FRANCHISE FINANCE CORP OF AMERICA
10-K, 1997-02-21
REAL ESTATE INVESTMENT TRUSTS
Previous: BORG WARNER AUTOMOTIVE INC, 424B4, 1997-02-21
Next: SFX BROADCASTING INC, 424B3, 1997-02-21



                                    FORM 10-K


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



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

         For the fiscal year ended December 31, 1996

                                       OR

[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
         OF THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

         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 No.)

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


Registrant's telephone number, including area code:  (602) 585-4500

Securities Registered Pursuant to Section 12(b) of the Act:

         Title of each class           Name of each exchange on which registered
         -------------------           -----------------------------------------
Common Stock, par value $.01 per share               New York Stock Exchange

Securities Registered Pursuant to Section 12(g) of the Act:  None


         Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant  was required to file such  reports) and (2) has been subject to such
filing requirements for the past 90 days. Yes X No
                                             ---  ---

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

         The aggregate  market value of the voting stock held by  non-affiliates
of the Registrant as of February 3, 1997 was $1,023,754,160.

         The number of shares of the Registrant's $.01 par value common stock as
of February 3, 1997 was 40,564,076.

                       DOCUMENTS INCORPORATED BY REFERENCE

         Part III, Items 10, 11, 12 and 13 are  incorporated by reference to the
definitive proxy statement for the  Registrant's  Annual Meeting of Shareholders
to be held on May 6, 1997, to be filed pursuant to Regulation 14A.
<PAGE>
PART I

Item 1.  Business.

Background

         Franchise  Finance  Corporation  of  America  ("FFCA")  is the  largest
independent  company in the United States dedicated  primarily to providing real
estate financing to the chain restaurant industry.  FFCA was incorporated in the
state of Delaware in 1993 and is successor to Franchise  Finance  Corporation of
America  I ("FFCA  I"),  a  Delaware  corporation,  and  eleven  public  limited
partnerships  which were merged into FFCA on June 1, 1994.  FFCA,  together with
its  predecessors,  has been engaged in the financing of chain  restaurant  real
estate  since 1981.  At December  31,  1996,  FFCA had  interests  in over 1,800
restaurant properties operated by approximately 400 restaurant operators in over
35  restaurant  chains  located in 46  states.  FFCA is a fully  integrated  and
self-administered  real estate  investment  trust ("REIT").  The common stock of
FFCA began  trading on the New York Stock  Exchange  on June 29,  1994 under the
symbol "FFA."

         In 1996,  FFCA  completed a number of  transactions  that have,  or are
expected  to  have,  an  impact  on its  results  of  operations  and  financial
condition.  In June 1996, FFCA completed its first  securitization  transaction.
Certain mortgage loans  originated by FFCA and its predecessors  totaling $178.8
million  were   securitized  on  June  27,  1996  and  Secured   Franchise  Loan
Pass-Through  Certificates  (the  "Certificates")  were sold to  investors.  The
servicing rights on these mortgage loans and any additional  payments based upon
a  participation  in the gross sales of the restaurant or specified  contractual
increases  ("Participations")  were retained by FFCA. FFCA also 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.
In order to facilitate the loan  origination and  securitization  process in the
future,  FFCA  formed  FFCA  Mortgage  Corporation  during  1996.  This  taxable
affiliate was created primarily to originate  mortgage loans which will comprise
future  securitization  pools. In response to customer needs,  FFCA expanded its
array of financial  products in 1996 with the  introduction of its variable rate
loan product and held $20 million in aggregate principal amount of variable rate
loans at December 31, 1996.

         The  statements  contained  in  this  report,  if not  historical,  are
forward-looking  statements and involve risks and uncertainties that could cause
actual results to differ materially from the results, financial or otherwise, or
other  expectations   described  in  such  forward-looking   statements.   These
statements are identified with the words "anticipated,"  "expected," or "plans".
Therefore,  forward-looking statements should not be relied upon as a prediction
of actual future results or occurrences.

Business Strategy

         FFCA's primary strategy is to finance chain restaurant properties which
are operated by  experienced  multi-unit  restaurant  operators  in  established
restaurant chains through mortgage loans
                                       2
<PAGE>
and sale-leaseback  transactions.  The sale-leasebacks  entered into by FFCA are
retained  in  its  portfolio  and  generally   provide  for  base  rentals  plus
Participations.  In  addition,  FFCA will  purchase  existing  chain  restaurant
properties  which are subject to leases already in place.  The mortgage loans to
be originated by FFCA and its  affiliates  will  generally be pooled and sold in
securitized offerings,  with FFCA retaining interests in the pool in the form of
subordinated securities, interest-only securities and mortgage servicing rights.
Restaurants  financed by FFCA are  generally  operated by  multi-unit  operators
which include both chain restaurant  franchisors and franchisees.  Approximately
90% of the restaurant  properties  financed by FFCA are fast food restaurants in
chains such as Arby's,  Burger King,  Hardee's,  Jack in the Box, Kentucky Fried
Chicken,  Pizza Hut,  Taco Bell and Wendy's.  Most of the  remaining  properties
financed  by FFCA  are  part of  midscale  and  casual  dining  chains,  such as
Applebee's and Denny's.

         Since 1980,  members of FFCA's  management  group have gained extensive
experience in the development and refinement of systems of operation, management
and  research  which have  enhanced  FFCA's  ability to  identify,  evaluate and
structure new investments. FFCA's experience in the chain restaurant real estate
industry results in efficient in-house  performance of virtually every aspect of
real  estate  acquisition  and  management  and is  reflected  in  FFCA's  eight
departments,  which include  Accounting,  Asset Management,  Corporate  Finance,
Information Systems, Investor Relations, Legal Services, Property Management and
Research and Underwriting.

         FFCA's principal  business objective is to increase cash flow per share
(i) through continued investment activity,  (ii) by controlling expenses through
greater  economies  of scale,  (iii)  through the receipt of  contractual  lease
escalations and (iv) by increasing its use of internally-generated cash flow for
investments.  Management seeks to achieve growth in cash flow, while maintaining
low  portfolio   investment  risk  through  diligent  adherence  to  its  tested
underwriting  criteria,  investment  diversification and a conservative  capital
structure.

         FFCA intends to provide real estate capital to large,  multi-unit chain
restaurant operating companies principally through  sale-leaseback  transactions
and mortgage  loans.  FFCA also  occasionally  provides  financing for equipment
located  at  the  restaurant  properties  for  which  it  provides  real  estate
financing.  Consistent with its experience  between June 1994 and December 1996,
chain  restaurant  properties  financed by FFCA are  anticipated to be primarily
existing  locations which are either being  refinanced or financed in connection
with acquisitions by restaurant operating companies.  FFCA also provides capital
for  new  restaurant   development  which  is  typically  in,  or  adjacent  to,
established markets where the restaurant chain brand is recognized.

         FFCA  structures  its  investments to enhance the stability of its cash
flows.  FFCA's  sale-leaseback  transactions are triple-net leases which provide
that the  lessees are  responsible  for the  payment of all  property  operating
expenses,  including property taxes, maintenance and insurance costs. Therefore,
FFCA is generally not required to make significant  capital  expenditures in the
properties which it owns and leases to chain restaurant  operators.  Both FFCA's
sale-leaseback
                                       3
<PAGE>
and  mortgage  financings  are  generally  for  twenty-year  terms and  mortgage
products are generally fully amortizing over the term of the loans.

         FFCA  continually  monitors and  administers its investments to enhance
the  stability  of its  cash  flows.  FFCA's  eight  departments  include  Asset
Management,  Legal  Services and Property  Management  which  together  serve to
monitor all aspects of portfolio  performance.  FFCA's  properties are regularly
inspected by an in-house  appraisal staff to monitor asset condition.  Financial
data is regularly  collected  on the  restaurant  locations  financed by FFCA to
determine their profitability.  Asset Management staff monitor payment receipts,
as well as property tax and insurance  compliance.  Lease and mortgage  payments
are generally  collected by electronic  account  debits on the first day of each
month.  Underperforming and non-performing  leases and loans are administered by
Property Management and Legal Services personnel who also supervise the in-house
administration of property  dispositions and tenant  substitutions.  FFCA has an
established   record  of   identifying   and   resolving   underperforming   and
non-performing  leased assets,  with an average time of approximately six months
to relet or sell such properties.

         FFCA's  investments  are diversified by geographic  region,  restaurant
operator and restaurant chain.  FFCA's future  investments are anticipated to be
funded through a combination of debt and equity issuances,  internally-generated
cash and the securitization of mortgage loans.

Information Systems

         To enhance its investment evaluation and origination, FFCA has invested
extensively  in information  systems which are specific to the chain  restaurant
industry.  FFCA's databases include specific chain restaurant  location data for
over 100,000 locations in the United States,  including demographic information,
traffic  volumes  and  information   regarding   surrounding  retail  and  other
commercial development that generate customer traffic for restaurants. FFCA also
maintains  a  database  of  approximately   7,000  chain   restaurant   industry
participants, as well as databases of restaurant-level financial performance for
existing  and  prospective  clients.  FFCA  has the  ability  to  integrate  the
information  in  its  locations,  participants  and  restaurant-level  financial
databases in a mapping system which contains demographic,  retail space, traffic
count and street  information for every significant market in the United States.
FFCA has also collected extensive data regarding management practices within the
chain restaurant industry, franchisor practices and industry trends.

         FFCA has internally  developed  portfolio  management systems suited to
its  specialized  focus on the  chain  restaurant  industry.  As a result of the
development by FFCA of its automated systems technology,  FFCA can monitor large
diversified portfolios by exception,  including lease and mortgage payments made
through  automated  bank account  debits,  property  taxes,  property  insurance
coverage and property financial performance.

         The information collected by FFCA is actively used to assess investment
opportunities,   measure   prospective   investment  risk,   evaluate  portfolio
performance and manage underperforming
                                       4
<PAGE>
and  non-performing  assets.  FFCA  publishes  research on the chain  restaurant
industry which includes  observations  of industry  issues and trends,  areas of
growth, and the economics of chain restaurant operation.  FFCA has also employed
its client and collections  data from over fifteen years to develop  statistical
models which aid in the  evaluation  of potential  investments.  FFCA intends to
continually  develop,  improve and use its restaurant industry knowledge through
research and broader  application of information  technology to lower  portfolio
risk, improve performance and improve its competitive advantage.


Investment Criteria

         Real estate investment  opportunities  undergo an underwriting  process
designed to maintain a conservative  investment profile.  The process includes a
review of the following factors:

o    Restaurant  Profitability.  FFCA  seeks to invest in restaurant real estate
     where the underlying operations provide adequate cash flow to support lease
     or mortgage payments.

o    Restaurant  Investment  Amount.  FFCA  seeks  to invest in  properties  for
     amounts which are not in excess of their fair market value.

o    Site  Considerations.  FFCA  seeks to invest in high profile,  high traffic
     real estate which it believes exhibits strong retail property fundamentals.

o    Market  Considerations.  FFCA seeks  to emphasize investments in properties
     used by restaurant systems having significant area market penetration.

o    Operating  Experience.  FFCA  seeks to invest in  properties  of multi-unit
     restaurant operators with strong restaurant industry backgrounds.

o    Credit  Considerations.  FFCA's  investments  have  full tenant or borrower
     recourse.  Many of  FFCA's  leases  and  mortgages  also have  recourse  to
     guarantors  who are owners or  affiliates  of the tenant or borrower.  FFCA
     reviews  tenant,  borrower and guarantor  financial  strength to assess the
     availability  of  alternate  sources of payment in the event that cash flow
     from  restaurant  operations  might be  insufficient  to  provide  lease or
     mortgage payments.

o    Physical  Condition.  FFCA  seeks to  invest  in  well-maintained  existing
     properties  or  in  newly  constructed  properties.  FFCA  has a  staff  of
     appraisal  professionals  who conduct  physical  site  inspections  of each
     property financed by FFCA.

o    Restaurant  Chain  Suitability.  FFCA  seeks to  primarily  invest in  real
     estate used by large national and regional chain restaurant  systems having
     annual system-wide sales of more than $250 million.
                                       5
<PAGE>
o    Environmental  Considerations.   FFCA  engages   outside  professionals  to
     independently  conduct  Phase  I  environmental  assessments  for  all  new
     financings.  Phase II environmental assessment reports are also prepared if
     recommended by the Phase I assessments. FFCA will not finance a property if
     a Phase II report indicates evidence of significant environmental concerns.

Chain Restaurants

         Although an individual restaurant's sales may vary by season, FFCA does
not believe that any aspect of its business is significantly seasonal in nature.
FFCA's portfolio is generally  diversified by restaurant concept;  however, FFCA
may be  dependent  to a certain  extent upon one or more of the  franchisors  or
restaurant  concepts  since a failure of any of the  franchisors  or  restaurant
systems to support their  franchisees or  restaurants  could result in financial
difficulty  for such  franchisees  and affect the ability of the  franchisees to
make payments to FFCA.  FFCA is not  affiliated  with any of the  franchisors or
franchisees.

         The following table sets forth the interests held by FFCA in restaurant
concepts as of December 31, 1996. The restaurant chain  distribution shown below
does not  represent  concentration  of specific  tenants under lease or mortgage
loan  agreements.  These agreements are with the restaurant  operators,  not the
restaurant  chains,  and there  are over 400  restaurant  operators  represented
within FFCA's investment portfolio.
                                       6
<PAGE>
 Restaurant Chain Distribution by Number of Restaurants as of December 31, 1996
<TABLE>
<CAPTION>

                                                                  Number of Restaurants
                                               -------------------------------------------------------------
                                                                  FFCA                                         Percentage
                                                                Mortgage         Securitized                       of
                    Chain                         FFCA        Corporation       Interests (2)      Total         Total
                                                                  (1)
- ----------------------------------------------- ---------- ------------------- ----------------- ----------- ---------------
<S>                                             <C>              <C>                <C>           <C>            <C> 

Arby's                                             189            40                 79             308           16%
Burger King                                        170            88                 35             293           16%
Hardee's                                           163             1                 19             183           10%
Jack in the Box                                    170             1                                171            9%
Wendy's                                            146             8                                154            8%
Kentucky Fried Chicken                              70             2                 28             100            5%
Taco Bell                                           69             5                  3              77            4%
Mrs. Winner's                                        9                               66              75            4%
Applebee's                                          22            11                  5              38            2%
Black Eyed Pea                                      38                                               38            2%
Lee's Chicken                                       38                                               38            2%
Fuddruckers                                         24                                               24            1%
Perkins                                             23                                               23            1%
Whataburger                                         21                                               21            1%
Denny's                                             11             7                                 18            1%
Pizza Hut                                           13                                               13            1%
Bojangles                                           11                                               11            1%
Non-restaurant properties                            7                                                7            1%
All other restaurant concepts                      238            31                  8             277           15%
                                                ----------------------------------------------------------------------------
                    Totals                       1,432           194                243           1,869          100%
                                                ============================================================================
</TABLE>
- ----------

(1) FFCA Mortgage  Corporation is an affiliate of FFCA which originates mortgage
loans held for sale.
(2)  Represents   securitized  mortgage  loans  in  which  FFCA  holds  residual
interests.

         One restaurant operator,  Foodmaker,  Inc.  ("Foodmaker"),  contributed
10.9% of FFCA's  total  rental and  mortgage  loan  interest  revenues  in 1996.
Foodmaker  accounted  for 12.5% and 14% of FFCA's total rental and mortgage loan
interest  revenues  in 1995  and  1994,  respectively.  Foodmaker  operates  and
franchises Jack in the Box  restaurants.  The relative  decrease in revenue from
Foodmaker  between  1994 and 1996 is due to the fact that  FFCA's  portfolio  is
growing and, as a result,  Foodmaker is becoming a relatively smaller portion of
the entire portfolio.  This decrease is expected to continue. For information on
Foodmaker,  see "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Tenant Concentration" in Item 7 below.
                                       7
<PAGE>
Competitive Conditions

         The  financing of chain  restaurant  real estate for  multi-unit  chain
restaurant   operating  companies  is  both  competitive  and  fragmented,   and
competition  exists in every  geographic  market in which  FFCA seeks to invest.
Other  competing  participants  include  banks,  insurance  companies,   finance
companies and leasing companies.  FFCA is the largest independent company in the
United  States  dedicated  primarily to providing  real estate  financing to the
chain restaurant  industry,  even though it has less than a two percent share of
the chain restaurant real estate market.

         FFCA believes that it has several  competitive  advantages which enable
it  to  be  selective  with  respect  to  its  real  estate   investments.   The
capitalization  of FFCA  permits  it to make both  large and small  real  estate
investments  and to obtain capital from numerous  sources at competitive  rates.
FFCA's real estate  investments  comprise  properties  which are  diversified by
restaurant operator,  restaurant chain and geographic location.  Diversification
reduces  risk and has a favorable  impact  upon  FFCA's  access to, and cost of,
capital.  FFCA's  "Preferred  Client  Program"  is  designed  to  offer  forward
financing  commitments  and a  streamlined  financing  process for leading chain
restaurant  operators  in order to build  on  long-term  business  relationships
instead  of the  historic  industry  practice  of  financing  real  estate on an
inefficient,  transaction-by-transaction basis. FFCA believes it offers superior
client  service  resulting  from  continuity  of  its  management  and  industry
specialization  and  knowledge.  FFCA also  believes that its ability to provide
both sale-leaseback financing and mortgage loans (including a variable-rate loan
product  introduced  in  1996)  improves  the  restaurant  operators'  financing
flexibility and provides a competitive  advantage to FFCA in providing financing
opportunities.

The Food Service Industry

         The  food  service  industry,  as  defined  by the U.S.  Department  of
Commerce,  is one of the largest sectors of the nation's  economy.  During 1996,
the  industry  generated  an  estimated  $308  billion of revenue,  representing
approximately  4.1% of the Gross Domestic  Product ("GDP") of the United States.
The food service industry grew at an estimated  inflation-adjusted  rate of 1.7%
during 1996, as compared to a 2.5%  increase in the GDP for the same year.  This
was the second consecutive year of declining real growth rates for the industry,
after three consecutive years of real growth increases.

         FFCA management  anticipates that slow new restaurant  development will
have a minimal  impact on its ability to  generate  new  investments.  In recent
years, investments in newly-constructed restaurants have been a small percentage
of new business for FFCA. In 1996 and 1995,  the percentage of FFCA new business
related to existing restaurants (as compared to new restaurant construction) was
85% and 90%  respectively.  Although the number of total restaurants in the U.S.
may not expand  significantly,  the dynamics at each chain are different.  While
one chain may close many restaurants, other chains may expand significantly. For
new acquisitions,  FFCA plans to target chains which are expanding, and plans to
do very little new  restaurant  development  for chains which are  decreasing in
size or experiencing low growth rates.
                                       8
<PAGE>
         The food  service  industry is  composed of three major food  segments:
commercial,  institutional  and military.  The commercial food service sector of
the food  service  industry  includes a  category  identified  as "Total  Eating
Places,"  which  represents  fast food,  midscale  and  upscale  restaurants  in
addition to commercial cafeterias, social caterers and ice cream, frozen-custard
and yogurt retail outlets.  Within the restaurant industry,  the fast food group
is typically defined as those restaurants perceived by consumers as fast food or
take-out  establishments without table service,  specializing in pizza, chicken,
hamburgers and similar food items. The upscale group typically represents casual
and fine dining  restaurants  that accept major credit cards,  offer an improved
level of table  service and provide  full liquor  service.  The  midscale  group
comprises  those  restaurants  that do not meet the  criteria  for fast  food or
upscale.  Although these segments can be further  differentiated by price, it is
consumer  perception,  as  well as  average  meal  ticket,  that  influence  how
individual restaurant chains are categorized. Research indicates that an average
fast food meal ticket  approximates  $3, a midscale meal ticket averages between
$5 and $18, and an upscale meal ticket is usually in excess of $18.

         Restaurant  industry  growth has exceeded  total food service  industry
growth during the past ten years,  as the  percentage of food consumed away from
home, as compared to total food consumption, has increased significantly.  Sales
in the  restaurant  industry have  increased by $59 billion  during the past ten
years, while total expenditures on food and beverages  everywhere have increased
only $55 billion.  This means that full service and fast food  restaurants  have
actually taken business away from grocery and other retail  outlets,  which have
had  declining  revenues  from food in the past ten years.  The full service and
fast food groups now comprise 65% of the food service industry.

         The restaurant industry will continue to experience  consolidation,  as
the largest  chains  become  increasingly  dominant  in an  industry  where cost
control and economies of scale are critical.  During the past decade, restaurant
chains have increased  market  position in comparison to independent  restaurant
companies by achieving economies of scale and by developing strong brand equity.
In fact, in comparison to the restaurant industry as a whole, the top 100 chains
have shown an increase in their  percentage of restaurants  since 1980, from 25%
to 32% of total U.S. restaurants,  and their revenues have increased from 40% to
48% of total U.S.  revenues  during the same period.  Much of the chains' market
share gains in the past,  came at the expense of small,  independent  operators,
who  tended  to be  less  sophisticated  and  less  focused  on  new  restaurant
development.  The top chains may face  greater  chain-versus-chain  competition,
however, rather than chain-versus-independent competition.

         The fast food group  generated an  estimated  32% of total food service
industry revenues,  and 47% of total restaurant industry revenues,  during 1996.
Nominal sales growth for the fast food group  averaged 7.4% per year during 1985
to 1995. Growth in the fast food group, driven by value and convenience factors,
should  continue  to  outpace  growth in most  other  parts of the food  service
industry during 1997.

         Successful  fast food operators  have  developed a low-cost  structure,
through a focus on efficient  meal  preparation  processes  and a strong  retail
distribution  network,  that  provides
                                       9
<PAGE>
convenient,  quality meals at affordable prices.  Successful fast food operators
have relatively  simple operations which contribute to their success as low-cost
providers.  Computerization has resulted in more efficient  scheduling of labor;
slightly more than 25% of table service operators used computers when scheduling
employees in 1990, compared with almost 50% in 1996.

         Over 90% of FFCA's  portfolio is represented  by fast food  restaurants
which include, but are not limited to, Arby's,  Burger King,  Hardee's,  Jack in
the Box, Kentucky Fried Chicken,  Pizza Hut, Taco Bell, Whataburger and Wendy's.
Midscale  restaurant chains represented in FFCA's portfolio include  Applebee's,
Black Eyed Pea, Denny's, T.G.I. Friday's and Fuddruckers.  FFCA anticipates that
its  investment  emphasis  will  continue  to  emphasize  fast food  properties,
although the proportion of midscale and upscale establishments may increase.

Restaurant Chains

         In  addition  to  the  concentration  on  real  estate  for  fast  food
restaurants,  FFCA's  investment  focus has been on real estate which is used by
the national and regional restaurant chains.  According to Restaurant Consulting
Group, a national consulting group which specializes in the restaurant industry,
restaurant  chains having three or more properties  accounted for  approximately
45% of all  restaurants  in the United  States in 1995.  The  majority  of these
properties  are fast food  restaurants,  with others  generally  in the midscale
segment.  Of the slightly  more than 180,000  restaurants  having an  identified
restaurant concept as of December 31, 1995, approximately 91,500 were within the
40 largest restaurant chains. Each of these restaurant chains had 1995 projected
total system-wide sales exceeding $500 million.

         FFCA believes that the largest national  restaurant chains,  along with
prominent regional chains, are best positioned to compete effectively and retain
or increase market share in the food service industry.  These chains have strong
regional or national  presence  which  provide them with a "brand  equity" which
translates   into  resilience   within  a  mature  and   competitive   industry.
Accordingly,   FFCA  believes  that  a  diversified  portfolio  of  real  estate
investments  primarily centered in major restaurant chains will lower investment
risk.   Restaurant  chains  with  numerous  corporate  locations  and  extensive
franchisee  networks  have  effectively  become  significant  food  distribution
systems  with  distinct  competitive  advantages  over  smaller  chains and many
independent  restaurant  operators.  The establishment of such food distribution
networks  requires   significant  time  and  effort  which  results  in  certain
restaurant  chains  having   longer-term  track  records  and  more  predictable
performance patterns.  This has resulted in the larger restaurant chains gaining
greater dominance in the industry and growth in market share. However, the chain
restaurant  industry  is a  regional-market  type  of  business  and  nationally
prominent restaurant chains often have definitive regional areas of strength and
weakness.  Therefore,  FFCA's  investment  policy  emphasizes  strong restaurant
operators who can successfully  manage known restaurant  chains in their markets
and also takes into account the strength of specific restaurant chains.
                                       10
<PAGE>
Regulation

         FFCA, through its ownership and financing of real estate, is subject to
a  variety  of  environmental,  health,  land-use,  fire and  safety,  and other
regulation by federal,  state and local governments that affects the development
and regulation of chain restaurant properties.  FFCA's leases and mortgage loans
impose the primary obligation for regulatory  compliance on the operators of the
restaurant  properties.  Subject to the environmental  discussion below, in most
instances,  FFCA does not have primary  responsibility for regulatory compliance
and any  obligation  of FFCA  would be  based  upon the  failure  of  restaurant
operators to comply with applicable laws and regulations.

         Under  various   federal,   state  and  local  laws,   ordinances   and
regulations,  an owner or operator of real  property  may become  liable for the
costs of removal or remediation of certain hazardous  substances  released on or
within its property. Such liability may be imposed without regard to whether the
owner or operator knew of, or caused the release of the hazardous substances. In
addition to liability for cleanup costs, the presence of hazardous substances on
a property could result in the owner or operator incurring liability as a result
of a claim by an employee or another person for personal injury or a claim by an
adjacent property owner for property damage.

         Environmental assessments have been performed on each property financed
by FFCA since  1994,  as is the current  practice  in the real estate  industry.
Properties acquired from FFCA's  predecessors did not have environmental  audits
performed  either at the time FFCA acquired the properties from its predecessors
or when such properties were acquired by such predecessor entities.  FFCA is not
currently a party to any litigation or administrative proceeding with respect to
any property's compliance with environmental standards. Furthermore, FFCA is not
aware of nor does it  anticipate  any such action,  or the need to expend any of
its  funds in the  foreseeable  future  in  connection  with its  operations  or
ownership of existing properties which would have a material adverse effect upon
FFCA.

         No portion of FFCA's business is subject to renegotiation of profits or
termination  of contracts or  subcontracts  at the election of the United States
Government.  FFCA does not  manufacture  any  products  and  therefore  does not
require any raw materials in order to conduct its business.

Recent Legislation

         FFCA,  as the owner or lender  with  respect to chain  restaurant  real
estate,  was not materially or directly affected by recent  legislation in 1996.
However,  restaurant  operators under lease and loan agreements with FFCA may be
affected by recent  legislation.  This  legislation  includes  the Minimum  Wage
Increase Act of 1996, which increased the federal minimum wage to $4.25 per hour
through September 1996, to $4.75 per hour from October 1996 through August 1997,
and not less than $5.15 per hour  beginning  September  1997. To the extent that
restaurant operators are unable to increase prices to reflect higher labor costs
or to more efficiently use existing labor, the  profitability and cash flow of a
restaurant  may  decrease.  The effect of the
                                       11
<PAGE>
increase in minimum wages may be minimal for those restaurant  operators who are
required to pay higher wages because of market conditions.

Item 2.  Properties.

         FFCA and its affiliates have provided financing to the chain restaurant
industry   primarily   through   sale-leaseback   and  mortgage  loan  financing
transactions.  At December 31,  1996,  FFCA had  interests  in 1,869  restaurant
properties  through  various   investments.   FFCA's  portfolio  included  1,432
restaurant  properties  represented  by  investments in real estate and mortgage
loans receivable,  243 properties  represented by securitized  mortgage loans in
which FFCA holds a residual interest and 194 properties  represented by mortgage
loans originated and held by FFCA's affiliate, FFCA Mortgage Corporation. Of the
1,432 restaurant  properties included in FFCA's investment portfolio at December
31, 1996,  FFCA has an ownership  interest in 1,351  restaurant  properties on a
fee-simple  basis in which  FFCA holds  title to the  restaurant  property  (the
"owned"  properties).  FFCA also  holds  title to the  restaurant  equipment  on
approximately  one-fourth  of these  properties.  The real estate  owned by FFCA
consists of the land and buildings  comprising each chain  restaurant  property,
except for  approximately 26 properties at December 31, 1996 on which FFCA holds
title  to the land  only and made  mortgage  loans  for the  related  restaurant
buildings  (the  "hybrid  mortgages").  In  addition to the base  interest,  the
mortgage loan  agreements  generally  provide for additional  interest  payments
based on a percentage of the mortgagor's  gross restaurant  sales. The remaining
restaurant  properties  represent mortgage loan financing  transactions in which
FFCA holds a first mortgage on the land and buildings  comprising the restaurant
properties  (the "financed  properties").  The properties  owned by FFCA and the
land  related to the hybrid  mortgages  are leased to the  restaurant  operators
under long-term net leases.

         FFCA also owns its  corporate  headquarters  located  at The  Perimeter
Center in Scottsdale, Arizona, consisting of approximately 60,000 square feet of
building on approximately  five acres of land. The land and building  comprising
FFCA's corporate  headquarters  serve as collateral on the related mortgage note
payable.

         FFCA's chain restaurant  properties are typically located on commercial
corridors with  significant  automobile  traffic and are  characterized  by high
visibility and easy access  required for retail  property.  Locations  generally
fall into five categories,  including  shopping center and mall pad or outparcel
sites,  interstate  highway  locations,  central  business  district  locations,
residential neighborhood locations and retail and commercial corridor locations.
A  restaurant  is located on each of the  properties  except  seven,  which were
converted to other uses, such as a bank and an optical retail outlet.

         Generally,  all restaurants owned or financed by FFCA are free-standing
and  surrounded  by paved  parking  areas.  The land  size for a  typical  chain
restaurant  generally  ranges from 15,000 to 50,000  square feet,  with original
acquisition  costs  generally  ranging from $75,000 to $700,000.  The restaurant
buildings are  principally of the current  design of the restaurant  concept and
are  rectangular  buildings  constructed  from various  combinations  of stucco,
steel,  wood,  brick and tile.  Buildings  generally  range  from 1,500 to 4,000
square  feet in size,  with the  larger  restaurants  having a  greater
                                       12
<PAGE>
seating capacity and equipment area. Site preparation  varies depending upon the
area in which the  restaurant  is located  and on the size of the  building  and
site.  Building and site  preparation  costs  generally  range from  $150,000 to
$750,000 for each restaurant.

         Management believes that its chain restaurant properties are covered by
adequate  comprehensive  liability,  fire,  flood and  extended  loss  insurance
provided by reputable  companies,  with  commercially  reasonable  and customary
deductibles  and limits.  Certain types and amounts of insurance are required to
be carried by each restaurant operator under the financing agreements with FFCA.
There are,  however,  certain types of losses (such as from wars or earthquakes)
that may be either  uninsurable  or not  economically  insurable  in some or all
locations.  In certain  circumstances  FFCA may permit a restaurant  operator to
self-insure  for certain  types of losses.  An uninsured  loss could result in a
loss to FFCA of both its capital  investment  and  anticipated  revenue from the
affected property.

         FFCA's  lease  and  mortgage  loan  financing  documents  require  each
restaurant operator to make any expenditure  necessary to comply with applicable
laws and as may be required under any applicable franchise agreement; therefore,
FFCA is  generally  not required to make  significant  capital  expenditures  in
connection with any property it financed.  Capital expenditures in 1996 amounted
to approximately $16,000 and amounted to approximately $40,000 each year in 1995
and 1994.

         As of February 3, 1997,  FFCA and its affiliates  owned or had financed
1,870 properties in 46 states and all but 28 of the properties were being leased
or were  performing  under a mortgage  loan  agreement.  Of these  nonperforming
properties, ten are being actively remarketed and 18 are currently held for sale
after extensive  efforts to remarket these  properties did not produce  suitable
lessees.  Vacant  properties  held for sale  represent  less than one percent of
FFCA's total real estate investment portfolio.

         FFCA  invests in chain  restaurant  real estate  throughout  the United
States. No one property is a principal  property of FFCA,  because each property
represents  less than one percent of FFCA's total  assets.  Reference is made to
the Schedule of Real Estate and  Accumulated  Depreciation  (Schedule III) filed
with this Report for a summary of the  geographic  diversity  of the  properties
owned by FFCA as of December 31, 1996. In addition,  FFCA has financed,  through
mortgage  loans,  certain chain  restaurant  properties  located  throughout the
United  States.  Reference  is made to the  Schedule of  Mortgage  Loans on Real
Estate (Schedule IV) filed with this Report for a summary of properties financed
through mortgages.

         During 1996, approximately 80% of FFCA's revenues were derived from net
lease equity real estate  investments.  The leases have been  originated by FFCA
and its  predecessors  since 1981.  The leases are  generally 20 years in length
with two or four  five-year  renewal  options.  The  expiration  schedule of the
initial term of FFCA's leases extends through 2017, with a weighted term of such
investments of 11.5 years as of December 31, 1996.  Approximately  20% of FFCA's
lease revenues are derived from leases which expire in 2005, with 12% and 11% of
FFCA's lease  revenues  being derived from leases which expire in 2015 and 2016,
respectively.  In all other years,
                                       13
<PAGE>
the lease  expirations are less than 10% of total lease revenues.  With expected
continued  investment  activity,  FFCA  anticipates  that its exposure to annual
lease expirations will become more diversified.

Item 3.  Legal Proceedings.

         FFCA is not presently  involved in any material  litigation nor, to its
knowledge, is any material litigation threatened against FFCA or its properties,
other than routine litigation arising in the ordinary course of business.

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

         No matters were submitted to a vote of FFCA's  security  holders during
the fourth quarter ended December 31, 1996.

                                     PART II

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

Market Information

         FFCA's common stock is currently  traded on the New York Stock Exchange
("NYSE")  under the symbol FFA. FFCA began trading on the NYSE on June 29, 1994.
The following table sets forth the high and low sales prices per share as quoted
by the NYSE for the following quarters of the fiscal years indicated:


                                         Sales Prices           Distributions
                                         ------------           -------------
         Fiscal 1996                   High          Low
         -----------                   ----          ---
         Fourth Quarter              $27.812       $22.500           $ .45
         Third Quarter                24.500        22.250             .45
         Second Quarter               23.125        18.750             .45
         First Quarter                23.500        19.250             .45
                                                                     -----
                                                                     $1.80
                                                                     =====
         Fiscal 1995
         -----------
         Fourth Quarter                23.375        19.750          $ .45
         Third Quarter                 22.500        20.375            .45
         Second Quarter                21.750        17.750            .45
         First Quarter                $20.000       $17.250            .45
                                                                     -----
                                                                     $1.80
                                                                     =====
- ---------------

         Future  distributions will be dependent upon cash flow from operations,
financial position and cash requirements of FFCA. Management of FFCA anticipates
that  cash  generated  from  operations  will be  sufficient  to meet  operating
requirements  and provide  the level of  shareholder  distributions  required to
maintain its status as a REIT.
                                       14
<PAGE>
Holders

         There were 20,300 holders of record of FFCA's shares of common stock as
of February 3, 1997; however,  FFCA believes the total number of shareholders of
FFCA to be in excess of 75,000 since certain shares are held by nominees.

Dividend Reinvestment Plan

         FFCA  has a  dividend  reinvestment  plan  (the  "Plan")  which  allows
shareholders to acquire  additional shares of FFCA common stock by automatically
reinvesting dividends. Shares are acquired pursuant to the Plan at a price equal
to 98% of the market price of such shares on the dividend payment date,  without
payment of any brokerage  commission or service charge.  Shareholders who do not
participate  in the Plan  continue  to receive  dividends,  as  declared.  As of
February 3, 1997,  shareholders  owning  approximately  7.2% of the  outstanding
shares participate in the Plan.

Item 6.  Selected Financial Data.

