CNL AMERICAN PROPERTIES FUND INC
S-11/A, 1997-01-31
LESSORS OF REAL PROPERTY, NEC
Previous: WELCOME HOME INC, 8-K, 1997-01-31
Next: CNL AMERICAN PROPERTIES FUND INC, 8-K, 1997-01-31



   
As filed with the Securities and Exchange Commission on January 31, 1997
                                                     Registration No. 333-15411
    

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

                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

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

   
                               AMENDMENT NO. ONE
                                       TO
    
                                   FORM S-11
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933

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


                       CNL AMERICAN PROPERTIES FUND, INC.
               (Exact Name of Registrant as Specified in Charter)

                        400 East South Street, Suite 500
                             Orlando, Florida 32801
                           Telephone: (407) 422-1574
                    (Address of principal executive offices)

                              JAMES M. SENEFF, JR.
                            Chief Executive Officer
                        400 East South Street, Suite 500
                             Orlando, Florida 32801
                            Telephone (407) 422-1574
                    (Name and Address of Agent for Service)

                                   COPIES TO:

                          THOMAS H. McCORMICK, ESQUIRE
                            EDMUND D. GRAFF, ESQUIRE
                       Shaw, Pittman, Potts & Trowbridge
                              2300 N Street, N.W.
                             Washington, D.C. 20037

                 Approximate date of  commencement  of proposed
                  sale to the public:  As soon as practicable
                  after the  registration  statement  becomes
                                   effective.

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

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. |_|

         If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box.  |_|

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


<PAGE>

   
                                                          Subject to Completion
                                                         Dated           , 1997
                                                                     PROSPECTUS
    
                       CNL AMERICAN PROPERTIES FUND, INC.
                             Shares of Common Stock

                    Minimum Purchase -- 250 Shares ($2,500)
            100 Shares ($1,000) for IRAs and Keogh and Pension Plans
               (Minimum purchase may be higher in certain states)

   
         CNL AMERICAN PROPERTIES FUND, INC. (the "Company") is a Maryland
corporation which operates for federal income tax purposes as a real estate
investment trust (a "REIT"). The Company may sell up to 27,500,000 Shares in
this offering for a maximum of $275,000,000. The Company invests in restaurant
properties (the "Properties") located across the United States to be leased on a
long-term, "triple-net" basis to creditworthy operators of selected national and
regional fast-food, family-style, and casual dining restaurant chains (the
"Restaurant Chains"). As of January 24, 1997, the Company owned a portfolio of
101 Properties, all of which were acquired with the proceeds of its initial
public offering (the "Initial Offering") which commenced in April 1995 and is
expected to terminate in February 1997, at which time this offering will
commence. The Company is expected to have a total portfolio of approximately 400
to 450 Properties, if the maximum number of shares of common stock (the
"Shares") of the Company is sold in this offering. Under the Company's
triple-net leases, the tenant is responsible for property costs associated with
ongoing operations, including repairs, maintenance, property taxes, utilities,
and insurance. In addition, the leases are structured to require the tenant to
pay base annual rent with (i) automatic increases in the base rent and/or (ii)
percentage rent based on certain restaurant sales above a specified level. The
Company also provides financing (the "Mortgage Loans") on a limited basis for
the purchase of buildings, generally by tenants that lease the underlying land
from the Company. To a lesser extent, the Company offers furniture, fixture and
equipment financing ("Secured Equipment Leases") to operators of Restaurant
Chains. The Company is not a mutual fund or other type of investment company
within the meaning of the Investment Company Act of 1940, and is not subject to
regulation thereunder. The Company is not affiliated with the United States
Government.
    

There are significant risks associated with an investment in the Company (see
"Risk Factors"), including the following:

o    The Company will rely on CNL Fund Advisors, Inc. (the "Advisor") with
     respect to all investment decisions subject to approval by the Board of
     Directors in certain circumstances. The experience of the Advisor and
     Directors of the Company with mortgage financing and equipment leasing is
     limited.
o    The Advisor and its Affiliates are or will be engaged in other activities
     that will result in potential conflicts of interest with the services that
     the Advisor will provide to the Company.
   
o    The Company owned, as of January 24, 1997, 101 Properties of the
     anticipated total of 400 to 450 Properties, and investors therefore will
     not have the opportunity to evaluate all of the Properties that the Company
     will acquire.
    
o    There is currently no public trading market for the Shares, and there is no
     assurance that one will develop.
o    If the Shares are not listed on a national securities exchange or
     over-the-counter market ("Listing") by December 31, 2005, as to which there
     can be no assurance, the Company will commence orderly sale of its assets
     and the distribution of the proceeds. Listing does not assure liquidity.
o    Market and economic conditions that the Company cannot control will have an
     effect (either positive or negative) on the value of the Company's
     investments and the amount of cash that the Company receives from tenants
     and lessees.
o    Prior to meeting certain conditions, the Company may incur debt, including
     debt to make Distributions to stockholders in order to maintain its status
     as a REIT, but will not encumber Properties.

   
          THE COMPANY'S PRIMARY INVESTMENT OBJECTIVES are to preserve, protect,
and enhance the Company's assets while (i) making quarterly Distributions; (ii)
obtaining fixed income through the receipt of base rent, and increasing the
Company's income (and Distributions) and providing protection against inflation
through automatic increases in base rent and receipt of percentage rent, and
obtaining fixed income through the receipt of payments from Mortgage Loans and
Secured Equipment Leases; (iii) continuing to qualify as a REIT for federal
income tax purposes; and (iv) providing stockholders of the Company with
liquidity of their investment within three to eight years after commencement of
this offering, either in whole or in part, through (a) Listing, or (b) the
commencement of orderly sales of the Company's assets and distribution of the
proceeds thereof (outside the ordinary course of business and consistent with
its objective of qualifying as a REIT). There can be no assurance that these
investment objectives will be met.

          This Prospectus describes an investment in the Shares of the Company.
The Company will use stockholders' funds to purchase additional Properties and
make additional Mortgage Loans. No stockholder may hold more than 9.8% of the
total Shares. Of the proceeds from the sale of Shares in this offering,
approximately 84% will be used to acquire Properties and make Mortgage Loans,
and approximately 9% will be paid in fees and expenses to Affiliates of the
Company for their services and as reimbursement for Offering Expenses incurred
on behalf of the Company; the balance will be used to pay other expenses of the
offering. The Company has registered an offering of 27,500,000 Shares, with the
sale of 23,000,000 of such Shares subject to approval by the stockholders of a
resolution to increase the number of authorized Shares of the Company. See
"Summary of the Articles of Incorporation and Bylaws -- Description of Capital
Stock." Of the 27,500,000 Shares offered hereby, 2,500,000 will be available
only to stockholders who elect to participate in the Company's reinvestment plan
(the "Reinvestment Plan") and who purchase Shares in this offering and receive a
copy of this Prospectus, or who purchased Shares in the Initial Offering of the
Company and who received a copy of the related prospectus. Any participation in
such plan by a person who becomes a stockholder otherwise than by participating
in this offering or the Initial Offering must be made pursuant to a solicitation
under a separate prospectus. See "Summary of Reinvestment Plan." Until such
time, if any, as the stockholders approve an increase in the number of
authorized Shares, this offering will be limited to 4,800,000 Shares. All
subscription funds for Shares will be deposited in an interest-bearing escrow
account with SouthTrust Asset Management Company of Florida, N.A., which will
act as the escrow agent for this offering.
    

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.


                             Price to         Selling         Proceeds to
                              Public        Commissions(1)    Company(2)
- - - - - - - --------------------------------------------------------------------------

Per Share ...............     $10.00             $0.75          $9.25
- - - - - - - --------------------------------------------------------------------------
Total Maximum(3) ........ $ 275,000,000      $20,625,000    $254,375,000
==========================================================================

                              CNL SECURITIES CORP.
                                     , 1997


                                               (footnotes on following page)

INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY STATE.

<PAGE>

                   (Cover Page Continued From Previous Page)


(1)       CNL Securities Corp. (the "Managing Dealer") will receive Selling
          Commissions of 7.5% on sales of Shares, subject to reduction in
          certain circumstances. The Managing Dealer, which is an Affiliate of
          the Company, may engage other broker-dealers that are members of the
          National Association of Securities Dealers, Inc. or other entities
          exempt from broker-dealer registration (collectively, the "Soliciting
          Dealers") to sell Shares and reallow to them commissions of up to 7%
          with respect to Shares which they sell. The amounts indicated for
          Selling Commissions assume that reduced Selling Commissions are not
          paid in connection with the purchase of any Shares and do not include
          a 0.5% marketing support and due diligence expense reimbursement fee
          payable to the Managing Dealer, all or a portion of which may be
          reallowed to certain Soliciting Dealers. Such amounts also do not
          include a Soliciting Dealer Servicing Fee payable to the Managing
          Dealer by the Company (see "Management Compensation"), all or a
          portion of which may be reallowed to certain Soliciting Dealers. See
          "The Offering -- Plan of Distribution" for a discussion of the
          circumstances under which reduced Selling Commissions may be paid and
          a description of the marketing support and due diligence expense
          reimbursement fee payable to the Managing Dealer.

(2)       Before deducting (i) Offering Expenses of the Company estimated to be
          3% of gross offering proceeds computed at $10.00 per Share sold
          ("Gross Proceeds") on the sale of 27,500,000 Shares and (ii) the
          marketing support and due diligence expense reimbursement fee.
          Offering Expenses exclude Selling Commissions and the marketing
          support and due diligence reimbursement fee. The Advisor will pay all
          Offering Expenses which exceed 3% of the Gross Proceeds.

 NEITHER THE ATTORNEY GENERAL OF THE STATE OF NEW YORK NOR THE BUREAU OF
SECURITIES OF THE STATE OF NEW JERSEY HAS PASSED ON OR ENDORSED THE MERITS OF
THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

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


          NO PERSON HAS BEEN AUTHORIZED IN CONNECTION WITH THIS OFFERING TO GIVE
ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS OTHER THAN THOSE CONTAINED IN
THIS PROSPECTUS. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER OR SOLICITATION IN
ANY STATE IN WHICH SUCH OFFER OR SALE WOULD BE UNLAWFUL, AND NO SUBSCRIPTION
WILL BE ACCEPTED FROM ANY PERSON WHO DOES NOT MEET THE SUITABILITY STANDARDS SET
FORTH HEREIN. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE HEREUNDER
SHALL CREATE, UNDER ANY CIRCUMSTANCES, AN IMPLICATION THAT THERE HAS BEEN NO
CHANGE IN THE AFFAIRS OF THE COMPANY SINCE THE DATE HEREOF. IF, HOWEVER, ANY
MATERIAL CHANGE OCCURS WHILE THIS PROSPECTUS IS REQUIRED BY LAW TO BE DELIVERED,
THIS PROSPECTUS WILL BE AMENDED OR SUPPLEMENTED ACCORDINGLY.

 THE USE OF FORECASTS IN THIS OFFERING IS PROHIBITED. ANY REPRESENTATIONS TO THE
CONTRARY, AND ANY PREDICTIONS, WRITTEN OR ORAL, AS TO THE AMOUNT OR CERTAINTY OF
ANY PRESENT OR FUTURE CASH BENEFIT OR TAX CONSEQUENCE WHICH MAY FLOW FROM AN
INVESTMENT IN THIS COMPANY IS PROHIBITED.


                                      -ii-

<PAGE>



                               TABLE OF CONTENTS


                                                                            Page
SUMMARY OF THE OFFERING....................................................   1
RISK FACTORS...............................................................   8
   
     Investment Risks .....................................................   8
         Possible Inability to Further Diversify Investments...............   8
         Risk of Reliance on Management....................................   8
         Risk of Reliance on Advisor.......................................   9
         Risk Associated with Leverage.....................................   9
         Conflicts of Interest.............................................   9
         Risks Associated with Related Party Transactions..................   9
         Lack of Liquidity of Shares.......................................   9
         Risk Associated With Management of Joint Ventures.................  10
         Lack of Control of Property Management............................  10
         Risks Associated With Mortgage Loans..............................  10
         Risks Associated With Secured Equipment Leases....................  10
         Binding Nature of Majority Stockholder Vote.......................  10
         Risks Relating to the Authority of the Board of Directors.........  10
         Restrictions on Transfer Relating to REIT Status..................  10
         Limited Liability of Officers and Directors.......................  10
         Risks for Retirement Plan Stockholders............................  11
         Ability to Use of Leverage to Make Distributions..................  11
     Real Estate and Financing Risks ......................................  11
         Risks Relating to an Unspecified Property Offering................  11
         Possible Delays in Investment.....................................  11
         Risks Associated With Acquiring Properties Under Construction.....  11
         Risks of Joint Investment in Properties...........................  12
         Limitations on the Ability of the Company to Liquidate............  12
         Risks Relating to Tenant Purchase Rights..........................  12
         Risks of Real Property Investments................................  12
         Adverse Trends in Restaurant Industry.............................  13
         Risks Resulting From Competition..................................  13
         Possible Environmental Liabilities................................  13
         Risks Relating to Unspecified Secured Equipment Leases............  14
     Tax Risks ............................................................  14
         Failure to Qualify as a REIT......................................  14
         Risks Relating to Leases of Properties............................  14
         Risks Relating to the Secured Equipment Leases....................  14
         Risk of REIT Disqualification.....................................  14
         Risk Associated With Distribution Requirements....................  15
         Restrictions on Maximum Share Ownership...........................  15
         Other Tax Liabilities.............................................  15
         Changes in Tax Laws...............................................  15
SUITABILITY STANDARDS AND HOW TO SUBSCRIBE ................................  15
ESTIMATED USE OF PROCEEDS .................................................  17
MANAGEMENT COMPENSATION ...................................................  18
CONFLICTS OF INTEREST .....................................................  25
     Prior and Future Programs ............................................  25
     Acquisition of Properties ............................................  26
     Sales of Properties ..................................................  26
     Joint Investment With An Affiliated Program ..........................  26
     Competition for Management Time ......................................  27
     Compensation of the Advisor ..........................................  27
     Relationship with Managing Dealer ....................................  27
     Legal Representation .................................................  27
     Certain Conflict Resolution Procedures ...............................  28
SUMMARY OF REINVESTMENT PLAN ..............................................  29
REDEMPTION OF SHARES ......................................................  32
BUSINESS ..................................................................  33
    

                                     -iii-

<PAGE>

   
     General ..............................................................  33
     Completed Investments.................................................  36
     Pending Investments...................................................  37
     Investment of Offering Proceeds.......................................  37
     Site Selection and Acquisition of Properties .........................  38
     Standards for Investment in Properties ...............................  41
     Description of Properties.............................................  41
     Description of Property Leases .......................................  42
     Joint Venture Arrangements ...........................................  45
     Mortgage Loans........................................................  47
     Management Services ..................................................  47
     Borrowing ............................................................  48
     Sale of Properties, Mortgage Loans, and Secured Equipment Leases .....  49
     Franchise Regulation .................................................  49
     Competition ..........................................................  50
     Regulation of Mortgage Loans and Secured Equipment Leases ............  50
SELECTED FINANCIAL DATA....................................................  51
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
    OF THE COMPANY ........................................................  51
MANAGEMENT.................................................................  56
     General ..............................................................  56
     Fiduciary Responsibility of the Board of Directors ...................  56
     Directors and Executive Officers .....................................  57
     Independent Directors ................................................  60
     Committees of the Board of Directors .................................  60
     Compensation of Directors and Executive Officers .....................  60
     Management Compensation ..............................................  60
THE ADVISOR AND THE ADVISORY AGREEMENT ....................................  61
     The Advisor ..........................................................  61
     The Advisory Agreement ...............................................  61
CERTAIN TRANSACTIONS.......................................................  63
PRIOR PERFORMANCE INFORMATION .............................................  64
INVESTMENT OBJECTIVES AND POLICIES ........................................  69
     General ..............................................................  69
     Certain Investment Limitations .......................................  70
DISTRIBUTION POLICY .......................................................  71
     General ..............................................................  71
     Distributions ........................................................  72
SUMMARY OF THE ARTICLES OF INCORPORATION AND BYLAWS .......................  73
     General ..............................................................  73
     Description of Capital Stock .........................................  73
     Board of Directors ...................................................  74
     Stockholder Meetings .................................................  74
     Advance Notice for Stockholder Nominations for
       Directors and Proposals of New Business ............................  75
     Amendments to the Articles of Incorporation ..........................  75
     Mergers, Combinations, and Sale of Assets ............................  75
     Termination of the Company and REIT Status ...........................  75
     Restriction of Ownership .............................................  76
     Responsibility of Directors ..........................................  77
     Limitation of Liability and Indemnification ..........................  77
     Removal of Directors .................................................  78
     Inspection of Books and Records ......................................  78
     Restrictions on  "Roll-Up"  Transactions .............................  78
FEDERAL INCOME TAX CONSIDERATIONS .........................................  79
     Introduction .........................................................  79
     Taxation of the Company ..............................................  79
     Taxation of Stockholders .............................................  84
     State and Local Taxes ................................................  87
     Characterization of Property Leases ..................................  87
     Characterization of Secured Equipment Leases .........................  88
    

                                      -iv-

<PAGE>



   
     Investment in Joint Ventures .........................................  88
REPORTS TO STOCKHOLDERS ...................................................  89
THE OFFERING ..............................................................  90
     General ..............................................................  90
     Plan of Distribution .................................................  90
     Subscription Procedures ..............................................  93
     Escrow Arrangements ..................................................  94
     ERISA Considerations .................................................  95
     Determination of Offering Price ......................................  96
SUPPLEMENTAL SALES MATERIAL ...............................................  96
LEGAL OPINIONS ............................................................  96
EXPERTS ...................................................................  97
ADDITIONAL INFORMATION ....................................................  97
DEFINITIONS ...............................................................  97

    


Form of Amended Reinvestment Plan ....................................Exhibit A
Financial Information ............................................... Exhibit B
Prior Performance Tables ............................................ Exhibit C
Subscription Agreement .............................................. Exhibit D


                                      -v-

<PAGE>



                                    SUMMARY

 THIS SECTION SUMMARIZES CERTAIN INFORMATION CONTAINED ELSEWHERE IN THIS
PROSPECTUS AND IS INTENDED FOR QUICK REFERENCE ONLY. THIS IS NOT A COMPLETE
DESCRIPTION OF THE INVESTMENT. POTENTIAL STOCKHOLDERS MUST READ AND EVALUATE THE
FULL TEXT OF THIS PROSPECTUS AND ALL SUPPORTING DOCUMENTS ATTACHED AS EXHIBITS
HERETO IN ORDER TO EVALUATE AN INVESTMENT IN THE COMPANY. THE FOLLOWING SUMMARY
THEREFORE IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE FULL TEXT OF THIS
PROSPECTUS AND THE SUPPORTING DOCUMENTS.

