
share issued and outstanding 100 shares

FFCA Institutional Advisors, Inc.
A  Delaware  Corporation  and  wholly-owned   subsidiary  of  Franchise  Finance
Corporation of America
17207 N. Perimeter Drive
Scottsdale, AZ  85255

The  Corporation  has authorized 100 shares of common stock,  par value $.01 per
share issued and outstanding 100 shares

FFCA Mortgage Corporation
A  Delaware  Corporation  and  wholly-owned   subsidiary  of  Franchise  Finance
Corporation of America
17207 N. Perimeter Drive
Scottsdale, AZ  85255

The  Corporation  has authorized 100 shares of common stock,  par value $.01 per
share issued and outstanding 100 shares

*The following  shareholders  held on May 25, 1996 1% or more of the outstanding
common stock of FFCA:
Morton H. Fleischer                1,208,469
Fidelity Management & Research       825,200
Fidelity Real Estate                 572,000
European Investors, Inc.             508,200
Robert W. Halliday                   425,505
<PAGE>
                                 Schedule 4.13


FRANCHISE FINANCE CORPORATION OF AMERICA
Investment in FFCA Institutional Advisors, Inc.                  $ 3,237,655
     (100 shares of common stock, par value $.01 per share)
Investment in FFCA Aquisition Corporation                        $         1
     (100 shares of common stock, par value $.01 per share)                 
Investment in FFCA Mortgage Corporation                          $   100,000
     (100 shares of common stock, par value $.01 per share)      

FFCA ACQUISITION CORPORATION
None


FFCA MORTGAGE CORPORATION
None


FFCA INSTITUTIONAL ADVISORS, INC.
Investment in FFCA Co-Investment Limited Partnership             $   299,703
     (.98% general partnership interest)

<TABLE> <S> <C>

<ARTICLE>                                                            5
<LEGEND>
                  THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION
                   EXTRACTED FROM THE CONSOLIDATED BALANCE SHEET AS OF
                JUNE 30, 1996 AND THE CONSOLIDATED STATEMENT OF INCOME
               FOR THE SIX MONTHS ENDED JUNE 30, 1996 AND IS QUALIFIED
            IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                     1,000
<CURRENCY>                                U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<EXCHANGE-RATE>                                      1
<CASH>                                          69,078
<SECURITIES>                                    30,763
<RECEIVABLES>                                   11,975
<ALLOWANCES>                                     2,200
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         815,592
<DEPRECIATION>                                 175,467
<TOTAL-ASSETS>                                 825,604
<CURRENT-LIABILITIES>                                0
<BONDS>                                        296,503
                                0
                                          0
<COMMON>                                           404
<OTHER-SE>                                     495,048
<TOTAL-LIABILITY-AND-EQUITY>                   825,604
<SALES>                                              0
<TOTAL-REVENUES>                                60,875
<CGS>                                                0
<TOTAL-COSTS>                                    1,219
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              13,970
<INCOME-PRETAX>                                 35,671
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             35,671
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    35,671
<EPS-PRIMARY>                                      .88
<EPS-DILUTED>                                        0
        

</TABLE>


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