         The selected  financial  data  presented in the table below  summarizes
certain  consolidated   financial  information  of  FFCA  and  its  wholly-owned
subsidiaries,  as well as that of its predecessor companies,  for the five years
in the period ended December 31, 1996. The merger of FFCA with its  predecessors
occurred on June 1, 1994 and was accounted for as a reorganization of affiliated
companies  under common  control in a manner  similar to a pooling of interests.
Under this method, the assets and liabilities of the public limited partnerships
and  FFCA I were  carried  over  at  their  historical  book  values  and  their
operations have been recorded on a combined historical basis.
                                       15
<PAGE>
                             SELECTED FINANCIAL DATA

         Operations  data  presented  below  for  periods  prior to June 1, 1994
represent  the  operations  of the  predecessor  companies.  This  data has been
restated on a combined basis to provide  comparative  information;  however,  it
does not necessarily represent results of operations as they would have been had
FFCA operated as a REIT for all periods  presented.  The  predecessor  companies
were primarily public real estate limited  partnerships  with a declining number
of properties  in their  investment  portfolios  and no  opportunity  for growth
through acquisitions; therefore, the investment objectives of FFCA are different
than the objectives of its predecessor companies.
<TABLE>
<CAPTION>

 In thousands, except per share data                     1996          1995         1994         1993         1992
                                                                                  (as restated on a combined basis)
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>           <C>         <C>            <C>          <C>    
 Operations Data(a)
     Total revenues                                      $121,166      $102,583    $91,062        $93,789      $95,572
     Income before gain (loss) on sale of property and
           other costs                                     60,036        52,816     51,319         53,867       53,044
     Gain on Sale of Property (c)                           9,899           977      2,784           (156)      (2,858)
     Income before extraordinary item(d)                   68,539        53,793     25,905(b)      53,711       50,186
     Net income (b)                                        68,539        51,329     25,905(b)      53,711       50,186
     Funds from operations(e)                              79,492        73,539     73,720         76,571       78,080
     Dividends/Distributions  declared                     72,846        72,471     75,913         75,200       77,901
     Per share:
           Income before gain (loss) on sale of property
              and other costs                               $1.48         $1.31      $1.27          $1.34        $1.32
           Income before extraordinary item(d)              $1.69         $1.33      $0.64          $1.33        $1.25
           Net income                                       $1.69         $1.27      $0.64          $1.33        $1.25
           Dividends/Distributions  declared                $1.80         $1.80      $1.82          $1.86        $1.94
     Weighted average common and common
           equivalent  shares outstanding                  40,603        40,294     40,251         40,251       40,251

 ----------------------------------------------------------------------------------------------------------------------
 Balance Sheet Data(a)
     Real estate owned, at cost                          $868,215      $794,580   $681,126       $661,576     $685,338
     Mortgage loans receivable                             57,808       199,486     65,980         38,091       42,038
     Note receivable from affiliate                       147,616            --         --             --           --
     Other investments                                     37,836            --         --             --           --
     Total assets                                         988,776       843,504    612,228        619,443      643,113
     Notes payable                                        298,956       198,702         --             --           --
     Borrowings under line of credit                      150,500       110,000     59,000             --           --
     Other debt                                             8,500         8,500      8,500         10,942       12,540
     Shareholders' equity                                $495,370      $493,817   $514,107       $576,775     $598,264
</TABLE>
 ---------------
 (a) The  information  for  periods  prior to June 1,  1994  is,  in  effect,  a
 restatement  of the  historical  operating  results  of FFCA I and  the  public
 limited  partnerships as if they had been  consolidated  since January 1, 1992.
 The per share amounts for the same periods were  computed as if 40.251  million
 shares of FFCA stock were outstanding each year.

 (b) Net  income for the year  ended  December  31,  1994 was  impacted  by REIT
 transaction  costs  recognized upon  consummation of the merger of FFCA and its
 predecessor entities.

 (c)  Results of  operations  may be largely  impacted by gains or losses on the
 sale of properties or as a result of securitization  transactions.  Of the 1996
 gain on the  sale of  property,  $7.1  million  relates  to the  securitization
 transaction completed in 1996.

 (d) Income before  extraordinary item excludes debt  extinguishment  charges of
 $2.5 million in 1995.

(e) Funds from operations ("FFO") is defined by the National Association of Real
Estate  Investment  Trusts  ("NAREIT") to mean net income  (loss)  determined in
accordance with generally accepted  accounting  principles,  excluding gains (or
losses) from debt  restructuring  and sales of property,  plus  depreciation and
amortization,  and after  adjustment for  unconsolidated  partnerships and joint
ventures.  Effective  January 1, 1996, NAREIT modified the definition of FFO to,
among other  things,  eliminate  amortization  of deferred  financing  costs and
depreciation  of non-real  estate  assets as items added back to net income when
computing FFO. The modified  definition of FFO became effective as of January 1,
1996, at which time FFCA adopted the modified definition. FFO for years prior to
1996 have been restated to conform with the modified definition.
                                       16
<PAGE>
Item 7.   Management's Discussion and Analysis of
          Results of Operations and Financial Condition.

General

         Franchise    Finance    Corporation   of   America    ("FFCA")   is   a
self-administered  real  estate  investment  trust  ("REIT")  which  exclusively
addresses the financing  needs of the chain  restaurant  industry.  FFCA and its
affiliates  provide a one-stop  finance source to the nation's chain  restaurant
systems   through   various   financial   products,   including   sale-leaseback
transactions,  mortgage  loans,  restaurant  equipment  loans  and  construction
financing.  At  December  31,  1996,  FFCA had  interests  in  1,869  restaurant
properties  through  various   investments.   FFCA's  portfolio  included  1,432
restaurant  properties  represented  by  investments in real estate and mortgage
loans receivable,  243 properties  represented by securitized  mortgage loans in
which FFCA holds a residual interest and 194 properties  represented by mortgage
loans originated and held by FFCA's affiliate, FFCA Mortgage Corporation.  These
restaurants are operated by approximately 400 experienced  restaurant  operators
in over 35 established chains throughout the United States.

Results of Operations

Year ended December 31, 1996
compared to year ended December 31, 1995

         FFCA had net  income  of $68.5  million  ($1.69  per  share) in 1996 as
compared  to  income  of  $53.8  million  before  an  extraordinary  loss on the
retirement of debt and a net income of $51.3 million  ($1.27 per share) in 1995.
Revenues  rose 18% to $121 million in 1996 from $103  million in 1995  primarily
due to the growth in FFCA's portfolio.

         FFCA's  primary  source of  revenues  continues  to be rental  revenues
generated  by its  portfolio  of  restaurant  properties  leased  to  restaurant
operators  on a triple-net  basis.  Over half of the $18.6  million  increase in
total  revenues  between  1995 and 1996  related  to a net  increase  in  rental
revenues.  New investments in property  subject to operating leases totaled $128
million in 1996. Base lease rates on these new investments ranged from 10.25% to
12.2%,  with a weighted average rate of 10.55%.  Since these property  purchases
occurred  throughout  the  year,  their  weighted  average  balance  in  1996 is
equivalent to  approximately  $60 million of investments and the impact of these
investments was an increase in rental revenues  during 1996  approximating  $6.5
million.  (The  annual  impact of these  investments  on revenue is  expected to
approximate  $13.5 million).  The full effect of 1995  investments on revenue in
1996 contributed  approximately $7.5 million to the increase in rental revenues.
Partially  offsetting  these  increases were decreases in revenue related to the
sale of property and the  expiration  of original  equipment  leases in 1996 and
1995.

         Generally,  the leases in FFCA's  portfolio also provide for contingent
rentals  based on a  percentage  of the gross sales of the related  restaurants.
Such contingent  rentals totaled $5 million
<PAGE>
in 1996 as compared to $4 million in 1995. The increase primarily relates to one
lessee,  whose  increased  Jack in the Box  restaurant  sales  resulted  in 1996
percentage  rentals of approximately  $425,000 over 1995 amounts.  The remaining
increase in 1996 relates to lessees whose sales levels have, for the first time,
exceeded  the  threshold  where  contingent  rentals are due and to increases in
individual restaurant-level sales volumes related to lessees who have previously
exceeded  the  percentage  rent  threshold.  FFCA  anticipates  that,  based  on
historical  restaurant  sales growth,  the  contingent  rental  provision of the
leases may  continue  to  provide  increases  in  revenues  in the near  future.
Offsetting  the  increase  in  contingent  rentals  was a decrease  in  revenues
collected from rent guaranty  insurance  which dropped from $3.3 million in 1995
to $1.7 million in 1996 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  in 1997 is expected to be lower than in
1996.

         Mortgage  interest income increased from $14.1 million in 1995 to $15.7
million in 1996.  The full  effect of  mortgage  loans  originated  during  1995
combined with the effect of mortgage loans originated during 1996 represented an
increase  in income of $11  million;  however,  this was offset by a decrease in
income  of $9.7  million  from  the  sale of  mortgage  loans  in  FFCA's  first
securitization  transaction  in June.  During  1996,  FFCA added $49  million in
mortgage  loans to its  real  estate  investment  portfolio,  consisting  of $29
million in  fixed-rate  loans and $20 million in FFCA's new  variable-rate  loan
product,  introduced in 1996.  These new loans carry a weighted average interest
rate of 10.73% on the fixed-rate loans and 7.63% on the variable-rate loans.

         On June 27, 1996,  certain  mortgage loans that had been  originated by
FFCA and its  predecessors  totaling $178.8 million were securitized and Secured
Franchise Loan Pass-Through Certificates were sold to investors through a trust.
The  servicing  rights  and  Participations  on these  mortgage  loans have been
retained by FFCA. Although FFCA no longer receives mortgage interest income from
the mortgages it sold, it retained certain  interests in approximately  12.5% of
the aggregate  mortgage  loan  principal  balance  through the purchase from the
trust of subordinated  investment securities and the interest-only  certificate.
The  subordinated  investment  securities  are the last of the  securities to be
repaid from the trust, so that if any of the underlying  mortgage loans default,
these  securities  take  the  first  loss.  Any  future  credit  losses  in  the
securitized  loan pool  would be  concentrated  in the  subordinated  investment
securities  retained by FFCA;  however,  FFCA  originates and services  mortgage
loans and has the infrastructure in place to deal with potential defaults on the
securitized  portfolio  (as it  does  with  the  mortgage  loans  it  holds  for
investment).  The cash flow generated by the subordinated  investment securities
and interest-only  certificate  provided an effective yield of approximately 24%
on FFCA's net investment in 1996. These certificates,  totaling $29.7 million at
December 31, 1996,  generated $2.7 million of revenue in 1996.  Interest  income
from these  certificates  is reflected in  "Investment  Income and Other" in the
accompanying  Consolidated  Statement  of Income for 1996,  and  represents  the
majority of the increase in other investment income over 1995.

         In order to facilitate the loan origination and securitization process,
FFCA formed FFCA Mortgage  Corporation  during 1996.  This taxable  affiliate is
designed  primarily to originate
                                       18
<PAGE>
mortgage loans held for sale. This affiliate originated $163 million in mortgage
loans during 1996; however,  its financial  statements are not consolidated with
FFCA and,  accordingly,  the  mortgage  interest  income  generated by the loans
originated by FFCA Mortgage  Corporation  are not reflected in the  accompanying
financial  statements.  FFCA,  as owner  of all of the  issued  and  outstanding
nonvoting preferred stock of FFCA Mortgage  Corporation,  is entitled to receive
95% of all dividends paid by FFCA Mortgage  Corporation and recorded 95% of FFCA
Mortgage Corporation's net loss for 1996 as "Equity in Net Loss of Affiliate" in
the  accompanying  financial  statements.   FFCA  also  provides  FFCA  Mortgage
Corporation  with a secured  revolving line of credit at the rate of 1.5% and 2%
above  FFCA's  borrowing  rate for amounts  secured by mortgages  and  equipment
notes,  respectively.  At December 31, 1996, amounts outstanding under this line
of credit with FFCA Mortgage  Corporation totaled $148 million.  Interest income
generated  on this line of credit  totaled $2.9 million in 1996 and is reflected
in  revenues  as  "Related  Party  Interest"  in  the   accompanying   financial
statements.  FFCA guarantees FFCA Mortgage  Corporation's  performance under its
hedging  program,  for which FFCA  receives a fee equal to .19% of the  notional
amount of the hedge contracts  outstanding.  At December 31, 1996, FFCA Mortgage
Corporation  had  outstanding  an interest  rate swap  contract  with a notional
amount of  approximately  $65  million.  At December  31,  1996,  FFCA  Mortgage
Corporation  had no  outstanding  liabilities  under this  contract and the fair
market value of the contract was $632,000.

         Expenses increased to $61.1 million in 1996 from $49.8 million in 1995,
due primarily to an increase in interest expense. Interest expense rose by $10.7
million  during 1996 due to the use of borrowings  for  investment in restaurant
properties  during the year.  FFCA's  average debt balance  increased  from $175
million in 1995 to $335 million in 1996.  Although  FFCA's  average debt balance
increased during 1996, its overall cost of capital decreased.  In February 1996,
FFCA broadened its sources of capital by issuing its first unsecured medium-term
notes,  which are six- and  seven-year  obligations,  totaling $60  million.  In
November, FFCA issued an additional $40 million in unsecured notes due 2026, but
callable by the holder in the year 2004. The unsecured  notes issued during 1996
carry a weighted average  interest rate of 6.98%.  Proceeds from these unsecured
notes were used to pay down FFCA's bank line of credit.  In December 1996,  FFCA
amended its bank line of credit with participating banks to, among other things,
decrease  the  interest  rate by .5%.  These  changes in FFCA's debt reduced its
effective borrowing rate from 7.82% during 1995 to 7.15% during 1996.  Effective
December  27, 1996,  FFCA also has the option  under this bank loan  facility to
borrow at rates that are competitively bid among the participating banks.

         Property  operating  costs and  operating,  general and  administrative
expense saw little  change  between  years,  except for an increase in operating
expenses  primarily related to a $1.4 million provision for loan loss created in
1996.  Depreciation  and  amortization  expense  decreased to $20.7 million from
$21.2  million,  despite  the  investment  in  restaurant  property  during 1996
primarily due to the sale of over $10.5  million in restaurant  equipment at the
expiration of the related lease terms in 1996.
                                       19
<PAGE>
         FFCA recorded net gains of $9.9 million on the sale of property  during
1996 as compared to net gains of $977,000 recorded in 1995.  Approximately  $7.1
million of the total gain in 1996 was generated by the sale of $178.8 million in
mortgages  in the  securitization  transaction  consummated  in  June.  The gain
recognized represents the difference between the carrying amount of the mortgage
loans sold and their  adjusted  sales price.  It also  includes  deferred  gains
recognized  on  certain  of the  mortgages  sold.  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.  Of the total
net gain of $9.9 million  recognized in 1996,  the $2.8 million  remaining  gain
represents the net effect of gains and losses from other sales of property which
occur primarily  through the lessee's  exercise of purchase  options and through
the disposition of underperforming properties.

         Approximately  three-fourths of FFCA's land and building leases provide
for purchase options and  approximately  one-half of these options are currently
exercisable;  however,  only 15 properties were sold through purchase options in
1996 and only 10 such properties were sold in 1995. Where applicable, the lessee
also has the option to purchase  equipment  at the end of the related  equipment
lease term,  although few of these options remain unexercised as of December 31,
1996. Generally,  the purchase options are exercisable at fair market value (but
not less than  original  cost in most cases).  FFCA expects that the exercise of
purchase options will continue to be insignificant,  because past experience has
shown  that  the  increase  in the fair  market  value  of the  properties  will
generally offset any decrease in interest or lease rates the lessee could obtain
upon exercise of the purchase  option,  providing no  measurable  change in cash
flow.

         FFCA  periodically  reviews its real estate  portfolio  for  impairment
whenever events or changes in circumstances indicate that the carrying amount of
the  property  may not be  recoverable,  such  as may be the  case  with  vacant
restaurant properties.  If an impairment loss is indicated, the loss is measured
as the amount by which the carrying  amount of the asset  exceeds the fair value
of the asset.  Gain on the sale of property on the  consolidated  statements  of
income for the years ended  December  31, 1996 and 1995 is net of  approximately
$3.3  million  and $3.4  million,  respectively,  of loss  related to vacant and
underperforming properties.  Vacant properties held for sale represent less than
1% of FFCA's total real estate investment portfolio.

Year ended December 31, 1995
compared to year ended December 31, 1994

         FFCA reported net income of $51.3 million,  or $1.27 per share, for the
year ended December 31, 1995 as compared to $26 million,  or $.64 per share, for
the year ended December 31, 1994. Income before gain on the sale of property and
special  charges  rose to $53  million in 1995 from $51  million in 1994.  These
results reflect the growth of FFCA's portfolio in 1995.

         Total  revenues rose to $102.6  million for the year ended December 31,
1995  from  $91  million  for  the  year  ended  December  31,  1994.  Portfolio
investments were the primary source of revenue increases, despite the sale of 22
properties during 1995.  Portfolio  investments in 1995, totaling  approximately
$278 million,  are represented by  approximately  $135 million in mortgage
                                       20
<PAGE>
loans and  approximately  $143 million in property subject to operating  leases;
however,  since these investments  occurred  throughout the year, their weighted
average  balance  in  1995  is  equivalent  to  approximately  $120  million  of
investments.   Lease  and  loan  base  rates  on  new  investments  ranged  from
approximately 10% to 11.5%, with a weighted average rate of 10.9%.

         Rental revenues include both rental payments  received from lessees and
rent guaranty  insurance  payments.  Rental  revenues  collected  under the rent
guaranty insurance policies for 1995 decreased to $3.3 million from $6.2 million
in 1994 due to expiring rent insurance policies.

         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
approximated  $4 million in 1995 as compared to $3.8  million in 1994. A portion
of the increase  reflected  in 1995 relates to lessees  whose sales levels have,
for the first time,  exceeded the threshold  where  percentage rent is due and 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.

         The  increase  in  interest  expense  from $2.5  million in 1994 to $15
million in 1995 is due to the use of borrowings  during 1995 for the  investment
in  restaurant  properties.  During 1995,  FFCA  entered  into an interest  rate
agreement to enhance its ability to manage  interest rate  exposures in its debt
portfolio which exist as part of its ongoing business  operations.  The costs of
this hedge were  deferred and are being  amortized to interest  expense over the
term of the associated  debt. FFCA issued $200 million of unsecured senior notes
in November  1995.  The  issuance of these fixed rate notes  allowed FFCA to pay
down its acquisition loan facility while also reducing its cost of borrowing. In
December 1995,  FFCA replaced its original  secured  revolving  credit  facility
scheduled  to expire in July 1996  (originally  bearing  interest  at LIBOR plus
2.25%) with an unsecured  revolving loan facility bearing interest at LIBOR plus
1.50%. As a result of the early  extinguishment of the original revolving credit
facility, FFCA expensed $2.5 million in unamortized loan costs which is reported
as an extraordinary item on the consolidated statement of income.

         Operating,   general   and   administrative   expenses   decreased   by
approximately  $900,000, or 8%, primarily due to a decrease in professional fees
which include legal, accounting, consulting and appraisal services. Depreciation
and  amortization  decreased to $21.2  million from $22.8  million,  despite the
investment in restaurant property during 1995 due to the sale of over $8 million
in  restaurant  equipment at the  expiration of the related lease terms in 1995.
The gain on sale of property reflected on the consolidated  statements of income
for the years ended  December  31,  1995 and 1994  includes  approximately  $3.4
million and $1.6  million,  respectively,  of loss related to vacant  properties
held for sale.

Liquidity and Capital Resources

         Rental and mortgage interest revenue generated by FFCA's investments in
restaurant  properties  has, and will continue to,  comprise the majority of the
                                       21
<PAGE>
cash  generated  from  operations.  Operations  in 1996 provided net cash of $86
million as compared to $79 million in 1995 with the increase  resulting from the
growth of the real estate  portfolio.  Cash generated from  operations  provides
distributions to the shareholders in the form of quarterly dividends.  This cash
may also be used on an interim basis to fund new investments in properties.

         During  1996,  FFCA  invested  $340  million in  restaurant  properties
through the acquisition of property,  the investment in mortgage loans and notes
receivable,  and the investment in its affiliate, FFCA Mortgage Corporation.  At
December 31, 1996, FFCA Mortgage  Corporation had $141 million in mortgage loans
held for  sale  representing  172  restaurant  properties,  and $14  million  in
construction  loans  representing 22 restaurant  properties under  construction.
FFCA Mortgage Corporation  obtained its acquisition  financing through a secured
revolving line of credit with FFCA, bearing interest at a rate 1.5% and 2% above
FFCA's debt rate for  amounts  secured by mortgage  loans and  equipment  notes,
respectively.

         FFCA's investments in restaurant  properties during 1996 were funded by
cash generated from  operations,  proceeds of unsecured  notes issued during the
year ($100  million),  net proceeds from the  securitization  transaction  ($152
million),  net draws on FFCA's  revolving  credit  facility  ($39  million)  and
proceeds from the sale of property.  During 1996,  FFCA sold 79  properties  and
related  equipment  (15 of which were  through  the  lessee's  exercise of their
purchase  options on the  properties) as compared to 22 properties sold in 1995.
There were more property sales in 1996 primarily due to FFCA's  decision to sell
certain  underperforming  properties  where  remarketing  efforts  over the past
several  years  had  failed  to  produce  a  suitable  lessee.  Nine  additional
properties which exercised purchase options were refinanced as mortgages by FFCA
or its  affiliates.  Cash proceeds from these sales,  the collection of mortgage
loan principal payments and the receipt of mortgage loan payoffs,  approximating
$51 million in total, were used to partially fund new restaurant  investments in
1996. Portfolio investments (including investments through FFCA's affiliate FFCA
Mortgage  Corporation)  totaled  $340  million in 1996,  an  increase  from $280
million  in  1995,  reflecting  FFCA's  continued  focus  on the  growth  of its
portfolio through restaurant property investments.  Such investments include the
funding of notes receivable of $17.3 million in 1996 and $1.2 million in 1995.

         Currently, FFCA's primary source of interim funding for new investments
is a $200 million  unsecured  acquisition loan facility.  During 1996, this loan
facility bore interest at either LIBOR plus 1.5% or the bank's base rate,  for a
weighted average interest rate of 7.12% as compared to the prior loan facility's
original rate of LIBOR plus 2.25% during 1995.  This revolving  credit  facility
was amended on December 27, 1996 to further  reduce the interest rate from LIBOR
plus 1.5% to LIBOR plus 1%. The loan facility expires in December 1998, with the
possibility  of  two  annual  extensions.  This  loan  facility  is  used  as  a
warehousing  line until a sufficient  pool of restaurant  properties or loans is
accumulated  to warrant  the  issuance of  additional  debt or the sale of loans
through securitization.

         At  December  31,  1996,  FFCA had cash and cash  equivalents  of $11.4
million and had $49.5 million available on its revolving credit facility. FFCA's
anticipated  investments  (including  investments  through its  affiliate,  FFCA
Mortgage Corporation) include commitments totaling
                                       22
<PAGE>
approximately  $270 million at the end of 1996.  These  commitments were made to
several large  restaurant  operators of Burger King,  Wendy's,  Arby's and other
restaurants  to acquire or finance  (subject  to FFCA's  customary  underwriting
procedures)  approximately  245 restaurant  properties  over the next year. FFCA
anticipates  funding  these  specific  commitments,  and  other  investments  in
restaurant  properties,  through amounts  available through its revolving credit
facility,  issuance of additional  unsecured debt,  issuance of  mortgage-backed
securities through securitization or issuance of additional equity securities of
FFCA.

         In November 1995, FFCA implemented a dividend  reinvestment  plan which
allows  shareholders to acquire additional shares of FFCA stock by automatically
reinvesting the quarterly dividends. As of February 1, 1997, shareholders owning
approximately 7.2% of the outstanding shares of FFCA common stock participate in
the dividend reinvestment plan and dividends reinvested during 1996 totaled $4.9
million as compared to $852,000 in 1995.

         FFCA  declared a fourth  quarter 1996  dividend of $0.45 per share,  or
$1.80  per  share on an  annualized  basis,  payable  on  February  20,  1997 to
shareholders of record on February 10, 1997.  Management  anticipates  that cash
generated from operations will be sufficient to meet operating  requirements and
provide the level of shareholder dividends required to maintain FFCA's status as
a REIT.

Tenant Concentration

         One restaurant operator,  Foodmaker, Inc. ("Foodmaker"),  accounted for
approximately  10.9% of FFCA's total rental and mortgage loan interest  revenues
in 1996.  Foodmaker  accounted  for 12.5% in 1995 and 14% of FFCA's total rental
and mortgage loan interest  revenues in 1995 and 1994,  respectively.  Foodmaker
operates and franchises Jack in the Box  restaurants.  The relative  decrease in
the percentage of FFCA's revenue from Foodmaker  between 1994 and 1996 is due to
the fact that  FFCA's  portfolio  is  growing  and,  as a result,  Foodmaker  is
becoming a relatively smaller portion of the entire portfolio.  This decrease is
expected to continue.  The following table represents selected financial data of
Foodmaker,  Inc.  and  Subsidiaries  as reported by Foodmaker in its 1996 annual
report.
                                       23
<PAGE>
                        Foodmaker, Inc. and Subsidiaries
                             Selected Financial Data
                                 (in Thousands)

<TABLE>
<CAPTION>
      Consolidated Balance Sheet Data:                  September 29, 1996       October 1, 1995
      -------------------------------                   ------------------       ---------------
<S>                                                         <C>                      <C>      
      Current Assets                                        $  96,476               $  97,889
      Noncurrent Assets                                       557,162                 564,785
      Current Liabilities                                     147,063                 132,017
      Noncurrent Liabilities                                  455,191                 499,404
</TABLE>
<TABLE>
<CAPTION>
                                                                    Fifty-Two Weeks Ended
                                                       ---------------------------------------------------------------
      Consolidated Statements of Operations Data:      September 29, 1996       October 1, 1995        October 2, 1994
      -------------------------------------------      ------------------       ---------------        ---------------
<S>                                                          <C>                    <C>                    <C>       
      Gross Revenues                                         $1,062,822             $1,018,716             $1,053,326
      Costs and Expenses (including taxes)                    1,042,771              1,087,674              1,089,594
      Extraordinary Item - loss on early -
        extinguishment of debt, net of taxes                         --                     --                 (3,302)
                                                            -----------            -----------            -----------
      Net earnings (loss)                                    $   20,051             $  (68,958)            $  (39,570)
                                                            ===========            ===========            ===========
      Earnings (loss) per share - primary and
        fully diluted:
        Earnings (loss) before extraordinary item                $  .51                 $(1.77)               $  (.94)
        Extraordinary item                                           --                     --                   (.09)
                                                                -------                -------               --------
      Net earnings (loss) per share                              $  .51                 $(1.77)                $(1.03)
                                                                =======                =======               ========
</TABLE>

     In January 1994,  Foodmaker  contributed its Chi-Chi's  Mexican  restaurant
chain to Family  Restaurants,  Inc.  ("FRI") in exchange for an approximate  39%
equity  interest  in  FRI  and  other  consideration  including  cash  and  debt
assumption.  Therefore,  the consolidated statements of operations for the years
reflected  above  include  Chi-Chi's  results of  operations  for only the first
fiscal  quarter in 1994 and none in 1995 or 1996.  In the first quarter of 1994,
Chi-Chi's  revenues were $123.9 million,  its costs of sales were $32.7 million,
its restaurant operating costs were $80.7 million, and its selling,  general and
administrative expenses were $9.1 million.

     Revenues increased $44.1 million,  or 4.3% to $1,062.8 million in 1996 from
$1,018.7  million  in  1995.  Sales  by  Jack  in  the  Box,  Foodmaker-operated
restaurants  increased $87.9 million,  or 10.9% in 1996 from 1995. This increase
reflects  increases in both per store average sales and in the average number of
restaurants  operated by  Foodmaker.  The average  number of  Foodmaker-operated
restaurants  were 868,  839 and 761 in 1996,  1995 and 1994,  respectively.  Per
store average sales for comparable  restaurants increased  approximately 7.2% in
1996 as compared to 3.5% in 1995, strengthened by marketing strategies including
a new  advertising  campaign and the  introduction  of  aggressive  value-priced
product alternatives.

     Foodmaker  recorded a loss in 1995  relating  to its equity in FRI of $57.2
million,  most of  which  was  the  result  of the  complete  write-down  of its
investment  in FRI due to the write-off by FRI of the goodwill  attributable  to
Chi-Chi's.  During  fiscal year 1996,  Foodmaker  transferred  its entire equity
interest  in FRI to  another  entity  with an  equity  interest  in  FRI.  Since
Foodmaker's  investment in FRI was previously  written off in fiscal 1995,  this
transfer  had no effect on the  consolidated  financial  condition or results of
operations of Foodmaker in fiscal 1996.

     Jack in the Box restaurant  operating  costs  increased  $30.8 million,  or
6.9%,  due  to  increases  in  both  the  average  number  of   Company-operated
restaurants and variable costs  associated  with improved sales volume.  Jack in
the Box selling,  general and administrative expenses decreased $5.9 million, or
7.6%, principally due to decreased advertising and promotions costs as Foodmaker
reduced  its  extra  contributions  to the  marketing  fund and its use of local
promotions.  In 1996 Foodmaker received from suppliers  cooperative  advertising
funds of $4.8  million  which  formerly  had been  contributed  directly  to the
marketing  fund. In 1995 general,  administrative  and other costs include an $8
million  litigation  settlement with stockholders and a $1.9 million gain on the
curtailment of postretirement benefits. Foodmaker incurred an extraordinary loss
of $5.1  million,  less  currently  recognizable  income  tax  benefits  of $1.8
million, on the early  extinguishment of debt in 1994.  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, for the foreseeable future.
                                       24
<PAGE>
Item 8.           Financial Statements and Supplementary Data.

         The consolidated financial statements and related financial information
required to be filed are attached to this Report.  Reference is made to page F-1
of this Report for an index to the consolidated financial statements.

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

         None.

                                    PART III

Item 10.          Directors and Executive Officers of the Registrant.

         This item is incorporated by reference from the Registrant's definitive
proxy statement for the Annual Meeting of Shareholders presently scheduled to be
held on May 6, 1997, to be filed pursuant to Regulation 14A.

Item 11.          Executive Compensation.

         This item is incorporated by reference from the Registrant's definitive
proxy statement for the Annual Meeting of Shareholders presently scheduled to be
held on May 6, 1997, to be filed pursuant to Regulation 14A.


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

         This item is incorporated by reference from the Registrant's definitive
proxy statement for the Annual Meeting of Shareholders presently scheduled to be
held on May 6, 1997, to be filed pursuant to Regulation 14A.

Item 13.         Certain Relationships and Related Transactions.

         This item is incorporated by reference from the Registrant's definitive
proxy statement for the Annual Meeting of Shareholders presently scheduled to be
held on May 6, 1997, to be filed pursuant to Regulation 14A.

                                     PART IV

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

         (a)      The following documents are filed as part of this Report:
                                       25
<PAGE>
         1.       Financial  Statements.  See Index to Financial  Statements  on
                  page F-1 of this Report.

         2.       Financial   Statement   Schedules.   See  Index  to  Financial
                  Statements on page F-1 of this Report. All other schedules are
                  omitted since they are not required, are inapplicable,  or the
                  required  information is included in the financial  statements
                  or notes thereto.

         3.       Exhibits.

                  The following is a complete list of exhibits  filed as part of
                  this Form 10-K. 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.

Exhibit No.                   Description
- -----------                   -----------

3.02                 Amended and Restated Bylaws of the Company  (1)

3.03                 Restated Certificate of Incorporation of the Company  (2)

4.01                 Indenture  dated as of November 21, 1995 relating to the 7%
                     Senior  Notes due 2000 and the 7 7/8% Senior Notes due 2005
                     (3)

4.02                 Specimen of Common Stock Certificate  (1)

10.01                Acquisition, Construction and Term Loan Agreement, dated as
                     of December  29,  1988,  by and between  Franchise  Finance
                     Corporation  of America and  Scottsdale  Land Trust Limited
                     Partnership (1)

10.02                Promissory  Note  dated  December  29,  1988,  executed  by
                     Franchise  Finance  Corporation  of  America  in  favor  of
                     Scottsdale Land Trust Limited  Partnership in the principal
                     amount of $8,500,000 (1)

10.11                1995 Stock Option and Incentive  Plan of Franchise  Finance
                     Corporation of America (4)

10.12                Revolving Loan Agreement  dated as of September 1, 1996, by
                     and between  Franchise  Finance  Corporation of America and
                     FFCA Mortgage Corporation (5)
                                       26
<PAGE>
10.13                Equipment Revolving Loan Agreement dated as of September 1,
                     1996,  by and  between  Franchise  Finance  Corporation  of
                     America and FFCA Mortgage Corporation (5)

10.14                Guaranty of Franchise Finance Corporation of America,  with
                     exhibits,  dated December 31, 1996 with respect to the ISDA
                     Master  Agreement and Schedule  dated  December 31, 1996 by
                     and between  Franchise  Finance  Corporation of America and
                     FFCA Mortgage Corporation*

21.01                Subsidiaries of the Registrant*

23.01                Consent of Arthur Andersen LLP*

99.01                Credit  Agreement  dated  as of  December  27,  1995  among
                     Franchise Finance  Corporation of America,  Certain Lenders
                     and NationsBank of Texas, N.A., providing a credit facility
                     in  the  principal  amount  of  $200,000,000  (the  "Credit
                     Agreement") (6)

99.02                Guaranty  Agreement  dated as of December  27, 1995 made by
                     FFCA   Acquisition   Corporation  and  FFCA   Institutional
                     Advisors,  Inc.,  guaranteeing the obligations of Franchise
                     Finance Corporation  of America  under the Credit Agreement
                     (6)
     
99.03                Promissory  Note dated as of December 27, 1995  executed by
                     Franchise  Finance  Corporation  of  America  in  favor  of
                     NationsBank of Texas,  N.A., in connection  with the Credit
                     Agreement (6)
     
99.04                Subordination Agreement dated as of December 27, 1995, made
                     by  FFCA  Acquisition  Corporation  and  Franchise  Finance
                     Corporation  of America for the benefit of Certain  Lenders
                     and  NationsBank  of Texas,  N.A., in  connection  with the
                     Credit Agreement (6)
     
99.05                Subordination Agreement dated as of December 27, 1995, made
                     by FFCA Institutional  Advisors, Inc. and Franchise Finance
                     Corporation  of America for the benefit of Certain  Lenders
                     and  NationsBank  of Texas,  N.A., in  connection  with the
                     Credit Agreement (6)

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
                                       27
<PAGE>
                     Loan Pass-Through  Certificates,  Class A, Class B, Class C
                     and Class D (7)

99.07                First Amendment to Credit Agreement dated February 23, 1996
                     among  Franchise  Finance  Corporation of America,  Certain
                     Lenders and  NationsBank of Texas,  N.A. as  Administrative
                     Lender (8)

99.08                Second  Amendment to Credit  Agreement  dated June 24, 1996
                     among  Franchise  Finance  Corporation of America,  Certain
                     Lenders and  NationsBank of Texas,  N.A. as  Administrative
                     Lender (7)

99.09                Third Amendment to Credit Agreement dated December 27, 1996
                     among  Franchise  Finance  Corporation of America,  Certain
                     Lenders and  NationsBank of Texas,  N.A. as  Administrative
                     Lender*

- -------------
*Filed herewith.
(1) Incorporated by reference to the Registrant's Registration Statement on Form
S-4 and amendments  thereto,  registration  number  33-65302,  as filed with the
Securities and Exchange Commission.
(2) Incorporated by reference to the Registrant's Annual Report on Form 10-K for
the fiscal  year ended  December  31,  1994,  as filed with the  Securities  and
Exchange Commission.
(3)  Incorporated by reference to the  Registrant's  Current Report on Form 8-K,
dated November 24, 1995, as filed with the Securities and Exchange Commission.
(4) Incorporated by reference to the Registrant's Annual Report on Form 10-K for
the fiscal  year ended  December  31,  1995,  as filed with the  Securities  and
Exchange Commission.
(5)  Incorporated by reference to the  Registrant's  Current Report on Form 8-K,
dated September 1, 1996, as filed with the Securities and Exchange Commission.
(6)  Incorporated by reference to the  Registrant's  Current Report on Form 8-K,
dated January 25, 1996, as filed with the Securities and Exchange Commission.
(7) Incorporated by reference to the Registrant's  Quarterly Report on Form 10-Q
for the fiscal  quarter  ended June 30, 1996, as filed with the  Securities  and
Exchange Commission.
(8) Incorporated by reference to the Registrant's  Quarterly Report on Form 10-Q
for the fiscal  quarter ended March 31, 1996, as filed with the  Securities  and
Exchange Commission.