CNL AMERICAN PROPERTIES FUND, INC.

 CNL American Properties Fund, Inc. (the "Company") is a Maryland corporation
which operates for federal income tax purposes as a real estate investment trust
(a "REIT"). The Company's address is 400 East South Street, Suite 500, Orlando,
Florida 32801, telephone (407) 422-1574 or toll free (800) 522-3863.

   
 The Company was formed primarily to acquire properties (the "Properties") to be
leased on a long-term (generally, 15 to 20 years, plus renewal options for an
additional 10 to 20 years), "triple-net" basis, which means that the tenant will
be responsible for repairs, maintenance, property taxes, utilities, and
insurance. As of January 24, 1997, the Company owned a portfolio of 101
Properties located across the United States and leased to creditworthy operators
of selected national and regional fast-food, family-style and casual-dining
restaurant chains (the "Restaurant Chains"). The Company is expected to have a
total portfolio of approximately 400 to 450 Properties, if the maximum number of
Shares of Common Stock of the Company (the "Shares") is sold in this offering.
The Company structures the leases of its Properties to provide for payment of
base annual rent with (i) automatic increases in base rent and/or (ii)
percentage rent based on gross sales above a certain level. The Company also
offers financing for the purchase of buildings, generally by tenants that lease
the underlying land from the Company (the "Mortgage Loans"). Mortgage Loans are
expected to constitute from 5% to 10% of the Company's total investments if the
maximum number of Shares is sold in this offering. Management believes that the
economic effects of the Mortgage Loans for the purchase of buildings are similar
to those of its leases (generally with full repayment in 15 to 20 years). To a
lesser extent, the Company offers furniture, fixtures and equipment
("Equipment") financing to operators of Restaurant Chains pursuant to which the
Company provides, through direct financing leases, the Equipment (collectively,
the "Secured Equipment Leases"). The Company has obtained a $15,000,000 line of
credit (the "Loan") to be used by the Company to fund Secured Equipment Leases.
See "Business" for information regarding the Company's existing Properties, a
description of the types of Properties in which the Company invests, the
Property selection and acquisition processes, the nature of the Mortgage Loans
and Secured Equipment Leases and a description of the Loan.
    

 Under the Company's Articles of Incorporation, the Company automatically will
terminate and dissolve on December 31, 2005 unless the Shares of the Company,
including the Shares offered hereby, are listed on a national securities
exchange or over-the-counter market ("Listing"), in which event the Company
automatically will become a perpetual life entity. If Listing does not occur by
December 31, 2005, the Company will undertake, outside the ordinary course of
business and consistent with its objective of qualifying as a REIT, the orderly
Sale of the Company's assets, the distribution of Net Sales Proceeds of such
Sales to stockholders and the limitation of its activities to those related to
its orderly liquidation, unless the stockholders owning a majority of the Shares
elect to amend the Articles of Incorporation to extend the duration of the
Company. See "Risk Factors -- Real Estate and Financing Risks" for a complete
discussion of risks relating to future disposition of the Company's assets.
Until such time, if any, as Listing occurs, the Company may not encumber
Properties, although it may incur debt. If Listing occurs (which is not
assured), then the Board of Directors may elect to cause the Company to encumber
any or all of the Company's Properties in connection with any borrowing. The
Board of Directors anticipates that such borrowing, in the aggregate, will not
exceed 50% of Real Estate Asset Value, although the maximum amount the Company
may borrow is 300% of Net Assets (an amount which the Company anticipates will
correspond to approximately 75% of Real Estate Asset Value). In general, Net
Assets are the Company's total assets (other than intangibles), calculated at
cost, less total liabilities. As a perpetual life entity following Listing, the
Company would not be required to dissolve and return capital to stockholders. If
Listing occurs, in order to liquidate their investment stockholders would have
to sell their Shares in the market on which the Shares are traded. Listing is no
assurance of liquidity. See "Risk Factors -- Investment Risks" for a discussion
of risks associated with the lack of liquidity of the Shares and with borrowing.
In addition, following Listing the Company intends to reinvest proceeds from
Sales of Properties rather than distribute such proceeds to stockholders.

                                       1
<PAGE>


RISK FACTORS

 The "Risk Factors" section discusses in detail the more important risks
associated with an investment in the Company, including risks associated with an
investment in a real estate investment trust such as the Company, risks
associated with an investment in real estate such as the Properties, risks
associated with the Mortgage Loans, risks associated with Secured Equipment
Leases, and tax risks. These risks include:

o         Risks of reliance on CNL Fund Advisors, Inc. (the "Advisor"), a
          Florida corporation organized to provide management, advisory and
          administrative services, and the Board of Directors, which together
          will have responsibility for the management of the Company and its
          investments, subject to the ability of the stockholders to elect the
          Directors.

o         Risks relating to the fact that the services to be performed by the
          Advisor and its Affiliates for the Company in connection with the
          offering, the selection and acquisition of the Properties, the making
          of Mortgage Loans and Secured Equipment Leases and the general
          operation of the Company will result in conflicts of interest.

   
o         Risks related to the fact that, as of January 24, 1997, the Company
          owned 101 Properties of the anticipated total of 400 to 450
          Properties, and stockholders will not have the opportunity to evaluate
          all of the Properties that the Company will acquire.
    

o         Risks that stockholders who must sell their Shares will not be able to
          sell them quickly because it is not anticipated that there will be a
          public market for the Shares in the near term, and there can be no
          assurance that the Listing will occur.

o         Market risks associated with investments in real estate, which means
          that the amount of cash the Company will receive from tenants, lessees
          or borrowers cannot be predicted.

o         Risks that the Company, prior to meeting certain conditions, may incur
          debt, including debt to make Distributions in order to maintain its
          status as a REIT, but will not encumber Properties.

o         Risks of defaults by tenants, lessees or borrowers resulting in
          decreased income.

o         Risks relating to the fact that the vote of stockholders owning at
          least a majority but less than all of the Shares will bind all of the
          stockholders as to matters such as the election of Directors and
          amendment of the Company's governing documents.

o         Risks that restrictions on ownership of more than 9.8% of the shares
          of the Company's Common Stock (the "Common Stock") by any single
          stockholder or certain related stockholders may have the effect of
          inhibiting a change in control of the Company even if such a change is
          in the interest of a majority of the stockholders.

o         Risks that the Company may not qualify or remain qualified as a REIT
          for federal income tax purposes, which could result in subjecting the
          Company to federal income tax on its taxable income at regular
          corporate rates and, in turn, thereby reducing the amount of funds
          available for paying Distributions to stockholders.

ESTIMATED USE OF PROCEEDS

 The Company is using the proceeds of the sale of the Shares to acquire
Properties, to make Mortgage Loans, generally in connection with such
acquisitions, and to pay expenses relating to the sale of the Shares. Management
of the Company and the Advisor have estimated an average purchase price of
$800,000 to $900,000 per Property based on their past experience in acquiring
similar properties and in light of current market conditions, although prices of
Properties may be lower or higher. Assuming the maximum of 27,500,000 Shares
($275,000,000) are sold, the Company will acquire approximately 260 to 300
additional Properties with the proceeds of this offering. See "Estimated Use of
Proceeds" and "Business -- General" for a more detailed description of the
anticipated use of offering proceeds. Secured Equipment Leases will be funded
solely from the proceeds of the Loan and the number of Secured Equipment Leases
will not depend on the amount raised in this offering.


                                      -2-

<PAGE>



CONFLICTS OF INTEREST

 Certain officers and Directors of the Company who are also officers or
directors of the Advisor will experience conflicts of interest in their
management of the Company. These arise principally from their involvement in
other activities that will conflict with those of the Company and include
matters related to (i) allocation of new investments and management time and
services between the Company and various partnerships and other entities, (ii)
the timing and terms of the investment in or sale of a Property, Mortgage Loan
or Secured Equipment Lease, (iii) investments with Affiliates of the Advisor,
(iv) compensation of the Advisor, (v) the Company's relationship with the
Managing Dealer, which is an Affiliate of the Company and the Advisor, and (vi)
the fact that the Company's securities and tax counsel also serves as securities
and tax counsel for certain Affiliates of the Company, and that neither the
Company nor the stockholders will have separate counsel.

 The Directors of the Company who are independent of the Advisor (the
"Independent Directors") are responsible for monitoring the activities of the
Advisor and must approve all of the Advisor's actions that involve a potential
conflict other than certain such actions specifically permitted by the Articles
of Incorporation. The "Conflicts of Interest" section discusses in more detail
the more significant of these potential conflicts of interest, as well as the
procedures that have been established to resolve a number of these potential
conflicts.

 The Company has established certain conflict resolution procedures relating to
(i) transactions between the Company and the Advisor or its Affiliates, (ii)
certain future offerings, and (iii) allocation of restaurant properties and
secured equipment leases among certain affiliated entities. See "Conflicts of
Interest -- Certain Conflict Resolution Procedures."

MANAGEMENT

 The Company has retained the Advisor, pursuant to an advisory agreement, to
handle the day-to-day operations of the Company, to select the Company's real
estate investments, and to administer its Secured Equipment Lease program. The
five members of the Board of Directors will oversee the management of the
Company. Three of the Directors of the Company are independent of the Advisor
and have responsibility for reviewing its performance. The Directors are elected
to the Board of Directors annually by the stockholders.

   
 All of the officers and directors of the Advisor also are officers or Directors
of the Company. The Advisor will have responsibility for (i) selecting the
Properties that the Company will acquire, formulating and evaluating the terms
of each proposed acquisition, and arranging for the acquisition of the Property
by the Company, (ii) identifying potential lessees for the Properties and
potential borrowers for the Mortgage Loans, and formulating, evaluating, and
negotiating the terms of each lease of a Property and each Mortgage Loan, (iii)
locating and identifying potential lessees and formulating, evaluating, and
negotiating the terms of each Secured Equipment Lease, and (iv) negotiating the
terms of any borrowing. All of the foregoing actions are subject to approval by
the Board of Directors. The Advisor also will have the authority, subject to
approval by a majority of the Board of Directors, including a majority of the
Independent Directors, to select Properties for Sale in keeping with the
Company's investment objectives and based on an analysis of economic conditions
both nationally and in the vicinity of the Property being considered for Sale.
    

 See "Management" and "The Advisor and the Advisory Agreement" for a description
of the business background of the individuals responsible for the management of
the Company and the Advisor, as well as for a description of the services that
the Advisor will provide.

MANAGEMENT COMPENSATION

 The Advisor, the Managing Dealer, and other Affiliates of the Advisor will
receive compensation for services they will perform for the Company and also
will receive expense reimbursements from the Company for expenses they pay on
behalf of the Company. See "Management Compensation" for a complete description.
See also "Certain Transactions" for a description of compensation paid to the
Advisor, Managing Dealer and other Affiliates of the Company since its
inception. The following paragraphs summarize the more significant items of
compensation.

 In connection with this offering, the Managing Dealer will receive Selling
Commissions of 7.5% (a maximum of $20,625,000 if 27,500,000 Shares are sold),
and a marketing support and due diligence expense reimbursement fee of 0.5% (a
maximum of $1,375,000 if 27,500,000 Shares are sold), of the total amount raised
from the sale of Shares, computed at $10.00 per Share sold ("Gross Proceeds").
The Managing Dealer in turn may reallow Selling Commissions of up to 7% on
Shares sold, and all or a portion of the 0.5% marketing support and due
diligence expense reimbursement fee to certain Soliciting Dealers, who are not
Affiliates of the Company. In addition, the Company will incur a Soliciting
Dealer Servicing Fee in the amount of .20% of Invested Capital (as defined

                                      -3-

<PAGE>

   
below) (a maximum of $550,000 if 27,500,000 Shares are sold). The Soliciting
Dealer Servicing Fee will be payable on December 31 of each year, commencing on
December 31 of the year following the year in which the related offering
terminates, and generally will be payable to the Managing Dealer, which in turn
may reallow all or a portion of such fee to Soliciting Dealers whose clients
held Shares on such date. In general, the stockholders' investment in the
Company ("Invested Capital") is the number of Shares they own, multiplied by
$10.00 per Share, reduced by the portion of all prior Distributions received by
stockholders from the Sale of one or more Properties and by any amounts paid by
the Company to repurchase Shares pursuant to the redemption plan.
    
 For identifying the Properties, structuring the terms of the acquisition and
leases of the Properties and structuring the terms of the Mortgage Loans, the
Advisor will receive Acquisition Fees equal to 4.5% of Gross Proceeds (a maximum
of $12,375,000 if 27,500,000 Shares are sold) from the sale of Shares.

 For managing the Properties and the Mortgage Loans, the Advisor will be
entitled to receive a monthly Asset Management Fee of one-twelfth of .60% of the
Company's Real Estate Asset Value (generally, the total amount invested in the
Properties, exclusive of Acquisition Fees and Acquisition Expenses) plus the
total outstanding amount of the Mortgage Loans as of the end of the preceding
month.

 For negotiating Secured Equipment Leases and supervising the Secured Equipment
Lease program, the Advisor will be entitled to receive from the Company a
one-time Secured Equipment Lease Servicing Fee of 2% of the purchase price of
the Equipment that is the subject of a Secured Equipment Lease.

 Prior to Listing, the Advisor may receive a real estate disposition fee of 3%
of the gross sales price of one or more Properties for providing substantial
services in connection with the Sale, which will be deferred and subordinated
until the stockholders have received Distributions equal to the sum of an
aggregate, annual, cumulative, noncompounded 8% return on their Invested
Capital, excluding Distributions attributable to proceeds of the Sale of a
Property (the "Stockholders' 8% Return") plus 100% of the stockholders'
aggregate Invested Capital. Upon Listing, if the Advisor has accrued but not
been paid such real estate disposition fee, then for purposes of determining
whether the subordination conditions have been satisfied, stockholders will be
deemed to have received a Distribution in an amount equal to the total number of
Shares outstanding multiplied by the average closing price of the Shares over a
period of 30 days during which the Shares are traded, with such period beginning
180 days after Listing. See "The Advisor and The Advisory Agreement -- The
Advisory Agreement."

 A deferred, subordinated share of Net Sales Proceeds will be paid to the
Advisor upon the Sale of one or more Properties or Secured Equipment Leases in
an amount equal to 10% of Net Sales Proceeds. This amount will be subordinated
and paid only after the stockholders have received Distributions equal to the
sum of 100% of the stockholders' aggregate Invested Capital, plus the
Stockholders' 8% Return.

 Payment of certain fees is subject to conditions and restrictions or to change
under certain specified circumstances. The Advisor and its Affiliates also may
receive reimbursement for out-of-pocket expenses that they incur on behalf of
the Company, subject to certain expense limitations, and a subordinated
incentive fee if Listing occurs.

SUMMARY OF REINVESTMENT PLAN

 The Company has established the Reinvestment Plan pursuant to which
stockholders may elect to have their cash Distributions from the Company
automatically reinvested in Shares. See "Summary of Reinvestment Plan," "Federal
Income Tax Considerations -- Taxation of Stockholders," and the form of
Reinvestment Plan accompanying this Prospectus as Exhibit A for more specific
information about the Reinvestment Plan. Expenses incurred in connection with
the Reinvestment Plan, including Selling Commissions and marketing support and
due diligence expense reimbursement fees, will be paid by the Company. A person
who becomes a stockholder otherwise than by participating in this offering or
the Initial Offering may purchase Shares through the Reinvestment Plan only
after receipt of a separate prospectus relating solely to the Reinvestment Plan.

   
BUSINESS

 As of January 24, 1997, the Company owned 101 Properties. It is anticipated
that the Company will acquire a total of 400 to 450 Properties if the maximum
number of Shares is sold in this offering (including 260 to 300 Properties to be
acquired with the proceeds of this offering and 40 to 50 additional Properties
to be acquired with the proceeds of the Initial Offering). A description of the
types of Properties which the Company purchases and leases to third parties
appears in the section entitled "Business." The Company invests in Properties of
    
                                      -4-

<PAGE>

   
selected national and regional restaurant chains, primarily fast-food,
family-style, and casual dining chains, the most rapidly growing segments of the
restaurant industry in recent years. Management structures the Company's
investments to allow it to participate, to the maximum extent possible, in any
sales growth in these industry segments, as reflected in the Properties that it
owns. The Properties, which typically are freestanding and are located across
the United States, are leased on a "triple-net" basis to creditworthy operators
of the Restaurant Chains selected by the Advisor and approved by the Board of
Directors. The Properties consist of both land and building, the land underlying
the building with the building owned by the tenant or a third party, or the
building only with the land owned by a third party.
    

 The Company has undertaken to supplement this Prospectus during the offering
period to describe the acquisition of Properties at such time as the Company
believes that a reasonable probability exists that a Property will be acquired
by the Company. Based upon the experience of management of the Company and the
Advisor and the proposed acquisition methods, a reasonable probability that the
Company will acquire a Property normally will occur as of the date on which (i)
a commitment letter is executed by a proposed lessee, (ii) a satisfactory credit
underwriting for the proposed lessee has been completed, and (iii) a
satisfactory site inspection has been completed.

   
 As of January 24, 1997, the Company had provided Mortgage Loans to the tenants
of the 35 Properties that are land only to purchase the buildings on these
Properties. It is expected that Mortgage Loans will constitute from 5% to 10% of
the Company's total investments, if the maximum number of Shares is sold in this
offering. In general, the Company offers Mortgage Loans in circumstances in
which the Company owns the land underlying the building to be financed and the
borrower under the Mortgage Loan also enters into a long-term ground lease for
the underlying land. Management believes that this combined leasing and
financing structure provides the benefit of allowing the Company to receive the
return of its initial investment plus interest on each financed building, which
is generally a depreciating asset, while retaining the ownership of the
underlying land, which is generally an appreciating asset.
    

 The Company plans to obtain short-term financing (the "Line of Credit") in an
amount up to $20,000,000, the proceeds of which will be used to acquire
Properties. Management believes that, during the offering period, the Line of
Credit will allow the Company to take advantage of investment opportunities that
might otherwise be lost if the Company was forced to delay making the
investments until it had raised a sufficient amount of offering proceeds. In
addition, management believes that the use of the Line of Credit will enable the
Company to reduce or eliminate the instances in which the Company will be
required to pay duplicate closing costs as a result of an Affiliate of the
Advisor purchasing Properties, pending receipt by the Company of sufficient
offering proceeds, in order to preserve the investment opportunity for the
Company, and the Company subsequently purchasing the Properties from the
Affiliate. The Line of Credit will be repaid from the proceeds of this offering.
No Properties will be encumbered in connection with the Line of Credit. The
Company is engaged in preliminary discussions with potential lenders but has not
yet obtained a commitment letter for the Line of Credit and may not be able to
obtain the Line of Credit on satisfactory terms.

   
 As of January 24, 1997, the Company had entered into nine Secured Equipment
Leases and in connection with these leases had received advances under the Loan
of $3,847,949. The Secured Equipment Leases are funded solely from the proceeds
of the Loan. The Company structures Secured Equipment Leases so that they will
be treated as loans secured by personal property for federal income tax
purposes.
    

 See "Business" for a description of the types of Properties in which the
Company invests, the Property selection and acquisition processes, the Mortgage
Loans, the Secured Equipment Leases, the proposed Line of Credit and the Loan.

INVESTMENT OBJECTIVES AND POLICIES

 The Company's primary investment objectives are:

 o        to preserve, protect, and enhance the Company's assets.

 o        to make quarterly Distributions.

 o        to obtain fixed income through the receipt of base rent, as well as to
          increase the Company's income (and Distributions) and provide
          protection against inflation through automatic increases in base rent
          and receipt of percentage rent, and to obtain fixed income through the
          receipt of payments on Mortgage Loans and Secured Equipment Leases.

 o        to qualify and remain qualified as a REIT for federal income tax
          purposes.

 o        to provide stockholders of the Company with liquidity of their
          investment within three to eight years after commencement of this
          offering, although liquidity cannot be assured thereby, either through

                                      -5-

<PAGE>

          (i) Listing or (ii) outside the ordinary course of business and
          consistent with its objective of qualifying as a REIT, the
          commencement of orderly Sales of the Company's assets and distribution
          of the proceeds thereof.

 The Company intends to meet these objectives by following certain investment
policies discussed herein, as summarized on the preceding pages. See "Business
- - - - - - - -- General," "Business -- Site Selection and Acquisition of Properties,"
"Business -- Description of Leases," and "Investment Objectives and Policies"
for a more complete description of the manner in which the structure of the
Company's business will facilitate the Company's ability to meet its investment
objectives. There can be no assurance that these objectives will be met. The
Company's investment objectives are subject to review by the Independent
Directors and may not be changed without the approval of stockholders owning a
majority of the shares of outstanding Common Stock.

DESCRIPTION OF SHARES

 A stockholder's investment will be recorded on the books of the Company. The
Company will provide, upon the request of any stockholder wishing to transfer
his or her Shares, a transfer form to be completed and executed by the
stockholder and returned to the Company. The Company will not issue share
certificates other than to stockholders who make a written request to the
Company.

 During any period in which the Company is not making a public offering of
Shares, any stockholder may request that the Company redeem for cash all or a
significant portion of such stockholder's Shares. The sole source of funds for
any such requested redemption will be the net proceeds available from the sale
of Shares pursuant to the Reinvestment Plan. There can be no assurance that such
net proceeds will be sufficient to permit the Company to redeem all such Shares
presented for redemption. See "Redemption of Shares."

 An annual meeting of stockholders will be held each year for the election of
the Directors. Other business matters may be presented at the annual meeting or
at special stockholder meetings. Each Share is entitled to one vote on each
matter to be voted on by stockholders, including the election of the Directors.
Stockholders who do not vote with the majority of Shares entitled to vote on
questions presented nonetheless will be bound by the majority vote.

 Stockholder approval is required under Maryland law and the Company's Articles
of Incorporation and Bylaws for certain types of transactions. Generally, the
Articles of Incorporation and Bylaws may be amended upon a majority vote of
stockholders. Stockholders holding a majority of the Shares must approve a
merger or a sale or other disposition of substantially all of the Company's
assets other than in the ordinary course of business. Stockholders objecting to
the terms of a merger, sale, or other disposition of substantially all of the
Company's assets have the right to petition a court for the appraisal and
payment of the fair value of their Shares in certain instances. The affirmative
vote of a majority of the Shares outstanding and entitled to vote is required to
approve the voluntary dissolution of the Company.

 In order to facilitate compliance with certain restrictions imposed on REITs by
the Internal Revenue Code of 1986, as amended (the "Code"), the Articles of
Incorporation generally restrict direct or indirect ownership (applying certain
attribution rules) of more than 9.8% of the outstanding shares of Common Stock
by one Person, as defined in the Articles of Incorporation. See "Summary of the
Articles of Incorporation and Bylaws -- Restriction on Ownership."

 For a more complete description of the Shares and the capital structure of the
Company, please refer to the "Summary of the Articles of Incorporation and
Bylaws -- Description of Capital Stock" section of the Prospectus.

DISTRIBUTION POLICY

 The following table reflects total Distributions and Distributions per Share
declared by the Company for each month since the Company commenced operations.

                                          Total              Distributions
Month                                 Distributions            Per Share
- - - - - - - -----                                 -------------          -------------
June 1995                             $  15,148                $0.030000
July 1995                                30,682                 0.030000
August 1995                              57,739                 0.035000
September 1995                           84,467                 0.050000
October 1995                            104,733                 0.050000
November 1995                           155,665                 0.058300
December 1995                           190,184                 0.058300


                                      -6-

<PAGE>


   
January 1996                            225,354                 0.058300
February 1996                           255,649                 0.058300
March 1996                              287,805                 0.058300
April 1996                              323,721                 0.058300
May 1996                                368,155                 0.058300
June 1996                               407,803                 0.058300
July 1996                               458,586                 0.059375
August 1996                             517,960                 0.059375
September 1996                          559,599                 0.059375
October 1996                            615,914                 0.059375
November 1996                           683,907                 0.059375
December 1996                           731,569                 0.059375
January 1997                            827,967                 0.059375

    
   
         Consistent with the Company's objective of qualifying as a REIT, the
Company expects to continue to calculate and declare Distributions monthly
during the offering period, and quarterly thereafter, and make Distributions
quarterly. The Board of Directors, in its discretion, will determine the amount
of the Distributions made by the Company, which amount will depend primarily on
net cash from operations. The Company intends to increase Distributions in
accordance with increases in net cash from operations. Consistent with the
Company's objective of qualifying as a REIT, the Company expects to distribute
at least 95% of its real estate investment trust taxable income, although the
Board of Directors, in its discretion, may increase that percentage as it deems
appropriate. If the cash available to the Company is insufficient to make
Distributions, the Company may obtain the needed cash by borrowing funds,
issuing new securities, or selling assets. These methods of obtaining cash could
affect future Distributions by increasing operating costs or reducing income. In
such an event, it is possible that the Company could pay Distributions in excess
of its earnings and profits and, accordingly, that such Distributions could
constitute a return of capital for federal income tax purposes, although such
Distributions would not reduce stockholders' aggregate Invested Capital. For the
year ended December 31, 1995, the Company declared and made Distributions
totalling $638,618, 59.82% of which were characterized as ordinary income and
40.18% as return of capital for federal income tax purposes. For the nine months
ended September 30, 1996, the Company declared and made Distributions totalling
$3,403,427, 89% of which were characterized as ordinary income and 11% as return
of capital for federal income tax purposes. Due to the fact that the Company had
not acquired all of its Properties and was still in its offering period as of
December 31, 1995 and September 30, 1996, the characterization of Distributions
for federal income tax purposes is not considered by management to be
necessarily representative of the characterization of Distributions in future
years.
    

PRIOR PERFORMANCE OF AFFILIATES

   
         The "Prior Performance Information" section of this Prospectus contains
a narrative discussion of the public and private real estate limited
partnerships sponsored by Affiliates of the Company and of the Advisor during
the past ten years, including 18 public limited partnerships formed to invest in
restaurants leased on a "triple-net" basis to operators of national and regional
fast-food and family-style restaurant chains. As of September 30, 1996, these
partnerships, which purchase properties similar to those to be acquired by the
Company, had purchased 653 fast-food and family-style restaurant properties.
Based on an analysis of the operating results of the 85 real estate limited
partnerships in which principals of the Company have served, individually or
with others, as general partners, the Company believes that each of such
partnerships has met, or currently is in the process of meeting, its principal
investment objectives. Certain statistical data relating to the public limited
partnerships with investment objectives similar to those of the Company, and the
offerings of which closed within the last five years, are contained in Exhibit
C--Prior Performance Tables.
    

TAX STATUS OF THE COMPANY

         The Company has made the election under Section 856(c) of the Internal
Revenue Code of 1986, as amended (the "Code"), to be taxed as a REIT under the
Code beginning with its taxable year ending December 31, 1995. As a REIT for
federal income tax purposes, the Company generally will not be subject to
federal income tax on income that it distributes to its stockholders. Under the
Code, REITs are subject to numerous organizational and operational requirements,
including a requirement that they distribute at least 95% of their taxable
income, as figured on an annual basis. If the Company fails to qualify for
taxation as a REIT in any taxable year, it will be subject to federal income tax
(including any applicable alternative minimum tax) on its taxable income at
regular corporate rates and will not be permitted to qualify for treatment as a
REIT for federal income tax purposes for four years following the year during
which qualification is lost. See "Risk Factors -- Tax Risks" and "Federal Income
Tax Considerations." Even if the Company qualifies as a REIT for federal income
tax purposes, it may be subject to certain federal, state, and local taxes on
its income and property and to federal income and excise taxes on its
undistributed income. See "Federal Income Tax Considerations."

                                      -7-

<PAGE>



THE OFFERING

         A maximum of 27,500,000 Shares ($275,000,000) in the Company are being
offered at a price of $10.00 per Share, with the sale of 23,000,000 of such
Shares subject to approval by the stockholders of a resolution to increase the
number of authorized shares of the Company. See "Summary of the Articles of
Incorporation and Bylaws - Description of Capital Stock." Of the Shares offered
hereby, 2,500,000 will be available only to stockholders purchasing Shares in
this offering who receive a copy of this Prospectus, or to stockholders who
purchased Shares in the initial public offering (the "Initial Offering") of the
Company and who received a copy of the related prospectus, and who elect to
participate in the Reinvestment Plan. Until such time, if any, as the
stockholders approve an increase in the number of authorized Shares, this
offering will be limited to 4,800,000 Shares, 100,000 of which will be available
only to stockholders purchasing pursuant to the Reinvestment Plan. Any
participation in such plan subsequent to this offering must be made pursuant to
solicitation under a separate prospectus. See "Summary of Reinvestment Plan."

         The Shares are being offered by the Managing Dealer and other
broker-dealers that are members of the National Association of Securities
Dealers, Inc. or exempt from broker-dealer registration (the "Soliciting
Dealers") on a "best efforts" basis, which means that no one is guaranteeing
that any minimum number of Shares will be sold. Both the Company and the Advisor
are Affiliates of the Managing Dealer. See "The Offering -- Plan of
Distribution."

         All subscription funds for Shares of the Company will be deposited in
an interest-bearing escrow account with SouthTrust Asset Management Company of
Florida, N.A. See "The Offering" for a description of the current status of the
offering.

         A minimum investment of 250 Shares ($2,500) is required. IRAs, Keogh
plans, and pension plans must make a minimum investment of at least 100 Shares
($1,000), except for Iowa tax-exempt stockholders who must make a minimum
investment of 250 Shares ($2,500). For Minnesota stockholders only, IRAs and
qualified plans must make a minimum investment of 200 Shares ($2,000). In
addition, Nebraska, New York, and North Carolina stockholders must make a
minimum investment of 500 Shares ($5,000). Following an initial subscription for
at least the required minimum investment, any stockholder may make additional
purchases in increments of one Share. Maine stockholders, however, may not
purchase additional Shares in amounts less than the applicable minimum
investment except with respect to Shares purchased pursuant to the Reinvestment
Plan. See "The Offering -- General," "The Offering -- Subscription Procedures,"
and "Summary of Reinvestment Plan."

DEFINITIONS

         This Prospectus includes simplified terms and definitions to make the
Prospectus easier to understand. These simplified terms and definitions do not
include all of the details of the terms, however, and stockholders therefore
should review the "Definitions" section for a more complete understanding.


                                  RISK FACTORS

         The purchase of Shares involves significant risks and therefore is
suitable only for persons who understand the possible consequences of an
investment in the Company and who are able to bear the risk of loss of their
investment. Prospective stockholders should consider the following risks in
addition to other information describing an investment in the Shares set forth
elsewhere in this Prospectus.