         (b)      Reports on Form 8-K filed in the fourth quarter of 1996:

                  Form 8-K dated November 7, 1996

                           Item 5.   Other  Events--Agreement  to  lend  to FFCA
                                       Mortgage  Corporation  the maximum amount
                                       of $225 million
                                       28
<PAGE>
                                       under a revolving  loan  agreement and to
                                       lend the  maximum  amount of $25  million
                                       under   an   equipment   revolving   loan
                                       agreement

                           Item 7.   Financial Statements and Exhibits-Revolving
                                       Loan  Agreement and  Equipment  Revolving
                                       Loan Agreement
                                       29
<PAGE>
                                   SIGNATURES


         Pursuant to the  requirements  of Section 13 or 15(d) 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:  February 20, 1997                By /s/ M. H. Fleischer
                                           -------------------------------------
                                             M. H. Fleischer, President and 
                                             Chief Executive Officer

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


Date:  February 20, 1997                By /s/ M. H. Fleischer
                                           -------------------------------------
                                             M. H. Fleischer, Chairman of the
                                             Board, President, and Chief 
                                             Executive Officer


Date:  February 20, 1997                By /s/ John R. Barravecchia
                                           -------------------------------------
                                             John R. Barravecchia, Executive
                                             Vice President, Chief Financial
                                             Officer and Treasurer


Date:  February 20, 1997                By /s/ Catherine F. Long
                                           -------------------------------------
                                             Catherine F. Long, Senior Vice
                                             President-Finance and Principal
                                             Accounting Officer


Date:  February 20, 1997                By /s/ Willie R. Barnes
                                           -------------------------------------
                                             Willie R. Barnes, Director


Date:  February 20, 1997                By /s/ William C. Foxley
                                           -------------------------------------
                                             William C. Foxley, Director
<PAGE>
Date:  February 20, 1997                By /s/ Robert W. Halliday
                                           -------------------------------------
                                             Robert W. Halliday, Director


Date:  February 20, 1997                By /s/ Donald C. Hannah
                                           -------------------------------------
                                             Donald C. Hannah, Director


Date:  February 20, 1997                By /s/ Dennis E. Mitchem
                                           -------------------------------------
                                             Dennis E. Mitchem, Director


Date:  February 20, 1997                By /s/ Louis P. Neeb
                                           -------------------------------------
                                             Louis P. Neeb, Director


Date:  February 20, 1997                By /s/ Kenneth B. Roath
                                           -------------------------------------
                                             Kenneth B. Roath, Director


Date:  February 20, 1997                By /s/ Wendell J. Smith
                                           -------------------------------------
                                             Wendell J. Smith, Director


Date:  February 20, 1997                By /s/ Casey J. Sylla
                                           -------------------------------------
                                             Casey J. Sylla, Director
<PAGE>
INDEX TO FINANCIAL STATEMENTS AND SCHEDULES


Report of Independent Public Accountants                                    F-2

Consolidated Balance Sheets - December 31, 1996 and 1995                    F-3

Consolidated Statements of Income For The Years Ended
         December 31, 1996, 1995 and 1994                                   F-4

Consolidated Statements of Changes in Shareholders' Equity
         For The Years Ended December 31, 1996, 1995 and 1994               F-5

Consolidated Statements of Cash Flows For The Years Ended
         December 31, 1996, 1995 and 1994                                   F-6

Notes to Consolidated Financial Statements                                  F-7

Schedule III - Schedule of Real Estate and Accumulated
         Depreciation as of December 31, 1996                               F-16

Schedule IV - Schedule of Mortgage Loans on Real Estate
         as of December 31, 1996                                            F-18
                                       F-1
<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Board of Directors of
Franchise Finance Corporation of America:

We have  audited  the  accompanying  consolidated  balance  sheets of  FRANCHISE
FINANCE  CORPORATION OF AMERICA (a Delaware  corporation) and subsidiaries as of
December 31, 1996 and 1995, and the related  consolidated  statements of income,
changes in  shareholders'  equity and cash flows for each of the three  years in
the period ended December 31, 1996. These financial statements and the schedules
referred  to below  are the  responsibility  of the  Company's  management.  Our
responsibility  is to  express  an opinion  on these  financial  statements  and
schedules based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Franchise Finance  Corporation
of America and subsidiaries as of December 31, 1996 and 1995, and the results of
their  operations and their cash flows for each of the three years in the period
ended  December 31, 1996,  in  conformity  with  generally  accepted  accounting
principles.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
financial  statements  taken as a whole.  The  schedules  listed in the index of
financial statements are presented for purposes of complying with the Securities
and  Exchange  Commission's  rules  and are  not  part  of the  basic  financial
statements.  These  schedules  have been  subjected to the  auditing  procedures
applied in the audits of the basic  financial  statements  and, in our  opinion,
fairly state in all  material  respects the  financial  data  required to be set
forth therein in relation to the basic financial statements taken as a whole.


                                        ARTHUR ANDERSEN LLP




Phoenix, Arizona,
     January 23, 1997.
                                      F-2
<PAGE>
                    FRANCHISE FINANCE CORPORATION OF AMERICA
                    ----------------------------------------

            CONSOLIDATED BALANCE SHEETS  -  DECEMBER 31, 1996 AND 1995
            ---------------------------     --------------------------
                    (Amounts in thousands except share data)
<TABLE>
<CAPTION>
                                                                        1996         1995
                                                                     ---------    ---------
                                     ASSETS
                                     ------
<S>                                                                  <C>          <C>      
Investments:
    Investments in Real Estate, at cost (Note 3):
       Land                                                          $ 346,626    $ 304,641
       Buildings and Improvements                                      490,506      448,427
       Equipment                                                        31,083       41,512
                                                                     ---------    ---------
                                                                       868,215      794,580
       Less-Accumulated Depreciation                                   172,941      176,232
                                                                     ---------    ---------
           Net Real Estate Investments                                 695,274      618,348

    Mortgage Loans Receivable (Note 4)                                  57,808      199,486
    Related Party Notes Receivable (Note 6)                            147,616         --
    Other Investments (Note 5)                                          37,836         --
                                                                     ---------    ---------
           Total Investments                                           938,534      817,834

Cash and Cash Equivalents                                               11,350        2,067
Notes and Accounts Receivable, net of allowances
    of $1,700 in 1996 and $2,000 in 1995 (Note 4)                       22,020        6,820
Other Assets (Notes 2 and 11)                                           16,872       16,783
                                                                     ---------    ---------

           Total Assets                                              $ 988,776    $ 843,504
                                                                     =========    =========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
                      ------------------------------------
Liabilities:
    Accounts Payable and Accrued Expenses                            $   6,827    $   5,608
    Dividends Payable                                                   18,254       18,133
    Notes Payable (Note 7)                                             298,956      198,702
    Borrowings Under Line of Credit (Note 8)                           150,500      110,000
    Mortgage Payable to Affiliate (Note 11)                              8,500        8,500
    Rent Deposits and Other                                             10,369        8,744
                                                                     ---------    ---------

           Total Liabilities                                           493,406      349,687
                                                                     ---------    ---------
Commitments and Contingencies (Note 14)

Shareholders' Equity (Notes 9 and 10):
    Common Stock, par value $.01 per share, authorized 200 million
       shares, issued and outstanding 40,564,076 shares in 1996
       and 40,294,822 shares in 1995                                       406          403
    Capital in Excess of Par Value                                     553,335      547,478
    Cumulative Net Income                                              129,209       60,670
    Cumulative Dividends                                              (187,580)    (114,734)
                                                                     ---------    ---------

           Total Shareholders' Equity                                  495,370      493,817
                                                                     ---------    ---------

           Total Liabilities and Shareholders' Equity                $ 988,776    $ 843,504
                                                                     =========    =========
</TABLE>
              The accompanying notes are an integral part of these
                          consolidated balance sheets.
                                      F-3
<PAGE>
                    FRANCHISE FINANCE CORPORATION OF AMERICA
                    ----------------------------------------

                        CONSOLIDATED STATEMENTS OF INCOME
                        ---------------------------------

              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
              ----------------------------------------------------
                  (Amounts in thousands except per share data)
<TABLE>
<CAPTION>

                                                    1996         1995         1994
                                                 ---------    ---------    ---------
<S>                                              <C>          <C>          <C>      
Revenues:
      Rental                                     $  95,612    $  86,182    $  81,760
      Mortgage Loan Interest                        15,738       14,118        5,596
      Investment Income and Other                    6,955        2,283        3,706
      Interest (Related Party) (Note 6)              2,861         --           --
                                                 ---------    ---------    ---------

                                                   121,166      102,583       91,062
                                                 ---------    ---------    ---------

Expenses:
      Depreciation and Amortization                 20,654       21,201       22,810
      Operating, General and Administrative         11,488       10,283       11,195
      Property Costs                                 2,041        2,046        2,310
      Interest                                      25,974       15,276        2,477
      Interest (Related Party) (Note 11)               973          961          951
                                                 ---------    ---------    ---------

                                                    61,130       49,767       39,743
                                                 ---------    ---------    ---------

Income Before Gain on Sale of Property
      and Other Costs                               60,036       52,816       51,319

      Gain on Sale of Property (Note 2)              9,899          977        2,784
      Equity in Net Loss of Affiliate (Note 5)      (1,396)        --           --
      REIT Transaction Related Costs (Note 17)        --           --        (28,198)
                                                 ---------    ---------    ---------

Income Before Extraordinary Item                    68,539       53,793       25,905

      Extraordinary Item - Loss on Early
         Extinguishment of Debt (Note 8)              --         (2,464)        --
                                                 ---------    ---------    ---------

Net Income                                       $  68,539    $  51,329    $  25,905
                                                 =========    =========    =========


Net Income Per Share (Note 2):
      Income Before Extraordinary Item           $    1.69    $    1.33    $     .64
      Extraordinary Item                              --           (.06)        --
                                                 ---------    ---------    ---------

      Net Income Per Share                       $    1.69    $    1.27    $     .64
                                                 =========    =========    =========
</TABLE>
              The accompanying notes are an integral part of these
                            consolidated statements.
                                      F-4
<PAGE>
                    FRANCHISE FINANCE CORPORATION OF AMERICA
                    ----------------------------------------

           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
           ----------------------------------------------------------

              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
              ----------------------------------------------------
                  (amounts in thousands except per share data)
<TABLE>
<CAPTION>

                                                               Capital
                                                  Common    in Excess of  Cumulative Cumulative
                                                   Stock      Par Value   Net Income  Dividends       Total
                                                 ---------   ---------    ----------  ---------    ----------

<S>                                              <C>         <C>          <C>         <C>          <C>      
BALANCE, December 31, 1993                       $      10   $ 576,765    $    --     $    --      $ 576,775
    Shareholders' contribution                        --         3,189         --          --          3,189
    Distributions                                     --       (33,650)        --          --        (33,650)
    Net income                                        --        16,564         --          --         16,564
                                                 ---------   ---------    ----------  ---------    ---------

BALANCE, June 1, 1994 (date of Consolidation)           10     562,868         --          --        562,878
    Shares issued in exchange for FFCA I
       stock and limited partnership interests         393        (393)        --          --           --
    Payment of Variable Rate Notes and
       fractional shares (Note 17)                    --       (11,745)        --          --        (11,745)
    Net distribution upon consolidation
        (Note 17)                                     --        (4,104)        --          --         (4,104)
    Net income                                        --          --          9,341        --          9,341
    Dividends declared - $1.05 per share              --          --           --       (42,263)     (42,263)
                                                 ---------   ---------    ---------   ---------    ---------

BALANCE, December 31, 1994                             403     546,626        9,341     (42,263)     514,107
    Capital contributions - dividend
       reinvestment plan                              --           852         --          --            852
    Net income -                                      --          --         51,329        --         51,329
    Dividends declared - $1.80 per share              --          --           --       (72,471)     (72,471)
                                                 ---------   ---------    ---------   ---------    ---------

BALANCE, December 31, 1995                             403     547,478       60,670    (114,734)     493,817
    Capital contributions - dividend
       reinvestment plan                                 2       4,897         --          --          4,899
    Exercise of stock options                            1         960         --          --            961
    Net income                                        --          --         68,539         --        68,539
    Dividends declared - $1.80 per share              --          --           --       (72,846)     (72,846)
                                                 ---------   ---------    ---------   ---------    ---------

BALANCE, December 31, 1996                       $     406   $ 553,335    $ 129,209   $(187,580)   $ 495,370
                                                 =========   =========    =========   =========    =========
</TABLE>
              The accompanying notes are an integral part of these
                            consolidated statements.
                                      F-5
<PAGE>
                    FRANCHISE FINANCE CORPORATION OF AMERICA
                    ----------------------------------------

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
              ----------------------------------------------------
                             (Amounts in thousands)
<TABLE>
<CAPTION>
                                                                 1996         1995         1994
                                                              ---------    ---------    ---------
<S>                                                           <C>          <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                                 $  68,539    $  51,329    $  25,905
   Adjustments to net income:
      Depreciation and amortization                              20,654       21,201       22,810
      Equity in net loss of affiliate                             1,396         --           --
      Provision for uncollectible mortgages                       1,400         --           --
      Gain on sale of property                                   (9,899)        (977)      (2,784)
      REIT transaction related costs                               --           --         28,198
      Loss on early extinguishment of debt                         --          2,464         --
      Other                                                       4,189        4,604        1,854
                                                              ---------    ---------    ---------

        Net cash provided by operating activities                86,279       78,621       75,983
                                                              ---------    ---------    ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Acquisition of property                                     (128,713)    (143,262)     (48,233)
   Investment in mortgage loans                                 (49,102)    (133,289)     (33,868)
   Investment in notes receivable                               (17,280)      (1,200)        --
   Proceeds from securitization transaction                     151,720         --           --
   Collection of investment security principal                      715         --           --
   Investment in related party notes receivable                (147,616)        --           --
   Investment in affiliate                                       (9,500)        --           --
   Proceeds from sale of property                                34,015       12,210       18,628
   Receipt of mortgage loan payoffs                              11,935          489        5,345
   Collection of mortgage loan principal                          4,867        5,337        2,445
                                                              ---------    ---------    ---------

        Net cash used in investing activities                  (148,959)    (259,715)     (55,683)
                                                              ---------    ---------    ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Dividends paid                                               (72,725)     (72,471)     (76,420)
   Capital contributions                                          5,860          852         --
   Proceeds from bank borrowings                                254,000      361,412       64,475
   Proceeds from issuance of notes                              100,000      198,678         --
   Payment of bank borrowings and loan fees                    (215,172)    (317,405)     (12,190)
   Payment of variable rate notes and fractional shares            --           --        (11,745)
   Payment of REIT transaction related costs                       --           --        (24,173)
                                                              ---------    ---------    ---------

        Net cash provided by (used in) financing activities      71,963      171,066      (60,053)
                                                              ---------    ---------    ---------

NET INCREASE (DECREASE) IN CASH AND CASH
   EQUIVALENTS                                                    9,283      (10,028)     (39,753)

CASH AND CASH EQUIVALENTS, beginning of year                      2,067       12,095       51,848
                                                              ---------    ---------    ---------

CASH AND CASH EQUIVALENTS, end of year                        $  11,350    $   2,067    $  12,095
                                                              =========    =========    =========
</TABLE>
              The accompanying notes are an integral part of these
                            consolidated statements.
                                      F-6
<PAGE>
                    FRANCHISE FINANCE CORPORATION OF AMERICA
                    ----------------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                           DECEMBER 31, 1996 AND 1995
                           --------------------------

(1)      ORGANIZATION AND OPERATION:
         ---------------------------

         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/leaseback  transactions
and mortgage loans. FFCA and its predecessor  companies,  identified in Note 17,
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  December  31,  1996,  FFCA  had  interests  in  1,869
restaurant  properties  through various  investments.  FFCA's portfolio included
1,432  restaurant  properties  represented  by  investments  in real  estate and
mortgage loans receivable,  243 properties  represented by securitized  mortgage
loans in which FFCA holds a residual interest and 194 properties  represented by
mortgage  loans  originated  and  held  by  FFCA's   affiliate,   FFCA  Mortgage
Corporation (see Note 5). These  restaurants are operated by  approximately  400
restaurant operators in over 35 chains in 46 states.

(2)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
         -------------------------------------------

         Consolidation   and  Equity  Method   Investments  -  The  accompanying
consolidated   financial  statements  include  the  accounts  of  FFCA  and  its
wholly-owned subsidiaries,  FFCA Acquisition Corporation, FFCA Residual Interest
Corporation,  FFCA Secured Assets Corporation and FFCA  Institutional  Advisors,
Inc.  All  intercompany  transactions  have  been  eliminated.   Investments  in
companies in which FFCA has  significant  influence  but less than a controlling
voting  interest are  accounted  for using the equity  method.  Under the equity
method,  only FFCA's  investment in and amounts due from the equity investee are
included in the consolidated  balance sheet, only FFCA's share of the investee's
earnings is included in the consolidated  operating  results,  and only the cash
investment,  loans or other cash paid to the investee, less any dividends,  cash
distributions,  loan  repayments or other cash  received from the investee,  are
included in the consolidated cash flows.

         Federal Income Taxes - FFCA has elected to be taxed as a REIT under the
Internal Revenue Code of 1986, as amended, as of June 1, 1994. As a result, FFCA
generally will not be subject to federal income  taxation at the corporate level
provided it meets  certain  tests which,  among other  things,  require that its
assets consist  primarily of real estate,  its income be derived  primarily from
real estate and at least 95% of its taxable  income be  distributed  annually to
its shareholders.  The tax basis of the assets and liabilities has been recorded
based upon the value of the consideration exchanged upon the merger of FFCA with
its predecessor companies (see Note 17) and,  accordingly,  the tax basis of the
net assets exceeds the book basis by approximately  $228 million at December 31,
1996.  Prior to June 1, 1994, the majority of FFCA's  operations  were conducted
through public real estate limited partnerships.  In accordance with partnership
taxation,  each of the partners is responsible for reporting his or her share of
taxable  income.  Accordingly,  no  income  tax  provision  has been made in the
accompanying consolidated financial statements.

         Real  Estate - FFCA  records  the  acquisition  of real estate at cost,
which includes  miscellaneous  acquisition  and closing costs.  Depreciation  is
computed using the straight-line  method over the estimated useful life of 24 to
30 years for the  restaurant  buildings  and  improvements  and 7 to 8 years for
restaurant  equipment.  FFCA periodically  reviews its real estate portfolio for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying amount of the property may not be recoverable,  such as may be the case
with vacant restaurant properties.  If an impairment loss is indicated, the loss
is measured as the amount by which the carrying  amount of the asset exceeds the
estimated fair value of the asset.  Gain on sale of property in the consolidated
statements of income for the years ended December 31, 1996, 1995 and 1994 is
                                      F-7
<PAGE>
net of approximately $3.3 million, $3.4 million and $1.6 million,  respectively,
of impairment loss related to certain vacant properties.  Vacant properties held
for sale represent less than 1% of the total real estate investment portfolio at
December 31, 1996.

         Lease and Loan Origination  Fees and Costs - FFCA generally  receives a
fee related to  activities  performed  to process a  borrower's  request for and
origination of credit.  Direct costs associated with these activities are offset
against the related fees received and the balance is deferred and amortized into
revenue over the term of the related lease or loan.

         Cash and Cash Equivalents - Cash and cash equivalents  include all cash
and highly liquid investment  securities with maturities at acquisition of three
months or less.  Such  investment  securities  are carried at cost plus  accrued
interest which approximates fair market value.

         Prepaid Rent  Insurance - Other Assets  include  prepaid rent insurance
which is amortized over a period of 118 months using the  straight-line  method.
The policy  guarantees  80% of rental  payments  for land and note  payments  on
buildings (but not  equipment)  for a period of 10 years.  At December 31, 1996,
14% of the  total  cost of FFCA's  real  estate is  covered  by rent  insurance.
Included  in  rental  revenue  for  1996,  1995 and 1994 is  approximately  $1.7
million, $3.3 million and $6.2 million, respectively, of rent insurance revenue.
Rent insurance  coverage on FFCA properties  expires at various dates,  with the
majority of the policies expiring by 1998.

         Debt Financing Costs - Included in Other Assets are costs totaling $5.3
million in 1996 and 1995 (net of  accumulated  amortization  of $1.1  million in
1996 and $90,000 in 1995)  associated with the issuance in 1995 of FFCA's Senior
Notes and the  issuance  in 1996 of various  unsecured  notes,  which  costs are
amortized over the terms of the notes on a straight-line basis.  Amortization of
these  debt  issuance  costs  for the years  ended  December  31,  1996 and 1995
amounted to $994,000  and $90,000,  respectively,  which is included in interest
expense in the accompanying financial statements.

         Derivative Financial Instruments - FFCA may periodically use derivative
financial  instruments to enhance its ability to manage  interest rate exposures
in its debt portfolio  which exist as part of its ongoing  business  operations.
FFCA does not hold or issue  derivative  financial  instruments  for speculative
trading purposes.  The derivative  instruments used are interest rate agreements
which are  non-leveraged and involve little  complexity.  Gains and losses under
such  agreements  designated  as hedges are deferred  and  amortized to interest
expense over the term of the associated debt. FFCA had no derivative instruments
outstanding during 1996.

         Rental  Revenue  Recognition  -  FFCA  leases  its  real  estate  under
long-term net leases which are  classified as operating  leases.  Rental revenue
from operating leases is recognized as it is earned.

         Investment  Property Sales - FFCA records certain sales of property and
equipment  under  the  installment  or  cost  recovery  method.  Gains  totaling
approximately  $664,000  in 1996,  $3 million in 1995 and  $600,000 in 1994 were
deferred on such sales.  For financial  reporting  purposes,  deferred  gains on
property sales reduced the related mortgage loan receivable balances and totaled
$1.5 million and $6.6 million at December 31, 1996 and 1995, respectively.

         Net  Income  Per  Share - Net  income  per  share is  calculated  using
40,603,307 and 40,294,427  weighted average common and common  equivalent shares
outstanding during 1996 and 1995, respectively.  In 1994 net income per share is
calculated  using   40,250,719   shares  of  FFCA's  common  stock  issued  upon
consummation  of the  Consolidation  (see  Note  17)  as if  these  shares  were
outstanding the entire year.

         Use of  Estimates - The  preparation  of the  financial  statements  in
conformity with generally accepted accounting  principles requires management to
make estimates and  assumptions  that affect the reported  amounts of assets and
liabilities at the date of the financial  statements and the reported amounts of
revenues
                                      F-8
<PAGE>
and expenses  during the  reporting  period.  Although  management  believes its
estimates are reasonable, actual results could differ from those estimates.

(3)      INVESTMENTS IN REAL ESTATE:
         ---------------------------

         FFCA's real estate  portfolio is leased to tenants under  long-term net
operating  leases.  The lease agreements  generally  provide for monthly rentals
equal to the greater of a percentage of the  property's  cost or a percentage of
its  gross  sales.  The term of the  leases is  generally  20 years for land and
buildings and seven or eight years for equipment (if any).  The initial terms of
FFCA's leases extend through 2017 with a weighted average remaining term of 11.5
years as of December 31, 1996.  Land and building leases  generally  provide for
two or four five-year renewal options.  Generally,  the lessee has the option to
purchase  equipment at the end of the lease term and land and buildings  anytime
after the first ten years of the lease at fair  market  value (but not less than
original cost in most cases).  Leases entered into after 1994 generally  provide
for 90-day option windows at various dates during the lease term.  Approximately
three-fourths  of FFCA's land and building leases provide for purchase  options,
one-half  of which are  currently  exercisable.  One lessee  (Foodmaker,  Inc.),
operating  170  Jack  In The  Box  restaurants  in the  western  United  States,
accounted for  approximately  10.9% of FFCA's revenues received from investments
in chain restaurant real estate in 1996, 12.5% in 1995 and 14% in 1994.

         Minimum  future  rentals under  noncancellable  operating  leases as of
December 31, 1996, are as follows (amounts in thousands):

         Year ending December 31,
         ------------------------
                  1997                                        $   91,459
                  1998                                            91,261
                  1999                                            90,561
                  2000                                            88,606
                  2001                                            87,019
                  Thereafter                                     622,260
                                                              ----------

                  Total minimum future rentals                $1,071,166
                                                              ==========

         The above table  assumes  that all leases which expire are not renewed;
therefore,  neither  renewal  rentals nor rentals from  replacement  lessees are
included. In addition,  minimum future rentals do not include contingent rentals
which may be received  under the leases based upon a percentage  of the lessee's
gross  sales   ("percentage   rentals").   These   percentage   rentals  totaled
approximately $5 million in 1996, $4 million in 1995 and $3.8 million in 1994.

(4)      MORTGAGE LOANS RECEIVABLE:
         --------------------------

         At December 31, 1996, FFCA held first mortgage loans on the land and/or
buildings and/or equipment of approximately 236 restaurants represented by $37.8
million in  participating  fixed-rate  loans (net of reserve of $1.4  million in
1996) and $20 million in variable-rate  loans.  Generally,  the fixed-rate loans
carry  interest  rates  ranging  from 10% to 13.5% per annum and  mature 5 to 20
years from the date of origination. The variable-rate loans carry interest rates
which adjust  monthly based on 30-day LIBOR,  plus a margin and carry an average
interest rate of 7.625% at December 31, 1996. Principal and interest payments on
the  mortgage  loans  are  due  in  level  amounts  with  payments   aggregating
approximately  $9 million per year to maturity.  These mortgage loans receivable
are held for long-term investment.

         In  addition  to  the  base  interest,  the  mortgage  loan  agreements
generally provide for additional  interest payments based on a percentage of the
mortgagor's gross restaurant sales  ("participations").  Participating  mortgage
loans  originated  after 1994 generally  provide for no prepayment for the first
ten  years  of the  loan or  provide  for  prepayment  penalties.  Participating
mortgage loans  originated  prior to 1994 were on properties
                                      F-9
<PAGE>
for which  FFCA  held  title to the land  only and made  mortgage  loans for the
related  restaurant  buildings  and are  generally are not subject to prepayment
without the lessee exercising the related land lease purchase option.

         FFCA also held various  notes  totaling  $18.8  million at December 31,
1996 and $3 million at December 31, 1995 (net of  allowances of $875,000 in 1996
and $850,000 in 1995).  Generally,  the notes carry  interest rates ranging from
10% to 12% per annum and mature 5 to 10 years from the date of origination.

(5)        OTHER INVESTMENTS:
           ------------------

         Investment  Securities - Certain  mortgage loans originated by FFCA and
its  predecessors  totaling $178.8 million were securitized on June 27, 1996 and
Secured Franchise Loan Pass-Through  Certificates (the "Certificates") were sold
to investors.  The servicing  rights and any  participations  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.  These  investment  securities,  totaling $29.7
million at December 31, 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.  The gain on the sale of the mortgage loans
was reduced by establishing a reserve  approximating  $4.5 million for estimated
probable losses under the subordination provisions of the securitization.
These securities are classified as available for sale.

         Investment in Affiliate - At December 31, 1996, FFCA held an investment
in FFCA Mortgage Corporation (Mortgage Corp.), which FFCA accounts for under the
equity method. Originally,  Mortgage Corp. was a wholly-owned subsidiary of FFCA
formed in 1996 to originate mortgage loans to be held for future  securitization
transactions.  Mortgage Corp. was  substantially  inactive until  September 1996
when FFCA  exchanged  all of the voting common stock of Mortgage  Corp.  for 100
shares of newly-issued,  non-voting  preferred stock. The preferred stock, which
represents all of the issued and outstanding stock of such class,  entitles FFCA
to 95% of any dividends  declared by Mortgage Corp. and 95% of Mortgage  Corp.'s
profits  and  losses.  The  Chief  Executive  Officer  of FFCA  owns  all of the
outstanding (voting) common stock of Mortgage Corp.

         A summary of  selected  financial  information  as reported by Mortgage
Corp.  as of, and for the year  ended  December  31,  1996,  is set forth  below
(amounts in thousands):

         Revenues                                   $    2,336
         Interest expense                                2,861
         Net loss                                   $   (1,470)

         Mortgage loans held for sale               $  140,967
         Total Assets                                  156,928
         Notes payable to FFCA (see Note 6)            147,616
         Total Liabilities                             148,398
         Total Shareholders' Equity                 $    8,530

(6)         RELATED PARTY NOTES RECEIVABLE:
            -------------------------------

                   FFCA provides  funding to its affiliate,  Mortgage Corp., for
the origination of mortgage loans. Under revolving loan agreements with Mortgage
Corp., FFCA is entitled to receive a draw fee of 1% and interest at a rate equal
to LIBOR or a Base rate (as defined in the agreement), plus a margin. The margin
for  advances  secured by real  property  is 2.5% and the  margin  for  advances
secured by equipment  is 3.0%.  FFCA also  provides  temporary  working  capital
advances  to Mortgage  Corp.  bearing an  interest  rate of LIBOR plus 3.0%.
                                      F-10
<PAGE>
At December 31, 1996, FFCA had notes receivable from Mortgage Corp.  outstanding
under these  agreements  totaling $147.6 million.  The notes are due in December
1998.


(7)       NOTES PAYABLE:
          -------------

FFCA's notes payable consist of the following:
                                                            1996         1995
                                                          --------     --------
                                                          (amounts in thousands)
 7% Senior Notes due 2000, net of unamortized discount
   of $952 in 1996 and $1,196 in 1995                     $149,048     $148,804
 7.875% Senior Notes due 2005, net of unamortized
   discount of $92 in 1996 and $102 in 1995                 49,908       49,898
 6.78% Notes due 2002                                       30,000            -
 7.02% Notes due 2003                                       30,000            -
 7.1% Notes due 2026, callable by holder in 2004            40,000            -
                                                          --------     --------
                                                          $298,956     $198,702
                                                          ========     ========

         In October  1995,  FFCA  registered  with the  Securities  and Exchange
Commission  up to $500 million of debt and equity  securities  to be issued from
time to time in the  future.  In  November  1995,  FFCA  issued  unsecured  debt
consisting of $150 million of Senior Notes due November 30, 2000 and $50 million
of Senior Notes due November 30, 2005.  The effective  rates on the Senior Notes
approximate 7.2% and 7.9%, respectively. During 1996, FFCA issued unsecured debt
consisting of $100 million of notes due at various dates from 2002 through 2026,
with a weighted average interest rate of 6.98%.

         Interest on this unsecured debt is payable  semi-annually in arrears on
each May 30 and November 30 with  principal due at maturity.  With the exception
of the $40 million notes due 2026,  the notes may not be redeemed prior to their
respective  maturities.  The note agreements  contain certain  covenants  which,
among other restrictions, limit the incurrence of additional debt if FFCA's debt
exceeds  60% of total  assets  (40%,  if  secured  debt) as  defined in the note
agreements,  or if FFCA's  debt  service  coverage  is less than 1.5 to 1. As of
December 31, 1996, FFCA was in compliance with its note covenants.

         Subsequent   to  December  31,   1996,   FFCA  issued  $50  million  in
variable-rate  unsecured notes due 1998 bearing  interest at a weighted  average
rate of 3-month LIBOR plus .33%. Interest on these notes is payable quarterly in
arrears  commencing  April 14, 1997,  with quarterly  interest reset dates.  The
notes are  subject to  optional  redemption  by FFCA on a  quarterly  basis at a
redemption price of 100% of the principal amount of the notes.

(8)      BORROWINGS UNDER LINE OF CREDIT:
         --------------------------------

Borrowings under FFCA's line of credit consist of the following:

                                                               1996       1995
                                                            ---------   --------
                                                          (amounts in thousands)
 Borrowings  at  30-day  LIBOR  plus 1%  (ranging  from
   6.6875%  to 6.75%) at December 31, 1996 and
   LIBOR plus 1.5% (7.35%) at December 31, 1995              $ 85,500   $102,500
 Borrowings at Base rate (8.25% and 8.50% at December 31,
   1996 and 1995, respectively), subsequently converted
   to LIBOR loans                                              65,000      7,500
                                                             --------   --------
                                                             $150,500   $110,000
                                                             ========   ========

         At December 31, 1996,  FFCA had  outstanding  $150.5  million on a $200
million acquisition loan facility with participating banks used to provide funds
for the acquisition or financing of chain restaurant properties.  This unsecured
revolving  credit  facility is due in  periodic  installments  of interest  only
(weighted
                                      F-11
<PAGE>
average of 7.03% in 1996 and 7.79% in 1995).  Effective  December 27, 1996, FFCA
also has the  option  under  this loan  facility  to  borrow  at rates  that are
competitively bid among the participating  banks. The loan facility provides for
a fee on the unused  commitment  amount of .20% per annum,  payable quarterly in
arrears.  The  acquisition  loan  facility  expires in December  1998,  with the
possibility of two annual extensions.

         In 1995,  FFCA initiated an early  termination  of its credit  facility
which enabled it to reduce its cost of borrowings while also removing the bank's
security  interest  in  the  stock  of  FFCA's  wholly-owned  subsidiary,   FFCA
Acquisition  Corporation.  As a result of the early extinguishment of this debt,
FFCA expensed approximately $2.5 million in unamortized loan costs in 1995 which
is reported as an extraordinary item on the consolidated statement of income.

         Amortization  of loan fees  related to these  facilities  for the years
ended  December  31, 1996 and 1995  amounted to $1.4  million and $2.1  million,
respectively,  which  is  included  in  interest  expense  in  the  accompanying
consolidated  financial  statements.  The credit  agreement  contains  covenants
which,  among  other  restrictions,  require  FFCA to  maintain  a fixed  charge
coverage ratio of 2 to 1 and a minimum net worth of $425 million, as defined. As
of December 31, 1996, FFCA was in compliance with its debt covenants.

(9)      DIVIDENDS:
         ----------

         FFCA declared a fourth quarter 1996 dividend of $.45 per share, payable
on February 20, 1997, to  shareholders  of record on February 10, 1997.  For tax
reporting  purposes,  this  dividend is not included in the  shareholders'  1996
taxable income.  The dividend payments made by FFCA to its shareholders for 1996
are characterized as ordinary income of $1.58 per share and capital gain of $.22
per  share.  Dividend  payments  made by FFCA to its  shareholders  for 1995 are
characterized  as ordinary income of $1.35 per share.  FFCA's dividend  payments
for the period  from June 1, 1994 to December  31,  1994,  including  the fourth
quarter 1994 dividend,  were characterized as ordinary income of $0.87 per share
and return of capital of $0.18 per share.