INVESTMENT RISKS

         Possible Inability to Further Diversify Investments. There can be no
assurance that the stockholders will approve the increase in the number of
authorized Shares or that if such approval is given that the Company will sell
the maximum number of Shares. The potential ability of the Company to further
diversify its investments, both geographically and by type of restaurant
Properties purchased, will be limited by the amount of funds at its disposal.

         Risk of Reliance on Management. Stockholders will be relying entirely
on the management ability of the Advisor and on the oversight of the Board of
Directors. Stockholders have no right or power to take part in the management of
the Company, except through the exercise of their stockholder voting rights.
Thus, no prospective stockholder should purchase any of the Shares offered
hereby unless the prospective stockholder is willing to entrust all aspects of
the management of the Company to the Advisor and the Board of Directors. See
"Conflicts of Interests" for a discussion of the potential for realization by
the Advisor and its Affiliates of substantial commissions, fees, compensation,
and other income and for a discussion of various other conflicts of interest.


                                      -8-

<PAGE>


         Risk of Reliance on Advisor.  The Advisor, with approval from the Board
of Directors, will be responsible for the daily management of the Company,
including all acquisitions, dispositions, and financings.  The Advisor may be
terminated by the Board of Directors, with or without cause, but only subject to
payment and release from all guarantees and other obligations incurred in
connection with its role as Advisor.  See "Management Compensation."

         Risk Associated with Leverage. Other than the Loan, the Line of Credit
or to preserve its status as a REIT, the Company does not intend to borrow money
and until Listing occurs, the Company will not encumber Properties in connection
with any borrowing. At all times, the maximum amount the Company may borrow is
300% of the Company's Net Assets, although the Board of Directors anticipates
that the aggregate amount of any borrowing by the Company will not exceed 50% of
Real Estate Asset Value. The use of borrowing may present an element of risk in
the event that the cash flow from lease payments on its Properties and payments
on Secured Equipment Leases are insufficient to meet its debt obligations. In
addition, lenders to the Company may seek to impose restrictions on future
borrowings, Distributions and operating policies of the Company.

         Conflicts of Interest. As discussed in detail in "Conflicts of
Interest," the Company will be subject to conflicts of interest arising out of
its relationship to the Advisor and its Affiliates. Such conflicts include
matters related to (i) allocation of new investments and management time and
services between the Company and various partnerships and other entities as to
which the officers and directors of the Advisor and the Directors and officers
of the Company have management responsibilities, (ii) the timing and terms of
the investment in or sale of a Property, Mortgage Loan or Secured Equipment
Lease of the Company, (iii) investments with Affiliates of the Advisor, (vii)
compensation to the Advisor, (v) the Company's relationship with the Managing
Dealer (which is an Affiliate of the Company and the Advisor), and (vi) the fact
that the Company's securities and tax counsel also serves as securities and tax
counsel for certain Affiliates of the Company and that neither the Company nor
the stockholders will have separate counsel. See "Conflicts of Interest."

   
         Risks Associated with Related Party Transactions. The Advisor is an
Affiliate of the Company and has been and will be engaged to perform various
services for the Company and has and will receive fees and compensation for such
services. The timing and nature of fees and compensation to the Advisor could
create a conflict between the interests of the Advisor and those of
stockholders. See "Conflicts of Interest -- Compensation of the Advisor."

         The Managing Dealer is an Affiliate of the Company and has provided
services and received fees in connection with the Initial Offering of the
Company and will provide services and receive fees in connection with this
offering. As a result, the Managing Dealer will not make an independent review
of the Company and the offering. See "Conflicts of Interest -- Relationship with
Managing Dealer."

         The Company may purchase Properties that have been developed,
constructed or renovated by an Affiliate of the Advisor or for which an
Affiliate of the Advisor has provided construction financing to a developer. The
purchase price of any such Property will include a fee paid to the Affiliate
and, as a result, the Advisor will have a conflict of interest between its own
interest and that of the Company. See "Business -- Site Selection and
Requisition of Properties -- Construction and Renovation."

         For a description of the types and amounts of fees and other
compensation to be paid to Affiliates see "Management Compensation." For a
description of the types and amounts of fees previously paid to Affiliates of
the Company see "Exhibit B -- Financial Information -- Notes to Consolidated
Financial Statements." See also "Conflicts of Interest -- Certain Conflict
Resolution Procedures."
    

         Lack of Liquidity of Shares. Stockholders may not be able to sell their
Shares promptly at a desired price; therefore, the Shares should be considered
as a long-term investment only. Currently there is no public market for the
Shares. The Board of Directors, with or without the consent of the stockholders,
may apply for Listing if the Board of Directors (including a majority of
Independent Directors) determines Listing to be in the best interests of the
stockholders. There can be no assurance, however, that the Company will apply
for Listing, that any such application will be made before the passage of a
significant period of time, that any application will be accepted or, even if
accepted, that a public trading market will develop. If Listing occurs, the
business of the Company may continue indefinitely without any specific time
limitation by which the Company must distribute Net Sales Proceeds to the
stockholders. In that case, the stockholders would be dependent upon the sale of
their Shares for the return of their investment in the Company. There can be no
assurance that the price a stockholder would receive in a sale on an exchange or
in the over-the-counter market will be representative of the value of the assets
owned by the Company or that it will equal or exceed the amount a stockholder
paid for the Shares. In the event Listing occurs, Shares may be sold only
through the national securities exchange or the over-the-counter market on which
the Shares are listed.

                                      -9-

<PAGE>


         Risk Associated With Management of Joint Ventures. The Independent
Directors of the Company must approve all Joint Venture or general partnership
arrangements to which the Company is a party. Subject to such approval, the
Company may enter into a Joint Venture with an unaffiliated party to purchase a
Property, and the Joint Venture or general partnership agreement relating to
that Joint Venture or partnership may provide that the Company will share
management control of the Joint Venture with the unaffiliated party. In the
event the Joint Venture or general partnership agreement provides that the
Company will have sole management control of the Joint Venture, such agreement
may be ineffective as to a third party who has no notice of the agreement, and
the Company therefore may be unable to control fully the activities of such
Joint Venture. In the event that the Company enters into a Joint Venture with
another program sponsored by an Affiliate, it is anticipated that the Company
will not have sole management control of the Joint Venture.

   
         Lack of Control of Property Management. The Company uses "triple-net"
leases and, therefore, day-to-day management of the Properties will be the
responsibility of the tenants of the Properties. In general, the Company intends
to enter into leasing agreements only with tenants having substantial prior
experience in the restaurant industry, but there can be no assurance that the
Company will be able to make such arrangements because, as of January 24, 1997,
the Company had purchased only 101 Properties.
    

         Risks Associated With Mortgage Loans.  The experience of the Advisor
and Directors of the Company with mortgage financing is limited.  In the event
that a borrower defaults on a Mortgage Loan, the Company may not be able to sell
the real property which it holds as security for the Mortgage Loan at a price
that would enable the Company to recover the balance of the Mortgage Loan.  The
Mortgage Loans may also be subject to regulation by federal, state and local
authorities and subject to various laws and judicial and administrative
decisions.  The Company may determine not to make Mortgage Loans in any
jurisdiction in which it believes the Company has not complied in all material
respects with applicable requirements.

         Risks Associated With Secured Equipment Leases. The experience of the
Advisor and Directors of the Company with Equipment leasing is limited. In the
event that a lessee defaults on a Secured Equipment Lease, the Company may not
be able to sell the subject Equipment at a price that would enable the Company
to recover its costs associated with such Equipment. The Secured Equipment Lease
program may also be subject to regulation by federal, state and local
authorities and subject to various laws and judicial and administrative
decisions. The Company may determine not to operate the Secured Equipment Lease
program in any jurisdiction in which it believes the Company has not complied in
all material respects with applicable requirements. In addition, there are
certain federal income tax risks associated with the Secured Equipment Lease
program. See " -- Tax Risks."

         Binding Nature of Majority Stockholder Vote. Stockholders may take
certain actions, including approving most amendments to the Articles of
Incorporation and Bylaws, by a vote of a majority of the Shares outstanding and
entitled to vote. All actions taken, if approved by the holders of the requisite
number of Shares, would be binding on all stockholders. Certain of these
provisions may discourage or make it more difficult for another party to acquire
control of the Company or to effect a change in the operation of the Company.

         Risks Relating to the Authority of the Board of Directors. Under
certain circumstances, the Company may prevent the ownership, transfer, and/or
accumulation of Shares in order to protect the status of the Company as a REIT
or, as otherwise deemed by the Board of Directors, to be in the best interests
of the stockholders. See "Summary of the Articles of Incorporation and Bylaws --
Restriction of Ownership." The Board of Directors has the power to cause the
issuance of additional authorized Shares without obtaining stockholder approval.

         Restrictions on Transfer Relating to REIT Status. The Articles of
Incorporation generally restrict direct or indirect ownership (applying certain
attribution rules) of more than 9.8% of the outstanding Common Stock or 9.8% of
any series of outstanding Preferred Stock by one Person (as defined in the
Articles of Incorporation). See "Summary of the Articles of Incorporation and
Bylaws -- Restriction of Ownership."

         Limited Liability of Officers and Directors. The Articles of
Incorporation and Bylaws provide that an officer or Director's liability to the
Company, its stockholders, or third parties for monetary damages may be limited.
Generally, the Company is obligated under the Articles of Incorporation and the
Bylaws to indemnify its officers and Directors against certain liabilities
incurred in connection with their services in such capacities. The Company has
executed indemnification agreements with each officer and Director which will
indemnify the officer or Director for any such liabilities that he or she
incurs. Such indemnification agreements could limit the legal remedies available
to the Company and the stockholders against the Directors and Officers of the
Company. See "Summary of the Articles of Incorporation and Bylaws -- Limitation
of Director and Officer Liability."

                                      -10-

<PAGE>

         Risks for Retirement Plan Stockholders. The Company believes that the
assets of the Company will not be deemed, under ERISA, to be "plan assets" of
any Plan that invests in the Shares, although it has not requested an opinion of
Counsel to that effect. If the assets of the Company were deemed to be "plan
assets" under ERISA (i) it is not clear that the exemptions from the "prohibited
transaction" rules under ERISA would be available for the Company's
transactions, and (ii) the prudence standards of ERISA would apply to
investments made by the Company (and might not be met). ERISA makes plan
fiduciaries personally responsible for any losses resulting to the plan from any
breach of fiduciary duty and the Code imposes nondeductible excise taxes on
prohibited transactions.

         Ability to Use Leverage to Make Distributions. The Company may incur
indebtedness if necessary to satisfy the requirement that the Company distribute
at least 95% of its real estate investment trust taxable income or otherwise, as
is necessary or advisable to assure that the Company maintains its qualification
as a REIT for federal income tax purposes. In such an event, it is possible that
the Company could make Distributions in excess of its earnings and profits and,
accordingly, that such Distributions could constitute a return of capital for
federal income tax purposes, although such Distributions would not reduce
stockholders' aggregate Invested Capital.

REAL ESTATE AND FINANCING RISKS

   
         Risks Relating to an Unspecified Property Offering. The Company has
established certain criteria for evaluating Restaurant Chains, particular
Properties, and the operators of the Properties proposed for investment by the
Company. See "Business -- Standards for Investment" and "Business -- General"
for a description of these criteria and the types of Properties in which the
Company intends to invest. Prospective investors have no information to assist
them in evaluating the merits of the 260 to 300 Properties expected to be
acquired by the Company with the proceeds of this offering or the 40 to 50
additional Properties to be acquired with the proceeds of the Initial Offering.
There is no limit on the number of restaurant Properties of a particular
Restaurant Chain which the Company may acquire, although the Board of Directors
currently does not anticipate that the Company will invest more than 25% of its
Gross Proceeds in Properties of any one Restaurant Chain.
    

         No assurance can be given that the Company will be successful in
obtaining suitable investments on financially attractive terms or that, if
investments are made, the objectives of the Company will be achieved. There also
can be no assurance that all of the Properties will operate profitably or that
defaults will not occur. See "Management" and "Prior Performance Information,"
however, for a description of the prior real estate experience of the Affiliates
of the Company and the Advisor.

         Possible Delays in Investment. To the extent consistent with the
Company's objective of qualifying as a REIT, the offering proceeds may remain
uninvested for up to the later of two years from the initial date of this
Prospectus or one year after termination of the offering, although it is
expected that substantially all net offering proceeds will be invested prior to
the end of such period. See "Prior Performance Information" for a summary
description of the investment experience of Affiliates and the Advisor in prior
CNL programs, which is not necessarily indicative of the rate at which the
proceeds of this offering will be invested.

         An extended offering period, the inability of the Advisor to find
suitable Properties, or the fact that a program formed by Affiliates of the
Advisor subsequent to the commencement of this offering currently is in the
process of acquiring fast-food and family-style restaurant properties to
substantially complete its acquisition program prior to the time that the
Company has funds available to invest in Properties may result in delays in
investment of Company funds in Properties and in the receipt of a return from
real property investments.

         Revenues received by the Company pending investment in Properties or
making Mortgage Loans will be limited to the rates of return available on
short-term, highly liquid investments with appropriate safety of principal.
These rates of return, which affect the amount of cash available to make
Distributions to the stockholders, are expected to be lower than the Company
would receive under its Property leases or Mortgage Loans. Further, to the
extent consistent with the Company's objective of qualifying as a REIT, any
funds of the Company required to be invested in Properties and not so invested
or reserved for Company purposes within the later of two years from the initial
date of this Prospectus, or one year after the termination of this offering,
will be distributed pro rata to the then stockholders of the Company in
accordance with the Articles of Incorporation.

         Risks Associated With Acquiring Properties Under Construction. The
Company intends to acquire sites on which a particular restaurant to be owned by
the Company is to be built as well as existing restaurants (including
restaurants which require renovation). To the extent that the Company acquires
property on which improvements are to be constructed or completed or renovations
are to be made, the Company may be subject to certain risks in connection with
the developer's ability to control construction costs, and the timing of
completion of construction, or to build in conformity with plans,
specifications, and timetables. The Company's agreements with the developer will
provide certain safeguards designed to minimize these risks. Further, in the
event of a default by a developer, the Company generally will have the right to
require the tenant to repurchase the Property that is under development at a

                                      -11-

<PAGE>



pre-established price designed to reimburse the Company for all costs incurred
by the Company in connection with the acquisition and development of the
Property. There can be no assurance, however, that under such circumstances, the
tenant will have sufficient funds to fulfill its obligations. See "Business --
Site Selection and Acquisition Properties."

         Risks of Joint Investment in Properties. In the event that the Company
enters into a Joint Venture with another program formed by Affiliates of the
Advisor, there will be a potential risk of impasse in certain joint venture
decisions since the approval of the Company and of each co-venturer is required
for certain decisions. In any Joint Venture with an affiliated program, however,
the Company will have the right to buy the other coventurer's interest or to
sell its own interest on specified terms and conditions in the event of an
impasse regarding a Sale. Under such circumstances, it is possible that neither
party will have the funds necessary to consummate the transaction. See "Business
- - - - - - - -- Joint Venture Arrangements." In addition, the Company may experience
difficulty in locating a third party purchaser for its Joint Venture interest
and in obtaining a favorable sale price for such Joint Venture interest.

         Investments in Joint Ventures may involve the risk that the Company's
co-venturer may have economic or business interests or goals which, at a
particular time, are inconsistent with the interests or goals of the Company,
that such co-venturer may be in a position to take action contrary to the
Company's instructions, requests, policies or objectives, or that such
co-venturer may experience financial difficulties. Among other things, actions
by a co-venturer might subject property owned by the Joint Venture to
liabilities in excess of those contemplated by the terms of the joint venture
agreement or to other adverse consequences.