(10)     STOCK OPTIONS:
         --------------

         On May  10,  1995,  FFCA  shareholders  approved  a  stock  option  and
incentive plan which permits the issuance of options, restricted stock and other
stock-based  awards  to key  employees,  the  Board  of  Directors  and  certain
independent  contractors of FFCA. The plan reserves  3,018,804  shares of common
stock for grant and provides  that the term of each award be  determined  by the
compensation  committee of the Board of Directors.  Under the terms of the plan,
options granted may be either  non-qualified  or incentive stock options and the
exercise  price,  determined  by the  committee,  may not be less  than the fair
market  value of a share of common stock on the grant date.  Options  granted to
FFCA's non-employee directors are immediately  exercisable,  while the remaining
options  generally  vest over a  three-year  period from the date of grant.  The
options expire ten years after the date of grant.

         FFCA measures the  compensation  cost of its stock option and incentive
plan using the  intrinsic  value based method of  accounting  prescribed  in APB
Opinion  25,  "Accounting  for  Stock  Issued  to  Employees".  Accordingly,  no
compensation  cost has been  recognized for its stock option and incentive plan.
Had FFCA's  compensation  cost been determined using the fair value based method
of accounting prescribed by Statement of Financial Accounting Standards No. 123,
"Accounting  for Stock-Based  Compensation",  FFCA's net income and earnings per
share would have been changed to the following pro forma amounts (in  thousands,
except per share data):

                                                  1996              1995
                                             --------------    ---------------
         Net income as reported                 $68,539            $51,329
         Net income pro forma                   $67,605            $48,812

         Earnings per share as reported          $1.69              $1.27
         Earnings per share pro forma            $1.67              $1.21
                                      F-12
<PAGE>
         The fair value of each option  grant is  estimated on the date of grant
using the Black-Scholes option-pricing model with the following weighted average
assumptions  used for grants in 1996 and 1995,  respectively:  dividend yield of
8.2% and 8%;  expected  stock price  volatility of 20.13% and 21.36%;  risk-free
interest rates of 5.59% and 6.52%; and an expected option term of seven years.

         A summary of the status of FFCA's stock option and incentive plan as of
December  31,  1996 and 1995,  and  changes  during  the years  then  ended,  is
presented below:
<TABLE>
<CAPTION>
                                                        1996                                1995
                                              ------------------------------      ------------------------------
                                                               Weighted Avg.                       Weighted Avg.
                                               Shares         Exercise Price        Shares        Exercise Price
                                              ---------       --------------      ----------      --------------
<S>                                           <C>                  <C>             <C>                <C>   
Outstanding, beginning of year                1,227,989            $19.50                  -               -
Granted                                         526,091            $21.87          1,227,989          $19.50
Exercised                                        48,899            $19.63                  -               -
Outstanding, end of year                      1,705,181            $20.23          1,227,989          $19.50

Options exercisable, end of year                400,181            $19.64             20,489          $19.75
Weighted average fair value of
   each option granted during year                $2.05                                $1.78
</TABLE>

As of December 31, 1996, options  outstanding under the plan had exercise prices
ranging  from  $19.50 to $21.88  with a weighted  average  price of $20.23,  and
expiration  dates  ranging  from May 10,  2005 to May 13,  2006 with a  weighted
average remaining term of 8.6 years.

(11)     RELATED PARTY TRANSACTIONS:
         ---------------------------

         In  1988,  a  partnership  managed  by an  affiliate  of FFCA  provided
financing  for  land  purchased  by  FFCA  from  the  partnership  and  for  the
construction  of  the  corporate  headquarters  of  FFCA  (together,   the  FFCA
Premises).  The term of the mortgage  loan on the FFCA Premises is ten years and
provides for payments of interest  only, at the rate of 10% per year,  until May
2000,  at  which  time  the  entire  principal  amount  must  be  repaid  to the
partnership.  The loan also provides for the payment of additional interest upon
maturity based upon the increase,  if any, in the value of the FFCA Premises, as
defined in the loan agreement.  FFCA is accruing this  additional  interest over
the term of the loan  based  on an  estimated  payment  of $1.1  million.  Under
certain  circumstances,  FFCA may be  required  to  prepay  the  loan;  however,
management does not believe that such  circumstances  are probable.  The loan is
secured by land and land improvements,  the FFCA Premises and the guaranty of an
affiliate.  The FFCA Premises,  including  equipment,  amounted to $9 million in
1996 and 1995 (net of accumulated  depreciation of $2.6 million in 1996 and $2.4
million in 1995) and is included in Other Assets in the  accompanying  financial
statements.

         FFCA  provides  certain  accounting,   computer,   investor  and  other
administrative  services  to its  affiliates  under a  service  agreement  which
provides  for a monthly  fee based  upon the  amount  of  services  used by each
affiliate. Fees for such services aggregated approximately $1.6 million in 1996,
$760,000 in 1995 and $599,000 in 1994.

(12)     FINANCIAL INSTRUMENTS:
         ----------------------

         The carrying value of FFCA's financial  instruments  approximates  fair
value,  except for  differences  with  respect  to  mortgage  loans  receivable,
investment securities and long-term,  fixed-rate debt (Notes Payable, Borrowings
Under Line of Credit and  Mortgage  Payable to  Affiliate).  The fair value of a
financial  instrument is generally  determined by reference to its quoted market
price or, if quoted market prices are not available,  to the quoted market price
of a financial instrument with similar characteristics.

         The fair value of FFCA's  mortgage  loans  receivable  is  estimated by
discounting  the future cash flows using the current  interest rates for similar
loans with similar  maturities  at December 31, 1996,  and exceeded its carrying
amount by $2.8 million. The fair value of FFCA's long-term investment securities
is based on
                                      F-13
<PAGE>
quoted  market  prices of similar  investments  and,  as of December  31,  1996,
exceeded the  carrying  amount by $8.8  million.  Based on the level of interest
rates prevailing at December 31, 1996, the fair value of FFCA's long-term, fixed
rate debt  exceeded  its  carrying  amount by $5.5  million.  Combined,  this is
equivalent  to an  unrealized  gain of $6.1  million;  however,  changes  in the
unrealized  gains  or  losses  on  mortgage  loans  receivable,   the  long-term
investment  securities and fixed-rate  debt do not result in the  realization or
expenditure  of cash unless the  investments  are  actually  sold or the debt is
retired.

(13)     EMPLOYEE SAVINGS PLAN:
         ----------------------

         The FFCA 401K Plan (the  Plan) was  established  as a savings  plan for
FFCA's  employees  who have been  employed  by FFCA (or its  predecessor)  for a
minimum of six months. The Plan allows employees to make their own contributions
through payroll deductions.  FFCA matches participating employees' contributions
up to six percent of the participating  employees'  salaries.  Employer matching
contributions are made in FFCA stock, which is purchased by the Plan on the open
market,  and are  subject to  years-of-service  vesting  requirements.  Employer
contributions totaled $213,000 in 1996, $169,000 in 1995 and $70,000 in 1994.

(14)     COMMITMENTS AND CONTINGENCIES:
         ------------------------------

         In the  normal  course  of  business,  FFCA  and  its  affiliates  make
commitments  to extend credit to meet the financing  needs of its clients in the
chain  restaurant  industry.  FFCA evaluates each client's  credit and, based on
management's  evaluation  of  the  client  and  the  proposed  restaurant  site,
determines  the amount of credit to be extended  and  collateral  obtained.  The
commitments  generally have fixed expiration dates or other termination  clauses
and  require  payment of a fee by the  client.  At  December  31,  1996,  FFCA's
outstanding   commitments  to  extend  credit  and  to  fund  Mortgage   Corp.'s
commitments to extend credit aggregated approximately $270 million.

         FFCA guarantees  Mortgage Corp.'s  performance under a hedging program,
for which FFCA  receives a guaranty fee equal to .19% of the notional  amount of
the hedge  contracts  outstanding.  In 1996,  Mortgage Corp. had  outstanding an
interest rate swap contract with a notional amount of approximately $65 million.
The  counterparty  to this  contract  requires  FFCA (as  guarantor  of Mortgage
Corp.'s performance) to meet certain covenants which correspond to the covenants
provided  for under  FFCA's line of credit (see Note 8). At December  31,  1996,
FFCA was in compliance with these  covenants.  Mortgage Corp. had no outstanding
liabilities  under this contract during 1996 and would have received $632,000 if
it had terminated this swap contract at December 31, 1996.

(15)     ADDITIONAL FINANCIAL INFORMATION:
         ---------------------------------

         Additional  information  with respect to cash flows follows (amounts in
thousands):
<TABLE>
<CAPTION>
                                                                            1996             1995                1994
                                                                        ----------        ----------          -------
<S>                                                                       <C>               <C>                 <C>   
   Mortgage loans obtained as part of property sale proceeds,
      net of deferred gain                                                   $825            $5,542             $2,356
   Acquisition of property and equipment through foreclosure               $1,245                 -               $120
   Shares issued in exchange for limited partnership interests                  -                 -               $393
   Distribution of FFCA I assets to shareholders                                -                 -             $4,104
   Investment in securities                                               $30,763                 -                  -
   Interest paid                                                          $23,692           $12,802             $3,030
    Taxes paid/(refunds received)                                             $27             $(816)              $231
</TABLE>
                                      F-14
<PAGE>
(16)     QUARTERLY FINANCIAL INFORMATION (Unaudited):
         --------------------------------------------
<TABLE>
<CAPTION>
                                                                       Quarter Ended
                                            March 31,          June 30,        September 30,     December 31,
                                            ---------          --------        -------------     ------------
                                                        (amounts in thousands, except per share data)
<S>                                           <C>               <C>              <C>               <C>    
1996
- ----
Revenues                                      $29,667           $31,208          $29,061           $31,230
Net income                                     13,777            21,894           15,831            17,037
Net income per share                             0.34              0.54             0.39              0.42
Dividends per share                           $  0.45           $  0.45          $  0.45           $  0.45
Weighted average shares                        40,425            40,486           40,683            40,865


1995
- ----
Revenues                                      $23,231           $24,854          $26,524           $27,974
Income before extraordinary item               13,707            12,887           13,695            13,504
Net income                                     13,707            12,887           13,695            11,040
Income before extraordinary item per share       0.34              0.32             0.34              0.33
Net income per share                             0.34              0.32             0.34              0.27
Dividends per share                           $  0.45           $  0.45          $  0.45           $  0.45
Weighted average shares                        40,251            40,251           40,251            40,394
</TABLE>

(17)     REIT FORMATION:
         ---------------

         FFCA was organized as a Delaware corporation in June 1993 to facilitate
the consolidation by merger (the Consolidation) of Franchise Finance Corporation
of America I (FFCA I) and eleven public real estate  limited  partnerships  (the
Partnerships) with and into FFCA. The Consolidation was effected on June 1, 1994
and was accounted for as a reorganization  of affiliated  companies under common
control in a manner similar to a pooling of interests. Certain costs incurred to
effect the Consolidation and integrate the continuing operations of the separate
companies  were  expensed in 1994 and are included in REIT  Transaction  Related
Costs in the accompanying  consolidated  statements of income. The Consolidation
did not require any material  adjustments to conform the accounting  policies of
the predecessor  companies to that of FFCA; however,  certain  reclassifications
have been made to prior years' financial statements to conform with current year
presentation.

         FFCA I and investors in the  Partnerships who elected to invest in FFCA
received shares of common stock of FFCA totaling  40,250,719 shares  (fractional
shares  totaling  $918,820  were paid in cash).  Certain  investors  elected  to
receive   variable  rate  senior  notes  (the  Variable  Rate  Notes)   totaling
$10,825,911.  Rather than  issuing the Variable  Rate Notes,  FFCA paid to those
investors  an amount  equal to the  Variable  Rate  Notes  plus  interest  at an
annualized  rate of 5.0625% for the period June 1, 1994  through  June 30, 1994.
Certain  non-real  estate assets and  liabilities of FFCA I were not included in
the Consolidation and, accordingly,  were not transferred to FFCA. These amounts
are  treated  as a net  distribution  upon  Consolidation  in  the  accompanying
financial statements.

         The  consolidated  statement of income for the year ended  December 31,
1994 includes the  operations  of the  Predecessor  Companies  combined from the
beginning  of the year  through May 31, 1994 and those of FFCA from June 1, 1994
to December 31, 1994.  For the period  January 1, 1994 through May 31, 1994, the
Partnerships recorded revenues of $37 million and net income of $22 million, and
FFCA I  recorded  revenues  of $5.3  million  and a net  loss  of $4.8  million.
Intercompany  eliminations  totaled $4 million and  $180,000 in revenues and net
income, respectively. The results of operations of FFCA I for the period January
1, 1994  through  May 31,  1994  include  expenses  approximating  $6 million in
connection  with the  payoff of  deferred  compensation  arrangements  and stock
compensation  paid prior to, and in  connection  with,  the  Consolidation.  The
Partnerships  involved in the  Consolidation  are Hardee's  Lease Partners 1980,
Insured Income Properties 1981,  Insured Income Properties 1982,  Insured Income
Properties 1983, Insured Income Properties 1984, Insured Income Properties 1985,
Insured Income Properties 1986,  Insured Income Properties 1988, Insured Pension
Investors  1983,  Insured Pension  Investors 1984 and Insured Pension  Investors
1985.
                                      F-15
<PAGE>
                                                                    SCHEDULE III
                                                                     Page 1 of 2

                    FRANCHISE FINANCE CORPORATION OF AMERICA
                    ----------------------------------------
              SCHEDULE OF REAL ESTATE AND ACCUMULATED DEPRECIATION
              ----------------------------------------------------
                             AS OF DECEMBER 31, 1996
                             -----------------------
<TABLE>
<CAPTION>
                                         Initial Cost to Company and
                                      Gross Amount at December 31, 1996                        Accumulated Depreciation
                            --------------------------------------------------------  ------------------------------------------

                 No. of
U.S. Region     Properties       Land        Buildings       Equipment   Total          Buildings       Equipment    Total
- -----------     ----------  -------------  -------------  ------------  ------------  -------------  ------------  -------------
<S>               <C>       <C>            <C>            <C>           <C>           <C>            <C>           <C>          
Mideast           153       $  43,882,530  $  60,873,051  $  1,315,153  $106,070,734  $  13,224,901  $  1,267,623  $  14,492,524
Northeast          83          22,824,405     34,489,767     1,084,507    58,398,679      6,207,576     1,070,937      7,278,513
E.N. Central      182          36,259,877     74,953,212     6,552,107   117,765,196     25,410,377     6,289,979     31,700,356
W.N. Central      125          24,458,495     45,690,513     3,761,446    73,910,454     15,469,004     3,633,742     19,102,746
Southeast         381          92,079,509    133,796,454     8,254,388   234,130,351     40,480,022     8,208,086     48,688,108
Southwest         203          57,081,173     74,257,333     6,696,205   138,034,711     21,159,148     6,614,547     27,773,695
Mountain           96          28,629,979     37,304,547     2,726,400    68,660,926      9,992,603     2,671,572     12,664,175
Pacific           128          41,410,124     29,141,246       693,051    71,244,421     10,548,094       693,080     11,241,174
                -----        ------------  -------------  ------------  ------------  -------------  ------------  -------------

TOTAL           1,351        $346,626,092   $490,506,123  $ 31,083,257  $868,215,472  $ 142,491,725  $ 30,449,566  $ 172,941,291
                =====        ============  =============  ============  ============  =============  ============  =============
</TABLE>
                                      F-16
<PAGE>
                                                                    SCHEDULE III
                                                                     Page 2 of 2

                    FRANCHISE FINANCE CORPORATION OF AMERICA
                    ----------------------------------------
              SCHEDULE OF REAL ESTATE AND ACCUMULATED DEPRECIATION
              ----------------------------------------------------
                             AS OF DECEMBER 31, 1996
                             -----------------------

NOTES:
      (1) All property is restaurant property.
      (2) There are no encumbrances on properties.
      (3) The aggregate  cost for Federal  income tax purposes is  approximately
          $902 million.
      (4) Depreciation  is computed over the  estimated  useful life of 24 to 30
          years for the restaurant  buildings and  improvements and 7 to 8 years
          for the restaurant equipment.
      (5) Transactions in real estate and equipment and accumulated depreciation
          during 1996, 1995, and 1994 are summarized as follows:

                                                                   Accumulated
                                             Cost                  Depreciation
                                             ----                  ------------

Balance, December 31, 1993               $661,576,553              $159,353,879

      Acquisitions                         48,233,127                      -
      Repossessed equipment                   119,681                      -
      Cost of real estate sold            (19,907,230)               (4,098,224)
      Cost of equipment sold               (7,296,677)               (6,472,931)
      Impairment loss                      (1,600,000)                     -
      Depreciation expense                       -                   20,786,738
                                         ------------            --------------

Balance, December 31, 1994                681,125,454               169,569,462

      Acquisitions                        143,261,856                      -
      Cost of real estate sold            (17,992,264)               (4,952,633)
      Cost of equipment sold               (8,399,941)               (7,850,715)
      Impairment loss                      (3,415,000)                     -
      Depreciation expense                       -                   19,466,354
                                         ------------            --------------

Balance, December 31, 1995                794,580,105               176,232,468

      Acquisitions                        128,713,459                      -
      Cost of real estate sold            (42,447,500)              (12,705,404)
      Cost of equipment sold              (10,590,592)              (10,121,887)
      Foreclosed property                   1,245,000                      -
      Impairment loss                      (3,285,000)                     -
      Depreciation expense                       -                   19,536,114
                                         ------------            --------------

Balance, December 31, 1996               $868,215,472              $172,941,291
                                         ============              ============
                                      F-17
<PAGE>
                                                                     SCHEDULE IV
                                                                     Page 1 of 2

                    FRANCHISE FINANCE CORPORATION OF AMERICA
                    ----------------------------------------
                    SCHEDULE OF MORTGAGE LOANS ON REAL ESTATE
                    -----------------------------------------
                             AS OF DECEMBER 31, 1996
                             -----------------------
<TABLE>
                                        No. of          Face Amount   Carrying Amount      Interest            Maturity Date
U.S. Region  Original Loan Amount  Financed Properties  of Mortgages   of Mortgages       Rate Range               Range
- -----------  --------------------  -------------------  ------------   ------------       ----------    -------------------------
<S>          <C>                            <C>         <C>            <C>               <C>                <C> 
Southeast         under $500,000            41          $  5,967,464   $  4,131,576      10.5% - 13.5%      Jul. 1999 - Aug. 2016
             $501,000-$1,000,000             2             1,291,234        858,062      10.0% - 10.5%      Jan. 2000 - Sep. 2014
                                                        ------------   ------------
                                                           7,258,698      4,989,638
                                                        ------------   ------------

Mideast           under $500,000             6             1,181,980        944,518      11.0% - 12.5%      Nov. 1997 - Mar. 2003
             $501,000-$1,000,000             1               750,000        405,546              10.5%                  Jan. 2006
                 over $1,000,000             1             1,290,500        649,074              10.0%                  Oct. 1999
                                                        ------------   ------------
                                                           3,222,480      1,999,138
                                                        ------------   ------------

Northeast         under $500,000            25             4,391,769      3,850,342     11.25% - 11.5%      Apr. 2003 - Nov. 2003
                 over $1,000,000             3             4,126,175      2,565,257              11.5%      Sep. 2015 - Nov. 2015
                                                        ------------   ------------
                                                           8,517,944      6,415,599
                                                        ------------   ------------

E.N. Central      under $500,000            26             1,398,468      1,001,020      11.0% - 12.5%      Nov. 1997 - Oct. 2002
             $501,000-$1,000,000            11             7,752,120      7,088,756      11.0% - 15.0%       Oct. 1999 - May 2015
                 over $1,000,000             1             1,600,000      1,534,380              10.5%                  Sep. 2015
                                                        ------------   ------------
                                                          10,750,588      9,624,156
                                                        ------------   ------------

W.N. Central      under $500,000            17             1,523,008      1,235,416     10.0% - 11.25%      Oct. 1996 - Oct. 2002
             $501,000-$1,000,000             8             5,382,821      4,286,422      10.5% - 13.5%      Jan. 2002 - Oct. 2005
                                                        ------------   ------------
                                                           6,905,829      5,521,838
                                                        ------------   ------------

Southwest           $20,000,000*            60            20,000,000     20,000,000              7.63%                  Jan. 1998
                  under $500,000            19             3,993,418      3,508,370      10.5% - 12.5%      Nov. 1997 - Jun. 2016
                                                        ------------   ------------
                                                          23,993,418     23,508,370
                                                        ------------   ------------

Mountain          under $500,000             9             2,924,234      2,488,717    10.25% - 11.29%      June 1996 - Apr. 2003
             $501,000-$1,000,000             4             2,484,337      1,805,885     10.75% - 14.5%      Mar. 2001 - Nov. 2005
                                                        ------------   ------------
                                                           5,408,571      4,294,602
                                                        ------------   ------------

Pacific      $501,000-$1,000,000             1               548,672        532,533              11.5%                  Oct. 2002
                 over $1,000,000             1             1,200,000        921,900              10.6%                  Jun. 2008
                                                        ------------   ------------
                                                           1,748,672      1,454,433
                                                        ------------   ------------

                          TOTAL                          $67,806,200    $57,807,774
                                                        ============   ============
</TABLE>
*Variable Rate Mortgage Loan
                                      F-18
<PAGE>
                                                                     SCHEDULE IV
                                                                     Page 2 of 2

                    FRANCHISE FINANCE CORPORATION OF AMERICA
                    ----------------------------------------
                    SCHEDULE OF MORTGAGE LOANS ON REAL ESTATE
                    -----------------------------------------
                             AS OF DECEMBER 31, 1996
                             -----------------------

NOTES:
      (1) Generally,  loans are first mortgages for restaurant  land,  buildings
          and/or equipment.
      (2) Principal and interest are payable at level amounts to maturity.
      (3) For  mortgages  where  the  land is under a ground  lease,  there  are
          generally no provisions  for prepayment of the mortgage loans in whole
          or in part, except upon sale of the related property.
      (4) There are no prior liens.
      (5) The aggregate  cost for Federal  income tax purposes is  approximately
          $61 million.
      (6) Transactions  in mortgage  loans on real estate during 1996,  1995 and
          1994 are summarized as follows:

Balance, December 31, 1993                                        $  38,091,398
      Additions during period:
          New mortgage loans                                         36,641,734
          Deferred gain, net of gain recognized                        (513,306)
          Unamortized loan fees, net of amortization                   (261,321)
      Deductions during period:
          Collections of principal                                   (2,149,648)
          Mortgage loan payoffs                                      (5,709,042)
          Foreclosures                                                 (119,681)
                                                                 --------------

Balance, December 31, 1994                                           65,980,134
      Additions during period:
          New mortgage loans                                        141,788,744
          Deferred gain, net of gain recognized                      (2,714,965)
          Unamortized loan fees, net of amortization                 (1,228,717)
      Deductions during period:
          Collections of principal                                   (3,381,980)
          Mortgage loan payoffs                                        (956,538)
                                                                 --------------

Balance, December 31, 1995                                          199,486,678
      Additions during period:
          New mortgage loans                                         50,592,083
          Recognition of deferred gain, net of additional
                 deferred gains in 1996                               5,145,117
          Net loan fees recognized                                    1,490,038
      Deductions during period:
          Collections of principal                                   (4,867,192)
          Mortgage loan payoffs                                    (190,769,351)
          Reserve for mortgage loan losses                           (1,400,000)
          Foreclosures                                               (1,869,599)
                                                                  -------------

Balance, December 31, 1996                                          $57,807,774
                                                                  =============
                                      F-19
<PAGE>
                    FRANCHISE FINANCE CORPORATION OF AMERICA


                         -------------------------------
                                  Exhibit Index
                         -------------------------------

The  following is a complete  list of exhibits  filed as part of this Form 10-K.
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.

Exhibit No.                     Description
- -----------                     -----------

3.02                   Amended and Restated Bylaws of the Company  (1)

3.03                   Restated Certificate of Incorporation of the Company  (2)

4.01                   Indenture  dated as of November 21, 1995  relating to the
                       7% Senior  Notes due 2000 and the 7 7/8% Senior Notes due
                       2005 (3)

4.02                   Specimen of Common Stock Certificate  (1)

10.01                  Acquisition,  Construction and Term Loan Agreement, dated
                       as of December 29, 1988, by and between Franchise Finance
                       Corporation of America and Scottsdale  Land Trust Limited
                       Partnership (1)

10.02                  Promissory  Note dated  December  29,  1988,  executed by
                       Franchise  Finance  Corporation  of  America  in favor of
                       Scottsdale   Land  Trust  Limited   Partnership   in  the
                       principal amount of $8,500,000 (1)

10.11                  1995 Stock Option and Incentive Plan of Franchise Finance
                       Corporation of America (4)

10.12                  Revolving Loan  Agreement  dated as of September 1, 1996,
                       by and between Franchise  Finance  Corporation of America
                       and FFCA Mortgage Corporation (5)

10.13                  Equipment  Revolving Loan Agreement dated as of September
                       1, 1996, by and between Franchise Finance  Corporation of
                       America and FFCA Mortgage Corporation (5)

10.14                  Guaranty of  Franchise  Finance  Corporation  of America,
                       with  exhibits,  dated  December 31, 1996 with respect to
                       the ISDA Master Agreement and Schedule dated December 31,
<PAGE>
                       1996 by and  between  Franchise  Finance  Corporation  of
                       America and FFCA Mortgage Corporation*

21.01                  Subsidiaries of the Registrant*

23.01                  Consent of Arthur Andersen LLP*

99.01                  Credit  Agreement  dated as of  December  27,  1995 among
                       Franchise Finance Corporation of America, Certain Lenders
                       and  NationsBank  of  Texas,  N.A.,  providing  a  credit
                       facility in the  principal  amount of  $200,000,000  (the
                       "Credit Agreement") (6)

99.02                  Guaranty  Agreement dated as of December 27, 1995 made by
                       FFCA  Acquisition   Corporation  and  FFCA  Institutional
                       Advisors, Inc., guaranteeing the obligations of Franchise
                       Finance   Corporation   of  America   under   the  Credit
                       Agreement (6)

99.03                  Promissory Note dated as of December 27, 1995 executed by
                       Franchise  Finance  Corporation  of  America  in favor of
                       NationsBank of Texas, N.A., in connection with the Credit
                       Agreement (6)

99.04                  Subordination  Agreement  dated as of December  27, 1995,
                       made  by  FFCA  Acquisition   Corporation  and  Franchise
                       Finance Corporation of America for the benefit of Certain
                       Lenders and  NationsBank  of Texas,  N.A.,  in connection
                       with the Credit Agreement (6)

99.05                  Subordination  Agreement dated as of  December  27, 1995,
                       made by FFCA Institutional  Advisors,  Inc. and Franchise
                       Finance Corporation of America for the benefit of Certain
                       Lenders and  NationsBank  of Texas,  N.A.,  in connection
                       with the Credit Agreement (6)

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 (7)

99.07                  First  Amendment to Credit  Agreement  dated February 23,
                       1996 among  Franchise  Finance  Corporation  of  America,
                       Certain  Lenders  and  NationsBank  of  Texas,   N.A.  as
                       Administrative Lender (8)
<PAGE>
99.08                  Second  Amendment to Credit Agreement dated June 24, 1996
                       among Franchise Finance  Corporation of America,  Certain
                       Lenders and NationsBank of Texas,  N.A. as Administrative
                       Lender (7)

99.09                  Third  Amendment to Credit  Agreement  dated December 27,
                       1996 among  Franchise  Finance  Corporation  of  America,
                       Certain  Lenders  and  NationsBank  of  Texas,   N.A.  as
                       Administrative Lender*

- --------------
*Filed herewith.
(1) Incorporated by reference to the Registrant's Registration Statement on Form
S-4 and amendments  thereto,  registration  number  33-65302,  as filed with the
Securities and Exchange Commission.
(2) Incorporated by reference to the Registrant's Annual Report on Form 10-K for
the fiscal  year ended  December  31,  1994,  as filed with the  Securities  and
Exchange Commission.
(3)  Incorporated by reference to the  Registrant's  Current Report on Form 8-K,
dated November 24, 1995, as filed with the Securities and Exchange Commission.
(4) Incorporated by reference to the Registrant's Annual Report on Form 10-K for
the fiscal  year ended  December  31,  1995,  as filed with the  Securities  and
Exchange Commission.
(5)  Incorporated by reference to the  Registrant's  Current Report on Form 8-K,
dated September 1, 1996, as filed with the Securities and Exchange Commission.
(6)  Incorporated by reference to the  Registrant's  Current Report on Form 8-K,
dated January 25, 1996, as filed with the Securities and Exchange Commission.
(7) Incorporated by reference to the Registrant's  Quarterly Report on Form 10-Q
for the fiscal  quarter  ended June 30, 1996, as filed with the  Securities  and
Exchange Commission.
(8) Incorporated by reference to the Registrant's  Quarterly Report on Form 10-Q
for the fiscal  quarter ended March 31, 1996, as filed with the  Securities  and
Exchange Commission.

              GUARANTY OF FRANCHISE FINANCE CORPORATION OF AMERICA
              ----------------------------------------------------


THIS  GUARANTY,   dated  December  31,  1996,  is  given  by  Franchise  Finance
Corporation of America,  a corporation  organized under the laws of the State of
Delaware (the  "Guarantor")  in favor of NationsBank,  N.A., a national  banking
association organized under the laws of the United States ("NationsBank") .

1.  Unconditional  Guaranty.  In consideration  of and to induce  NationsBank to
enter into any Transactions, as defined in the ISDA Master Agreement between our
subsidiary FFCA Mortgage  Corporation  ("Counterparty")  and NationsBank,  dated
December 31, 1996 (the "Agreement"), the Guarantor unconditionally guarantees to
NationsBank  and its  successors  and assigns  (collectively,  the "Bank"),  the
prompt payment when due of all present and future obligations and liabilities of
all kinds (including any renewals,  extensions or modifications thereof) arising
out of any  Transactions  pursuant  to the  Agreement  between  the Bank and the
Counterparty (the "Obligations") .

This  Guaranty is  unconditional  and shall not be affected by the  genuineness,
validity,  regularity or  enforceability  of the  Obligations  or any instrument
evidencing  any  Obligations,  or by the  existence,  validity,  enforceability,
perfection,  or  extent  of any  collateral  therefor,  or by  any  circumstance
relating to the Obligations  which might otherwise  constitute a defense to this
Guaranty.  This Guaranty is absolute and  unconditional and shall remain in full
force and effect and be binding upon the  Guarantor,  its successors and assigns
until all of the Obligations  have been satisfied in full. In the event that any
payment by the  Counterparty  in respect of any Obligations is rescinded or must
otherwise  be returned  for any reason  whatsoever  the  Guarantor  shall remain
liable  hereunder in respect of such Obligations as if such payment had not been
made.

The  Guarantor  agrees that the Bank may resort to the  Guarantor for payment of
any of the Obligations  whether or not the Bank has proceeded  against any other
obligor  principally or secondarily  liable for any  Obligations,  including the
Counterparty.  The Bank shall not be obligated to file any claim relating to the
Obligations,  including  any claim in the event  that the  Counterparty  becomes
subject to a bankruptcy,  reorganization or similar proceeding,  and the failure
of the Bank to file any such claim shall not affect the Guarantor's  obligations
hereunder.  The Guarantor also specifically  waives the presentment to or demand
of payment from anyone whomsoever liable upon any of the Obligations,  including
presentment,  demand,  protest  or notice  of  dishonor,  and all other  notices
whatsoever.

2. Consents.  The Guarantor agrees that the Bank may at any time extend the time
of payment of or renew any of the  Obligations,  or make any agreement  with the
Counterparty or with any other party or person liable on any of the Obligations,
for the extension,  renewal,  payment,  compromise,  discharge or release of the
Obligations (in whole or in part), or for any  modification of the terms thereof
or of any agreement between the Bank and Counterparty or any such other party or
person,  without  in any  way  impairing  or  affecting  this  Guaranty  for any
outstanding Obligations.

3.  Rights;  Expenses.  No  failure  by the  Bank to  exercise,  and no delay in
exercising,  any  right,  remedy or power  hereunder  shall  operate as a waiver
thereof,  nor shall any  single or  partial  exercise  by the Bank of any right,
remedy or power  hereunder  preclude any other or future  exercise of any right,
remedy or power.  Each and every right,  remedy and power hereby  granted to the
Bank or allowed by law or other  agreement shall be cumulative and not exclusive
of any other right,  remedy or power.  The Guarantor agrees to pay on demand all
out-of-pocket  expenses  (including the  reasonable  fees and expenses of Bank's
counsel) in any way relating to the  enforcement  or protection of Bank's rights
under this Guaranty.
                                      -1-
<PAGE>

4. Subrogation. The Guarantor shall not exercise any rights which it may have or
acquire by way of subrogation  until all of the  Obligations are paid in full to
the Bank. If any amounts are paid to the Guarantor in violation of the foregoing
limitation, then such amounts shall be held in trust for the benefit of the Bank
and shall  forthwith  be paid to the Bank to reduce  the  amount of  outstanding
Obligations,  whether  matured  or  unmatured.  Subject to the  foregoing,  upon
payment of all of the Obligations to the Bank, the Guarantor shall be subrogated
to the rights of the Bank against the Counterparty,  and the Bank agrees to take
at the Guarantor's  expense such actions as the Guarantor may reasonably require
to implement such subrogation.

5. Assignment; Termination. The Guarantor shall not assign its rights, interest,
duties or  obligations  hereunder to any other  person  without the Bank's prior
written  consent.  This Guaranty may be terminated by the Guarantor  upon thirty
(30) days' prior written notice to the Bank, and will remain in force until such
time period elapses;  provided,  however,  that the Guarantor shall remain fully
liable for, and this Guaranty shall continue to govern, all Obligations  arising
or which may arise  from  Transactions  entered  into  between  the Bank and the
Counterparty prior to the actual termination of the Guaranty.  None of the terms
or provisions of this Guaranty may be waived, amended, supplemented or otherwise
modified except by a written instrument executed by the Guarantor and the Bank.

6. Taxes.  All payments by the Guarantor  hereunder will be made in full without
set-off  or  counterclaim  and free  and  clear of and  without  withholding  or
deduction  for or on account of any  present  or future  taxes,  duties or other
charges, unless the withholding or deduction of such taxes or duties is required
by law. In any such event,  however,  the  Guarantor  shall pay such  additional
amounts as may be  necessary  in order that the net amount  received by the Bank
after such withholding or deduction shall equal the full amounts of moneys which
would  have been  received  by the Bank in the  absence of such  withholding  or
deduction.  The Guarantor will pay all stamp duties and other  documentary taxes
payable in  connection  with this  Guaranty  and will keep the Bank  indemnified
against failure to pay the same.

7. Payments.  The Guarantor hereby  guarantees that the Obligations will be paid
to the Bank without  set-off or  counterclaim,  in lawful currency of the United
States of America at the offices of the Bank as specified in the Agreement.

8. Representations.  The Guarantor is duly organized,  validly subsisting and in
good  standing  under  the  laws  of  its   jurisdiction  of   incorporation  or
organization,  and has full corporate power to execute, deliver and perform this
Guaranty.  The Guarantor has duly authorized this Guaranty, and the signatory of
this Guaranty has been duly authorized and has full power to execute and deliver
this  Guaranty  on behalf of the  Guarantor.  This  Guaranty  and the  providing
thereof  to the  Bank  does  not  violate  any of the  Guarantor's  constitutive
documents,  and this Guaranty does not violate any law,  regulation or agreement
applicable  to the Guarantor or its assets.  This Guaranty  constitutes a valid,
binding and enforceable  agreement  against the Guarantor in accordance with its
terms

9.  Governing  Law;  Jurisdiction.  This  Guaranty  shall be  governed  by,  and
construed  in  accordance  with,  the  laws of the  State of New  York,  without
reference to its conflicts of laws principles.  With respect to any suit, action
or proceeding concerning this Guaranty, the Bank and the Guarantor submit to the
non-exclusive  jurisdiction of the Federal and State courts located in the City,
County  and  State of New  York.  The Bank and the  Guarantor  specifically  and
irrevocably waives (i) any objection which it may have at any time to the laying
of venue of any suit,  action or  proceeding  brought in such  courts,  (ii) any
claim that the same has been  brought in an  inconvenient  forum,  and (iii) the
right to object that such courts do not have jurisdiction over it.
                                      -2-
<PAGE>
IN WITNESS  WHEREOF,  this  Guaranty has been duly executed and delivered by the
Guarantor to the Bank as of the date first above written.