         Limitations on the Ability of the Company to Liquidate. For the first
three to eight years after commencement of this offering, the Company intends to
use any proceeds from the Sale of Properties or Mortgage Loans that are not
required to be distributed to stockholders in order to preserve the Company's
status as a REIT for federal income tax purposes to acquire additional
Properties, make additional Mortgage Loans and repay outstanding indebtedness on
the Line of Credit. The proceeds from the Sale of Secured Equipment Leases will
be used to fund additional Secured Equipment Leases, or to reduce the Company's
outstanding indebtedness on the Loan. If Listing occurs, the proceeds from Sales
may be reinvested in other Properties, Mortgage Loans, or Secured Equipment
Leases for an indefinite period of time. Unless Listing occurs within eight
years after commencement of the offering, the Company will undertake, to the
extent consistent with the Company's objective of qualifying as a REIT, the
orderly Sale of the Company's assets, the distribution of the Net Sales Proceeds
of such Sales to stockholders, and will engage only in activities related to its
orderly liquidation unless the stockholders elect otherwise. Neither the Advisor
nor the Board of Directors may be able to control the timing of Sales due to
market conditions, and there can be no assurance that the Company will be able
to sell its assets so as to return stockholders' aggregate Invested Capital, to
generate a profit for the stockholders, or to fully satisfy its debt
obligations. Invested Capital, in the aggregate, will be returned to
stockholders upon disposition of the Properties only if the Properties are sold
for more than their original purchase price, although return of capital, for
federal income tax purposes, is not necessarily limited to stockholder
distributions following Sales of Properties. See "Federal Income Tax
Considerations." In the event that a purchase money obligation is taken in
partial payment of the sales price of a Property, the proceeds of the Sale will
be realized over a period of years. Further, entering into Mortgage Loans with
terms of 15 to 20 years and Secured Equipment Leases with terms of seven years
may cause any intended liquidation of the Company to be delayed beyond the time
of disposition of the Properties and until such time as the Mortgage Loans and
Secured Equipment Leases expire or are sold.

         Risks Relating to Tenant Purchase Rights. Certain tenants are expected
to have the right to purchase the Property from the Company, commencing a
specified number of years after the date of the lease, which may lessen the
ability of the Advisor and the Board of Directors to freely control the Sale of
the Property. The leases also generally provide the tenant with a right of first
refusal on any proposed sale provisions. See "Business -Description of Leases --
Right of Tenant to Purchase." A tenant will have no obligation to purchase the
restaurant it leases.

         Risks of Real Property Investments. The value of leased Properties such
as those to be acquired by the Company, the ability of the tenants to pay rent
on a timely basis, and the amount of the rent, may be adversely affected by
certain changes in general or local economic or market conditions, increased
costs of energy or food products, increased costs and shortages of labor,
competitive factors, fuel shortages, quality of restaurant management, the
ability of a Restaurant Chain to fulfill any obligations to operators of its
restaurants, limited alternative uses for the building, changing consumer
habits, condemnation or uninsured losses, changing demographics, changing
traffic patterns, inability to remodel outmoded restaurants as required by the
franchise or lease agreement, voluntary termination by a tenant of its
obligations under a lease, and other factors. Neither the Company nor the Board
of Directors can control these factors.

         Each Property will have a single tenant, and tenants may lease more
than one Property. Events such as the default or financial failure of a tenant
therefore could cause one or more Properties to become vacant under certain
circumstances. Vacancies would reduce the cash receipts of the Company and, at
least until the Company is able to re-lease any such Properties, could decrease
their ultimate resale value. The value of the Company's Properties will depend
principally upon the value of the leases of the Properties. Minor defaults by a
tenant may continue for some time before the Advisor or Board of Directors
determines that it is in the interest of the Company to evict that tenant.

                                      -12-

<PAGE>

           If a Property becomes vacant, the Company may be unable either to
re-lease the Property for the rent due under the prior lease or to re-lease the
Property without incurring additional expenditures relating to the Property. The
Company could experience delays in enforcing its rights against, and collecting
rents (and, under certain circumstances, real estate taxes and insurance costs)
due from, a defaulting tenant.

         The Company will not be a party to any franchise agreement between a
Restaurant Chain and a tenant, and such agreement could therefore be modified or
canceled without notice to, or the prior consent of, the Company. In that event,
the tenant could be required to cease its operations at a Property, although the
tenant's obligation to pay rent to the Company would continue. Before operations
at the Property could resume, however, the Company would be required to locate a
new tenant acceptable to a Restaurant Chain.

         The inability of tenants to make lease payments or of borrowers to make
Mortgage Loan payments as a result of any of these factors could result in a
decrease in the amount of cash available to make Distributions to the
stockholders.

         If the Company, as lessor, incurs any liability which is not fully
covered by insurance, the Company would be liable for such amounts, and returns
to the stockholders could be reduced. See "Business -- Description of Leases -
Insurance, Taxes, Maintenance, and Repairs" for a description of the types of
insurance that the leases of the Properties will require the tenant to obtain.

         Adverse Trends in Restaurant Industry. The Properties in which the
Company intends to invest are expected to be operated by Restaurant Chains
within the fast-food, family-style, or casual dining segments of the restaurant
industry, and the Company does not intend to invest in other segments of the
restaurant industry. The success of the future operations of fast-food,
family-style, and casual dining segments will depend largely on their ability to
adapt to dominant trends in the restaurant industry, including greater
competitive pressures, increased consolidation of the leading fast-food chains,
industry overbuilding, dependence on consumer spending and dining patterns and
changing demographics, the introduction of new concepts and menu items,
availability of labor, levels of food prices, and general economic conditions.
See "Business -- General" for a description of the size and nature of the
restaurant industry and current trends in the industry. The success of a
particular Restaurant Chain concept, the Restaurant Chain's ability to fulfill
any obligations to operators of its restaurants, and trends in the fast-food,
family-style, and casual dining segments of the restaurant industry will affect
the income that the Company derives from restaurants which are part of such
Restaurant Chain.

         Risks Resulting From Competition. The Company will compete with other
entities, including Affiliates, for the acquisition of restaurant sites and
completed restaurants. See "Conflicts of Interest -- Prior and Future Programs."
In addition, the restaurant business is highly competitive, and it is
anticipated that any restaurant Property acquired by the Company will compete
with other restaurants in the vicinity. The extent to which the Company will be
entitled to receive rent, in the form of percentage rent, in excess of the base
rent (including automatic increases in the base rent) for the Properties will
depend in part on the ability of the tenants to compete successfully with other
restaurants in the vicinity. In addition, the Company will compete with other
financing sources for suitable tenants and properties.

         Possible Environmental Liabilities. Under various federal and state
environmental laws and regulations, a current or previous owner or operator of
real estate may be required to investigate and clean up certain hazardous or
toxic substances, asbestos-containing materials, or petroleum product releases
at the property, and may be held liable to a governmental entity or to third
parties for property damage and for investigation and cleanup costs incurred by
such parties in connection with the contamination. In addition, some
environmental laws create a lien on the contaminated site in favor of the
government for damages and costs it incurs in connection with the contamination.
The presence of contamination or the failure to remediate contaminations may
adversely affect the owner's ability to sell or lease real estate or to borrow
using the real estate as collateral. The owner or operator of a site may be
liable under common law to third parties for damages and injuries resulting from
environmental contamination emanating from the site.

         All of the Properties will be acquired by the Company subject to
satisfactory Phase I environmental assessments or satisfactory Phase II
environmental assessments. A Phase I or Phase II environmental assessment may be
determined by the Board of Directors or the Advisor to be satisfactory if a
problem exists and has not been resolved at the time the Property is acquired
provided that the seller has agreed in writing to indemnify the Company. There
can be no assurance, however, that any seller will be able to pay under an
indemnity obtained by the Company. Further, no assurances can be given that all
environmental liabilities have been identified or that

                                      -13-

<PAGE>


no prior owner, operator or current occupant has created an environmental
condition not known to the Company. Moreover, no assurances can be given that
(i) future laws, ordinances or regulations will not impose any material
environmental liability or (ii) the current environmental condition of the
Properties will not be affected by tenants and occupants of the Properties, by
the condition of land or operations in the vicinity of the Properties (such as
the presence of underground storage tanks), or by third parties unrelated to the
Company.

         Risks Relating to Unspecified Secured Equipment Leases. Prospective
stockholders have no information to assist them in evaluating the merits of any
Secured Equipment Lease entered into after the date of this Prospectus. No
assurance can be given that the Company will be successful in identifying
additional operators or negotiating additional Secured Equipment Leases on
financially attractive terms or that lessees will fulfill their obligations
under Secured Equipment Leases.

TAX RISKS

   
         Failure to Qualify as a REIT. The Company operates as a REIT for
federal income tax purposes. A qualified REIT generally is not taxed at the
corporate level on income it currently distributes to its stockholders, so long
as it distributes at least 95% of its real estate investment trust taxable
income. See "Federal Income Tax Considerations -- Taxation of the Company." The
Company expects to have qualified as a REIT in its taxable years ending through
December 31, 1996, but no assurance can be given that it did so qualify or that
it will continue to qualify in the future. In this regard, based on certain
representations and assumptions, the Company has received an opinion of tax
counsel to the Company ("Counsel") to the effect that the Company qualified as a
REIT for the taxable years ending through December 31, 1996, that the Company is
organized in conformity with the requirements for qualification as a REIT, and
that the Company's proposed method of operation will enable it to meet the
requirements for qualification as a REIT for federal income tax purposes.
Qualification as a REIT, however, involves the application of highly technical
and complex Code provisions as to which there are only limited judicial and
administrative interpretations. Certain facts and circumstances which may be
wholly or partially beyond the Company's control may affect its ability to
qualify on an ongoing basis as a REIT. In addition, no assurance can be given
that future legislation, new regulations, administrative interpretations or
court decisions will not significantly change the tax laws (or the application
thereof) with respect to qualification as a REIT for federal income tax purposes
or the federal income tax consequences of such qualification. The opinion of
Counsel is not binding on the Internal Revenue Service ("IRS") or the courts.
    

   
         Risks Relating to Leases of Properties. Counsel is of the opinion,
based upon certain assumptions, that the leases of Properties where the Company
owns the underlying land constitute leases for federal income tax purposes.
However, with repsect to the Properties where the Company does not own the
underlying land, Counsel is unable to render this opinion. If the lease of a
Property does not constitute a lease for federal income tax purposes, it would
be treated as a financing arrangement. In the opinion of Counsel, the income
derived from such a financing arrangement would satisfy the 75% and the 95%
gross income tests for REIT qualification because it would be considered to be
interest on an obligation secured by an interest in real property. Nevertheless,
the recharacterization of a lease in this fashion may have adverse tax
consequences for the Company, in particular that the Company would not be
entitled to claim depreciation deductions with respect to such Property
(although the Company would be entitled to treat part of the payments it would
receive under the arrangements as the repayment of principal). In such event, in
certain taxable years the Company's taxable income, and the corresponding
obligation to distribute 95% of such income, would be increased.
    

         Risks Relating to the Secured Equipment Leases. In order to qualify as
a REIT for federal income tax purposes, not more than 25% of the Company's total
assets may be represented by personal property, or loans secured by personal
property on certain testing dates. In addition, loans secured by personal
property made to each borrower must represent less than 5% of the Company's
total assets on such testing dates. Counsel is of the opinion, based on certain
assumptions, that the Secured Equipment Leases will be treated as loans secured
by personal property for federal income tax purposes. The Company believes that
the value of the Secured Equipment Leases together with any personal property
owned by the Company, will in the aggregate represent less than 25% of the
Company's total assets and that the value of the Secured Equipment Leases
entered into with any particular lessee will represent less than 5% of the
Company's total assets. Counsel has relied on the representations of the Company
regarding such values in rendering its opinion as to the qualification of the
Company as a REIT. If the Company fails to satisfy the 25% test or the 5% test
either at the time of the offering or on any subsequent testing date, the
Company will fail to qualify (or cease to qualify, as the case may be) as a REIT
for federal income tax purposes. In addition, if, contrary to the opinion of
Counsel, the Secured Equipment Leases are not treated as loans, but are instead
treated as leases for federal income tax purposes, income from the Secured
Equipment Leases will generally not satisfy either the 95% or the 75% gross
income tests for REIT qualification. See "Federal Income Tax Considerations --
Taxation of the Company,"and "-- Characterization of the Secured Equipment
Leases."

         Risk of REIT Disqualification. If, in any taxable year, the Company
were to fail to qualify as a REIT for federal income tax purposes, it would not
be allowed a deduction for dividends to stockholders in computing taxable income
and would be subject to federal income tax (including any applicable alternative
minimum tax) on its taxable income at regular corporate rates. In addition,
unless entitled to relief under certain statutory provisions, the Company would
be disqualified from treatment as a REIT for federal income tax purposes for the
four taxable years following the year during which REIT qualification is lost.
The additional tax liability resulting from the failure to so qualify would
significantly reduce the amount of funds available to make Distributions to
stockholders. Distributions to stockholders generally would be taxable as
ordinary income to the extent of current and accumulated earnings and profits
and, subject to certain limitations, would be eligible for the corporate
dividends received deduction.  Although the Company intends to operate in a
manner designed to permit it to qualify as a REIT for federal income tax
purposes, it is possible that future economic, market, legal, tax, or other
events or circumstances could cause it to fail to so qualify.  See "Federal
Income Tax Considerations -- Taxation of the Company."

                                      -14-

<PAGE>


         Risk Associated With Distribution Requirements. The Company may be
required, under certain circumstances, to accrue as income for tax purposes
interest, rent and other items treated as earned for tax purposes but not yet
received. In addition, the Company may be required not to accrue as expenses for
tax purposes certain items which actually have been paid or certain of the
Company's deductions might be disallowed by the Service. In any such event, the
Company could have taxable income in excess of cash available for distribution.
If the Company has taxable income in excess of cash available for distribution,
the Company could be required to borrow funds or liquidate investments on
unfavorable terms in order to meet the distribution requirement applicable to a
REIT. See "Federal Income Tax Considerations -- Taxation of the Company --
Distribution Requirements."

         Restrictions on Maximum Share Ownership. In order for the Company to
qualify as a REIT, no more than 50% of the value of the outstanding equity
securities may be owned, directly or indirectly (applying certain attribution
rules), by five or fewer individuals (or certain entities) at any time during
the last half of the Company's taxable year. To ensure that the Company will not
fail to qualify as a REIT under this test, the Company's Articles of
Incorporation include certain provisions restricting the accumulation of Shares.
These restrictions may (i) discourage a change of control of the Company; (ii)
deter individuals and entities from making tender offers for Shares, which
offers may be attractive to stockholders; or (iii) limit the opportunity for
stockholders to receive a premium for their Shares in the event a stockholder is
making purchases of Shares in order to acquire a block of Shares.

         Other Tax Liabilities.  Even if the Company qualifies as a REIT for
federal income tax purposes, it may be subject to certain federal, state and
local taxes on its income and property.  See "Federal Income Tax Considera-
tions -- State and Local Taxes."

         Changes in Tax Laws. The discussions of the federal income tax aspects
of the offering are based on current law, including the Code, the Regulations
issued thereunder, certain administrative interpretations thereof, and court
decisions. Consequently, future events that modify or otherwise affect those
provisions may result in treatment for federal income tax purposes of the
Company and the stockholders that is materially and adversely different from
that described in this Prospectus, both for taxable years arising before and
after such events. There is no assurance that future legislation and
administrative interpretations will not be retroactive in effect.


                   SUITABILITY STANDARDS AND HOW TO SUBSCRIBE

SUITABILITY STANDARDS

         The Shares offered hereby are suitable only as a long-term investment
for persons of adequate financial means who have no need for liquidity in this
investment. Initially, there is not expected to be any public market for the
Shares, which means that it may be difficult to sell Shares. See "Summary of the
Articles of Incorporation and Bylaws -- Restrictions on Ownership" for a
description of the transfer requirements. As a result, the Company has
established suitability standards which require investors to have either (i) a
net worth (exclusive of home, furnishings, and personal automobiles) of at least
$45,000 and an annual gross income of at least $45,000, or (ii) a net worth
(exclusive of home, furnishings, and personal automobiles) of at least $150,000.

         Iowa, Maine, Massachusetts, Missouri, New Hampshire, North Carolina,
Ohio, Pennsylvania and Tennessee have established suitability standards
different from those established by the Company, and Shares will be sold only to
investors in those states who meet the special suitability standards set forth
below.

         IOWA, MASSACHUSETTS, MISSOURI, NORTH CAROLINA AND TENNESSEE -- The
investor has either (i) a net worth (exclusive of home, furnishings, and
personal automobiles) of at least $60,000 and an annual gross income of at least
$60,000, or (ii) a net worth (exclusive of home, furnishings, and personal
automobiles) of at least $225,000.

         MAINE -- The investor has either (i) a net worth (exclusive of home,
furnishings, and personal automobiles) of at least $50,000 and an annual gross
income of at least $50,000, or (ii) a net worth (exclusive of home, furnishings,
and personal automobiles) of at least $200,000.