Franchise Finance Corporation of America

By:  /s/ John Barravechia
- ---------------------------------------------------
Name:  John Barravechia
Title: Chief Financial Officer
                                                   ACCEPTED AND AGREED:
                                                   --------------------

                                                   NationsBank, N.A.

                                                   By:  /s/ R. Vaughan Dodd
                                                       -------------------------
                                                   Name:  R. Vaughan Dodd
                                                   Title:  Senior Vice President
<PAGE>
(Multicurrency--Cross Border)

                                     ISDA(R)

                  International Swap Dealers Association. Inc.

                                MASTER AGREEMENT


                          dated as of December 31, 1996
                                     ---------------------

NationsBank, N.A.                   and  FFCA Mortgage Corporation
- ------------------------------------   -----------------------------------------

have entered and/or anticipate  entering into one or more  transactions  (each a
"Transaction")  that are or will be  governed by this  Master  Agreement,  which
includes the schedule (the  "Schedule"),  and the documents and other confirming
evidence (each a "Confirmation")  exchanged between the parties confirming those
Transactions.

Accordingly, the parties agree as follows:--

1.       Interpretation
(a)      Definitions. The terms defined in Section 14  and in  the Schedule will
have the meanings therein specified for the purpose of this Master Agreement.

(b)      Inconsistency.  In  the   event  of  any  inconsistency   between   the
provisions of the Schedule and the other  provisions  of this Master  Agreement,
the  Schedule  will  prevail.  In the  event of any  inconsistency  between  the
provisions  of  any  Confirmation  and  this  Master  Agreement  (including  the
Schedule),  such  Confirmation  will  prevail  for the  purpose of the  relevant
Transaction.

(c)      Single Agreement.  All Transactions are entered into in reliance on the
fact that this Master  Agreement and all  Confirmations  form a single agreement
between the parties  (collectively  referred  to as this  "Agreement"),  and the
parties would not otherwise enter into any Transactions.

2.       Obligations

(a)      General Conditions.

         (i) Each party will make each  payment or  delivery  specified  in each
         Confirmation to be made by it, subject to the other  provisions of this
         Agreement.

         (ii)  Payments  under this  Agreement  will be made on the due date for
         value  on that  date  in the  place  of the  account  specified  in the
         relevant  Confirmation  or  otherwise  pursuant to this  Agreement,  in
         freely  transferable  funds and in the manner customary for payments in
         the required currency.  Where settlement is by delivery (that is, other
         than by  payment),  such  delivery  will be made for receipt on the due
         date  in the  manner  customary  for  the  relevant  obligation  unless
         otherwise  specified in the relevant  Confirmation or elsewhere in this
         Agreement.

         (iii) Each obligation of each party under Section 2(a)(i) is subject to
         (1) the condition precedent that no Event of Default or Potential Event
         of  Default  with  respect  to the  other  party  has  occurred  and is
         continuing,  (2) the condition precedent that no Early Termination Date
         in respect of the relevant Transaction has occurred or been effectively
         designated and (3) each other applicable  condition precedent specified
         in this Agreement.


        Copyright (C)1992 by International Swap Dealers Association, Inc.
<PAGE>
(b)      Change of Account. Either party may change its account for  receiving a
payment  or  delivery  by giving  notice to the other  party at least five Local
Business Days prior to the  scheduled  date for the payment or delivery to which
such change  applies unless such other party gives timely notice of a reasonable
objection to such change,

(c)      Netting. If on any date amounts would otherwise be payable:--

         (i)    in the same currency; and

         (ii)   in respect of the same Transaction,

by each party to the other,  then, on such date, each party's obligation to make
payment of any such amount will be  automatically  satisfied and discharged and,
if the  aggregate  amount that would  otherwise  have been  payable by one party
exceeds the aggregate amount that would otherwise have been payable by the other
party,  replaced by an  obligation  upon the party by whom the larger  aggregate
amount  would  have been  payable  to pay to the other  party the  excess of the
larger aggregate amount over the smaller aggregate amount.

The parties may elect in respect of two or more  Transactions  that a net amount
will be  determined  in respect of all  amounts  payable on the same date in the
same  currency  in  respect of such  Transactions,  regardless  of whether  such
amounts are payable in respect of the same Transaction. The election may be made
in the Schedule or a Confirmation  by specifying  that  subparagraph  (ii) above
will not apply to the Transactions  identified as being subject to the election,
together with the starting date (in which case  subparagraph (ii) above will not
or will cease to, apply to such  Transactions from such date). This election may
be  made  separately  for  different  groups  of  Transactions  and  will  apply
separately to each pairing of Offices through which the parties make and receive
payments or deliveries.

(d)      Deduction or Withholding for Tax.

         (i) Gross-Up.  All payments  under this  Agreement will be made without
         any deduction or  withholding  for or on account of any Tax unless such
         deduction or withholding is required by any applicable law, as modified
         by the practice of any relevant governmental revenue authority, then in
         effect.  If a party is so  required  to deduct or  withhold,  then that
         party ("X") will:--

         (1) promptly notify the other party ("Y") of such requirement;

         (2) pay to the  relevant  authorities  the full  amount  required to be
         deducted or withheld (including the full amount required to be deducted
         or  withheld  from  any  additional  amount  paid by X to Y under  this
         Section  2(d))  promptly  upon the  earlier  of  determining  that such
         deduction  or  withholding  is required or  receiving  notice that such
         amount has been assessed against Y;

         (3) promptly forward to Y an official receipt (or a certified copy), or
         other documentation reasonably acceptable to Y, evidencing such payment
         to such authorities; and

         (4) if such Tax is an  Indemnifiable  Tax, pay to Y, in addition to the
         payment to which Y is otherwise  entitled  under this  Agreement,  such
         additional  amount  as is  necessary  to  ensure  that  the net  amount
         actually received by Y (free and clear of Indemnifiable  Taxes, whether
         assessed  against  X or Y) will  equal  the full  amount  Y would  have
         received had no such deduction or withholding been required. However, X
         will not be  required to pay any  additional  amount to Y to the extent
         that it would not be required to be paid but for:--

                (A) the  failure by Y to comply  with or perform  any  agreement
                contained in Section 4(a)(i), 4(a)(iii) or 4(d); of

                (B)  the  failure  of a  representation  made by Y  pursuant  to
                Section 3(f) to be accurate  and true unless such failure  would
                not  have  occurred  but for (I) any  action  taken  by a taxing
                authority, or brought in a court of competent  jurisdiction,  on
                or  after  the  date on  which a  Transaction  is  entered  into
                (regardless  of whether  such  action is taken or  brought  with
                respect  to a party to this  Agreement)  or (II) a Change in Tax
                Law.
                                                                   ISDA (R) 1992
                                        2
<PAGE>
         (ii)   Liability. If:-

                (1) X is  required  by any  applicable  law,  as modified by the
                practice of any relevant governmental revenue authority, to make
                any deduction or  withholding in respect of which X would not be
                required  to  pay  an  additional  amount  to  Y  under  Section
                2(d)(i)(4);

                (2) X does not so deduct or withhold; and

                (3) a  liability  resulting  from such  Tax is assessed directly
                against X,

         then,  except  to the  extent Y has  satisfied  or then  satisfies  the
         liability  resulting from such Tax, Y will promptly pay to X the amount
         of such liability  (including any related  liability for interest,  but
         including any related  liability for penalties  only if Y has failed to
         comply  with or perform any  agreement  contained  in Section  4(a)(i),
         4(a)(iii) of 4(d)).

(e)      Default Interest; Other Amounts. Prior to the occurrence  or  effective
designation of an Early Termination Date in respect of the relevant Transaction,
a party that defaults in the performance of any payment  obligation will, to the
extent permitted by law and subject to Section 6(c), be required to pay interest
(before as well as after  judgment) on the overdue  amount to the other party on
demand in the same  currency  as such  overdue  amount, for the period from (and
including)  the  original  due date for payment to (but  excluding)  the date of
actual  payment, at the Default Rate.  Such  interest  will be calculated on the
basis of daily  compounding and the actual number of days elapsed.  If, prior to
the occurrence or effective  designation of an Early Termination Date in respect
of  the  relevant  Transaction,  a  party  defaults  in the  performance  of any
obligation  required to be settled by  delivery,  it will  compensate  the other
party on demand if and to the extent  provided for in the relevant  Confirmation
of elsewhere in this Agreement.

3.       Representations

Each party represents to the other party (which  representations  will be deemed
to be repeated by each party on each date on which a Transaction is entered into
and, in the case of the  representations in Section 3(f), at all times until the
termination of this Agreement) that:--

(a)      Basic Representations.

         (i) Status. It is duly organised and validly existing under the laws of
         the jurisdiction of its organisation or incorporation  and, if relevant
         under such laws, in good standing;

         (ii) Powers.  It has the power to execute this  Agreement and any other
         documentation  relating to this  Agreement  to which it is a party,  to
         deliver this  Agreement  and any other  documentation  relating to this
         Agreement  that it is  required  by this  Agreement  to deliver  and to
         perform its obligations under this Agreement and any obligations it has
         under any Credit Support  Document to which it is a party and has taken
         all  necessary  action  to  authorise  such  execution,   delivery  and
         performance;

         (iii)  No  Violation  or  Conflict.   Such   execution,   delivery  and
         performance  do not violate or conflict with any law  applicable to it,
         any provision of its constitutional documents, any order or judgment of
         any court or other agency of government  applicable to it or any of its
         assets or any contractual restriction binding on or affecting it or any
         of its assets;

         (iv) Consents. All governmental and other consents that are required to
         have been  obtained by it with respect to this  Agreement or any Credit
         Support  Document to which it is a party have been  obtained and are in
         full force and effect and all conditions of any such consents have been
         complied with; and

         (v) Obligations  Binding.  Its obligations under this Agreement and any
         Credit  Support  Document to which it is a party  constitute its legal,
         valid and binding  obligations,  enforceable  in accordance  with their
         respective  terms  (subject to applicable  bankruptcy,  reorganisation,
         insolvency,  moratorium  or similar laws  affecting  creditors'  rights
         generally and subject, as to enforceability, to equitable principles of
         general  application  (regardless of whether enforcement is sought in a
         proceeding in equity or at law)).
                                                                   ISDA (R) 1992
                                        3
<PAGE>
(b)      Absence of Certain  Events.  No Event of Default or Potential  Event of
         Default or, to its knowledge,  Termination Event with respect to it has
         occurred  and is  continuing  and no such event or  circumstance  would
         occur as a result of its entering  into or performing  its  obligations
         under this  Agreement or any Credit  Support  Document to which it is a
         party,

(c)      Absence  of  Litigation.  There is not  pending  or, to its  knowledge,
         threatened  against it or any of its  Affiliates  any  action,  suit or
         proceeding  at  law  or  in  equity  or  before  any  court,  tribunal,
         governmental  body, agency or official or any arbitrator that is likely
         to affect the legality,  validity or enforceability  against it of this
         Agreement or any Credit Support  Document to which it is a party or its
         ability to perform its obligations  under this Agreement or such Credit
         Support Document.

(d)      Accuracy of Specified  Information.  All applicable information that is
         furnished  in writing  by or on behalf of it to the other  party and is
         identified  for the purpose of this Section 3(d) in the Schedule is, as
         of the date of the  information,  true,  accurate and complete in every
         material respect.

(e)      Payer Tax Representation. Each representation specified in the Schedule
         as being made by it for the  purpose of this  Section  3(e) is accurate
         and true.

(f)      Payee  Tax  Representations.   Each  representation  specified  in  the
         Schedule  as being made by it for the purpose of this  Section  3(f) is
         accurate and true.

4.       Agreements

Each party  agrees with the other that,  so long as either party has or may have
any  obligation  under this  Agreement or under any Credit  Support  Document to
which it is a party:--

(a)      Furnish  Specified Information. It will deliver  to the other party or,
in certain cases under  subparagraph  (iii) below,  to such government or taxing
authority as the other party reasonably directs:--

         (i) any forms, documents or certificates relating to taxation specified
         in the Schedule or any Confirmation;

         (ii) any other documents specified in the Schedule or any Confirmation;
         and

         (iii) upon reasonable  demand by such other party, any form or document
         that may be required  or  reasonably  requested  in writing in order to
         allow such other party or its Credit Support Provider to make a payment
         under this Agreement or any applicable  Credit Support Document without
         any deduction or withholding  for or on account of any Tax or with such
         deduction or withholding at a reduced rate (so long as the  completion,
         execution or submission of such form or document  would not  materially
         prejudice the legal or  commercial  position of the party in receipt of
         such  demand),  with any  such  form or  document  to be  accurate  and
         completed in a manner  reasonably  satisfactory to such other party and
         to be  executed  and  to be  delivered  with  any  reasonably  required
         certification,

in each case by the date specified in the Schedule or such  Confirmation  or, if
none is specified, as soon as reasonably practicable,

(b)      Maintain Authorisations. It will use all reasonable efforts to maintain
in full force and effect all  consents of any  governmental  or other  authority
that are  required to be obtained by it with  respect to this  Agreement  or any
Credit  Support  Document  to  which it is a party  and will use all  reasonable
efforts to obtain any that may become necessary in the future.

(c)      Comply with Laws. If will comply  in all  material  respects  with  all
applicable  laws and  orders to which it may be  subject if failure so to comply
would  materially  impair  its  ability to perform  its  obligations  under this
Agreement or any Credit Support Document to which it is a party.

(d)      Tax Agreement. It will give  notice of any failure  of a representation
made by it under  Section 3(f) to be accurate and true promptly upon learning of
such failure.

(e)      Payment of Stamp Tax. Subject to Section 11, it will pay  any Stamp Tax
levied or imposed upon it or in respect of its execution or  performance of this
Agreement by a jurisdiction in which it is incorporated,
                                                                   ISDA (R) 1992
                                        4
<PAGE>
organised  managed and controlled,  or considered to have its seat or in which a
branch or office through which it is acting for the purpose of this Agreement is
located  ("Stamp Tax  Jurisdiction")  and will indemnify the other party against
any  Stamp Tax levied or imposed upon the other party or in respect of the other
party's   execution  or  performance  of this  Agreement  by any such  Stamp Tax
Jurisdiction  which is not also a Stamp Tax  Jurisdiction  with  respect  to the
other party.

5.       Events of Default and Termination Events

(a)      Event of Default.  The  occurrence  at any time with respect to a party
or, if applicable,  any Credit  Support  Provider of such party or any Specified
Entity of such  party of any of the  following  events  constitutes  an event of
default (an 'Event of Default") with respect to such party:--

         (i) Failure to Pay or Deliver.  Failure by the party to make, when due,
         any payment under this Agreement or delivery  under Section  2(a)(i) or
         2(e)  required to be made by it if such  failure is not  remedied on or
         before the third Local  Business  Day after  notice of such  failure is
         given to the party;

         (ii)  Breach of  Agreement.  Failure  by the  party to  comply  with or
         perform any agreement or  obligation  (other than an obligation to make
         any payment under this Agreement or delivery  under Section  2(a)(i) or
         2(e) or to give  notice  of a  Termination  Event or any  agreement  or
         obligation  under  Section  4(a)(i),  4(a)(iii) or 4(d)) to be complied
         with or performed  by the party in  accordance  with this  Agreement if
         such  failure  is not  remedied  on or before the  thirtieth  day after
         notice of such failure is given to the party;

         (iii)  Credit Support Default.

                (1) Failure by the party or any Credit Support  Provider of such
                party to comply with or perform any  agreement or  obligation to
                be  complied  with or  performed  by it in  accordance  with any
                Credit Support  Document if such failure is continuing after any
                applicable grace period has elapsed;

                (2)  the  expiration  or  termination  of  such  Credit  Support
                Document  or the  failing  or  ceasing  of such  Credit  Support
                Document  to be in full force and effect for the purpose of this
                Agreement  (in either  case other  than in  accordance  with its
                terms)  prior to the  satisfaction  of all  obligations  of such
                party  under  each  Transaction  to which  such  Credit  Support
                Document relates without the written consent of the other party;
                or

                (3)  the  party  or  such  Credit  Support  Provider disaffirms,
                disclaims,  repudiates  or  rejects,  in  whole  or  in part, or
                challenges the validity of such Credit Support Document;

         (iv)  Misrepresentation.  A representation (other than a representation
         under Section 3(e) or (f)) made or repeated or deemed to have been made
         or repeated by the party or any Credit  Support  Provider of such party
         in this  Agreement or any Credit Support  Document  proves to have been
         incorrect or misleading  in any material  respect when made or repeated
         or deemed to have been made or repeated;

         (v) Default under Specified Transaction.  The party, any Credit Support
         Provider of such party or any applicable Specified Entity of such party
         (1) defaults under a Specified  Transaction and, after giving effect to
         any  applicable  notice  requirement  or grace  period,  there occurs a
         liquidation  of, an  acceleration  of  obligations  under,  or an early
         termination of, that Specified Transaction,  (2) defaults, after giving
         effect to any applicable notice  requirement or grace period, in making
         any payment or delivery  due on the last  payment, delivery or exchange
         date  of,  or  any  payment  on  early   termination  of,  a  Specified
         Transaction  (or  such  default  continues  for at  least  three  Local
         Business Days if there is no  applicable  notice  requirement  or grace
         period) or (3) disaffirms,  disclaims,  repudiates or rejects, in whole
         or in part,  a  Specified  Transaction  (or such action is taken by any
         person or entity  appointed  or  empowered  to operate it or act on its
         behalf);

         (vi) Cross Default.  If "Cross Default" is specified in the Schedule as
         applying to the party,  the  occurrence  or existence of (l) a default,
         event of default or other similar condition or event (however
                                                                   ISDA (R) 1992
                                        5
<PAGE>
         described)  in respect of such party,  any Credit  Support  Provider of
         such party of any applicable  Specified  Entity of such party under one
         or more agreements or instruments relating to Specified Indebtedness of
         any of them  (individually  or  collectively) in an aggregate amount of
         not less than the  applicable  Threshold  Amount (as  specified  in the
         Schedule) which has resulted in such Specified  Indebtedness  becoming,
         or  becoming  capable at such time of being  declared,  due and payable
         under such  agreements or  instruments,  before it would otherwise have
         been due and  payable  or (2) a  default  by such  party,  such  Credit
         Support   Provider   or  such   Specified   Entity   (individually   or
         collectively) in making one of more payments on the due date thereof in
         an aggregate  amount of not less than the applicable  Threshold  Amount
         under  such  agreements  or  instruments  (after  giving  effect to any
         applicable notice requirement or grace period);

         (vii)  Bankruptcy. The party, any Credit Support Provider of such party
         or any applicable Specified Entity of such party:--

                (1)  is  dissolved  (other  than  pursuant  to a  consolidation,
                amalgamation or merger);  (2) becomes  insolvent or is unable to
                pay its  debts or fails or  admits  in  writing  its  inability-
                generally  to pay its  debts as they  become  due;  (3)  makes a
                general  assignment,  arrangement or composition with or for the
                benefit  of its  creditors;  (4)  institutes  or has  instituted
                against it a  proceeding  seeking a judgment  of  insolvency  or
                bankruptcy   or  any  other  relief  under  any   bankruptcy  or
                insolvency law or other similar law affecting creditors' rights,
                or a petition is presented for its  winding-up  or  liquidation,
                and, in the case of any such  proceeding or petition  instituted
                or presented against it, such proceeding or petition (A) results
                in a judgment of  insolvency  or  bankruptcy  or the entry of an
                order for relief or the making of an order for its winding-up or
                liquidation  or (B)  is not  dismissed,  discharged,  stayed  or
                restrained  in each case  within 30 days of the  institution  or
                presentation  thereof;  (5)  has a  resolution  passed  for  its
                winding-up,  official  management  or  liquidation  (other  than
                pursuant to a consolidation,  amalgamation or merger); (6) seeks
                or  becomes  subject  to the  appointment  of an  administrator,
                provisional   liquidator,    conservator,   receiver,   trustee,
                custodian  or  other  similar  official  for  it or  for  all or
                substantially  all its  assets;  (7) has a  secured  party  take
                possession  of all or  substantially  all  its  assets  or has a
                distress,  execution,  attachment,  sequestration or other legal
                process   levied,   enforced  or  sued  on  or  against  all  or
                substantially  all its assets and such secured  party  maintains
                possession,  or any such  process is not  dismissed,  discharged
                stayed or  restrained,  in each case within 30 days  thereafter:
                (8) causes or is subject to any event with  respect to it which,
                under the applicable laws of any jurisdiction,  has an analogous
                effect to any of the  events  specified  in  clauses  (1) to (7)
                (inclusive);  or (9) takes  any  action  in  furtherance  of, or
                indicating its consent to, approval of, or acquiescence  in, any
                of the foregoing acts; or

         (viii)  Merger  Without  Assumption.  The party or any  Credit  Support
         Provider of such party consolidates or amalgamates with, or merges with
         or into, or transfers all or  substantially  all its assets to, another
         entity and, at the time of such consolidation,  amalgamation, merger or
         transfer.--

                (1) the  resulting,  surviving  or  transferee  entity  fails to
                assume all the  obligations of such party or such Credit Support
                Provider under this Agreement or any Credit Support  Document to
                which it or its  predecessor  was a party by operation of law or
                pursuant to an agreement  reasonably  satisfactory  to the other
                party to this Agreement; or

                (2) the benefits of any Credit  Support  Document fail to extend
                (without the consent of the other party) to the  performance  by
                such   resulting,   surviving  or   transferee   entity  of  its
                obligations under this Agreement,

(b)      Termination  Events. The occurrence at any time with respect to a party
         or, if  applicable,  any  Credit Support Provider  of such party or any
         Specified Entity of such party of any event specified below constitutes
         an  Illegality  if the event is specified in (i) below,  a Tax Event if
         the event is  specified in (ii) below or a Tax Event Upon Merger if the
         event is specified in (iii) below,  and, if specified to be applicable,
         a Credit Event
                                                                   ISDA (R) 1992
                                        6
<PAGE>
Upon Merger if the event is  specified  pursuant to (iv) below or an  Additional
Termination Event if the event is specified pursuant to (v) below:--

         (i)  Illegality.  Due  to  the  adoption  of,  or any  change  in,  any
         applicable  law after the date on which a Transaction  is entered into,
         or due to the promulgation of, or any change in, the  interpretation by
         any court, tribunal or regulatory authority with competent jurisdiction
         of any applicable law after such date, it becomes  unlawful (other than
         as a result of a breach by the party of  Section  4(b)) for such  party
         (which will be the Affected Party):--

                (1) to perform any absolute or  contingent  obligation to make a
                payment  or  delivery  or to receive a payment  or  delivery  in
                respect of such Transaction or to comply with any other material
                provision of this Agreement relating to such Transaction; or

                (2) to perform, or for any Credit Support Provider of such party
                to perform,  any contingent or other  obligation which the party
                (or such Credit  Support  Provider) has under any Credit Support
                Document relating to such Transaction;

         (ii) Tax Event. Due to (x) any action taken by a taxing  authority,  or
         brought in a court of competent  jurisdiction,  on or after the date on
         which a Transaction is entered  into,(regardless of whether such action
         is taken or brought with respect to a party to this Agreement) or (y) a
         Change in Tax Law, the party  (which will be the Affected  Party) will,
         or  there  is a  substantial  likelihood  that  it  will,  on the  next
         succeeding  Scheduled  Payment Date (1) be required to pay to the other
         party an  additional  amount in respect of an  Indemnifiable  Tax under
         Section  2(d)(i)(4)  (except in respect of interest under Section 2(e),
         6(d)(ii)  or 6(e)) or (2)  receive  a payment  from  which an amount is
         required to be deducted or withheld  for or on account of a Tax (except
         in respect of interest  under  Section  2(e),  6(d)(ii) or 6(e)) and no
         additional  amount is  required to be paid in respect of such Tax under
         Section  2(d)(i)(4)  (other than by reason of Section  2(d)(i)(4)(A) or
         (B));

         (iii) Tax Event Upon Merger.  The party (the  "Burdened  Party") on the
         next succeeding  Scheduled  Payment Date will either (1) be required to
         pay an  additional  amount in  respect  of an  Indemnifiable  Tax under
         Section  2(d)(i)(4)  (except in respect of interest under Section 2(e),
         6(d)(ii)  or 6(e)) or (2)  receive a payment  from  which an amount has
         been deducted or withheld for or on account of any Indemnifiable Tax in
         respect of which the other party is not  required to pay an  additional
         amount  (other  than by reason of  Section  2(d)(i)(4)(A)  or (B)),  in
         either case as a result of a party  consolidating or amalgamating with,
         or merging with or into, or transferring all or  substantially  all its
         assets to, another entity (which will be the Affected Party) where such
         action does not constitute an event described in Section 5(a)(viii);

         (iv)  Credit  Event  Upon  Merger.  If "Credit  Event  Upon  Merger" is
         specified in the Schedule as applying to the party,  such  party ("X"),
         any Credit Support Provider of X or any applicable  Specified Entity of
         X  consolidates  or  amalgamates  with,  or  merges  with or  into,  or
         transfers all or  substantially  all its assets to,  another entity and
         such  action  does  not  constitute  an  event   described  in  Section
         5(a)(viii)  but the  creditworthiness  of the  resulting,  surviving or
         transferee  entity is  materially  weaker  than that of X, such  Credit
         Support  Provider  or  such  Specified  Entity,  as the  case  may  be,
         immediately  prior  to  such  action  (and,  in  such  event,  X or its
         successor or transferee,  as appropriate,  will be the Affected Party);
         or

         (v) Additional Termination Event. If any "Additional Termination Event"
         is  specified  in the Schedule or any  Confirmation  as  applying,  the
         occurrence  of such event (and,  in such event,  the Affected  Party or
         Affected Parties shall be as specified for such Additional  Termination
         Event in the Schedule or such Confirmation).

(c)      Event of Default  and  Illegality.  If an event or  circumstance  which
would otherwise  constitute or give rise to an Event of Default also constitutes
an  Illegality,  it will be treated as an Illegality  and will not constitute an
Event of Default.
                                                                   ISDA (R) 1992
                                        7
<PAGE>
6.      Early Termination

(a)      Right to Terminate  Following Event of Default. If at any time an Event
of Default with respect to a party (the "Defaulting  Party") has occurred and is
then continuing,  the other  party (the "Non-defaulting Party") may, by not more
than 20 days notice to the  Defaulting  Party  specifying  the relevant Event of
Default, designate a day not earlier than the day such notice is effective as an
Early Termination Date in respect of all outstanding Transactions.  If, however,
"Automatic  Early  Termination"  is  specified  in the Schedule as applying to a
party, then an Early Termination Date in respect of all outstanding Transactions
will occur  immediately  upon the  occurrence  with  respect to such party of an
Event of Default  specified in Section  5(a)(vii)(l),  (3),  (5), (6) or, to the
extent  analogous  thereto,  (8), and as of the time  immediately  preceding the
institution  of the  relevant  proceeding  or the  presentation  of the relevant
petition upon the  occurrence  with respect to such party of an Event of Default
specified in Section 5(a)(vii)(4) or, to the extent analogous thereto, (8).

(b)      Right to Terminate Following Termination Event.

         (i) Notice.  If a  Termination  Event occurs,  an Affected  Party will,
         promptly upon becoming aware of it, notify the other party,  specifying
         the nature of that Termination Event and each Affected  Transaction and
         will also give such other  information  about that Termination Event as
         the other party may reasonably require.

         (ii) Transfer to Avoid Termination Event. If either an Illegality under
         Section 5(b)(i)(l) or a Tax Event occurs and there is only one Affected
         Party,  or if a Tax Event Upon Merger occurs and the Burdened  Party is
         the  Affected  Party,  the Affected  Party will,  as a condition to its
         right to designate an Early  Termination  Date under Section  6(b)(iv),
         use all reasonable  efforts (which will not require such party to incur
         a loss, excluding  immaterial,  incidental expenses) to transfer within
         20 days after it gives notice under Section  6(b)(i) all its rights and
         obligations   under  this   Agreement   in  respect  of  the   Affected
         Transactions  to another  of its  Offices  or  Affiliates  so that such
         Termination Event ceases to exist.

         If the Affected  Party is not able to make such a transfer it will give
         notice to the other  party to that  effect  within  such 20 day period,
         whereupon  the other  party may effect  such a transfer  within 30 days
         after the notice is given under Section 6(b)(i).

         Any such  transfer  by a party  under  this  Section  6(b)(ii)  will be
         subject to and conditional  upon the prior written consent of the other
         party,  which  consent  will  not be  withheld  if such  other  party's
         policies  in  effect  at  such  time  would  permit  it to  enter  into
         transactions with the transferee on the terms proposed.

         (iii) Two Affected Parties.  If an Illegality under Section  5(b)(i)(l)
         or a Tax Event  occurs and there are two Affected  Parties,  each party
         will use all reasonable efforts to reach agreement within 30 days after
         notice  thereof is given under Section  6(b)(i) on action to avoid that
         Termination Event.

         (iv)   Right to Terminate. If:-

                (1) a transfer  under  Section  6(b)(ii) or an  agreement  under
                Section  6(b)(iii),  as the case may be,  has not been  effected
                with respect to all Affected  Transactions  within 30 days after
                an Affected Party gives notice under Section 6(b)(i); or

                (2) an Illegality under Section 5(b)(i)(2),  a Credit Event Upon
                Merger or an Additional Termination Event occurs, or a Tax Event
                Upon Merger  occurs and the  Burdened  Party is not the Affected
                Party,

         either party in the case of an  Illegality,  the Burdened  Party in the
         case of a Tax Event Upon Merger,  any  Affected  party in the case of a
         Tax Event or an Additional  Termination Event if there is more than one
         Affected  Party,  or the party which is not the  Affected  Party in the
         case of a Credit Event Upon Merger or an Additional  Termination  Event
         if there is only  one  Affected  Party  may,  by not more  than 20 days
         notice to the other party and provided  that the  relevant  Termination
         Event is then
                                                                   ISDA (R) 1992
                                        8
<PAGE>
         continuing,  designate  a day not  earlier  than the day such notice is
         effective  as an Early  Termination  Date in  respect  of all  Affected
         Transactions.

(c)      Effect of Designation.

         (i) If notice  designating  an Early  Termination  Date is given  under
         Section 6(a) or (b), the Early  Termination Date will occur on the date
         so  designated,  whether  or not  the  relevant  Event  of  Default  or
         Termination Event is then continuing.

         (ii)  Upon  the  occurrence  or  effective   designation  of  an  Early
         Termination  Date,  no further  payments or  deliveries  under  Section
         2(a)(i)  or 2(e) in  respect  of the  Terminated  Transactions  will be
         required to be made, but without  prejudice to the other  provisions of
         this  Agreement.  The  amount,  if any,  payable in respect of an Early
         Termination Date shall be determined pursuant to Section 6(e).

(d)      Calculations.

         (i) Statement.  On or as soon as reasonably  practicable  following the
         occurrence  of an Early  Termination  Date,  each  party  will make the
         calculations on its part, if any, contemplated by Section 6(e) and will
         provide to the other  party a  statement  (1)  showing,  in  reasonable
         detail,  such  calculations  (including  all  relevant  quotations  and
         specifying  any  amount  payable  under  Section  6(e)) and (2)  giving
         details of the relevant account to which any amount payable to it is to
         be paid.  In the absence of written  confirmation  from the source of a
         quotation  obtained in determining a Market  Quotation,  the records of
         the party  obtaining such quotation will be conclusive  evidence of the
         existence and accuracy of such quotation.

         (ii) Payment Date. An amount  calculated as being due in respect of any
         Early  Termination  Date under  Section 6(e) will be payable on the day
         that notice of the amount payable is effective (in the case of an Early
         Termination  Date which is designated or occurs as a result of an Event
         of Default) and on the day which is two Local  Business  Days after the
         day on which notice of the amount  payable is effective (in the case of
         an  Early  Termination  Date  which  is  designated  as a  result  of a
         Termination  Event).  Such  amount will be paid  together  with (to the
         extent permitted under applicable law) interest thereon (before as well
         as after  judgment) in the Termination  Currency,  from (and including)
         the relevant Early  Termination  Date to (but  excluding) the date such
         amount  is  paid,  at  the  Applicable  Rate.  Such  interest  will  be
         calculated on the basis of daily  compounding  and the actual number of
         days elapsed.

(e) Payments on Early  Termination.  If an Early  Termination  Date occurs,  the
following  provisions shall apply based on the parties' election in the Schedule
of a payment measure, either "Market Quotation" or "Loss", and a payment method,
either the  "First  Method"  or the  "Second  Method".  If the  parties  fail to
designate a payment measure or payment method in the Schedule, it will be deemed
that "Market Quotation" or the "Second Method", as the case may be, shall apply.
The  amount,  if any,  payable  in  respect  of an  Early  Termination  Date and
determined pursuant to this Section will be subject to any Set-off.

         (i)    Events of Default. If the Early Termination Date results from an
                Event of Default--

                (1) First Method and Market  Quotation.  If the First Method and
                Market  Quotation  apply,  the Defaulting  Party will pay to the
                Non-defaulting  Party the excess,  if a positive number,  of (A)
                the   sum  of  the   Settlement   Amount   (determined   by  the
                Non-defaulting Party) in respect of the Terminated  Transactions
                and the  Termination  Currency  Equivalent of the Unpaid Amounts
                owing  to the  Non-defaulting  Party  over  (B) the  Termination
                Currency   Equivalent  of  the  Unpaid   Amounts  owing  to  the
                Defaulting Party.

                (2) First  Method and Loss.  If the First Method and Loss apply,
                the Defaulting Party will pay to the Non-defaulting  party, if a
                positive number, the  Non-defaulting  Party's Loss in respect of
                this Agreement.

                (3) Second Method and Market Quotation. If the Second Method and
                Market  Quotation  apply, an amount will be payable equal to (A)
                the sum of the Settlement Amount (determined by the
                                                                   ISDA (R) 1992
                                        9
<PAGE>
                Non-defaulting Party) in respect of the Terminated  Transactions
                and the  Termination  Currency  Equivalent of the Unpaid Amounts
                owing  to the  Non-defaulting  Party  less  (B) the  Termination
                Currency   Equivalent  of  the  Unpaid   Amounts  owing  to  the
                Defaulting  Party.  If that  amount is a  positive  number,  the
                Defaulting Party will pay it to the Non-defaulting  Party; if it
                is a  negative  number,  the  Non-defaulting  Party will pay the
                absolute value of that amount to the Defaulting Party.

                (4) Second Method and Loss. If the Second Method and Loss apply,
                an amount will be payable  equal to the  Non-defaulting  Party's
                Loss in respect of this  Agreement. If that amount is a positive
                number,  the Defaulting Party will pay it to the  Non-defaulting
                Party; if it is a negative number, the Non-defaulting Party will
                pay the absolute value of that amount to the Defaulting Party.

         (ii)   Termination Events. If the Early Termination Date results from a
                Termination Event:--

                (1) One  Affected  Party.  If there is one Affected  Party,  the
                amount  payable will be determined  in  accordance  with Section
                6(e)(i)(3),  if Market Quotation applies, or Section 6(e)(i)(4),
                if Loss applies,  except that, in either case, references to the
                Defaulting Party and to the Non-defaulting  Party will be deemed
                to be  references  to the Affected  Party and the party which is
                not the Affected Party,  respectively,  and, if Loss applies and
                fewer than all the Transactions are being terminated, Loss shall
                be calculated in respect of all Terminated Transactions.

                (2)  Two Affected Parties. If there are two Affected Parties:--

                     (A) if Market Quotation applies,  each party will determine
                     a   Settlement   Amount  in  respect   of  the   Terminated
                     Transactions,  and an amount  will be payable  equal to (I)
                     the  sum of (a)  one-half  of the  difference  between  the
                     Settlement  Amount of the party with the higher  Settlement
                     Amount  ("X") and the  Settlement  Amount of the party with
                     the lower  Settlement  Amount ("Y") and (b) the Termination
                     Currency  Equivalent of the Unpaid  Amounts owing to X less
                     (II) the  Termination  Currency  Equivalent  of the  Unpaid
                     Amounts owing to Y; and

                     (B) if Loss applies,  each party will determine its Loss in
                     respect  of this  Agreement  (or,  if  fewer  than  all the
                     Transactions  are  being  terminated,  in  respect  of  all
                     Terminated  Transactions)  and an  amount  will be  payable
                     equal to one-half of the difference between the Loss of the
                     party with the higher  Loss ("X") and the Loss of the party
                     with the lower Loss ("Y").

                If the amount payable is a positive  number, Y will pay it to X;
                if it is a negative  number,  X will pay the  absolute  value of
                that amount to Y.

         (iii)  Adjustment  for  Bankruptcy.  In  circumstances  where  an Early
         Termination Date occurs because "Automatic Early  Termination"  applies
         in respect of a party,  the amount  determined  under this Section 6(e)
         will be subject to such adjustments as are appropriate and permitted by
         law to reflect  any  payments  or  deliveries  made by one party to the
         other under this  Agreement  (and  retained by such other party) during
         the period from the  relevant  Early  Termination  Date to the date for
         payment determined under Section 6(d)(ii),

         (iv)  Pre-Estimate.  The parties agree that if Market Quotation applies
         an  amount   recoverable  under  this  Section  6(e)  is  a  reasonable
         pre-estimate of loss and not a penalty.  Such amount is payable for the
         loss of bargain and the loss of  protection  against  future  risks and
         except as otherwise  provided in this  Agreement  neither party will be
         entitled to recover any  additional  damages as a  consequence  of such
         losses.
                                                                   ISDA (R) 1992
                                       10
<PAGE>
7.       Transfer

Subject  to  Section  6(b)(ii),  neither  this  Agreement  nor any  interest  or
obligation  in or under this  Agreement  may be  transferred  (whether by way of
security or otherwise) by either party without the prior written  consent of the
other party, except that:--

(a)      a party  may make  such a  transfer  of this  Agreement  pursuant  to a
consolidation  or amalgamation  with, or merger with or into, or transfer of all
or substantially all its assets to, another entity (but without prejudice to any
other right or remedy under this Agreement); and

(b)      a party may make such a transfer of all or any part of its  interest in
any amount payable to it from a Defaulting Party under Section 6(e).

Any purported transfer that is not in compliance with this Section will be void.

8.       Contractual Currency

(a)      Payment in the Contractual Currency.  Each payment under this Agreement
will be made in the  relevant  currency  specified  in this  Agreement  for that
payment (the "Contractual Currency"). To the extent permitted by applicable law,
any obligation to make payments under this Agreement in the Contractual Currency
will not be discharged or satisfied by any tender in any currency other than the
Contractual  Currency,  except to the extent such  tender  results in the actual
receipt by the party to which payment is owed, acting in a reasonable manner and
in good faith in  converting  the  currency  so  tendered  into the  Contractual
Currency,  of the full amount in the Contractual Currency of all amounts payable
in respect of this  Agreement.  If for any reason the amount in the  Contractual
Currency  so  received  falls  short of the amount in the  Contractual  Currency
payable in respect of this  Agreement, the party  required  to make the  payment
will, to the extent permitted by applicable law, immediately pay such additional
amount in the  Contractual  Currency as may be necessary to  compensate  for the
shortfall.  If for any reason the amount in the Contractual Currency so received
exceeds  the  amount in the  Contractual  Currency  payable  in  respect of this
Agreement,  the party  receiving the payment will refund  promptly the amount of
such excess.

(b)      Judgments.  To the extent  permitted by applicable law, if any judgment
or order expressed in a currency other than the Contractual Currency is rendered
(i) for the payment of any amount owing in respect of this  Agreement,  (ii) for
the payment of any amount  relating to any early  termination in respect of this
Agreement  or (iii) in respect of a judgment  or order of another  court for the
payment  of any  amount  described  in (i) or  (ii)  above,  the  party  seeking
recovery,  after recovery in full of the aggregate amount to which such party is
entitled  pursuant  to the  judgment  or  order,  will be  entitled  to  receive
immediately  from the other party the amount of any shortfall of the Contractual
Currency  received  by such  party as a  consequence  of sums paid in such other
currency  and  will  refund  promptly  to the  other  party  any  excess  of the
Contractual  Currency  received by such party as a  consequence  of sums paid in
such other  currency if such shortfall or such excess arises or results from any
variation  between  the rate of exchange  at which the  Contractual  Currency is
converted  into the  currency of the  judgment or order for the purposes of such
judgment or order and the rate of  exchange at which such party is able,  acting
in a reasonable  manner and in good faith in  converting  the currency  received
into the Contractual  Currency,  to purchase the  Contractual  Currency with the
amount of the currency of the judgment or order actually received by such party.
The term "rate of exchange" includes, without limitation, any premiums and costs
of exchange  payable in connection  with the purchase of or conversion  into the
Contractual Currency.

(c)      Separate Indemnities. To the extent permitted by applicable  law, these
indemnities  constitute  separate  and  independent  obligations  from the other
obligations in this  Agreement,  will be enforceable as separate and independent
causes of action, will apply notwithstanding any indulgence granted by the party
to which any payment is owed and will not be affected by judgment being obtained
of claim or proof  being  made for any other  sums  payable  in  respect of this
Agreement.

(d)      Evidence  of  Loss.  For  the  purpose  of this  Section  8, it will be
sufficient for a party to demonstrate  that it would have suffered a loss had an
actual exchange or purchase been made.
                                                                   ISDA (R) 1992
                                       11
<PAGE>
9.       Miscellaneous

(a)      Entire Agreement.  This Agreement  constitutes the entire agreement and
understanding  of the parties with respect to its subject  matter and supersedes
all oral communication and prior writings with respect thereto.

(b)      Amendments.  No  amendment,  modification  or waiver in respect of this
Agreement will be effective unless in writing  (including a writing evidenced by
a facsimile transmission) and executed by each of the parties or confirmed by an
exchange of telexes or electronic messages on an electronic messaging system.

(c)      Survival Of Obligations.  Without  prejudice to Sections  2(a)(iii) and
6(c)(ii),  the  obligations of the parties under this Agreement will survive the
termination of any Transaction.

(d)      Remedies Cumulative.  Except as provided in this Agreement, the rights,
powers,  remedies and  privileges  provided in this Agreement are cumulative and
not exclusive of any rights, powers, remedies and privileges provided by law.

(e)      Counterparts and Confirmations.

         (i) This  Agreement  (and each  amendment,  modification  and waiver in
         respect of it) may be executed and delivered in counterparts (including
         by facsimile transmission), each of which will be deemed an original.

         (ii) The parties  intend  that they are  legally  bound by the terms of
         each  Transaction  from the moment they agree to those  terms  (whether
         orally or otherwise).  A Confirmation  shall be entered into as soon as
         practicable   and  may  be  executed  and  delivered  in   counterparts
         (including by facsimile  transmission)  or be created by an exchange of
         telexes or by an  exchange  of  electronic  messages  on an  electronic
         messaging  system,  which  in  each  case  will be  sufficient  for all
         purposes  to  evidence  a binding  supplement  to this  Agreement.  The
         parties will specify therein  or through  another  effective means that
         any  such  counterpart, telex  or  electronic  message   constitutes  a
         Confirmation.

(f)      No Waiver of Rights. A failure or delay in exercising any right,  power
or privilege in respect of this  Agreement  will not be presumed to operate as a
waiver,  and a single or partial exercise of any right,  power or privilege will
not be presumed to preclude any subsequent or further  exercise,  of that right,
power or privilege or the exercise of any other right, power or privilege.

(g)      Headings.  The headings used in this  Agreement are for  convenience of
reference  only and are not to affect  the  construction  of or to be taken into
consideration in interpreting this Agreement.

10.      Offices; Multibranch Parties

(a)      If Section  10(a) is specified in the Schedule as applying,  each party
that enters  into a  Transaction  through an Office  other than its head or home
office represents to the other party that, notwithstanding  the place of booking
office or jurisdiction  of  incorporation  or  organisation  of such party,  the
obligations of such party are the same as if it had entered into the Transaction
through  its head or home  office.  This  representation  will be  deemed  to be
repeated by such party on each date on which a Transaction is entered into.

(b)      Neither party may change the Office through which it makes and receives
payments  or  deliveries  for the  purpose of a  Transaction  without  the prior
written consent of the other party.

(c)      If a party is specified as a Multibranch  Party in the  Schedule,  such
Multibranch  Party  may  make and  receive  payments  or  deliveries  under  any
Transaction  through any Office listed in the Schedule,  and the Office  through
which it makes and receives payments or deliveries with respect to a Transaction
will be specified in the relevant Confirmation.

11.       Expenses

A Defaulting Party will, on demand,  indemnify and hold harmless the other party
for and against all reasonable out-of-pocket expenses,  including legal fees and
Stamp  Tax,  incurred  by such  other  party by  reason of the  enforcement  and
protection of its rights under this Agreement or any Credit Support Document
                                                                   ISDA (R) 1992
                                       12
<PAGE>
to which the Defaulting  Party is a party or by reason of the early  termination
of any Transaction, including. but not limited to, costs of collection.

12.      Notices

(a)      Effectiveness.  Any  notice or other  communication  in respect of this
Agreement  may be given in any manner set forth below  (except  that a notice or
other  communication  under  Section  5 or 6  may  not  be  given  by  facsimile
transmission  or  electronic  messaging  system) to the  address or number or in
accordance  with the  electronic  messaging  system  details  provided  (see the
Schedule) and will be deemed effective as indicated:--

         (i) if in writing and delivered in person or by courier, on the date it
         is delivered;

         (ii) if sent by  telex,  on the  date  the  recipient's  answerback  is
         received;

         (iii) if sent by facsimile transmission,  on the date that transmission
         is received by a responsible  employee of the recipient in legible form
         (it being  agreed  that the  burden of proving  receipt  will be on the
         sender and will not be met by a  transmission  report  generated by the
         sender's facsimile machine):

         (iv) if sent by certified or registered mail (airmail,  if overseas) or
         the equivalent  (return  receipt  requested),  on the date that mail is
         delivered or its delivery is attempted; or

         (v) if sent by electronic messaging system, on the date that electronic
         message is received,  

unless the date of that  delivery  (or  attempted  delivery)  or that receipt as
applicable,  is not a Local Business Day or that  communication is delivered (or
attempted) or received,  as  applicable,  after the close of business on a Local
Business  Day,  in which  case  that  communication  shall be  deemed  given and
effective on the first following day that is a Local Business Day.

(b)  Change of  Addresses.  Either  party may by notice to the other  change the
address,  telex or facsimile  number or electronic  messaging  system details at
which notices or other communications are to be given to it.

13.      Governing Law and Jurisdiction

(a)      Governing  Law.  This  Agreement  will be governed by and  construed in
accordance with the law specified in the Schedule.

(b)      Jurisdiction.  With respect to any suit action or proceedings  relating
to this Agreement ("Proceedings"), each party irrevocably:--

         (i)  submits  to  the  jurisdiction  of the  English  courts,  if  this
         Agreement  is  expressed  to be  governed  by  English  law,  or to the
         non-exclusive  jurisdiction  of the courts of the State of New York and
         the United States District Court located in the Borough of Manhattan in
         New York City,  if this  Agreement  is  expressed to be governed by the
         laws of the State of New York; and

         (ii) waives any  objection  which it may have at any time to the laying
         of venue of any Proceedings brought in any such court, waives any claim
         that such  Proceedings  have been brought in an inconvenient  forum and
         further waives the right to object,  with respect to such  Proceedings,
         that such court does not have any jurisdiction over such party,

Nothing in this Agreement  precludes  either party from bringing  Proceedings in
any other jurisdiction  (outside,  if this Agreement is expressed to be governed
by English law, the Contracting  States, as defined in Section 1(3) of the Civil
Jurisdiction  and  Judgments  Act  1982  or  any   modification,   extension  or
re-enactment thereof  for the time  being in  force)  nor will the  bringing  of
Proceedings  in  any  one  or  more  jurisdictions   preclude  the  bringing  of
Proceedings in any other jurisdiction.

(c)      Service of Process.  Each party irrevocably  appoints the Process Agent
(if any) specified  opposite its name in the Schedule to receive,  for it and on
its behalf, service of process in any Proceedings. If for any
                                                                   ISDA (R) 1992
                                       13
<PAGE>
reason  any  party's  Process  Agent is unable to act as such,  such  party will
promptly notify the other party and within 30 days appoint a substitute  process
agent acceptable to the other party. The parties  irrevocably consent to service
of process  given in the manner  provided for notices in Section 12.  Nothing in
this  Agreement  will affect the right of either  party to serve  process in any
other manner permitted by law.

(d)      Waiver of Immunities.  Each party  irrevocably  waives,  to the fullest
extent  permitted by applicable law, with respect to itself and its revenues and
assets  (irrespective of their use or intended use), all immunity on the grounds
of sovereignty or other similar grounds from (i) suit, (ii)  jurisdiction of any
court. (iii) relief by way of injunction,  order for specific performance or for
recovery of property,  (iv)  attachment of its assets  (whether  before or after
judgment)  and (v) execution or  enforcement  of any judgment to which it or its
revenues or assets might  otherwise be entitled in any Proceedings in the courts
of  any  jurisdiction  and  irrevocably  agrees,  to  the  extent  permitted  by
applicable law, that it will not claim any such immunity in any Proceedings.

14.      Definitions

As used in this Agreement:--

"Additional Termination Event" has the meaning specified in Section 5(b).

"Affected Party" has the meaning specified in Section 5(b).

"Affected  Transactions"  means  (a)  with  respect  to  any  Termination  Event
consisting  of  an  Illegality,   Tax  Event  or  Tax  Event  Upon  Merger,  all
Transactions  affected by the occurrence of such Termination  Event and (b) with
respect to any other Termination Event, all Transactions.

"Affiliate"  means,  subject to the  Schedule,  in relation  to any person,  any
entity  controlled,  directly  or  indirectly,  by the  person,  any entity that
controls.  directly  or  indirectly.  the  person  or  any  entity  directly  or
indirectly under common control with the person. For this purpose,  "control" of
any entity or person  means  ownership  of a majority of the voting power of the
entity or person.

"Applicable Rate" means:--

(a)      in respect of obligations  payable or deliverable  (or which would have
been but for Section 2(a)(iii)) by a Defaulting Party, the Default Rate;

(b)      in respect of an  obligation  to pay an amount  under  Section  6(e) of
either  party from and after the date  (determined  in  accordance  with Section
6(d)(ii)) on which that amount is payable, the Default Rate;

(c)      in respect of all other  obligations  payable or deliverable  (or which
would  have been but for  Section  2(a)(iii))  by a  Non-defaulting  Party,  the
Non-default Rate; and

(d)      in all other cases, the Termination Rate.

"Burdened Party" has the meaning specified in Section 5(b).

"Change in Tax Law" means the enactment, promulgation, execution or ratification
of, or any change in or amendment to, any law (or in the application or official
interpretation  of any  law)  that  occurs  on or after  the  date on which  the
relevant Transaction is entered into.

"consent" includes a consent approval, action, authorisation, exemption, notice,
filing. registration or exchange control consent.

"Credit Event Upon Merger" has the meaning specified in Section 5(b).

"Credit Support Document" means any agreement or instrument that is specified as
such in this Agreement.

"Credit Support Provider" has the meaning specified in the Schedule.

"Default  Rate"  means a rate per  annum  equal to the  cost  (without  proof or
evidence of any actual  cost) to the relevant  payee (as  certified by it) if it
were to fund or of funding the relevant amount plus 1% per annum.
                                                                   ISDA (R) 1992
                                       14
<PAGE>
"Defaulting Party" has the meaning specified in Section 6(a).

"Early  Termination  Date" means the date  determined in accordance with Section
6(a) or 6(b)(iv).

"Event of Default" has the meaning specified in Section 5(a) and, if applicable,
in the Schedule.

"Illegality" has the meaning specified in Section 5(b).

"Indemnifiable  Tax" means any Tax other than a Tax that would not be imposed in
respect of a payment under this Agreement but for a present or former connection
between the jurisdiction of the government or taxation  authority  imposing such
Tax and the  recipient  of such  payment or a person  related to such  recipient
(including,  without  limitation,  a connection  arising from such  recipient or
related person being or having been a citizen or resident of such  jurisdiction,
or being or having been organised,  present or engaged in a trade or business in
such  jurisdiction,  or having or having had a permanent  establishment or fixed
place of business in such  jurisdiction,  but  excluding  a  connection  arising
solely  from such  recipient  or  related  person  having  executed,  delivered,
performed  its  obligations  or  received a payment  under,  or  enforced,  this
Agreement or a Credit Support Document).

"law" includes any treaty,  law, rule or regulation (as modified, in the case of
tax matters, by the practice of any relevant governmental revenue authority) and
"lawful" and "unlawful" will be construed accordingly.

"Local Business Day" means,  subject to the Schedule,  a day on which commercial
banks are open for business  (including dealings in foreign exchange and foreign
currency  deposits) (a) in relation to any obligation under Section 2(a)(i),  in
the place(s) specified in the relevant Confirmation or, if not so specified,  as
otherwise agreed by the parties in writing or determined  pursuant to provisions
contained, or incorporated by reference,  in this Agreement,  (b) in relation to
any other  payment,  in the place where the relevant  account is located and, if
different,  in the principal  financial  centre, if any, of the currency of such
payment (c) in relation to any notice or other  communication,  including notice
contemplated  under Section  5(a)(i),  in the city  specified in the address for
notice  provided by the recipient and, in the case of a notice  contemplated  by
Section  2(b),  in the place where the relevant new account is to be located and
(d) in relation to Section 5(a)(v)(2), in the relevant locations for performance
with respect to such Specified Transaction.

"Loss"  means,  with  respect  to  this  Agreement  or  one or  more  Terminated
Transactions,  as the  case  may  be,  and a  party,  the  Termination  Currency
Equivalent of an amount that party reasonably determines in good faith to be its
total losses and costs (or gain, in which case  expressed as a negative  number)
in connection  with this  Agreement or that  Terminated  Transaction or group of
Terminated Transactions, as the case may be, including any loss of bargain, cost
of funding or, at the  election of such party but without  duplication,  loss or
cost  incurred  as a  result  of  its  terminating,  liquidating,  obtaining  or
reestablishing any hedge or related trading position (or any gain resulting from
any of them).  Loss  includes  losses  and costs (or  gains) in  respect  of any
payment or delivery  required to have been made (assuming  satisfaction  of each
applicable condition precedent) on or before the relevant Early Termination Date
and not made, except, so as to avoid  duplication,  if Section 6(e)(i)(l) or (3)
or  6(e)(ii)(2)(A)  applies.  Loss does not  include a  party's  legal  fees and
out-of-pocket  expenses referred to under Section I1. A party will determine its
Loss as of the relevant  Early  Termination  Date, or, if that is not reasonably
practicable,  as of the earliest date thereafter as is reasonably practicable. A
party  may (but need not)  determine  its Loss by  reference  to  quotations  of
relevant  rates or  prices  from one or more  leading  dealers  in the  relevant
markets.

"Market  Quotation" means,  with respect to one or more Terminated  Transactions
and a party  making  the  determination,  an amount  determined  on the basis of
quotations from Reference  Market-makers.  Each quotation will be for an amount,
if any, that would be paid to such party  (expressed as a negative number) or by
such party  (expressed as a positive  number) in  consideration  of an agreement
between such party  (taking into account any existing  Credit  Support  Document
with  respect  to the  obligations  of such  party)  and the  quoting  Reference
Market-maker to enter into a transaction (the  "Replacement  Transaction")  that
would have the effect of  preserving  for such party the economic  equivalent of
any payment or delivery  (whether  the  underlying  obligation  was  absolute or
contingent and assuming the satisfaction of each applicable condition precedent)
by the parties under Section 2(a)(i) in respect of such  Terminated  Transaction
or group of  Terminated  Transactions that would, but for the  occurrence of the
relevant Early Termination Date, have
                                                                   ISDA (R) 1992
                                       15
<PAGE>
been required  after that date.  For this purpose,  Unpaid Amounts in respect of
the  Terminated  Transaction  or  group  of  Terminated  Transactions  are to be
excluded but,  without  limitation,  any payment or delivery that would, but for
the relevant Early Termination Date, have been required  (assuming  satisfaction
of each applicable  condition precedent) after that Early Termination Date is to
be included. The Replacement  Transaction would be subject to such documentation
as such party and the  Reference  Marker-maker  may, in good faith,  agree.  The
party  making the  determination  (or its agent)  will  request  each  Reference
Market-maker to provide its quotation to the extent reasonably practicable as of
the same day and time (without  regard to different time zones) on or as soon as
reasonably  practicable  after the relevant Early  Termination Date. The day and
time as of which those  quotations  are to be obtained  will be selected in good
faith by the party obliged to make a  determination  under Section 6(e), and, if
each party is so obliged,  after consultation with the other. If more than three
quotations are provided, the Market Quotation will be the arithmetic mean of the
quotations,  without  regard to the  quotations  having the  highest  and lowest
values. If exactly three such quotations are provided, the Market Quotation will
be the quotation remaining after disregarding the highest and lowest quotations.
For this  purpose,  if more than one  quotation  has the same  highest  value or
lowest value,  then one of such quotations  shall be disregarded.  If fewer than
three  quotations are provided,  it will be deemed that the Market  Quotation in
respect  of such  Terminated  Transaction  or group of  Terminated  Transactions
cannot be determined.

"Non-default  Rate" means a rate per annum equal to the cost  (without  proof or
evidence of any actual cost) to the Non-defaulting Party (as certified by it) if
it were to fund the relevant amount.

"Non-defaulting Party" has the meaning specified in Section 6(a),

"Office" means a branch or office of a party,  which may be such party's head or
home office.

"Potential Event of Default" means any event which, with the giving of notice or
the lapse of time or both, would constitute an Event of Default

"Reference  Market-makers"  means four leading  dealers in the  relevant  market
selected  by the party  determining  a Market  Quotation  in good faith (a) from
among dealers of the highest credit standing which satisfy all the criteria that
such party applies generally at the time in deciding whether to offer or to make
an  extension  of credit  and (b) to the  extent  practicable,  from  among such
dealers having an office in the same city.

"Relevant Jurisdiction" means, with respect to a party, the jurisdictions (a) in
which the party is incorporated, organised, managed and controlled or considered
to have its  seat,  (b) where an Office  through  which the party is acting  for
purposes of this  Agreement  is located,  (c) in which the party  executes  this
Agreement and (d) in relation to any payment, from or through which such payment
is made.

"Scheduled  Payment  Date"  means a date on which a payment or delivery is to be
made under Section 2(a)(i) with respect to a Transaction,

"Set-off" means set-off, offset,  combination of accounts, right of retention or
withholding  or  similar  right or  requirement  to which the payer of an amount
under Section 6 is entitled or subject  (whether  arising  under this Agreement,
another contract,  applicable law or otherwise) that is exercised by, or imposed
on, such payer.

"Settlement  Amount"  means,  with respect to a party and any Early  Termination
Date, the sum of:-

(a)      the Termination  Currency  Equivalent of the Market Quotations (whether
positive or negative)  for each  Terminated  Transaction  or group of Terminated
Transactions for which a Market Quotation is determined; and

(b)      such party's Loss (whether  positive or negative and without  reference
to any Unpaid  Amounts) for each  Terminated  Transaction or group of Terminated
Transactions  for which a Market Quotation cannot be determined or would not (in
the  reasonable  belief  of  the  party  making  the  determination)  produce  a
commercially reasonable result.

"Specified Entity" has the meaning specified in the Schedule.
                                                                   ISDA (R) 1992
                                       16
<PAGE>
"Specified Indebtedness" means, subject to the Schedule, any obligation (whether
present or future, contingent or otherwise, as principal or surety or otherwise)
in respect of borrowed money.

"Specified  Transaction"  means,  subject to the Schedule,  (a) any  transaction
(including an agreement with respect thereto) now existing or hereafter  entered
into between one party to this Agreement (or any Credit Support Provider of such
party or any applicable  Specified  Entity of such party) and the other party to
this  Agreement  (or any Credit  Support  Provider  of such  other  party or any
applicable  Specified  Entity  of  such  other  party)  which  is  a  rate  swap
transaction,  basis swap,  forward rate transaction,  commodity swap,  commodity
option, equity or equity index swap, equity or equity index option, bond option,
interest rate option,  foreign  exchange  transaction,  cap  transaction,  floor
transaction, collar transaction, currency swap transaction,  cross-currency rate
swap transaction,  currency option or any other similar  transaction  (including
any option with respect to any of these  transactions),  (b) any  combination of
these  transactions  and (c) any other  transaction  identified  as a  Specified
Transaction in this Agreement or the relevant confirmation.

"Stamp Tax" means any stamp, registration, documentation or similar tax.

"Tax" means any present or future tax, levy, impost, duty, charge, assessment or
fee of any nature (including interest,  penalties and additions thereto) that is
imposed by any  government  or other taxing  authority in respect of any payment
under this Agreement other than a stamp, registration,  documentation or similar
tax.

"Tax Event" has the meaning specified in Section 5(b).

"Tax Event Upon Merger" has the meaning specified in Section 5(b).

"Terminated  Transactions"  means with respect to any Early Termination Date (a)
if resulting  from a Termination  Event,  all Affected  Transactions  and (b) if
resulting from an Event of Default,  all Transactions (in either case) in effect
immediately  before  the  effectiveness  of the  notice  designating  that Early
Termination  Date (or, if "Automatic  Early  Termination"  applies,  immediately
before that Early Termination Date).

"Termination Currency" has the meaning specified in the Schedule.

"Termination Currency Equivalent" means, in respect of any amount denominated in
the Termination  Currency,  such Termination  Currency amount and, in respect of
any amount  denominated in a currency other than the  Termination  Currency (the
"Other  Currency"),  the amount in the  Termination  Currency  determined by the
party  making the  relevant  determination  as being  required to purchase  such
amount of such Other Currency as at the relevant Early  Termination Date, or, if
the relevant Market  Quotation or Loss (as the case may be), is determined as of
a later date, that later date,  with the Termination  Currency at the rate equal
to the spot exchange rate of the foreign  exchange  agent  (selected as provided
below) for the purchase of such Other Currency with the Termination  Currency at
or about  11:00  a.m.  (in the  city in which  such  foreign  exchange  agent is
located) on such date as would be customary for the determination of such a rate
for the  purchase  of such  Other  Currency  for  value  on the  relevant  Early
Termination  Date or that later date.  The foreign  exchange agent will, if only
one party is obliged to make a determination  under Section 6(e), be selected in
good faith by that party and otherwise will be agreed by the parties.

"Termination Event" means an Illegality,  a Tax Event or a Tax Event Upon Merger
or, if specified to be  applicable,  a Credit Event Upon Merger or an Additional
Termination Event

"Termination  Rate" means a rate per annum equal to the  arithmetic  mean of the
cost (without  proof or evidence of any actual cost) to each party (as certified
by such party) if it were to fund or of funding such amounts.

"Unpaid Amounts" owing to any party means,  with respect to an Early Termination
Date,  the  aggregate  of (a) in respect  of all  Terminated  Transactions,  the
amounts that became  payable (or that would have become  payable but for Section
2(a)(iii))  to such  party  under  Section  2(a)(i)  on or prior  to such  Early
Termination  Date and which remain unpaid as at such Early  Termination Date and
(b) in respect of each Terminated Transaction, for each obligation under Section
2(a)(i) which was (or would have been but for Section 2(a)(iii))  required to be
settled by delivery to such party on or prior to such Early Termination Date and
which has not been so settled as at such Early Termination Date, an amount equal
to the fair market
                                                                   ISDA (R) 1992
                                       17
<PAGE>
value of that which was (or would have been) required to be  delivered as of the
originally  scheduled  date for  delivery,  in each case  together  with (to the
extent  permitted  under  applicable  law)  interest,  in the  currency  of such
amounts, from (and including) the date such amounts or obligations were or would
have been required to have been paid or performed to (but  excluding) such Early
Termination  Date,  at the  Applicable  Rate.  Such amounts of interest  will be
calculated  on the  basis of daily  compounding  and the  actual  number of days
elapsed. The fair market value of any obligation referred to in clause (b) above
shall be reasonably  determined  by the party obliged to make the  determination
under  Section 6(e) or, if each party is so obliged,  it shall be the average of
the  Termination  Currency  Equivalents  of the fair  market  values  reasonably
determined by both parties.

IN WITNESS  WHEREOF the parties have executed  this  document on the  respective
dates  specified  below with effect from the date specified on the first page of
this document.




NationsBank, N.A.                          FFCA Mortgage Corporation
- --------------------------------           -------------------------------------
      (Name of Party)                               (Name of Party)


By: /s/ R. Vaughan Dodd                    By:  /s/ Gary J. Naquin
  ------------------------------             -----------------------------------
Name:    R. Vaughan Dodd                   Name:   Gary J. Naquin
Title:   Senior Vice President             Title:  President
Date:    12-31-96                          Date:   12-31-96

                                                                   ISDA (R) 1992
                                       18
<PAGE>
                        SCHEDULE to the MASTER AGREEMENT
                      dated as of December 31, 1996 between
                        NATIONSBANK, N.A. ("Party A") and
                      FFCA MORTGAGE CORPORATION ("Party B")



            PART 1: Termination Provisions and Certain Other Matters
                    ------------------------------------------------

(a)      "Credit  Agreement" means the Credit Agreement dated as of December 27,
1995 among  Franchise  Finance  Corporation  of America,  certain  lenders,  and
NationsBank of Texas,  N.A., as  Administrative  Lender,  as amended,  modified,
supplemented, restated or replaced from time to time.

(b)      "Specified Entity" means in relation to Party A for the purpose of:-

         Section 5(a)(v), none; Section 5(a)(vi), none; Section 5(a)(vii), none;
         and Section 5(b)(iv), none;

                  in relation to Party B for the purpose of:-

         Section 5(a)(v), none; Section 5(a)(vi), none; Section 5(a)(vii), none;
         and Section 5(b)(iv), none.

(c)      "Specified Transaction" will have the meaning specified in Section l4.

(d)      The "Cross-Default"  provisions of Section 5(a)(vi) will apply to Party
A and Party B. In connection therewith,  "Specified  Indebtedness" will have the
meaning  specified  in  Section  14,  except  that such term  shall not  include
obligations in respect of deposits  received in the ordinary course of a party's
banking  business,  and  "Threshold  Amount"  means with  respect to Party A, an
amount equal to three percent of Party A's shareholders'  equity,  determined in
accordance  with  generally  accepted  accounting  principles  in  such  party's
jurisdiction of incorporation or organization,  consistently  applied, as at the
end of such party's most  recently  completed  fiscal year and,  with respect to
Party B, $1,000,000.

With respect to Party B, an Event of Default (with Party B being the  Defaulting
Party) shall also occur under this Agreement upon the occurrence of any Event of
Default specified in the Credit Agreement.

(e)      The "Credit  Event Upon Merger"  provisions  of Section  5(b)(iv)  will
apply to Party A and to the Credit Support Provider of Party B.

(f)      The "Automatic  Early  Termination"  provision of Section 6(a) will not
apply to Party A or Party B.

(g)      Payments on Early Termination. For the purpose of Section 6(e):-

         (i)      Market Quotation will apply.
         (ii)     The Second Method will apply.

(h)      "Termination Currency" means United States Dollars.
                                        1
<PAGE>   
         (i) Additional Termination Event. Additional Termination Event will not
apply.



                           PART 2: Tax Representations
                                   -------------------

(a)      Payer Tax  Representations.  For the  purpose of  Section  3(e) of this
Agreement, Party A and Party B will make the following representation:-

         It is not required by any  applicable  law, as modified by the practice
         of  any  relevant   governmental  revenue  authority  of  any  Relevant
         Jurisdiction  to make any deduction or withholding for or on account of
         any Tax from any  payment  (other than  interest  under  Section  2(e),
         6(d)(ii) or 6(e) of this Agreement) to be made by it to the other party
         under this Agreement. In making this representation, it may rely on (x)
         the accuracy of any representations made by the other party pursuant to
         Section 3(f) of this Agreement,  (y) the  satisfaction of the agreement
         contained in Section  4(a)(i) or 4(a)(iii)  of this  Agreement  and the
         accuracy and  effectiveness of any document provided by the other party
         pursuant to Section  4(a)(i) or 4(a)(iii) of this Agreement and (z) the
         satisfaction  of the agreement of the other party  contained in Section
         4(d) of this Agreement,  provided that it shall not be a breach of this
         representation  where  reliance  is placed on clause  (y) and the other
         party does not deliver a form or document  under  Section  4(a)(iii) by
         reason of material prejudice to its legal or commercial position.

(b)      Payee Tax  Representations.  For the  purposes of Section  3(f) of this
Agreement, Party A and Party B make no representations.



                     PART 3: Agreement to Deliver Documents
                             ------------------------------

For the purpose of Section 4(a)(i) and (ii) of this Agreement, each party agrees
to deliver the following documents:

(a)      Tax forms, documents or certificates to be delivered are:  none.

(b)      Other documents to be delivered are:-
<TABLE>
<CAPTION>
                                    Form/                               Date by                    Covered by
 Party required to                Document/                           which to be                 Section 3(d)
 deliver document                Certificate                           delivered                 Representation
- --------------------    ----------------------------------     ------------------------------    -------------------
<S>                     <C>                                    <C>                               <C>
Party A and             Certified copies of all                Upon execution and delivery       Yes
Party B                 corporate authorizations and any       of this Agreement
                        other documents with respect to
                        the execution, delivery and
                        performance of this Agreement
                        and any Credit Support Document

Party A and             Certificate of authority and           Upon execution and delivery       Yes
Party B                 specimen signatures of                 of this Agreement and
                        individuals executing this             thereafter upon request of
                        Agreement, any Credit Support          the other party
                        Document and Confirmations.
</TABLE>
                                       2
<PAGE>
                              PART 4: Miscellaneous
                                      -------------

(a)      Address  for  Notices.  For  the  purpose  of  Section  12(a)  of  this
Agreement:-

Address for notice or communications to Party A:

                            NationsBank, N.A.
                            100 N. Tryon St., NC1-007-13-01
                            Charlotte, North Carolina  28255
                            Attention:  Derivatives Documentation Unit
                            (Telex No:  669959; Answerback:  NATIONSBK CHA)
                            Facsimile No.:  704-386-4113

Address for notice or communications to Party B:

                            FFCA Mortgage Corporation
                            The Perimeter Center
                            17207 North Perimeter Drive
                            Scottsdale, AZ  85255
                            Attention: Gary Naquin
                            Telephone No.:  800-528-1179
                            Facsimile No.:  602-585-2225

                  with a copy to:

                            FFCA Mortgage Corporation
                            The Perimeter Center
                            17207 North Perimeter Drive
                            Scottsdale, AZ  85255
                            Attention: Dennis Ruben
                            Telephone No.:  800-528-1179
                            Facsimile No.:  602-585-2225

         As to Party B's Credit Support Provider:

                            Franchise Finance Corporation of America
                            The Perimeter Center
                            17207 North Perimeter Drive
                            Scottsdale, AZ  85255
                            Attention: John Barravecchia
                            Telephone No.:  800-528-1179
                            Facsimile No.:  602-585-2225

                  with a copy to:

                            Franchise Finance Corporation of America
                            The Perimeter Center
                            17207 North Perimeter Drive
                            Scottsdale, AZ  85255
                            Attention: Dennis Ruben
                            Telephone No.:  800-528-1179
                            Facsimile No.:  602-585-2225

(b)      Process Agent.  For the purpose of Section 13(c):

Party A appoints as its Process Agent:  Not applicable.