         NEW HAMPSHIRE -- The investor has either (i) a net worth (exclusive of
home, furnishings, and personal automobiles) of at least $125,000 and an annual
gross income of at least $50,000, or (ii) a net worth (exclusive of home,
furnishings, and personal automobiles) of at least $250,000.

         OHIO -- The investor's investment in the Shares shall not exceed 10% of
the investor's net worth (exclusive of home, furnishings, and personal
automobiles).

                                      -15-

<PAGE>

         PENNSYLVANIA -- The investor has (i) a net worth (exclusive of home,
furnishings, and personal automobiles) of at least ten times the investor's
investment in the Company, and (ii) either (a) a net worth (exclusive of home,
furnishings, and personal automobiles) of at least $45,000 and an annual gross
income of at least $45,000, or (b) a net worth (exclusive of home, furnishings,
and personal automobiles) of at least $150,000.

         The foregoing suitability standards must be met by the investor who
purchases the Shares. If the investment is being made for a fiduciary account
(such as an IRA, Keogh Plan, or corporate pension or profit-sharing plan), the
beneficiary, the fiduciary account, or any donor or grantor that is the
fiduciary of the account who directly or indirectly supplies the investment
funds must meet such suitability standards.

         In addition, under the laws of certain states, investors may transfer
their Shares only to persons who meet similar standards, and the Company may
require certain assurances that such standards are met. Investors should read
carefully the requirements in connection with resales of Shares as set forth in
the Articles of Incorporation and as summarized under "Summary of the Articles
of Incorporation and Bylaws -- Restrictions of Ownership."

         In purchasing Shares, custodians or trustees of employee pension
benefit plans or IRAs may be subject to the fiduciary duties imposed by the
Employee Retirement Income Security Act of 1974 ("ERISA") or other applicable
laws and to the prohibited transaction rules prescribed by ERISA and related
provisions of the Code. See "Federal Income Tax Considerations -- Retirement
Plan Stockholders." In addition, prior to purchasing Shares, the trustee or
custodian of an employee pension benefit plan or an IRA should determine that
such an investment would be permissible under the governing instruments of such
plan or account and applicable law. For information regarding "unrelated
business taxable income," see "Federal Income Tax Considerations -- Taxation of
Stockholders -- Tax-Exempt Stockholders."

         In order to insure adherence to the suitability standards described
above, requisite suitability standards must be met, as set forth in the
Subscription Agreement in one of the forms attached hereto as Exhibit D. In
addition, Soliciting Dealers who sell Shares have the responsibility to make
every reasonable effort to determine that the purchase of Shares is a suitable
and appropriate investment for an investor. In making this determination, the
Soliciting Dealers will rely on relevant information provided by the investor,
including information as to the investor's age, investment objectives,
investment experience, income, net worth, financial situation, other
investments, and any other pertinent information. See "The Offering --
Subscription Procedures." Executed Subscription Agreements will be maintained in
the Company's records for six years.

HOW TO SUBSCRIBE

         An investor who meets the suitability standards described above may
subscribe for Shares by completing and executing the Subscription Agreement and
delivering it to a Soliciting Dealer, together with a check for the full
purchase price of the Shares subscribed for, payable to "SouthTrust Asset
Management Company of Florida, N.A., Escrow Agent." See "The Offering --
Subscription Procedures." Certain Soliciting Dealers who have "net capital," as
defined in the applicable federal securities regulations, of $250,000 or more
may instruct their customers to make their checks for Shares subscribed for
payable directly to the Soliciting Dealer. Care should be taken to ensure that
the Subscription Agreement is filled out correctly and completely. Partnerships,
individual fiduciaries signing on behalf of trusts, estates, and in other
capacities, and persons signing on behalf of corporations and corporate trustees
may be required to obtain additional documents from Soliciting Dealers. Any
subscription may be rejected by the Company in whole or in part, regardless of
whether the subscriber meets the minimum suitability standards.

         Certain Soliciting Dealers may permit investors who meet the
suitability standards described above to subscribe for Shares by telephonic
order to the Soliciting Dealer. This procedure may not be available in certain
states. See "The Offering -- Subscription Procedures" and "The Offering -- Plan
of Distribution."

        A minimum investment of 250 Shares ($2,500) is required. IRAs, Keogh
plans, and pension plans must make a minimum investment of at least 100 Shares
($1,000), except for Iowa tax-exempt investors who must make a minimum
investment of 250 Shares ($2,500). For Minnesota investors only, IRAs and
qualified plans must make a minimum investment of 200 Shares ($2,000). In
addition, Nebraska, New York, and North Carolina investors must make a minimum
investment of 500 Shares ($5,000). Following an initial subscription for at
least the required minimum investment, any investor may make additional
purchases in increments of one Share. Maine investors, however, may not make
additional purchases in amounts less than the applicable minimum investment
except with respect to Shares purchased pursuant to the Reinvestment Plan. See
"The Offering -- General," "The Offering -- Subscription Procedures," and
"Summary of Reinvestment Plan."

                                      -16-

<PAGE>

                           ESTIMATED USE OF PROCEEDS

         The table set forth below summarizes certain information relating to
the anticipated use of offering proceeds by the Company, assuming that 4,800,000
Shares and 27,500,000 Shares are sold. This offering is limited to 4,800,000
Shares until such time, if any, as the stockholders approve an increase in the
number of authorized Shares. See "Summary of Articles of Incorporation and
Bylaws - Description of Capital Stock." The Company estimates that 84% of Gross
Proceeds will be available for the purchase of Properties and the making of
Mortgage Loans, and approximately 9% of Gross Proceeds will be paid in fees and
expenses to Affiliates of the Company for their services and as reimbursement
for Offering Expenses incurred on behalf of the Company. While the estimated use
of proceeds set forth in the table below is believed to be reasonable, this
table should be viewed only as an estimate of the use of proceeds that may be
achieved.


<TABLE>
<CAPTION>

                                                           Maximum of 4,800,000 Shares   Maximum of 27,500,000 Shares
                                                         without stockholder approval(1)   with stockholder approval(2)
                                                         ------------------------------- ------------------------------
                                                                Amount    Percent            Amount      Percent
<S> <C>
GROSS PROCEEDS TO THE COMPANY (3).......................... $48,000,000    100.0%        $275,000,000     100.0%
Less:
   Selling Commissions to CNL
      Securities Corp. (3).................................   3,600,000      7.5%          20,625,000       7.5%
   Marketing Support and Due Diligence
      Expense Reimbursement Fee to
      CNL Securities Corp. (3).............................     240,000      0.5%           1,375,000       0.5%
   Offering Expenses (4)...................................   1,440,000      3.0%           8,250,000       3.0%
                                                             ----------     -----        ------------     ------

NET PROCEEDS TO THE COMPANY................................  42,720,000     89.0%         244,750,000      89.0%
Less:
   Acquisition Fees to the Advisor (5) ....................   2,160,000      4.5%          12,375,000       4.5%
   Acquisition Expenses (6)................................     240,000      0.5%           1,375,000       0.5%
   Initial Working Capital Reserve ........................      (7)                          (7)
                                                             ----------     -----        ------------     ------

CASH PAYMENT FOR PURCHASE OF PROPERTIES
   AND THE MAKING OF MORTGAGE LOANS
   BY THE COMPANY (8)...................................... $40,320,000     84.0%        $231,000,000      84.0%
                                                            ===========     =====        ============     ======

</TABLE>

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

FOOTNOTES:

(1)   Includes 100,000 Shares that may be sold only pursuant to the Reinvestment
      Plan.
(2)   Offering proceeds will exceed $48,000,000 only if the stockholders approve
      an increase in the number of authorized Shares. Includes 2,500,000 Shares
      that may be sold only pursuant to the Reinvestment Plan.
(3)   Gross Proceeds of the offering are calculated as if all Shares are sold at
      $10.00 per Share and do not take into account any reduction in Selling
      Commissions. See "The Offering -- Plan of Distribution" for a description
      of the circumstances under which Selling Commissions may be reduced,
      including commission discounts available for purchases by registered
      representatives or principals of the Managing Dealer or Soliciting
      Dealers, certain Directors and officers and certain investment advisers.
      Selling Commissions are calculated assuming that reduced commissions are
      not paid in connection with the purchase of any Shares. The Shares are
      being offered to the public through CNL Securities Corp., which will
      receive Selling Commissions of 7.5% on all sales of Shares and will act as
      Managing Dealer. The Managing Dealer is an Affiliate of the Advisor. Other
      broker-dealers may be engaged as Soliciting Dealers to sell Shares and
      reallowed Selling Commissions of up to 7% with respect to Shares which
      they sell. In addition, all or a portion of the marketing support and due
      diligence expense reimbursement fee may be reallowed to certain Soliciting
      Dealers for expenses incurred by them in selling the Shares, including
      reimbursement for bona fide expenses incurred in connection with due
      diligence activities. See "The Offering -- Plan of Distribution" for a
      more complete description of this fee.
(4)   Offering Expenses include legal, accounting, printing, escrow, filing,
      registration, qualification, and other expenses of the organization of the
      Company and the offering of the Shares, but exclude Selling Commissions
      and the marketing support and due diligence expense reimbursement fee. The
      Advisor will pay all Offering Expenses which exceed 3% of Gross Proceeds.
(5)   Acquisition Fees include all fees and commissions paid by the Company to
      any person or entity in connection with the purchase, development or
      construction of any Property or investing in any Mortgage Loan, including
      to Affiliates or nonaffiliates.  Acquisition Fees do not include
      Acquisition Expenses.
(6)   Represents Acquisition Expenses that are neither reimbursed to the Company
      nor included in the purchase price of the Properties, and on which rent is
      not received, but does not include certain expenses associated with
      Property acquisitions that are part of the purchase price of the
      Properties, that are included in the basis of the Properties, and on which
      rent is received. Acquisition Expenses include any and all expenses
      incurred by the Company, the Advisor, or any Affiliate of the Advisor in
      connection with the selection or acquisition of any Property or the making
      of any Mortgage Loan, whether or not acquired or made, including, without
      limitation, legal fees and expenses, travel and communication expenses,
      costs of appraisals, nonrefundable option payments on property not
      acquired, accounting fees and expenses, taxes, and title insurance, but
      exclude Acquisition Fees. The expenses that are attributable to the seller
      of the Properties and part of the purchase price of the Properties is
      anticipated to range between 1% and 2% of Gross Proceeds.
(7)   Because leases will be on a "triple-net" basis, it is not anticipated that
      a permanent reserve for maintenance and repairs will be established.
      However, to the extent that the Company has insufficient funds for such
      purposes, the Advisor may contribute to the Company an aggregate amount of
      up to 1% of the net offering proceeds available to the Company for
      maintenance and repairs. The Advisor also may, but is not required to,
      establish reserves from offering proceeds, operating funds, and the
      available proceeds of any Sales.
(8)   Offering proceeds designated for investment in Properties or the making of
      Mortgage Loans temporarily may be invested in short-term, highly liquid
      investments with appropriate safety of principal.

                                      -17-

<PAGE>


                            MANAGEMENT COMPENSATION

         The table below summarizes the types, recipients, methods of
computation, and estimated amounts of all compensation, fees, and distributions
to be paid directly or indirectly by the Company to the Advisor and its
Affiliates, exclusive of any distributions to which the Advisor or its
Affiliates may be entitled by reason of their purchase and ownership of Shares.
See "The Advisor and the Advisory Agreement." For information concerning
compensation to the Directors, see "Management."

         A maximum of 27,500,000 Shares ($275,000,000) may be sold, subject to
approval by the stockholders of an increase in the number of authorized Shares.
See "Summary of Articles of Incorporation and Bylaws Description of Capital
Stock." This amount includes 2,500,000 Shares that may be sold only pursuant to
the Reinvestment Plan. If the stockholders do not approve an increase in the
number of authorized Shares, a maximum of 4,800,000 shares may be sold. This
amount includes 100,000 shares that may be sold only pursuant to the
Reinvestment Plan.

         The following arrangements for compensation and fees to the Advisor and
its Affiliates were not determined by arm's-length negotiations. See "Conflicts
of Interest." There is no item of compensation and no fee that can be paid to
the Advisor or its Affiliates under more than one category.

                                      -18-

<PAGE>

<TABLE>
<CAPTION>

- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
  Type of
Compensation                                                                                                    Estimated
and Recipient                                 Method of Computation                                          Maximum Amount
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
                                                    Offering Stage
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
Selling Com-        Selling Commissions of 7.5% per Share on all Shares sold, subject to       $20,625,000 if 27,500,000 Shares
missions to         reduction under certain circumstances as described in "The Offering-       are sold; $3,600,000 if 4,800,000
Managing            Plan of Distribution." Soliciting Dealers may be reallowed Selling         Shares are sold.
Dealer and          Commissions of up to 7% with respect to Shares they sell.
Soliciting
Dealers
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
Marketing           Expense allowance of 0.5% of Gross Proceeds to the Managing Dealer,        $1,375,000 if 27,500,000 Shares
support and         all or a portion of which may be reallowed to Soliciting Dealers.          are sold; $240,000 if 4,800,000
due diligence       The Managing Dealer will pay all sums attributable to bona fide due        Shares are sold.
expense             diligence expenses from this fee.
reimbursement
fee to
Managing
Dealer and
Soliciting
Dealers
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
Reimbursement       Actual expenses incurred, except that the Advisor will pay all such        Amount is not determinable at this
to the              expenses in excess of 3% of Gross Proceeds.                                time but will not exceed 3% of
Advisor and                                                                                    Gross Proceeds, $8,250,000 if
its Affiliates                                                                                 $27,500,000 Shares are sold;
for Offering                                                                                   $1,440,000 if 4,800,000 Shares are
Expenses                                                                                       sold.
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
                                            Acquisition Stage
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
Acquisition         4.5% of Gross Proceeds payable to the Advisor as Acquisition Fees.         $12,375,000 if 27,500,000 Shares
Fee to the                                                                                     are sold; $2,160,000 if 4,800,000
Advisor                                                                                        Shares are sold.

   
Other               Any fees paid to Affiliates of the Advisor in connection with the          Amount is not determinable at this
Acquisition         financing, development, construction or renovation of a Property.          time.
Fees to             Payment of such fees will be subject to approval by the Board of
Affiliates of       Directors, including a majority of the Independent Directors, not
the Advisor         otherwise interested in the transaction.
    
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
Reimbursement       Reimbursement to the Advisor and its Affiliates for expenses actually      Acquisition Expenses, which are
of Acquisition      incurred.                                                                  based on a number of factors,
Expenses to                                                                                    including the purchase price of the
the Advisor                                                                                    Properties, are not determinable at
and its                                                                                        this time.
Affiliates

                                      -19-


<PAGE>

                      The total of all Acquisition Fees and any Acquisition Expenses payable
                      to the Advisor and its Affiliates shall be reasonable and shall not
                      exceed an amount equal to 6% of the Real Estate Asset Value of a
                      Property, or in the case of a Mortgage Loan, 6% of the funds
                      advanced, unless a majority of the Board of Directors, including a
                      majority of the Independent Directors not otherwise interested in the
                      transaction, approves fees in excess of this limit subject to a
                      determination that the transaction is commercially competitive, fair and
                      reasonable to the Company. Acquisition Fees shall be reduced to the
                      extent that, and if necessary to limit, the total compensation paid to all
                      persons involved in the acquisition of any Property to the amount
                      customarily charged in arms-length transactions by other persons or
                      entities rendering similar services as an ongoing public activity in the
                      same geographical location and for comparable types of Properties,
                      and to the extent that other acquisition fees, finder's fees, real estate
                      commissions, or other similar fees or commissions are paid by any
                      person in connection with the transaction.
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------

- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
                                                   Operational Stage
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
Asset                 A monthly Asset Management Fee in an amount equal to one-twelfth         Amount is not determinable at this
Management            of .60% of Company's Real Estate Asset Value and the                     time. The amount of the Asset
Fee to the            outstanding principal amount of the Mortgage Loans as of the end of      Management Fee will depend
Advisor               the preceding month. Specifically, Real Estate Asset Value equals the    upon, among other things, the cost
                      amount invested in the Properties wholly owned by the Company,           of the Properties and the amount
                      determined on the basis of cost, plus, in the case of Properties owned   invested in Mortgage Loans.
                      by any Joint Venture or partnership in which the Company is a co-
                      venturer or partner, the portion of the cost of such Properties paid by
                      the Company, exclusive of Acquisition Fees and Expenses.  The Asset
                      Management Fee, which will not exceed fees which are competitive for
                      similar services in the same geographic area, may or may not be
                      taken, in whole or in part as to any year, in the sole discretion of the
                      Advisor.  All or any portion of the Asset Management Fee not taken as
                      to any fiscal year shall be deferred without interest and may be taken
                      in such other fiscal year as the Advisor shall determine.
- - - - - - - -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                      -20-

<PAGE>

<TABLE>
<CAPTION>

- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
  Type of
Compensation                                                                                                    Estimated
and Recipient                                 Method of Computation                                          Maximum Amount
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
Reimbursement         Operating Expenses (which, in general, are those expenses relating to    Amount is not determinable at this
to the                administration of the Company on an ongoing basis) will be reim-         time.
Advisor and           bursed by the Company. To the extent that Operating Expenses
Affiliates for        payable or reimbursable by the Company, in any four consecutive
operating ex-         fiscal quarters (the "Expense Year"), exceed (the "Excess Amount")
penses                the greater of 2% of Average Invested Assets or 25% of Net Income
                      (the "2%/25% Guidelines") and the Independent Directors determine
                      that the Excess Amount was justified based on unusual nonrecurring
                      factors which they deem sufficient, the Excess Amount may be carried
                      over and included in Operating Expenses in subsequent Expense
                      Years, and reimbursed to the Advisor in one or more of such years, but
                      only to the extent such reimbursement would not cause the
                      Company's Operating Expenses to exceed the 2%/25% Guidelines in
                      any Expense Year. Within 60 days after the end of any fiscal quarter
                      of the Company for which total Operating Expenses (for the Expense
                      Year) exceed the 2%/25% Guidelines and the Independent Directors
                      determine that the Excess Amount was justified, there shall be sent to
                      the stockholders a written disclosure of such fact, together with an
                      explanation of the factors the Independent Directors considered in
                      determining that such Excess Amount was justified. In the event the
                      Independent Directors do not determine that such Excess Amount was
                      justified, the Advisor shall reimburse the Company at the end of the
                      Expense Year the amount by which the total Operating Expenses paid
                      or incurred by the Company exceed the limitations herein provided.
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
   
Soliciting            An annual fee of .20% of Invested Capital on December 31 of each         Amount is not determinable at this
Dealer                year, commencing on December 31 of the year following the year in        time. Until such time as assets are
Servicing Fee         which the related offering terminates, generally payable to the          sold, the estimated amounts
to Managing           Managing Dealer, which in turn may reallow all or a portion of such fee  payable to the Managing Dealer for
Dealer                to Soliciting Dealers whose clients hold Shares on such date.            each of the years following the year
                      In general, Invested Capital is the amount of cash paid by the           of termination of the offering are
                      stockholders to the Company for their Shares, reduced by certain prior   expected to be $550,000 if
                      Distributions to the stockholders from the Sale of one or more           27,500,000 Shares are sold;
                      Properties, Mortgage Loans or Secured Equipment Leases. The Soliciting   $96,000 if 4,800,000 Shares are
                      Dealer Servicing Fee will terminate as of the beginning of any year      sold. The maximum total amount
                      in which the Company is liquidated or in which Listing occurs, provided, payable to the Managing Dealer
                      however, that any previously accrued but unpaid portion of the           through December 31, 2005 is
                      Soliciting Dealer Servicing Fee may be paid in such year or any          $3,300,000 if 27,500,000 Shares
                      subsequent year. Accordingly, the Soliciting Dealer Servicing Fee        are sold; $576,000 of 4,800,000
                      will not be paid after December 31, 2005.                                Shares are sold.
    
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------

                                      -21-

<PAGE>



</TABLE>
<TABLE>
<CAPTION>

- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
  Type of
Compensation                                                                                                    Estimated
and Recipient                                 Method of Computation                                          Maximum Amount
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
Deferred              A deferred, subordinated real estate disposition fee, payable upon       Amount is not determinable at this
subordinated          Sale of one more Properties, in an amount equal to the lesser of (i)     time. The amount of this fee, if it
real estate           one-half of a Competitive Real Estate Commission, or (ii) 3% of the      becomes payable, will depend
disposition fee       sales price of such Property or Properties. Payment of such fee shall    upon the price at which Properties
payable to the        be made only if the Advisor provides a substantial amount of services    are sold.
Advisor from          in connection with the Sale of a Property or Properties and shall be
a Sale or             subordinated to receipt by the stockholders of Distributions equal to
Sales of a            the sum of (i) their aggregate Stockholders' 8% Return and (ii) their
Property not          aggregate Invested Capital. If, at the time of a Sale, payment of the
in liquidation        disposition fee is deferred because the subordination conditions have
of the                not been satisfied, then the disposition fee shall be paid at such later
Company               time as the subordination conditions are satisfied.  Upon Listing, if the
                      Advisor has accrued but not been paid such real estate disposition fee,
                      then for purposes of determining whether the subordination conditions
                      have been satisfied, stockholders will be deemed to have received a
                      Distribution in the amount equal to the product of the total number of
                      Shares outstanding and the average closing price of the Shares over
                      a period, beginning 180 days after Listing, of 30 days during which the
                      Shares are traded.
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
Subordinated          At such time, if any, as Listing occurs, the Advisor shall be paid the   Amount is not determinable at this
Incentive Fee         Subordinted Incentive Fee in an amount equal to 10% of the amount        time.
payable to the        by which (i) the market payable to the value of the Company (as defined
Advisor at            below) plus the total Distributions made to stockholders from the Company's
such time, if         inception until the date of Listing exceeds (ii) the sum of (A) 100% of
any, as Listing       Invested Capital and (B) the total Distributions required to be made to
occurs                the stockholders in order to pay the Stockholders' 8% Return from
                      inception through the date the market value is determined. For
                      purposes of calculating the Subordinated Incentive Fee, the market
                      value of the Company shall be the average closing price or average
                      of bid and asked price, as the case may be, over a period of 30 days
                      during which the Shares are traded with such period beginning 180
                      days after Listing. The Subordinated Incentive Fee will be reduced by
                      the amount of any prior payment to the Advisor of a deferred,
                      subordinated share of Net Sales Proceeds from Sales of assets of the
                      Company.
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
Deferred,             A deferred, subordinated share equal to 10% of Net Sales Proceeds        Amount is not determinable at this
subordinated          from Sales of a Property or Secured Equipment Lease remaining after      time.
share of Net          receipt by the stockholders of Distributions equal to the sum of (i)
Sales                 the Stockholders' 8% Return and (ii) 100% of Invested Capital. Following
Proceeds              Listing, no share of Net Sales Proceeds will be paid to the Advisor.
from a Sale or
Sales of a
Property or
Secured
Equipment
Lease not in
liquidation of
the Company
payable to the
Advisor
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                      -22-

<PAGE>


<TABLE>
<CAPTION>

- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
  Type of
Compensation                                                                                                    Estimated
and Recipient                                 Method of Computation                                          Maximum Amount
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
   
Secured               A fee paid to the Advisor out of the proceeds of the Loan for            Amount is not determinable at this
Equipment             negotiating Secured Equipment Leases and supervising the Secured         time.
Lease Ser-            Equipment Lease program equal to 2% of the purchase price of the
vicing Fee to         Equipment subject to each Secured Equipment Lease and paid upon
the Advisor           entering into such lease. No other fees will be payable in connection
                      with the Secured Equipment Lease program.
    
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
Reimbursement         Repayment by the Company of actual expenses incurred.                    Amount not determinable at this
to the                                                                                         time.
Advisor and
Affiliates for
Secured
Equipment
Lease
servicing ex-
penses
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                     -23-

<PAGE>


<TABLE>
<CAPTION>

- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
  Type of
Compensation                                                                                                    Estimated
and Recipient                                 Method of Computation                                          Maximum Amount
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
                                                   Liquidation Stage
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
Deferred,             A deferred, subordinated real estate disposition fee, payable upon       Amount is not determinable at this
subordinated          Sale of one more Properties, in an amount equal to the lesser of (i)     time. The amount of this fee, if it
real estate           one-half of a Competitive Real Estate Commission, or (ii) 3% of the      becomes payable, will depend
disposition fee       sales price of such Property or Properties. Payment of such fee shall    upon the price at which Properties
payable to the        be made only if the Advisor provides a substantial amount of services    are sold.
Advisor from          in connection with the Sale of a Property or Properties and shall be
a Sale or             subordinated to receipt by the stockholders of Distributions equal to
Sales in              the sum of (i) their aggregate Stockholders' 8% Return and (ii) their
liquidation of        aggregate Invested Capital. If, at the time of a Sale, payment of the
the Company           disposition fee is deferred because the subordination conditions have
                      not been satisfied, then the disposition fee shall be paid at such later
                      time as the subordination conditions are satisfied.
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
Deferred,             A deferred, subordinated share equal to 10% of Net Sales Proceeds        Amount is not determinable at this
subordinated          from Sales of a Property or Secured Equipment Lease remaining            time.
share of Net          payable after receipt by the stockholders of Distributions equal to the
Sales                 sum of (i) the Stockholders' 8% Return and (ii) 100% of Invested
Proceeds              Capital. Following Listing, no share of Net Sales Proceeds will be paid
from a Sale or        to the Advisor.
Sales of a
Property or
Secured
Equipment
Lease in
liquidation of
the Company
payable to
the Advisor
- - - - - - - ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                      -24-

<PAGE>



                             CONFLICTS OF INTEREST

         The Company will be subject to various conflicts of interest arising
out of its relationship to the Advisor and its Affiliates, as described below.

         The following chart indicates the relationship between the Advisor and
those Affiliates that will provide services to the Company.



- - - - - - - ----------------------------                 ---------------------
|  CNL AMERICAN PROPERTIES |                 |                   |
|      FUND, INC.          |                 |  CNL Group, Inc.  |
|   (the Company)          |                 |                   |
- - - - - - - ----------------------------                 ---------------------
                |                                      |
                |                                      |
                |                                      |
       (Advisory Agreement)                            | 100%
                |                                      |
                |        ------------------------------------------
                |        |                                        |
     -------------------------------                   -------------------------
     |    CNL FUND ADVISORS, INC.  |                   |  CNL Securities Corp. |
     |     (Advisor to Company)    |                   |   (Managing Dealer)   |
     -------------------------------                   -------------------------




PRIOR AND FUTURE PROGRAMS

         Affiliates of the Advisor have organized over 100 other real estate
investments, currently have other real estate holdings, and in the future expect
to form, offer interests in, and manage other real estate programs in addition
to the Company, and make additional real estate investments. Some of these
(including 18 public partnerships) involve and will involve Affiliates of the
Advisor in the ownership, operation, leasing, and management of fast-food,
family-style and casual dining, including restaurants that may be suitable for
the Company.

         Certain of these affiliated public or private real estate programs
invest or may invest solely in fast-food, casual dining, and family-style
restaurants, may purchase properties concurrently with the Company and may lease
fast-food, casual dining, and family-style restaurant properties to operators
who also lease or operate certain of the Company's Properties. These properties,
if located in the vicinity of, or adjacent to, Properties acquired by the
Company may affect the Properties' gross revenues. Additionally, such other
programs may offer mortgage or equipment financing to the same or similar
entities as those targeted by the Company, thereby affecting the Company's
Mortgage Loan and Secured Equipment Lease programs. Such conflicts between the
Company and affiliated programs may affect the value of the Company's
investments as well as its Net Income. The Company believes that the Advisor has
established guidelines to minimize such conflicts. See "Certain Conflict
Resolution Procedures" below.

         An Affiliate of the Advisor currently is purchasing properties for a
private program that was organized to purchase, lease and/or finance fast-food
and family-style restaurant facilities, including furniture, fixtures, equipment
and start-up costs associated therewith. Such program generally will purchase
restaurant properties or an interest therein only when furniture, fixtures,
equipment and start-up costs also will be supplied by the program. It is not
expected that the financing offered by such program will be segregable and,
therefore, the program will not compete with the Company for lessees. If the
equipment arrangement offered by such program becomes segregable, a conflict
could arise between such program and the Company for lessees.

                                      -25-

<PAGE>


ACQUISITION OF PROPERTIES

         Affiliates of the Advisor regularly have opportunities to acquire
restaurant properties of a type suitable for acquisition by the Company as a
result of their existing relationships and past experience with various
fast-food, family-style and casual dining restaurant chains and their
franchisees. See "Business -- General." A purchaser who wishes to acquire one or
more of these properties must do so within a relatively short period of time,
occasionally at a time when the Company (due to insufficient funds, for example)
may be unable to make the acquisition.

         In an effort to address these situations and preserve the acquisition
opportunities for the Company (and other entities with which the Advisor or its
Affiliates are affiliated), Affiliates of the Advisor maintain lines of credit
which enable them to acquire restaurant properties on an interim basis.
Typically, no more than ten to 15 restaurant properties are temporarily owned by
Affiliates of the Advisor on this interim basis at any particular time. These
restaurant properties generally will be purchased from Affiliates of the
Advisor, at their cost, by one or more existing or future public or private
programs formed by Affiliates of the Advisor.

         The Advisor could experience potential conflicts of interest in
connection with the negotiation of the purchase price and other terms of the
acquisition of a Property, as well as the terms of the lease of a Property, due
to its relationship with its Affiliates and the ongoing business relationship of
its Affiliates with operators of Restaurant Chains.

         The Advisor or its Affiliates also may be subject to potential
conflicts of interest at such time as the Company wishes to acquire a property,
make a mortgage loan or enter into a secured equipment lease that also would be
a suitable investment for an Affiliate of CNL. Affiliates of the Advisor serve
as Directors of the Company and, in this capacity, have a fiduciary obligation
to act in the best interest of the stockholders of the Company and, as general
partners or directors of CNL Affiliates, to act in the best interests of the
stockholders in other programs with investments that may be similar to those of
the Company and will use their best efforts to assure that the Company will be
treated as favorably as any such other program. See "Management -- Fiduciary
Responsibility of the Board of Directors." In addition, the Company has
developed procedures to resolve potential conflicts of interest in the
allocation of properties between the Company and certain of its Affiliates. See
"Certain Conflict Resolution Procedures" below. The Company will supplement this
Prospectus during the offering period to disclose the acquisition of a Property
at such time as the Advisor believes that a reasonable probability exists that
the Company will acquire the Property, including an acquisition from the Advisor
or its Affiliates. Based upon the experience of management of the Company and
the Advisor and the proposed acquisition methods, a reasonable probability that
the Company will acquire a Property normally will occur as of the date on which
(i) a commitment letter is executed by a proposed lessee, (ii) a satisfactory
credit underwriting for the proposed lessee has been completed and (iii) a
satisfactory site inspection has been completed.

SALES OF PROPERTIES

         A conflict also could arise in connection with the Advisor's
determination as to whether or not to sell a Property, since the interests of
the Advisor and the stockholders may differ as a result of their distinct
financial and tax positions and the compensation to which the Advisor or its
Affiliates may be entitled upon the Sale of a Property. See "Compensation of the
Advisor," below for a description of these compensation arrangements. In order
to resolve this potential conflict, the Board of Directors will be required to
approve each Sale of a Property. In the unlikely event that the Company and
another CNL program attempted to sell similar properties at the same time, a
conflict could arise since the two programs potentially could compete with each
other for a suitable purchaser. In order to resolve this potential conflict, the
Advisor has agreed not to approve the sale of any of the Company's Properties
contemporaneously with the sale of a property owned by another CNL program if
the two properties are part of the same Restaurant Chain and are within a
three-mile radius of each other, unless the Advisor and the principals of the
other CNL program are able to locate a suitable purchaser for each property.

JOINT INVESTMENT WITH AN AFFILIATED PROGRAM

         The Company may invest in Joint Ventures with another program sponsored
by the Advisor or its Affiliates if a majority of the Directors, including a
majority of the Independent Directors, not otherwise interested in the
transaction, determine that the investment in the Joint Venture is fair and
reasonable to the Company and on substantially the same terms and conditions as
those to be received by the co-venturer or co-venturers.


                                      -26-

<PAGE>


COMPETITION FOR MANAGEMENT TIME

         The officers and directors of the Advisor and the officers and
Directors of the Company currently are engaged, and in the future will engage,
in the management of other business entities and properties and in other
business activities. They will devote only as much of their time to the business
of the Company as they, in their judgment, determine is reasonably required,
which will be substantially less than their full time. These officers and
Directors of the Company and officers and directors of the Advisor may
experience conflicts of interest in allocating management time, services, and
functions among the Company and the various entities, investor programs (public
or private), and any other business ventures in which any of them are or may
become involved.