Party B appoints as its Process Agent:  Not applicable.
                                       3
<PAGE>
(c)      Offices.  The provisions of Section 10(a) will apply to this Agreement.

(d)      Multibranch Party. For the purpose of Section 10(c) of this Agreement:-

Party A is not a Multibranch Party.

Party B is not a Multibranch Party.

(e)      Calculation  Agent. The Calculation  Agent is Party A, unless otherwise
specified in a Confirmation in relation to the relevant Transaction.

(f)      Credit Support Document.  Details of any Credit Support Document:-

The Guaranty of Franchise  Finance  Corporation  of America dated as of the date
hereof and substantially in the form of Exhibit I hereto.

(g)      Credit Support  Provider.  Credit Support Provider means in relation to
Party A,

Not applicable.

Credit Support Provider means in relation to Party B,

Franchise Finance Corporation of America.

(h)      Governing  Law.  This  Agreement  will be governed by and  construed in
accordance  with the laws of the State of New York  (without  reference  to that
jurisdiction's choice of law doctrine).

(i)      Netting of Payments.  Subparagraph  (ii) of Section 2(c) will not apply
to any Transaction unless specified in the relevant Confirmation.

(j)      "Affiliate"  will have the  meaning  specified  in  Section  14 of this
Agreement.



                            PART 5: Other Provisions
                                    ----------------

(a)      The parties  agree to add the  following  provision to the Agreement as
Section 6(f):

         "Set-off.  Any amount (the "Early  Termination  Amount") payable to one
party  (the  Payee) by the other  party  (the  Payer)  under  Section  6(e),  in
circumstances  where there is a Defaulting  Party or one  Affected  Party in the
case where a Termination Event under Section 5(b)(iv) has occurred, will, at the
option of the party ("X") other than the Defaulting  Party or the Affected Party
(and without prior notice to the  Defaulting  Party or the Affected  Party),  be
reduced by its set-off  against any  amount(s)  (the "Other  Agreement  Amount")
payable  (whether  at such  time or in the  future or upon the  occurrence  of a
contingency) by the Payee to the Payer  (irrespective of the currency,  place of
payment  or  booking  office of the  obligations)  under any other  agreement(s)
between the Payee and the Payer or  instrument(s)  or  undertaking(s)  issued or
executed  by one  party  to or in favor  of,  the  other  party  (and the  Other
Agreement  Amount will be discharged  promptly and in all respects to the extent
it is so set-off). X will give notice to the other party of any set-off effected
under this Section 6(f).

For this purpose,  either the Early  Termination  Amount or the Other  Agreement
Amount (or the relevant  portion of such amounts) may be converted by X into the
currency in which the other is denominated at the rate of exchange at which such
party  would be able,  acting  in a  reasonable  manner  and in good  faith,  to
purchase the relevant amount of such currency.
                                       4
<PAGE>
If an obligation is unascertained,  X may in good faith estimate that obligation
and set-off in respect of the estimate, subject to the relevant party accounting
to the other when the obligation is ascertained.

Nothing  in this  Section  6(f) shall be  effective  to create a charge or other
security interest.  This Section 6(f) shall be without prejudice and in addition
to any right of set-off,  combination of accounts,  lien or other right to which
any  party is at any time  otherwise  entitled  (whether  by  operation  of law,
contract or otherwise)."

(b)      Exchange of Confirmations. For each Transaction entered into hereunder,
Party A shall  promptly send to Party B a  Confirmation,  via telex or facsimile
transmission.  Party B agrees to respond to such  Confirmation  within three (3)
Business Days, either confirming agreement thereto or requesting a correction of
any error(s) contained therein. Failure by Party B to respond within such period
shall not affect the validity or enforceability of such Transaction and shall be
deemed to be an affirmation of the terms contained in such Confirmation,  absent
manifest error. The parties agree that any such exchange of telexes or facsimile
transmissions shall constitute a Confirmation for all purposes hereunder.

(c)      Notice by Facsimile  Transmission.  Section 12(a) is hereby  amended by
inserting the words "or 13(c)"  between the number "6" and the word "may" in the
second line thereof.

(d)      Waiver of Right to Trial by Jury. Each party hereby  irrevocably waives
any and all rights to trial by jury with respect to any legal proceeding arising
out of or relating to this Agreement or any Transaction contemplated hereby.

(e)      Recording of Conversations.  Each party to this Agreement  acknowledges
and agrees to the tape or  electronic  recording  of  conversations  between the
parties to this  Agreement  whether by one or other or both of the parties,  and
that  any  such  recordings  may be  submitted  in  evidence  in any  action  or
proceeding relating to the Agreement or any Transaction.

(f)      Eligible Swap  Participant.  Each party represents to the other that it
is an  "eligible  swap  participant"  as defined  under the  regulations  of the
Commodity Futures Trading Commission, currently at 17 C.F.R. ss.35.1(b)(2).

(g)      Relationship Between Parties.  Each party represents to the other party
and will be  deemed  to  represent  to the  other  party on the date on which it
enters into a Transaction that (absent a written  agreement  between the parties
that  expressly  imposes  affirmative  obligations  to  the  contrary  for  that
Transaction):-

         (i) Non-Reliance. It is acting for its own account, and it has made its
own independent  decisions to enter into that Transaction and as to whether that
Transaction is appropriate or proper for it based upon its own judgment and upon
advice from such advisors as it has deemed  necessary.  It is not relying on any
communication  (written or oral) of the other party as investment advice or as a
recommendation  to  enter  into  that  Transaction;  it  being  understood  that
information  and  explanations   related  to  the  terms  and  conditions  of  a
Transaction  shall not be considered  investment  advice or a recommendation  to
enter into that Transaction. Further, such party has not received from the other
party any assurance or guarantee as to the expected results of that Transaction.

         (ii)  Evaluation  and  Understanding.  It is capable of evaluating  and
understanding (on its own behalf or through  independent  professional  advice),
and  understands  and  accepts,   the  terms,   conditions  and  risks  of  that
Transaction.  It is also capable of assuming,  and assumes,  the  financial  and
other risks of that Transaction.

         (iii)  Status of  Parties.  The other  party is not acting as an agent,
fiduciary or advisor for it in respect of that Transaction.
                                       5
<PAGE>
(h)      Agreement  Modification.  Section  5(a)(iv) of the  Agreement is hereby
amended by  inserting  "material"  immediately  before the first  occurrence  of
"representation" in the first line thereof.

(i)      Incorporation by Reference of Terms of Credit Agreement.  The covenants
set forth in Articles V and VI of the Credit  Agreement,  as in effect as of the
date of this  Agreement,  and the  representations  and  warranties  of  Party B
contained in Article IV of the Credit Agreement,  as in effect as of the date of
this Agreement,  are hereby incorporated by reference in, and made part of, this
Agreement to the same extent as if such covenants and  representations  were set
forth in full herein.  Party B hereby agrees that,  during the period commencing
with the date of this Agreement  through and including such date on which all of
Party B's obligations under this Agreement are fully performed, Party B will (a)
observe,  perform,  and fulfill  (subject to any grace  periods  provided in the
Credit  Agreement)  each and every such covenant  applicable to Party B, as such
covenants are in effect on the date of this Agreement and (b) deliver to Party A
at the address for notices to Party A provided in Part 4 each notice,  document,
certificate  or other  writing as Party B is  obligated  to furnish to any other
party to the  Credit  Agreement.  No  amendment  or  modification  of, or waiver
granted under,  such covenants of the Credit  Agreement  shall be effective with
respect to such  covenants  as  incorporated  into this  Agreement  without  the
written  consent of Party A. In the event the  Credit  Agreement  terminates  or
becomes no longer binding on Party B prior to the termination of this Agreement,
such covenants will remain in force and effect for purposes of this Agreement as
though  set  forth in full  herein  until  the date on  which  all of Party  B's
obligations  under this  Agreement are fully  performed,  and this  Agreement is
terminated.

(j)      Optional  Termination.  Any party hereto may terminate any  Transaction
before its stated  Termination Date on a Cash Settlement Date (as defined below)
by giving a notice in writing (a "Termination Notice"), by facsimile or by telex
to the other  party,  not less  than  five (5)  Business  Days  before  the Cash
Settlement Date. For purposes hereof, "Cash Settlement Date" shall mean December
27, 2000 and bi-annually thereafter (but excluding the stated Termination Date).
Provided that said Termination Notice has been given, then the appropriate party
shall receive a cash settlement of the relevant  Transaction,  which shall be an
amount in USD equal to the  amount  which  would  have been  payable if the Cash
Settlement  Date were an Early  Termination  Date with  respect to the  relevant
Transaction as a result of a Termination Event (the "Cash Settlement Amount").

The Calculation  Agent shall determine the Cash Settlement  Amount in good faith
in accordance  with its normal market  practices as at the close of business two
(2) Business Days prior to the Cash Settlement  Date, and shall notify the other
party of the Cash  Settlement  Amount to be either paid by it or received by it,
as the case may be, on the Cash  Settlement  Date;  provided,  however,  that if
Party B disputes  the Cash  Settlement  Amount then the Cash  Settlement  Amount
shall be  determined  by averaging  the  determinations  of the Cash  Settlement
Amount from three  Reference  Market-makers  chosen by agreement of the parties.
Once a Termination  Notice is given,  it shall be irrevocable  unless  otherwise
agreed  by the  parties.  Once the Cash  Settlement  Amount  has been  fully and
finally paid,  then all rights,  duties and obligations of the parties under and
with respect to the relevant Transaction shall terminate.

Accepted and agreed:


NATIONSBANK, N.A.                       FFCA MORTGAGE CORPORATION


/s/  R. Vaughan Dodd                    /s/  Gary J. Naquin
- ------------------------------          --------------------------------
Name:  R. Vaughan Dodd                  Name:  Gary J. Naquin
Title:   Senior Vice President          Title: President
                                       6
<PAGE>
                                    EXHIBIT I
                                    ---------

              GUARANTY OF FRANCHISE FINANCE CORPORATION OF AMERICA
              ----------------------------------------------------


THIS  GUARANTY,  dated  ______,  is given by Franchise  Finance  Corporation  of
America, a ____________________ (the "Guarantor") in favor of NationsBank, N.A.,
a national  banking  association  organized  under the laws of the United States
("NationsBank") .

1.  Unconditional  Guaranty.  In consideration  of and to induce  NationsBank to
enter into any Transactions, as defined in the ISDA Master Agreement between our
subsidiary FFCA Mortgage  Corporation  ("Counterparty")  and NationsBank,  dated
December 31, 1996 (the "Agreement"), the Guarantor unconditionally guarantees to
NationsBank  and its  successors  and assigns  (collectively,  the "Bank"),  the
prompt payment when due of all present and future obligations and liabilities of
all kinds (including any renewals,  extensions or modifications thereof) arising
out of any  Transactions  pursuant  to the  Agreement  between  the Bank and the
Counterparty (the "Obligations") .

This  Guaranty is  unconditional  and shall not be affected by the  genuineness,
validity,  regularity or  enforceability  of the  Obligations  or any instrument
evidencing  any  Obligations,  or by the  existence,  validity,  enforceability,
perfection,  or  extent  of any  collateral  therefor,  or by  any  circumstance
relating to the Obligations  which might otherwise  constitute a defense to this
Guaranty.  This Guaranty is absolute and  unconditional and shall remain in full
force and effect and be binding upon the  Guarantor,  its successors and assigns
until all of the Obligations  have been satisfied in full. In the event that any
payment by the  Counterparty  in respect of any Obligations is rescinded or must
otherwise  be returned  for any reason  whatsoever  the  Guarantor  shall remain
liable  hereunder in respect of such Obligations as if such payment had not been
made.

The  Guarantor  agrees that the Bank may resort to the  Guarantor for payment of
any of the Obligations  whether or not the Bank has proceeded  against any other
obligor  principally or secondarily  liable for any  Obligations,  including the
Counterparty.  The Bank shall not be obligated to file any claim relating to the
Obligations,  including  any claim in the event  that the  Counterparty  becomes
subject to a bankruptcy,  reorganization or similar proceeding,  and the failure
of the Bank to file any such claim shall not affect the Guarantor's  obligations
hereunder.  The Guarantor also specifically  waives the presentment to or demand
of payment from anyone whomsoever liable upon any of the Obligations,  including
presentment,  demand,  protest  or notice  of  dishonor,  and all other  notices
whatsoever.

2. Consents.  The Guarantor agrees that the Bank may at any time extend the time
of payment of or renew any of the  Obligations,  or make any agreement  with the
Counterparty or with any other party or person liable on any of the Obligations,
for the extension,  renewal,  payment,  compromise,  discharge or release of the
Obligations (in whole or in part), or for any  modification of the terms thereof
or of any agreement between the Bank and Counterparty or any such other party or
person,  without  in any  way  impairing  or  affecting  this  Guaranty  for any
outstanding Obligations.

3.  Rights;  Expenses.  No  failure  by the  Bank to  exercise,  and no delay in
exercising,  any  right,  remedy or power  hereunder  shall  operate as a waiver
thereof,  nor shall any  single or  partial  exercise  by the Bank of any right,
remedy or power  hereunder  preclude any other or future  exercise of any right,
remedy or power.  Each and every right,  remedy and power hereby  granted to the
Bank or allowed by law or other  agreement shall be cumulative and not exclusive
of any other right,  remedy or power.  The Guarantor agrees to pay on demand all
out-of-pocket  expenses  (including the  reasonable  fees and expenses of Bank's
counsel) in any way relating to the  enforcement  or protection of Bank's rights
under this Guaranty.
                                       7
<PAGE>
4. Subrogation. The Guarantor shall not exercise any rights which it may have or
acquire by way of subrogation  until all of the  Obligations are paid in full to
the Bank. If any amounts are paid to the Guarantor in violation of the foregoing
limitation, then such amounts shall be held in trust for the benefit of the Bank
and shall  forthwith  be paid to the Bank to reduce  the  amount of  outstanding
Obligations,  whether  matured  or  unmatured.  Subject to the  foregoing,  upon
payment of all of the Obligations to the Bank, the Guarantor shall be subrogated
to the rights of the Bank against the Counterparty,  and the Bank agrees to take
at the Guarantor's  expense such actions as the Guarantor may reasonably require
to implement such subrogation.

5. Assignment; Termination. The Guarantor shall not assign its rights, interest,
duties or  obligations  hereunder to any other  person  without the Bank's prior
written  consent.  This Guaranty may be terminated by the Guarantor  upon thirty
(30) days' prior written notice to the Bank, and will remain in force until such
time period elapses;  provided,  however,  that the Guarantor shall remain fully
liable for, and this Guaranty shall continue to govern, all Obligations  arising
or which may arise  from  Transactions  entered  into  between  the Bank and the
Counterparty prior to the actual termination of the Guaranty.  None of the terms
or provisions of this Guaranty may be waived, amended, supplemented or otherwise
modified except by a written instrument executed by the Guarantor and the Bank.

6. Taxes.  All payments by the Guarantor  hereunder will be made in full without
set-off  or  counterclaim  and free  and  clear of and  without  withholding  or
deduction  for or on account of any  present  or future  taxes,  duties or other
charges, unless the withholding or deduction of such taxes or duties is required
by law. In any such event,  however,  the  Guarantor  shall pay such  additional
amounts as may be  necessary  in order that the net amount  received by the Bank
after such withholding or deduction shall equal the full amounts of moneys which
would  have been  received  by the Bank in the  absence of such  withholding  or
deduction.  The Guarantor will pay all stamp duties and other  documentary taxes
payable in  connection  with this  Guaranty  and will keep the Bank  indemnified
against failure to pay the same.

7. Payments.  The Guarantor hereby  guarantees that the Obligations will be paid
to the Bank without  set-off or  counterclaim,  in lawful currency of the United
States of America at the offices of the Bank as specified in the Agreement.

8. Representations.  The Guarantor is duly organized,  validly subsisting and in
good  standing  under  the  laws  of  its   jurisdiction  of   incorporation  or
organization,  and has full corporate power to execute, deliver and perform this
Guaranty.  The Guarantor has duly authorized this Guaranty, and the signatory of
this Guaranty has been duly authorized and has full power to execute and deliver
this  Guaranty  on behalf of the  Guarantor.  This  Guaranty  and the  providing
thereof  to the  Bank  does  not  violate  any of the  Guarantor's  constitutive
documents,  and this Guaranty does not violate any law,  regulation or agreement
applicable  to the Guarantor or its assets.  This Guaranty  constitutes a valid,
binding and enforceable  agreement  against the Guarantor in accordance with its
terms

9.  Governing  Law;  Jurisdiction.  This  Guaranty  shall be  governed  by,  and
construed  in  accordance  with,  the  laws of the  State of New  York,  without
reference to its conflicts of laws principles.  With respect to any suit, action
or proceeding concerning this Guaranty, the Bank and the Guarantor submit to the
non-exclusive  jurisdiction of the Federal and State courts located in the City,
County  and  State of New  York.  The Bank and the  Guarantor  specifically  and
irrevocably waives (i) any objection which it may have at any time to the laying
of venue of any suit,  action or  proceeding  brought in such  courts,  (ii) any
claim that the same has been  brought in an  inconvenient  forum,  and (iii) the
right to object that such courts do not have jurisdiction over it.
                                       8
<PAGE>
IN WITNESS  WHEREOF,  this  Guaranty has been duly executed and delivered by the
Guarantor to the Bank as of the date first above written.


Franchise Finance Corporation of America

By:  /s/ Gary J. Naquin
- ----------------------------------------------------
Name:  Gary J. Naquin
Title: President 
                                                   ACCEPTED AND AGREED:

                                                   NationsBank, N.A.

                                                   By: /s/ R. Vaughan Dodd
                                                       -------------------------
                                                   Name:  R. Vaughan Dodd
                                                   Title:  Senior Vice President



                                  EXHIBIT 21.01

                         SUBSIDIARIES OF THE REGISTRANT


                  FFCA Institutional Advisors, Inc.
                  FFCA Acquisition Corporation
                  FFCA Secured Assets Corporation
                  FFCA Residual Interest Corporation

                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


As independent public accountants, we hereby consent to the incorporation of our
report  included  in this Form  10-K,  into  Franchise  Finance  Corporation  of
America's previously filed Registration Statements No. 33-627-69,  33-626-29 and
333-001-23.



                                                             Arthur Andersen LLP


Phoenix, Arizona,
February 20, 1997.

                       THIRD AMENDMENT TO CREDIT AGREEMENT


         THIS THIRD  AMENDMENT TO CREDIT  AGREEMENT  (this  "Third  Amendment"),
dated  as of  December  27,  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,  certain  of the  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, and that certain Second Amendment to Credit Agreement,  dated
as of June 24, 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 amend the
Credit Agreement to (i) decrease the Commitment, (ii) extend the Conversion Date
and the Maturity Date,  (iii) add Union Bank of Switzerland (New York Branch) as
a Lender  thereto,  (iv) delete Texas  Commerce Bank National  Association  as a
Lender thereto ("TCB"), and (v) make certain other amendments thereto.

         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) The dollar amount of "$250,000,000" set forth in (i) the BACKGROUND
section,  (ii) the definition of  "Commitment"  in Section 1.1 and (iii) Section
2.3(a) of the Credit Agreement is hereby amended to be "$200,000,000".

         (b) The defined term "Absolute Bid Rate" is hereby added to Section 1.1
of the Credit Agreement in proper alphabetical order to read as follows:

                  "`Absolute  Bid Rate' means an absolute fixed rate of interest
         per annum."

         (c) The  defined  term  "Absolute  Bid Rate  Loan" is  hereby  added to
Section  1.1 of the Credit  Agreement  in proper  alphabetical  order to read as
follows:

                  "`Absolute  Bid Rate Loan'  means a Bid Rate Loan which  bears
         interest at an Absolute Rate."

         (d) The definition of  "Applicable  Margin" set forth in Section 1.1 of
the Credit  Agreement is hereby  deleted in its  entirety  and the  following is
hereby substituted in lieu thereof:
<PAGE>
                  "`Applicable   Margin'   means   the   following   per   annum
         percentages, applicable in the following situations:
<TABLE>
<CAPTION>

                            Applicability                                   Base Rate           LIBOR
                            -------------                                   ---------           -----
<S>                                                                           <C>               <C> 
Category 1 - There is no Index Debt Rating or the Index Debt Rating           0.25              1.50
- ----------
is the following:  below BBB- by S&P or below Baa3 by Moody's

Category 2 - The Index Debt Rating is the following:  BBB- by S&P or          0.00              1.00
- ----------
Baa3 by Moody's

Category 3 - The Index Debt Rating is the following:  BBB by S&P or           0.00              0.95
- ----------
Baa2 by Moody's

Category 4 - The Index Debt Rating is the following:  BBB+ by S&P or          0.00              0.90
- ----------
Baa1 by Moody's

Category 5 - The Index Debt Rating is the following:  A- or better by         0.00              0.80
- ----------
S&P or A3 or better by Moody's
</TABLE>
         The Applicable  Margin  payable by Company on the Advances  outstanding
         hereunder  shall be adjusted on each  Adjustment  Date according to the
         most recent determination of the Index Debt Rating;  provided,  that if
         (i) there  exists a Default or (ii) Company does not have an Index Debt
         Rating, the Applicable Margin shall be (A) 0.25% per annum with respect
         to Base Rate  Advances  and (B) 1.50% per annum  with  respect to LIBOR
         Advances.  For  purposes  of the  foregoing,  if the Index Debt  Rating
         established  by S&P or Moody's shall fall within a different  category,
         the  Applicable  Margin shall be  determined  by reference to whichever
         Index Debt Rating shall fall within the inferior (or numerically lower)
         category.  If the rating system of Moody's or S&P shall change prior to
         the Maturity Date, Company and Lenders shall negotiate in good faith to
         amend the references to specific  ratings in this definition to reflect
         such changed rating system."

         (e) The defined  term "Bid Rate Loan" is hereby added to Section 1.1 of
the Credit Agreement in proper alphabetical order to read as follows:

                  "`Bid Rate Loan' means an Advance the  interest  rate on which
         is  determined  by  agreement  between  Company and Lender  making such
         Advance pursuant to Section 2.1(c)."

         (f) The defined  term "Bid Rate Note" is hereby added to Section 1.1 of
the Credit Agreement in proper alphabetical order to read as follows:

                  "`Bid  Rate  Note'  means  each  promissory  note  of  Company
         evidencing  Bid Rate
                                      -2-
<PAGE>
         Loans, in substantially the form of Exhibit J hereto, as each such note
         may be amended, extended,  restated,  renewed,  substituted or replaced
         from time to time."

         (g) The definition of "Conversion Date" set forth in Section 1.1 of the
Credit  Agreement is hereby  deleted in its entirety and the following is hereby
substituted in lieu thereof:

                  "`Conversion Date' means December 27, 1998, or such later date
         as established pursuant to Section 2.15 hereof."

         (h) The definition of "Facility" set forth in Section 1.1 of the Credit
Agreement  is  hereby  deleted  in its  entirety  and the  following  is  hereby
substituted in lieu thereof:

                  "`Facility'  means the Revolving  Loan,  the Term Loan and the
         Bid Rate Loans evidenced by this Agreement and the other Loan Papers."

         (i) The defined term "LIBOR Bid Rate" is hereby added to Section 1.1 of
the Credit Agreement in proper alphabetical order to read as follows:

                  "`LIBOR  Bid Rate'  means a rate per annum  equal to the LIBOR
         Rate  Basis  for the  term in  question  plus a margin  specified  by a
         Lender."

         (j) The defined  term "LIBOR Bid Rate Loan " is hereby added to Section
1.1 of the Credit Agreement in proper alphabetical order to read as follows:

                  "`LIBOR  Bid Rate  Loan'  means a Bid Rate  Loan  which  bears
interest at the LIBOR Bid Rate."

         (k) The  definition  of "Majority  Lenders" set forth in Section 1.1 of
the Credit  Agreement is hereby  deleted in its  entirety  and the  following is
hereby substituted in lieu thereof:

                  "`Majority Lenders' means any combination of Lenders having at
         least 66.67% of the  Advances  under the  Revolving  Loan and under the
         Term Loan; provided,  however,  that if no Advances under the Revolving
         Loan and under the Term Loan are outstanding under this Agreement, such
         term means any  combination  of Lenders  having a Specified  Percentage
         equal to at least 66.67% of the Commitment."

         (l) The  definition of "Maturity  Date" set forth in Section 1.1 of the
Credit  Agreement  is  hereby  deleted  in its  entirety  and the  following  is
substituted in lieu thereof:

                  "`Maturity  Date' means  December 27, 2000, or such later date
         as  established  pursuant to Section 2.15 hereof,  or such earlier date
         all of the Obligations become due and payable (whether by acceleration,
         prepayment in full, scheduled reduction or otherwise)."
                                      -3-
<PAGE>
         (m) The definitions  "Note" and "Notes" set forth in Section 1.1 of the
Credit  Agreement  are hereby  deleted in their  entirety  and the  following is
substituted in lieu thereof:

                  "`Note' means each and "Notes"  means all (a)  Revolving  Loan
         Notes, (b) Term Loan Notes, and (c) Bid Rate Loan Notes."

         (n) The defined term "Revolving Loan Note" is hereby  incorporated into
this Third Amendment and added to Section 1.1 of the Credit  Agreement in proper
alphabetical order to read as follows:

                  "`Revolving  Loan Note' means each  promissory note of Company
         evidencing the Advances and obligations  owing hereunder to each Lender
         under  the  Revolving  Loan,  in  substantially  the form of  Exhibit A
         hereto, as each such note may be amended, extended,  restated, renewed,
         substituted or replaced from time to time."

         (o) The defined term "Term Loan Note" is hereby  incorporated into this
Third  Amendment  and added to  Section  1.1 of the Credit  Agreement  in proper
alphabetical order to read as follows:

                  "`Term  Loan  Note'  means  each  promissory  note of  Company
         evidencing the Advances and obligations  owing hereunder to each Lender
         under the Term Loan, in substantially  the form of Exhibit B hereto, as
         each such note may be amended, extended, restated, renewed, substituted
         or replaced from time to time."

         (p) The definition of "Total Unencumbered  Assets" set forth in Section
1.1 of the Credit  Agreement is hereby deleted in its entirety and the following
is hereby substituted in lieu thereof:

                  "`Total Unencumbered Assets' means, at any time, the aggregate
         amount of Total  Assets of Company  and its  Consolidated  Subsidiaries
         determined in accordance  with GAAP on a  consolidated  basis which are
         not subject to a Lien, other than Permitted Liens of the type described
         in clauses (a) through (f) of the definition thereof."

         (q) The  definition  of  "Total  Unsecured  Indebtedness"  set forth in
Section 1.1 of the Credit  Agreement  is hereby  deleted in its entirety and the
following is hereby substituted in lieu thereof:

                  "`Total  Unsecured  Indebtedness'  means,  at  any  time,  the
         aggregate  amount  of  Indebtedness  of  Company  and its  Consolidated
         Subsidiaries  that is not secured by a Lien, other than Permitted Liens
         of the type  described  in clauses (a)  through  (f) of the  definition
         thereof."

         (r) The  definition  of "Type" set forth in  Section  1.1 of the Credit
Agreement  is  hereby  deleted  in its  entirety  and the  following  is  hereby
substituted in lieu thereof:
                                      -4-
<PAGE>
                  "`Type' refers to the  distribution  between  Advances bearing
         interest at the Base Rate,  LIBOR Rate,  Absolute Bid Rate or LIBOR Bid
         Rate."

         (s) The definition of "Unused  Commitment"  set forth in Section 1.1 of
the Credit  Agreement is hereby  deleted in its  entirety  and the  following is
substituted in lieu thereof:

                  "`Unused  Commitment' means, on any date, with respect to each
         Lender,  an amount  equal to the  product  of such  Lender's  Specified
         Percentage  multiplied by the Commitment in effect on such date,  minus
         an amount equal to the sum of (a) all outstanding Advances made by such
         Lender under the Revolving Loan which are  outstanding on such date and
         (b) all Bid Rate Loans made by such  Lender  which are  outstanding  on
         such date."

         (t) Section 2.1(a) of the Credit  Agreement is hereby amended by adding
the following sentence to the end thereof to read as follows:

                  "Notwithstanding  anything in this  Section  2.1(a) or Section
         2.1(c) to the  contrary,  at no time shall the sum of (i) the aggregate
         principal amount of Advances  outstanding  under the Revolving Loan and
         (ii) the  aggregate  principal  amount  of Bid Rate  Loans  outstanding
         exceed the Commitment."

         (u) Section  2.1 of the Credit  Agreement  is hereby  amended by adding
Section 2.1(c) thereto to read as follows:

                  "(c) Bid Rate Loans.  Each Lender may, in its sole  discretion
         and on the terms and conditions set forth in this  Agreement,  make Bid
         Rate Loans to Company from time to time until the Conversion Date in an
         aggregate amount not in excess of the difference between the Commitment
         minus the aggregate  outstanding principal amount of all Advances under
         the Revolving Loan; provided,  however, at no time shall the sum of (i)
         the aggregate  outstanding  principal amount of all Bid Rate Loans made
         by  all  Banks  plus  (ii)  the  aggregate   principal  amount  of  all
         outstanding  Advances under the Revolving  Loan exceed the  Commitment.
         Each Bid Rate Loan  shall be for a term of not less than 7 days and not
         more than six  months.  Bid Rate Loans may not be prepaid  without  the
         prior  written  consent of the Lender  making such Bid Rate Loan.  Each
         Borrowing  of Bid Rate Loans  shall be an  aggregate  principal  amount
         which is at least  $10,000,000  and which is an  integral  multiple  of
         $1,000,000 in excess thereof,  and each Bid Rate Loan by a Lender shall
         be in a principal  amount which is at least  $1,000,000 and which is an
         integral  multiple of  $1,000,000  in excess  thereof.  Notwithstanding
         anything herein to the contrary,  the aggregate principal amount of Bid
         Rate  Loans  outstanding  at any time may not exceed  $100,000,000.  No
         Lender shall have any  obligation  to make Bid Rate Loans,  and Company
         shall have no obligation to accept any offers for Bid Rate Loans."

         (v)  Section  2.2 of the  Credit  Agreement  is hereby  deleted  in its
entirety and the
                                      -5-
<PAGE>
following is hereby substituted in lieu thereof:

                  "2.2.    Making Advances.

                  (a) Each  Borrowing of Advances  under the Revolving  Loan and
         the  Term  Loan  shall be made  upon the  written  notice  of  Company,
         received by  Administrative  Lender not later than (i) 12:00 noon three
         Business Days prior to the proposed date of the Borrowing,  in the case
         of LIBOR  Advances  and (ii) not later than  10:00 a.m.  on the date of
         such Borrowing,  in the case of Base Rate Advances. Each such notice of
         a Borrowing  (a  "Borrowing  Notice")  shall be by  telecopy,  promptly
         confirmed  by  letter,  in  substantially  the form of Exhibit F hereto
         specifying therein:

                           (i) the date of such proposed Borrowing,  which shall
                  be a Business Day;

                           (ii) the amount of such proposed Borrowing which, (A)
                  with respect to Advances under the Revolving  Loan,  shall not
                  exceed  the  Commitment  less the sum of  Advances  under  the
                  Revolving Loan plus Bid Rate Loans then outstanding,  (B) with
                  respect  to  Advances  under the Term Loan,  shall  not,  when
                  aggregated together with all other outstanding  Advances under
                  the Term Loan,  exceed the  Reduced  Term Loan  Amount and (C)
                  shall,  for the Revolving  Loan and Term Loan in the case of a
                  Borrowing of LIBOR Advances,  be in an amount of not less than
                  $5,000,000  or an integral  multiple of  $1,000,000  in excess
                  thereof and, in the case of a Borrowing of Base Rate Advances,
                  be in an  amount of not less than  $1,000,000  or an  integral
                  multiple of $500,000 in excess thereof;

                           (iii) the Type of Advances of which the  Borrowing is
                  to be comprised; and

                           (iv) if the  Borrowing  is to be  comprised  of LIBOR
                  Advances,   the  duration  of  the  initial   Interest  Period
                  applicable to such Advances.

                  If the  Borrowing  Notice fails to specify the duration of the
         initial Interest Period for any Borrowing  comprised of LIBOR Advances,
         such Interest  Period shall be one month.  Administrative  Lender shall
         give  prompt  notice  (which may be by telecopy  or  telephonic,  to be
         confirmed  by  telecopy)  of its receipt of a Borrowing  Notice to each
         Lender. Each Lender shall, before 2:00 p.m. on the date of each Advance
         hereunder under the Revolving Loan (other than a Refinancing  Advance),
         make available to

                              Administrative Lender
                                NationsBank Plaza
                                 901 Main Street
                                   13th Floor
                               Dallas, Texas 75202
                               Attn. Theresa Belk
                                      -6-
<PAGE>
         such Lender's Specified  Percentage of the aggregate Advances under the
         Revolving Loan to be made on that day in immediately available funds.

                  (b) Unless any applicable  condition  specified in Article III
         hereof  has not been  satisfied,  Administrative  Lender  will make the
         funds on  Advances  under the  Revolving  Loan  promptly  available  to
         Company  (other than with respect to a  Refinancing  Advance) by wiring
         Norwest Bank  Minneapolis,  N.A.,  ABA  #091000019,  Beneficiary  Bank:
         Norwest Bank  Arizona,  Beneficiary  Account:  8711701002,  Beneficiary
         Name:  FFCA,  or such other  account as shall  have been  specified  by
         Company.

                  (c) After giving effect to any Borrowing,  (i) there shall not
         be more than ten  different  Interest  Periods  in effect  and (ii) the
         aggregate  principal of outstanding  Advances,  shall, (A) prior to the
         Conversion  Date,  not  exceed  the  Commitment,   and  (B)  after  the
         Conversion Date, not exceed the Reduced Term Loan Amount.

                  (d) No  Interest  Period for a  Borrowing  under the  Facility
         shall extend beyond the Maturity Date.

                  (e) Unless a Lender shall have notified  Administrative Lender
         prior to the date of any Advance under the  Revolving  Loan or the Term
         Loan that it will not make  available its  Specified  Percentage of any
         such  Advance,  Administrative  Lender may assume  that such Lender has
         made the  appropriate  amount  available  in  accordance  with  Section
         2.2(a),   and   Administrative   Lender  may,  in  reliance  upon  such
         assumption, make available to Company a corresponding amount. If and to
         the extent  any Lender  shall not have made such  amount  available  to
         Administrative Lender, such Lender and Company severally agree to repay
         to  Administrative  Lender  immediately  on demand  such  corresponding
         amount  together  with interest  thereon,  from the date such amount is
         made  available  to  Company  until the date  such  amount is repaid to
         Administrative  Lender,  at (i) in the case of Company,  the Base Rate,
         and  (ii) in the case of such  Lender,  the  Federal  Funds  Rate.  The
         obligation  of Company  under this  Section  2.2(e) shall not affect or
         impair any right of Company against any Lender for such Lender's breach
         of its obligation to fund Advances under the Revolving Loan or the Term
         Loan.

                  (f) The failure by any Lender to make  available its Specified
         Percentage  of any Advance  under the  Revolving  Loan or the Term Loan
         shall not relieve any other Lender of its  obligation,  if any, to make
         available  its Specified  Percentage of any such Advance.  In no event,
         however,  shall any such Lender be  responsible  for the failure of any
         other Lender to make  available  any portion of any Advance.  No Lender
         shall be relieved of its obligation to fund its Specified Percentage of
         any Advance under the Revolving Loan  notwithstanding  the fact that at
         any time the  aggregate  outstanding  principal  amount of all Bid Rate
         Loans and Advances under the Revolving Loan made by such Lender exceeds
         its Specified Percentage of the Commitment.
                                      -7-
<PAGE>
                  (g)  Company   shall   indemnify   each  Lender   against  any
         Consequential  Loss  incurred  by each  Lender  as a result  of (i) any
         failure to fulfill,  on or before the date  specified in the  Borrowing
         Notice for an Advance  under the Revolving  Loan or the Term Loan,  the
         conditions  to  such  Advance  set  forth  herein  or  (ii)   Company's
         requesting  that an Advance under the  Revolving  Loan or the Term Loan
         not be made on the date specified in the Borrowing Notice.

                  (h) With  respect  to each  Borrowing  consisting  of Bid Rate
         Loans,  Company shall give Administrative  Lender and each Lender prior
         to 10:00 a.m.,  (i) in the case of LIBOR Bid Rate Loans,  at least four
         Business  Days prior to the proposed  Borrowing and (ii) in the case of
         Absolute  Bid Rate  Loans,  at least  two  Business  Days  prior to the
         proposed  Borrowing,  irrevocable  written  notice of its  intention to
         borrow Bid Rate Loans.  Such notice of borrowing  shall specify (i) the
         requested  funding  date,  which  shall  be a  Business  Day,  (ii) the
         aggregate  amount of the  proposed  Borrowing  of Bid Rate Loans (which
         shall be at least  $10,000,000  and which is an  integral  multiple  of
         $1,000,000  in excess  thereof),  (iii) the term of the Bid Rate  Loans
         selected by Company,  provided that such term shall not extend past the
         Conversion Date, (iv) whether the Bid Rate Loans requested are Absolute
         Bid Rate  Loans  or  LIBOR  Bid Rate  Loans,  and (v) any  other  terms
         applicable  thereto.   Company  shall  pay  a  $1,000   non-refundable,
         administrative  fee for the account of  Administrative  Lender for each
         notice of proposed  Borrowing  consisting  of Bid Rate Loans.  Such fee
         shall  be paid to  Administrative  Lender  on the date of  delivery  of
         Company's  notice of intention to borrow Bid Rate Loans,  and shall not
         be refunded  notwithstanding that the proposed Borrowing is canceled by
         Borrower or no Lender offers to make a Bid Rate Loan.

                           (i) Each Lender shall, if, in its sole discretion, it
                  elects  to do so,  irrevocably  offer  to make one or more Bid
                  Rate Loans to Company as part of such proposed  Borrowing at a
                  rate or rates of interest specified by such Lender in its sole
                  discretion,  by delivering a written  quote to  Administrative
                  Lender before 10:00 a.m., (A) three Business Days prior to the
                  proposed date of Borrowing, in the case of a request for LIBOR
                  Bid Rate Loans, and (B) one Business Day prior to the proposed
                  date of  Borrowing,  in the case of a request for Absolute Bid
                  Rate Loans,  setting forth (A) the minimum amount (which shall
                  be $1,000,000 or an integral  multiple in excess  thereof) and
                  maximum  amount of each Bid Rate Loan which such Lender  would
                  be willing to make as part of the  proposed  Borrowing  (which
                  amounts may exceed such Lender's  Specified  Percentage of the
                  Commitment) and (B) the rate or rates of interest therefor. If
                  any Lender shall fail to respond to  Administrative  Lender by
                  such time,  such Lender shall be deemed to have elected not to
                  make an offer.

                           (ii) Not later  than 11:00  a.m.  (A) three  Business
                  Days prior to the  proposed  date of  Borrowing in the case of
                  LIBOR  Bid  Rate  Loans  and (B) on the  date of the  proposed
                  Borrowing  in the case of  Absolute  Bid Rate  Loans,  Company
                                      -8-
<PAGE>
                  shall, in turn, either

                                    (A) cancel such proposed Borrowing by giving
                           Administrative Lender notice to that effect, or

                                    (B) accept one or more of the offers made by
                           any Lender or Lenders  pursuant  to clause (i) above,
                           in  its  sole   discretion,   by  giving   notice  to
                           Administrative  Lender of the amount of each Bid Rate
                           Loan (which  amount shall be equal to or greater than
                           the  minimum  amount,  and  equal to or less than the
                           maximum amount,  for which  notification was given to
                           Company by any Lender for such Bid Rate Loan pursuant
                           to clause  (i)  above)  to be made by each  Lender as
                           part of such  Borrowing,  and  reject  any  remaining
                           offers  made by Lenders  pursuant to clause (i) above
                           by  giving   Administrative  Lender  notice  to  that
                           effect; provided, however, that acceptance by Company
                           of offers may only be made on the basis of  ascending
                           LIBOR Bid Rates and  Absolute  Bid Rates  within each
                           term  with  respect  to  Lenders  whose   outstanding
                           Advances  do not  exceed  or would  not  exceed  as a
                           result  of  such  Bid  Rate   Loans   its   Specified
                           Percentage of the Commitment; and, provided, further,
                           that if offers  are made by two or more such  Lenders
                           with the same LIBOR Bid Rates or  Absolute  Bid Rates
                           for a greater  aggregate  principal  amount  than the
                           amount for which such  offers  are  accepted  for the
                           related term, the principal  amount of Bid Rate Loans
                           accepted  shall be  allocated  by Company  among such
                           Lenders as nearly as possible (in  multiples not less
                           than  $1,000,000)  in  proportion  to  the  aggregate
                           principal amount of such offers.

                           (iii)  Administrative  Lender shall  promptly  notify
                  each bidding  Lender whether or not its Bid Rate Loan has been
                  accepted  (which  notice to those Lenders whose Bid Rate Loans
                  have been accepted will be given within one hour from the time
                  such  bid was  accepted  by  Company).  After  completing  the
                  notifications   referred  to  in  the  immediately   preceding
                  sentence,  Administrative  Lender  shall  notify each  bidding
                  Lender  (A) the  aggregate  amount of Bid Rate  Loans  made in
                  connection  with  such  proposed  Borrowing,  (B) each date on
                  which any Bid Rate Loan shall mature, (C) the principal amount
                  of Bid Rate Loans  which shall  mature on each such date,  (D)
                  the interest rate for each such Bid Rate Loan, (E) the highest
                  and lowest bid  submitted by Lenders in  connection  with each
                  Bid Rate Loan request and (F) Lender making each such Bid Rate
                  Loan.

                           (iv) If Administrative Lender shall at any time elect
                  to  submit  a bid for a Bid  Rate  Loan in its  capacity  as a
                  Lender,  it shall submit such bid directly to Company one-half
                  hour earlier  than the latest time at which other  Lenders are
                  required to submit their bid to Administrative Lender pursuant
                  to Section 2(h)(i) hereof.
                                      -9-
<PAGE>
                           (v) If Company accepts one or more offers made by any
                  Lender or Lenders pursuant to clause (ii)(B) above,  each such
                  Lender shall,  unless any  applicable  condition  specified in
                  Article  III  hereof  has not been  satisfied,  make the funds
                  under the Bid Rate  Loans  promptly  available  to  Company by
                  wiring  Norwest  Bank  Minneapolis,  N.A.,  ABA  #  091000019,
                  Beneficiary Bank: Norwest Bank Arizona,  Beneficiary  Account:
                  8711701002,  Beneficiary  Name: FFCA, or such other account as
                  shall have been specified by Company."

         (w) Section  2.3(a) of the Credit  Agreement  is hereby  deleted in its
entirety and the following is hereby substituted in lieu thereof:

                  "(a) The  obligations  of Company with respect to all Advances
         (i) under the Revolving  Loan made by each Lender shall be evidenced by
         a  Revolving  Loan  Note  in the  amount  of  such  Lender's  Specified
         Percentage  of  $200,000,000  (as the same may be modified  pursuant to
         Section 9.4 hereof), (ii) under the Term Loan made by each Lender shall
         be  evidenced  by a Term  Loan  Note in the  amount  of the sum of such
         Lender's Specified  Percentage of Initial Term Loan Amount (as the same
         may be modified  pursuant to Section 9.4 hereof),  and (iii) in respect
         of Bid Rate Loans made by each Lender  shall be evidenced by a Bid Rate
         Note in the principal amount not to exceed $100,000,000."

         (x) Section  2.4(c) of the Credit  Agreement  is hereby  deleted in its
entirety and the following is hereby substituted in lieu thereof:

                  "(c) Commitment Reductions,  Generally. To the extent that the
         sum of the aggregate  outstanding (i) Advances under the Revolving Loan
         plus (ii) Bid Rate Loans  exceed  the  Commitment  after any  reduction
         thereof,  Company  shall  simultaneously  repay  on the  date  of  such
         reduction,  any such excess  amount and all accrued  interest  thereon,
         together with any amounts  constituting  any  Consequential  Loss. Once
         reduced or terminated  pursuant to this Section 2.4, the Commitment may
         not be increased or reinstated."

         (y) Section  2.6(c) of the Credit  Agreement  is hereby  deleted in its
entirety and the following is hereby substituted in lieu thereof:

                  "(c) Bid Rate  Loans.  Company  shall  repay Bid Rate Loans at
         such time as agreed upon  between  Company  and each Lender  making Bid
         Rate Loans pursuant to Section 2.2(h)."

         (z) Section 2.6 of the Credit  Agreement is hereby  amended by adding a
new clause (d) thereto to read as follows:

                  "(d) Other Obligations. Except if an earlier date is otherwise
         provided in this 
                                      -10-
<PAGE>
         Agreement, all Obligations not otherwise due and payable under Sections
         2.6(a), 2.6(b) and 2.6(c) above shall be due and payable in full on the
         Maturity Date."

         (aa) Section 2.7 of the Credit  Agreement is hereby amended by adding a
new clause (d) thereto to read as follows:

                  "(d) Bid Rate Loans. Bid Rate Loans shall bear interest at the
         rate per annum  agreed to by Company  and each  Lender  making Bid Rate
         Loans pursuant to Section 2.2(h).  Interest on each Bid Rate Loan shall
         be computed  and shall be payable at such times as agreed upon  between
         Company  and each  Lender  making  Bid Rate Loans  pursuant  to Section
         2.2(h)."

         (ab) Section  2.10(a) of the Credit  Agreement is hereby deleted in its
entirety and the following is hereby substituted in lieu thereof:

                  "2.10 Fees. (a) Subject to Section 9.8 hereof,  Company agrees
         to pay to  Administrative  Lender,  for the account of each  Lender,  a
         Commitment  Fee on the average  daily  amount of each  Lender's  Unused
         Commitment,  from the Closing Date through the Conversion Date, payable
         quarterly in arrears on each Quarterly Date occurring after the Closing
         Date,  with the last such payment due and owing on the Conversion  Date
         at the  following  per annum  percentage  applicable  in the  following
         situations:
<TABLE>
<CAPTION>

                                      Applicability                                          Percentage
                                      -------------                                          ----------
<S>                                                                                            <C>   
Category  1 - There is no Index  Debt  Rating  or the Index  Debt  Rating is the               0.375%
- -----------
following: below BBB- by S&P or below Baa3 by Moody's

Category 2 - The Index Debt Rating is the  following:  BBB-,  BBB or                           0.200%
- -----------
BBB+ by S&P or Baa3, Baa2 or Baa1 by Moody's

Category 3 - The Index Debt Rating is the following:  A- or better by                          0.150%
- -----------
S&P or A3 or better by Moody's
</TABLE>
         The Commitment Fee shall be (i) fully earned when due and nonrefundable
         when paid and (ii) adjusted on each  Adjustment  Date  according to the
         most recent determination of the Index Debt Rating. For purposes of the
         foregoing, if the Index Debt Rating established by S&P or Moody's shall
         fall  within  a  different  category,   the  Commitment  Fee  shall  be
         determined  by  reference  to  whichever  Index Debt Rating  shall fall
         within the inferior (or numerically lower) category."

         (ac) Section  2.12(a) of the Credit  Agreement is hereby deleted in its
entirety and the following is hereby substituted in lieu thereof:
                                      -11-
<PAGE>
                  "(a) Company  shall make each payment not later than 1:00 p.m.
         on the day when due in immediately  available  funds to  Administrative
         Lender, (i) in respect of the Revolving Loan and the Term Loan, for the
         Ratable  account  of Lenders  unless  otherwise  specifically  provided
         herein,  and (ii) in respect of the Bid Rate Loans,  for the account of
         each Lender making Bid Rate Loans, at

                              Administrative Lender
                                NationsBank Plaza
                                 901 Main Street
                                   13th Floor
                               Dallas, Texas 75202
                               Attn. Theresa Belk

         for the further credit to the account of Franchise Finance  Corporation
         of  America.  No  later  than the end of each  day  when  each  payment
         hereunder is made,  Company shall notify Theresa Belk,  telephone (214)
         508-2158,   facsimile   (214)   508-2118,   or  such  other  Person  as
         Administrative  Lender may from time to time  specify.  Notwithstanding
         anything  in  this  Section  2.16(a)  or any  other  provision  of this
         Agreement  or any other  Loan  Paper to the  contrary,  any  payment by
         Company in respect of any Advances after  acceleration  of the Advances
         pursuant to Section 7.2 or any monies received by Administrative Lender
         or any Lender as a result of the  exercise of  remedies  under any Loan
         Paper after  acceleration of Advances  pursuant to Section 7.2 shall be
         distributed  pro rata to each Lender based on the  percentage  that the
         outstanding  Advances  owed  to  such  Lender  bears  to the  aggregate
         Advances owed to all Lenders."

         (ad)  Section  2.15 of the Credit  Agreement  is hereby  deleted in its
entirety and the following is hereby substituted in lieu thereof:

                  "2.15.  Extension of Conversion Date.  During each of 1997 and
         1998, Company may notify  Administrative  Lender in writing by no later
         than October 1 of each such year of its desire to extend the Conversion
         Date  (and,  consequently,  the  Maturity  Date) for an  additional  12
         months. If such notice is given,  Administrative  Lender, no later than
         November  15 of each such  year,  will  notify  Company  in  writing of
         Lenders'   decision   whether  to  extend  the  Conversion  Date  (and,
         consequently,  the Maturity  Date).  Extensions of the Conversion  Date
         (and,  consequently,  the Maturity  Date) shall be at the option and in
         the  sole  discretion  of  Lenders,  and the  decision  to  extend  the
         Conversion  Date shall  require the consent of all  Lenders.  If either
         Company or  Administrative  Lender fail to give notice  within the time
         prescribed above, the Conversion Date (and, consequently,  the Maturity
         Date) shall be the then present Conversion Date (and, consequently, the
         then present Maturity Date),  unless otherwise  extended by the parties
         hereto.  Any extension of the Conversion Date (and,  consequently,  the
         Maturity  Date) pursuant to this Section 2.15 shall not (i) require any
         renewal Note unless otherwise  requested by  Administrative  Lender and
         (ii) be effective until and unless Company shall pay to  Administrative
         Lender,  for the account of Lenders in accordance  with their
                                      -12-
<PAGE>
         Specified  Percentages,  a Revolving  Loan  Extension  Fee based on the
         amount of the  Commitment  and the Index  Debt  Rating in effect on the
         date of extension of the  Conversion  Date at the  following  per annum
         percentages, applicable in the following situations:
<TABLE>
<CAPTION>
                                      Applicability                                          Percentage
                                      -------------                                          ----------
<S>                                                                                            <C>   
Category 1 - There is no Index Debt Rating or the Index Debt Rating is the following:          0.250%
- ----------
below BBB- by S&P or below Baa3 by Moody's

Category 2 - The Index Debt Rating is the following:  BBB- by S&P or Baa3 by Moody's           0.150%
- ----------

Category 3 - The Index Debt Rating is the following:  BBB by S&P or Baa2 by Moody's            0.125%
- ----------

Category 4 - The Index Debt Rating is the following:  BBB+ by S&P or Baa1 by Moody's           0.100%
- ----------

Category 5 - The Index Debt Rating is the following:  A- or better by S&P or A3 or             0.080%
- ----------
better by Moody's
</TABLE>

         For purposes of the foregoing,  if the Index Debt Rating established by
         S&P or Moody's  shall fall within a different  category,  the Revolving
         Loan Extension Fee shall be determined by reference to whichever  Index
         Debt  Rating  shall fall within the  inferior  (or  numerically  lower)
         category."

         (ae)  Section  3.3 of the  Credit  Agreement  is hereby  deleted in its
entirety and the following is hereby substituted in lieu thereof:

                  "3.3. Conditions Precedent to the Making of the Term Loan. The
         obligation of each Lender to make the Term Loan shall be subject to the
         further condition  precedent that on the date of the making of the Term
         Loan (a) the following statements shall be true:

                           (i) The representations  and warranties  contained in
                  Article IV hereof are true and correct on such date, as though
                  made on and as of such date;

                           (ii) No event  has  occurred  and is  continuing,  or
                  would  result from the making of Advances  under the Term Loan
                  that does or could constitute a Default or Event of Default;

                           (iii) There shall have  occurred no Material  Adverse
                  Change,   and  the  making  of  the  Term  Loan  and  Advances
                  thereunder  shall not cause or  result in a  Material  Adverse
                  Change;
                                      -13-
<PAGE>
                           (iv)  Company  shall have  delivered to each Lender a
                  Note,  duly  completed and executed,  in the form of Exhibit B
                  hereto, evidencing Advances under the Term Loan;

                           (v) Company shall have paid to Administrative Lender,
                  for the account of Lenders in accordance  with their Specified
                  Percentages, a Term Loan Conversion Fee based on the amount of
                  the  Term  Loan  at  the  following  per  annum   percentages,
                  applicable in the following situations:
<TABLE>
<CAPTION>
                                  Applicability                                       Percentage
                                  -------------                                       ----------
<S>                                                                                     <C>   
Category 1 - There is no Index Debt Rating or the Index Debt Rating is the              1.000%
- ----------
following:  below BBB- by S&P or below Baa3 by Moody's

Category 2 - The Index Debt Rating is the following:  BBB- by S&P or Baa3 by            0.750%
- ----------
Moody's

Category 3 - The Index Debt Rating is the following:  BBB by S&P or Baa2 by             0.500%
- ----------
Moody's

Category 4 - The Index Debt Rating is the following:  BBB+ by S&P or Baa1 by            0.375%
- ----------
Moody's

Category 5 - The Index Debt Rating is the following:  A- or better by S&P or A3         0.250%
- ----------
or better by Moody's
</TABLE>
         For purposes of the foregoing,  if the Index Debt Rating established by
         S&P or Moody's  shall fall within a different  category,  the Term Loan
         Conversion Fee shall be determined by reference to whichever Index Debt
         Rating shall fall within the inferior (or numerically  lower) category,
         and  (b)  Administrative  Lender  shall  have  received,  in  form  and
         substance   acceptable   to  it,  such  other   approvals,   documents,
         certificates,  opinions,  and  information  as it may deem necessary or
         appropriate."

         (af) The  Specified  Percentage  of each Lender shall be the  Specified
Percentage set forth  opposite each Lender on the signatory  pages to this Third
Amendment.

         (ag) Each Bid Rate Note shall be in the form of  Exhibit J attached  to
this Third 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:
                                      -14-
<PAGE>
         (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 Third Amendment,  the Revolving Loan Notes, the Bid Rate Notes, and
the  Credit  Agreement,  as  amended by this  Third  Amendment,  the  execution,
delivery and performance of this Third  Amendment,  the Revolving Notes, the Bid
Rate Notes, and the Credit Agreement,  as amended by this Third Amendment,  have
been  duly  authorized  by all  corporate  action  of  Company,  and this  Third
Amendment, the Revolving Notes, the Bid Rate Notes, 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 Third
Amendment,  the Revolving Notes, the Bid Rate Notes, or the Credit Agreement, as
amended by this Third Amendment, nor the consummation of any 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 Third Amendment, the Revolving Notes, the Bid Rate Notes, and the Credit
Agreement,  as amended by this Third Amendment,  or (ii) acknowledgement of this
Third Amendment by any Guarantor.

         3. CONDITIONS OF EFFECTIVENESS. This Third Amendment shall be effective
as of December 27, 1996, subject to the following:

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

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

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

         (d)  Administrative  Lender shall have received duly executed Revolving
Loan  Notes,
                                      -15-
<PAGE>
payable  to the  order  of each  Lender  in an  amount  equal  to such  Lender's
Specified Percentage, as established hereby;

         (e)  Administrative  Lender shall have  received duly executed Bid Rate
Notes, payable to the order of each Lender in the principal amount not to exceed
$100,000,000;

         (f) Administrative  Lender shall have received an opinion of counsel of
Company and its Subsidiaries, dated the date of this Third Amendment, acceptable
to Lenders  and  otherwise  in form and  substance  satisfactory  to Lenders and
Special Counsel, with respect to this Third Amendment and otherwise,  including,
without  limitations  opinions (i) to the valid legal and binding nature of this
Third  Amendment,  the Revolving Loan Notes,  the Bid Rate Notes, and the Credit
Agreement as amended  hereby,  (ii) to the power,  authorization  and  corporate
matters  of  Company  and its  Subsidiaries  taken  with  respect  to this Third
Amendment, the Revolving Notes, the Bid Rate Notes, and the Credit Agreement, as
amended  hereby,  (iii) that the execution,  delivery and performance by Company
and its Subsidiaries of this Third Amendment,  the Revolving Notes, the Bid Rate
Notes, 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 (iv) to such other matters as are reasonably requested by
Special Counsel;

         (g)  Administrative  Lender  shall have  received  certified  corporate
resolutions of Company and each Guarantor  authorizing  the execution,  delivery
and  performance of this Third  Amendment,  the Revolving Loan Notes and the Bid
Rate Notes;

         (h)  Administrative  Lender  shall have  received an opinion of Special
Counsel,  dated as of the date of this Third  Amendment,  acceptable to Lenders,
with respect to the  enforceability of this Third Amendment,  the Revolving Loan
Notes and the Credit Agreement, as amended hereby, and the other Loan Papers;

         (i) simultaneously  herewith, TCB shall be paid in full all amounts due
and owing to it pursuant to the Loan Papers, and TCB shall (i) execute a release
of  Company  with  respect to all  obligations  of Company to TCB under the Loan
Papers and (ii) return its Revolving Loan Note to  Administrative  Lender marked
"Paid In Full" or words of similar import;

         (j) Administrative Lender shall have received,  for the account of each
Lender,  a fee  equal to  0.15% of each  Lender's  Specified  Percentage  of the
Commitment, as established hereby;

         (k) simultaneously herewith,  Administrative Lender shall have received
payment of all fees due and payable thereto  pursuant to that certain fee letter
from Administrative Lender and its Affiliate to Company, dated November 7, 1996;
and

         (l)  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.
                                      -16-
<PAGE>
         4. FUNDING.  Simultaneously  with the satisfaction of the Conditions of
Effectiveness set forth in Section 3 hereof, each Lender shall be deemed to have
purchased or sold, as the case may be, without  recourse an amount of each other
Lender's Advances under the Revolving Loan such that after giving effect to this
Third  Amendment,  the portion of outstanding  Advances under the Revolving Loan
owed to each Lender shall be equal to its Specified  Percentage,  as established
hereby, of the outstanding Advances under the Revolving Loan.

         5. PRIOR NOTES.  Simultaneously with the satisfaction of the Conditions
of Effectiveness set forth in Section 3 hereof, each Lender which was a party to
the Credit Agreement prior to this Third Amendment (other than TCB) shall return
its prior Revolving Loan Note to Administrative Lender marked "Renewed" or words
of similar import.

         6. GUARANTOR'S  ACKNOWLEDGEMENT.  By signing below,  each Guarantor (i)
acknowledges,  consents and agrees to the execution, delivery and performance by
Company  of  this  Third  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 Third  Amendment or any of the  provisions  contemplated  herein,  (iii)
ratifies  and  confirms  its  obligations  under  its  Guaranty   Agreement  and
Subordination  Agreement,  and (iv) acknowledges and agrees that it has no claim
or offsets against,  or defenses or counterclaims to, its Guaranty Agreement and
Subordination Agreement.

         7.       REFERENCE TO THE CREDIT AGREEMENT.

         (a) Upon the  effectiveness of this Third 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 Third
Amendment.

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

         8. 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  Third  Amendment  and the other
instruments  and documents to be delivered  hereunder  (including the reasonable
fees and out-of-pocket expenses of Special Counsel).

         9. EXECUTION IN  COUNTERPARTS.  This Third 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.

         10.  GOVERNING  LAW;  BINDING  EFFECT.  This Third  Amendment  shall be
governed  by and  construed  in  accordance  with the laws of the State of Texas
(without  giving
                                      -17-
<PAGE>
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.

         11.  HEADINGS.  Section  headings in this Third  Amendment are included
herein for convenience of reference only and shall not constitute a part of this
Third Amendment for any other purpose.

         12. ENTIRE AGREEMENT.  THE CREDIT  AGREEMENT,  AS AMENDED BY THIS THIRD
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
================================================================================
                                      -18-
<PAGE>
         IN  WITNESS  WHEREOF,  the  parties  hereto  have  executed  this Third
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
                                      -19-
<PAGE>
                                     NATIONSBANK  OF TEXAS,  N.A.,  as
                                     Administrative  Lender  and Lender
Specified Percentage:
         15.250%

                                     By:      /s/  Frank M. Johnson
                                              ----------------------------------
                                              Name:  Frank M. Johnson
                                                     ---------------------------
                                              Title:  Senior Vice President
                                                      --------------------------
                                      -20-
<PAGE>
                                     AMSOUTH BANK OF ALABAMA
Specified Percentage:
         10.750%

                                     By:      /s/  Steven R. Chester
                                              ----------------------------------
                                              Name:  Steven R. Chester
                                                     ---------------------------
                                              Title:  Real Estate Loan Officer
                                                      --------------------------
                                      -21-
<PAGE>
                                     BANK OF MONTREAL, CHICAGO BRANCH
Specified Percentage:
         10.750%

                                     By:      /s/  Jeffery G. Hoppen
                                              ----------------------------------
                                              Name:  Jeffery G. Hoppen
                                                     ---------------------------
                                              Title:  Director
                                                      --------------------------
                                      -22-
<PAGE>
                                     THE LONG-TERM CREDIT BANK OF JAPAN,
                                     LTD.
Specified Percentage:
         10.750%

                                     By:      /s/  Koh Takemoto
                                              ----------------------------------
                                              Name:  Koh Takemoto
                                                     ---------------------------
                                              Title:  Joint General Manager
                                                      --------------------------


                                     By:      /s/  John Korthuis
                                              ----------------------------------
                                              Name:  John Korthuis
                                                     ---------------------------
                                              Title:  Vice President
                                                      --------------------------
                                      -23-
<PAGE>
                                     DRESDNER BANK AG
Specified Percentage:           NEW YORK AND GRAND CAYMAN BRANCHES
         7.500%

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


                                    By:       /s/  John W. Sweeney
                                              ----------------------------------
                                             Name:  John W. Sweeney
                                                    ----------------------------
                                             Title: Assistant Vice President
                                                    ----------------------------
                                      -24-
<PAGE>
                                     COOPERATIEVE    CENTRALE    RAIFFEISEN-
                                     BOERENLEENBANK    B.A., "RABOBANK
                                     NEDERLAND", NEW YORK BRANCH
Specified Percentage:
         7.500%

                                     By:      /s/  Robert S. Bucklin
                                              ----------------------------------
                                              Name:  Robert S. Bucklin
                                                     ---------------------------
                                              Title:  Deputy General Manager
                                                      --------------------------


                                     By:      /s/  Ellen M. Tackling
                                              ----------------------------------
                                              Name: Ellen M. Tackling
                                                    ----------------------------
                                              Title:  Vice President
                                                      --------------------------
                                      -25-
<PAGE>
                                     BANK HAPOALIM, B.M.
Specified Percentage:
         6.500%

                                     By:      /s/  David Cohen
                                              ----------------------------------
                                              Name:  David Cohen
                                                     ---------------------------
                                              Title: First Vice President & 
                                                     Manager
                                                     ---------------------------


                                     By:      /s/  Bruce E. Wetter
                                              ----------------------------------
                                              Name:  Bruce E. Wetter
                                                     ---------------------------
                                              Title: Vice President
                                                     ---------------------------
                                      -26-
<PAGE>
                                     COMMERZBANK AKTIENGESELLSCHAFT,
                                     LOS ANGELES BRANCH
Specified Percentage:
         6.500%

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



                                     By:      /s/  Wolter Mehring
                                              ----------------------------------
                                              Wolter Mehring
                                              Vice President
                                      -27-
<PAGE>
                                     THE INDUSTRIAL BANK OF JAPAN,
                                     LIMITED, LOS ANGELES AGENCY
Specified Percentage:
         6.500%

                                     By:      /s/  Toshinari Iyoda
                                              ----------------------------------
                                              Name:  Toshinari Iyoda
                                                     ---------------------------
                                              Title: SVP & Senior Manager
                                                     ---------------------------
                                      -28-
<PAGE>
                                     NORWEST BANK ARIZONA, NATIONAL
                                     ASSOCIATION
Specified Percentage:
         6.500%

                                     By:      /s/  J. Daniel McKirgan
                                              ----------------------------------
                                              Name:  J. Daniel McKirgan
                                                     ---------------------------
                                              Title: Vice President
                                                     ---------------------------
                                      -29-
<PAGE>
                                     SIGNET BANK
Specified Percentage:
         6.500%

                                     By:      /s/ John A. Schissel
                                              ----------------------------------
                                              Name:  John A. Schissel
                                                     ---------------------------
                                              Title: Vice President
                                                     ---------------------------
                                      -30-
<PAGE>
                                     UNION BANK OF SWITZERLAND (NEW
                                     YORK BRANCH)
Specified Percentage:
         5.000%

                                     By:      /s/  Howard T. Margolis
                                              ----------------------------------
                                              Name:  Howard T. Margolis
                                                     ---------------------------
                                              Title: Assistant Vice President
                                                     ---------------------------


                                     By:      /s/  Albert Rabil, III
                                              ----------------------------------
                                              Name:  Albert Rabil, III
                                                     ---------------------------
                                              Title: Managing Director
                                                     ---------------------------
                                      -31-
<PAGE>
ACKNOWLEDGED AND AGREED:

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



By:       /s/  John R. Barravecchia
          ----------------------------------
         John R. Barravecchia
         Executive Vice President and
         Chief Financial Officer
                                      -32-
<PAGE>
                                    EXHIBIT J
                                    ---------

                                  BID RATE NOTE

$100,000,000                      Dallas, Texas                December 27, 1996


         FOR VALUE RECEIVED,  the undersigned,  FRANCHISE FINANCE CORPORATION OF
AMERICA,  a Delaware  corporation  ("Borrower"),  HEREBY  PROMISES TO PAY to the
order of  NationsBank,  N.A.  ("Lender")  the lesser of ONE HUNDRED  MILLION AND
NO/100 DOLLARS ($100,000,000.00) and the unpaid principal amount of the Bid Rate
Loans (as defined in the Credit Agreement hereinafter defined) made by Lender to
Borrower,  pursuant to the Credit Agreement,  payable at such times, and in such
amounts,  as are agreed to by Lender and Borrower  pursuant to Section 2.2(h) of
the Credit Agreement.  The books and records of  Administrative  Lender shall be
prima facie evidence of all sums due Lender.

         Borrower promises to pay interest on the unpaid principal amount of the
Bid Rate Loans from the date made until such  principal  amount is paid in full,
at such interest  rates,  and payable at such times,  as are agreed to by Lender
and Borrower pursuant to Section 2.2(h) of the Credit Agreement.

         Both  principal  and interest are payable in lawful money of the United
States of America to Administrative  Lender (as defined in the Credit Agreement)
(for the account of Lender) at its principal banking house at NationsBank Plaza,
901 Main  Street,  Dallas,  Texas 75202,  or such other place as  Administrative
Lender may direct, in immediately available funds.

         This Bid Rate  Note is one of the Bid Rate  Notes  evidencing  Bid Rate
Loans  referred to in, and is entitled to the benefits of, the Credit  Agreement
dated as of December 27, 1995 among  Borrower,  NationsBank  of Texas,  N.A., as
Administrative  Lender,  Lender and certain  other lenders (as from time to time
amended,  modified  or  supplemented,   the  "Credit  Agreement").   The  Credit
Agreement,  among other things,  contains  provisions  for  acceleration  of the
maturity  hereof  upon the  happening  of an Event of Default (as defined in the
Credit  Agreement) and also for prepayments on account of principal hereof prior
to the maturity hereof upon the terms and conditions therein specified.

         Borrower  and  each  guarantor,  surety  and  endorser  waives  demand,
presentment,  notice of dishonor,  protest and diligence in collecting  sums due
hereunder;  agrees to application  of any debt of Lender to the payment  hereof;
agrees that  extensions and renewals  without limit as to number,  acceptance of
any  number of  partial  payments,  releases  of any party  liable  hereon,  and
releases or  substitutions  of collateral,  before or after maturity,  shall not
release or discharge its obligation  under this Bid Rate Note; and agrees to pay
in addition to all other sums due hereunder  reasonable  attorney's fees if this
Bid Rate Note is placed in the hands of an attorney for  collection  or if it is
collected through bankruptcy or other judicial proceeding.  Borrower agrees that
during the full term hereof the maximum  lawful  interest rate for this Bid Rate
Note
<PAGE>
determined  under Texas law shall be the indicated  rate ceiling as specified in
Article 5069-1.04 of V.A.T.S.  Further, to the extent that any other lawful rate
ceiling  exceeds the rate  ceiling so  determined,  then the higher rate ceiling
shall apply. Chapter 15 of the Texas Credit Code does not apply to this Bid Rate
Note.

         This Bid Rate Note shall be governed  by and  construed  in  accordance
with the laws of the State of Texas.

                                     FRANCHISE FINANCE CORPORATION
                                     OF AMERICA, a Delaware corporation



                                     By:      /s/  John R. Barravecchia
                                              ----------------------------------
                                              John R. Barravecchia
                                              Executive Vice President and
                                              Chief Financial Officer
                                      -2-

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
                              THIS   SCHEDULE    CONTAINS   SUMMARY    FINANCIAL
                              INFORMATION   EXTRACTED   FROM  THE   CONSOLIDATED
                              BALANCE  SHEET  AS OF  DECEMBER  31,  1996 AND THE
                              CONSOLIDATED  STATEMENT  OF  INCOME  FOR THE  YEAR
                              ENDED  DECEMBER  31, 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>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   DEC-31-1996
<EXCHANGE-RATE>                                          1
<CASH>                                              11,350
<SECURITIES>                                        29,733
<RECEIVABLES>                                       23,720
<ALLOWANCES>                                         1,700
<INVENTORY>                                              0
<CURRENT-ASSETS>                                         0
<PP&E>                                             868,215
<DEPRECIATION>                                     172,941
<TOTAL-ASSETS>                                     988,776
<CURRENT-LIABILITIES>                                    0
<BONDS>                                            457,956
                                    0
                                              0
<COMMON>                                               406
<OTHER-SE>                                         494,964
<TOTAL-LIABILITY-AND-EQUITY>                       988,776
<SALES>                                                  0
<TOTAL-REVENUES>                                   121,166
<CGS>                                                    0
<TOTAL-COSTS>                                        2,041
<OTHER-EXPENSES>                                         0
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                  26,947
<INCOME-PRETAX>                                     68,539
<INCOME-TAX>                                             0
<INCOME-CONTINUING>                                 68,539
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                        68,539
<EPS-PRIMARY>                                         1.69
<EPS-DILUTED>                                            0
                                                  


</TABLE>


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