COMPENSATION OF THE ADVISOR

         The Advisor has been and will be engaged to perform various services
for the Company and has and will receive fees and compensation for such
services. None of the agreements for such services were the result of
arm'slength negotiations. All such agreements, including the Advisory Agreement,
require approval by a majority of the Board of Directors, including a majority
of the Independent Directors, not otherwise interested in such transactions, as
being fair and reasonable to the Company and on terms and conditions no less
favorable than those which could be obtained from unaffiliated entities. The
timing and nature of fees and compensation to the Advisor could create a
conflict between the interests of the Advisor and those of the stockholders. A
transaction involving the purchase, lease, and sale of any Property, or the
entering into or sale of a Mortgage Loan or a Secured Equipment Lease by the
Company may result in the immediate realization by the Advisor and its
Affiliates of substantial commissions, fees, compensation, and other income.
Although the Advisory Agreement authorizes the Advisor to take primary
responsibility for all decisions relating to any such transaction, the Board of
Directors must approve all of the Company's acquisitions and Sales of Properties
and the entering into and Sales of Mortgage Loans or Secured Equipment Leases.
Potential conflicts may arise in connection with the determination by the
Advisor on behalf of the Company of whether to hold or sell a Property, Mortgage
Loan, or Secured Equipment Lease as such determination could impact the timing
and amount of fees payable to the Advisor. See "The Advisor and the Advisory
Agreement."

RELATIONSHIP WITH MANAGING DEALER

         The Managing Dealer is CNL Securities Corp., an Affiliate of the
Company. Certain of the officers and Directors of the Company are also officers,
directors, and registered principals of the Managing Dealer. This relationship
may create conflicts in connection with the fulfillment by the Managing Dealer
of its due diligence obligations under the federal securities laws. Although the
Managing Dealer will examine the information in the Prospectus for accuracy and
completeness, the Managing Dealer is an Affiliate of the Company and will not
make an independent review of the Company and the offering. Accordingly, the
investors do not have the benefit of such independent review. Certain of the
Soliciting Dealers have made, or are expected to make, their own independent due
diligence investigations. The Managing Dealer is not prohibited from acting in
any capacity in connection with the offer and sale of securities offered by
entities that may have some or all investment objectives similar to those of the
Company and is expected to participate in other offerings sponsored by one or
more of the officers or Directors of the Company.

LEGAL REPRESENTATION

         Shaw, Pittman, Potts & Trowbridge, which serves as securities and tax
counsel to the Company in this offering, also serves as securities and tax
counsel for certain of its Affiliates, including other real estate programs, in
connection with other matters. In addition, certain members of the firm of Shaw,
Pittman, Potts & Trowbridge have invested as limited partners in prior programs
sponsored by Affiliates of the Advisor in aggregate amounts which do not exceed
one percent of the amounts sold by any of these programs, and members of the
firm also may invest in the Company. Neither the Company nor the stockholders
will have separate counsel. In the event any controversy arises following the
termination of this offering in which the interests of the Company appear to be
in conflict with those of the Advisor or its Affiliates, other counsel may be
retained for one or both parties.

                                      -27-

<PAGE>


CERTAIN CONFLICT RESOLUTION PROCEDURES

         In order to reduce or eliminate certain potential conflicts of
interest, the Articles of Incorporation contain a number of restrictions
relating to (i) transactions between the Company and the Advisor or its
Affiliates, (ii) certain future offerings, and (iii) allocation of restaurant
properties, mortgage loans and secured equipment leases among certain affiliated
entities. These restrictions include the following:

         1. No goods or services will be provided by the Advisor or its
Affiliates to the Company except for transactions in which the Advisor or its
Affiliates provide goods or services to the Company in accordance with the
Articles of Incorporation which provides that a majority of the Directors
(including a majority of the Independent Directors) not otherwise interested in
such transactions must approve such transactions as fair and reasonable to the
Company and on terms and conditions not less favorable to the Company than those
available from unaffiliated third parties and not less favorable than those
available from the Advisor or its Affiliates in transactions with unaffiliated
third parties.

         2. The Company will not purchase or lease Properties in which the
Advisor or its Affiliates has an interest without the determination, by a
majority of the Directors (including a majority of the Independent Directors)
not otherwise interested in such transaction, that such transaction is
competitive and commercially reasonable to the Company and at a price to the
Company no greater than the cost of the asset to the Advisor or its Affiliate
unless there is substantial justification for any amount that exceeds such cost
and such excess amount is determined to be reasonable. In no event shall the
Company acquire any such asset at an amount in excess of its appraised value.
The Company will not sell or lease Properties to the Advisor or its Affiliates
unless a majority of the Directors (including a majority of the Independent
Directors) not interested in the transaction determine the transaction is fair
and reasonable to the Company.

         3. The Company will not make any loans to Affiliates. The Advisor and
its Affiliates will not make loans to the Company, or to Joint Ventures in which
the Company is a co-venturer, for the purchase of Properties. Any loans to the
Company by the Advisor or its Affiliates for other purposes must be approved by
a majority of the Directors (including a majority of the Independent Directors)
not otherwise interested in such transaction as fair, competitive, and
commercially reasonable, and no less favorable to the Company than comparable
loans between unaffiliated parties. It is anticipated that the Advisor or its
Affiliates shall be entitled to reimbursement, at cost, for actual expenses
incurred by the Advisor or its Affiliates on behalf of the Company or Joint
Ventures in which the Company is a co-venturer, subject to the 2%/25% Guidelines
(2% of Average Invested Assets or 25% of Net Income) described under "The
Advisor and the Advisory Agreement -- The Advisory Agreement."

         4. Until completion of this offering, the Advisor and its Affiliates
will not offer or sell interests in any subsequently formed public program that
has investment objectives and structure similar to those of the Company and that
intends to (i) invest, on a cash and/or leveraged basis, in a diversified
portfolio of restaurant properties (either existing properties or properties
upon which restaurants are to be constructed) to be leased on a "triple-net"
basis to operators of national and regional fast-food, family-style, and casual
dining Restaurant Chains, and (ii) offer Secured Equipment Leases. The Advisor
and its Affiliates also will not purchase property or offer a mortgage loan or
secured equipment lease for any such subsequently formed public program that has
investment objectives and structure similar to the Company and that intends to
invest on a cash and/or leveraged basis primarily in a diversified portfolio of
restaurant properties (either existing properties or properties upon which
restaurants are to be constructed) to be leased on a "triple-net" basis to
operators of national and regional fast-food, family-style, and casual dining
Restaurant Chains until substantially all (generally, 80%) of the funds
available for investment (Net Offering Proceeds) by the Company have been
invested or committed to investment. (For purposes of the preceding sentence
only, funds are deemed to have been committed to investment to the extent
written agreements in principle or letters of understanding are executed and in
effect at any time, whether or not any such investment is consummated, and also
to the extent any funds have been reserved to make contingent payments in
connection with any Property, whether or not any such payments are made.)
Affiliates of the Advisor are currently purchasing restaurant facilities,
including furniture, fixtures and equipment, and incurring related costs for
public and private programs, which have investment objectives that are not
identical, and a structure not similar to, those of the Company, but which make
investments that include "triple-net" leases of fast-food, family-style, and
casual dining restaurant properties. The Advisor or its Affiliates currently and
in the future may offer interests in one or more public or private programs
organized to purchase and lease fast-food, family-style, and casual dining
restaurants on a "triple-net" basis.


                                      -28-

<PAGE>


   
         5. The Board of Directors and the Advisor have agreed that, in the
event that an investment opportunity becomes available which is suitable for
both the Company and a public or private entity with which the Advisor or its
Affiliates are affiliated, for which both entities have sufficient uninvested
funds, then the entity which has had the longest period of time elapse since it
was offered an investment opportunity will first be offered the investment
opportunity. An investment opportunity will not be considered suitable for a
program if the requirements of Item 4 above could not be satisfied if the
program were to make the investment. In determining whether or not an investment
opportunity is suitable for more than one program, the Board of Directors and
the Advisor will examine such factors, among others, as the cash requirements of
each program, the effect of the acquisition both on diversification of each
program's investments by types of restaurants and geographic area, and on
diversification of the tenants of its properties (which also may affect the need
for one of the programs to prepare or produce audited financial statements for a
property or a tenant), the anticipated cash flow of each program, the size of
the investment, the amount of funds available to each program, and the length of
time such funds have been available for investment. If a subsequent development,
such as a delay in the closing of a property or a delay in the construction of a
property, causes any such investment, in the opinion of the Advisor, to be more
appropriate for an entity other than the entity which committed to make the
investment, however, the Advisor has the right to agree that the other entity
affiliated with the Advisor or its Affiliates may make the investment. The
Advisor and certain other Affiliates of the Company are affiliated with CNL
Income Fund XVIII, Ltd., a public program, and CNL Income & Growth Fund VIII,
Ltd., a private program, offerings of securities for both of which are ongoing.
As of January 24, 1997, CNL Income Fund XVIII, Ltd. and CNL Income & Growth Fund
VIII, Ltd. had approximately $450,000 and $3,700,000, respectively, available
for investment. In the future, other public and private programs affiliated with
the Advisor and other Affiliates of the Company are expected to engage in
offerings of securities and have offering proceeds available for investment.
    

         6. With respect to Shares owned by the Advisor, the Directors, or any
Affiliate, neither the Advisor, nor the Directors may vote or consent on matters
submitted to the stockholders regarding the removal of the Advisor, Directors,
or any Affiliate or any transaction between the Company and any of them. In
determining the requisite percentage in interest of Shares necessary to approve
a matter on which the Advisor, Directors, and any Affiliate may not vote or
consent, any Shares owned by any of them shall not be included.


                          SUMMARY OF REINVESTMENT PLAN

         The Company has adopted the Reinvestment Plan pursuant to which
stockholders may elect to have the full amount of their cash Distributions from
the Company reinvested in additional Shares of the Company. Each prospective
investor who wishes to participate in the Reinvestment Plan should consult with
such investor's Soliciting Dealer as to the Soliciting Dealer's position
regarding participation in the Reinvestment Plan. The following discussion
summarizes the principal terms of the Reinvestment Plan. The Reinvestment Plan
is attached hereto as Exhibit A.

GENERAL

         An independent agent (the "Reinvestment Agent"), which currently is MMS
Escrow and Transfer Agency, Inc., will act on behalf of the participants in the
Reinvestment Plan (the "Participants"). For any period during which the Company
is making a public offering of Shares, the Reinvestment Agent will invest all
Distributions attributable to Shares owned by Participants in Shares of the
Company at the public offering price per Share, which during the term of this
offering is $10.00 per Share. If no public offering is ongoing, and until
Listing, the price per Share will be determined by (i) quarterly appraisal
updates performed by the Company based on a review of the existing appraisal and
lease of each Property, focusing on a re-examination of the capitalization rate
applied to the rental stream to be derived from that Property; and (ii) a review
of the outstanding Mortgage Loans and Secured Equipment Leases focusing on a
determination of present value by a re-examination of the capitalization rate
applied to the stream of payments due under the terms of each Mortgage Loan and
Secured Equipment Lease. The capitalization rate used by the Company and, as a
result, the price per Share paid by Participants in the Reinvestment Plan prior
to Listing will be determined by the Advisor in its sole discretion. The factors
that the Advisor will use to determine the capitalization rate include (i) its
experience in selecting, acquiring and managing restaurant properties similar to
the Properties; (ii) an examination of the conditions in the market; and (iii)
capitalization rates in use by private appraisers, to the extent that the
Advisor deems such factors appropriate, as well as any other factors that the
Advisor deems relevant or appropriate in making its determination. The Company's
internal accountants then convert the most recent quarterly balance sheet of the
Company from a "GAAP" balance sheet to a "fair market value" balance sheet.
Based on the "fair market value" balance sheet, the internal accountants then
assume a sale of the Company's assets and the liquidation of the Company in


                                      -29-

<PAGE>


accordance with its constitutive documents and applicable law and compute the
appropriate method of distributing the cash available after payment of
reasonable liquidation expenses, including closing costs typically associated
with the sale of assets and shared by the buyer and seller, and the creation of
reasonable reserves to provide for the payment of any contingent liabilities.
All Shares available for purchase under the Reinvestment Plan either are
registered pursuant to this Prospectus or will be registered under the
Securities Act of 1933 through a separate prospectus relating solely to the
Reinvestment Plan. Until this offering has terminated, Shares will be available
for purchase out of the additional 2,500,000 Shares registered with the
Securities and Exchange Commission (the "Commission") in connection with this
offering, provided, that until such time, if any, as the stockholders approve an
increase in the number of authorized Shares, 100,000 Shares will be available
for purchase. See "The Offering -- Plan of Distribution" and "Summary of the
Articles of Incorporation and Bylaws -- Description of Capital Stock." After the
offering has terminated, Shares will be available from any additional Shares
which the Company elects to register with the Commission for the Reinvestment
Plan.

         Stockholders who have received a copy of this Prospectus and
participate in this offering can elect to participate in and purchase Shares
through the Reinvestment Plan at any time and would not need to receive a
separate prospectus relating solely to the Reinvestment Plan. A person who
becomes a stockholder otherwise than by participating in this offering may
purchase Shares through the Reinvestment Plan only after receipt of a separate
prospectus relating solely to the Reinvestment Plan.

         After the termination of the offering, the price per Share purchased
pursuant to the Reinvestment Plan shall be the fair market value of the Shares
based on quarterly appraisal updates of the Company's assets until such time, if
any, as Listing occurs. Upon Listing, the Shares to be acquired for the
Reinvestment Plan may be acquired either through such market or directly from
the Company pursuant to a registration statement relating to the Reinvestment
Plan, in either case at a per-Share price equal to the then-prevailing market
price on the national securities exchange or over-the-counter market on which
the Shares are listed at the date of purchase. The Company is unable to predict
the effect which such a proposed listing would have on the price of the Shares
acquired through the Reinvestment Plan.

INVESTMENT OF DISTRIBUTIONS

         Distributions will be used by the Reinvestment Agent, promptly
following the payment date with respect to such Distributions, to purchase
Shares on behalf of the Participants from the Company. All such Distributions
shall be invested in Shares within 30 days after such payment date. Any
Distributions not so invested will be returned to Participants.

         At this time, Participants will not have the option to make voluntary
contributions to the Reinvestment Plan to purchase Shares in excess of the
amount of Shares that can be purchased with their Distributions. The Board of
Directors reserves the right, however, to amend the Reinvestment Plan in the
future to permit voluntary contributions to the Reinvestment Plan by
Participants, to the extent consistent with the Company's objective of
qualifying as a REIT.

PARTICIPANT ACCOUNTS, FEES, AND ALLOCATION OF SHARES

         For each Participant, the Reinvestment Agent will maintain a record
which shall reflect for each fiscal quarter the Distributions received by the
Reinvestment Agent on behalf of such Participant. The Company shall be
responsible for all administrative charges and expenses charged by the
Reinvestment Agent. Any interest earned on such Distributions will be paid to
the Company to defray certain costs relating to the Reinvestment Plan. The
administrative charge for each fiscal quarter will be the lesser of 5% of the
amount reinvested for the Participant or $2.50, with a minimum charge of $0.50.
The maximum annual charge is $10.00.

         The Reinvestment Agent will use the aggregate amount of Distributions
to all Participants for each fiscal quarter to purchase Shares for the
Participants. If the aggregate amount of Distributions to Participants exceeds
the amount required to purchase all Shares then available for purchase, the
Reinvestment Agent will purchase all available Shares and will return all
remaining Distributions to the Participants within 30 days after the date such
Distributions are made. The purchased Shares will be allocated among the
Participants based on the portion of the aggregate Distributions received by the
Reinvestment Agent on behalf of each Participant, as reflected in the records
maintained by the Reinvestment Agent. The ownership of the Shares purchased
pursuant to the Reinvestment Plan shall be reflected on the books of the
Company.


                                      -30-

<PAGE>


         Subject to the provisions of the Articles of Incorporation relating to
certain restrictions on and the effective dates of transfer, Shares acquired
pursuant to the Reinvestment Plan will entitle the Participant to the same
rights and to be treated in the same manner as those purchased by the
Participants in the offering. Accordingly, the Company will pay the Managing
Dealer Selling Commissions of 7.5% (subject to reduction under the circumstances
provided under "The Offering -- Plan of Distribution"), a marketing support and
due diligence fee of .5%, and Acquisition Fees of 4.5% of the purchase price of
the Shares sold pursuant to the Reinvestment Plan until the termination of the
offering. Thereafter, Acquisition Fees will be paid by the Company only in the
event that proceeds of the sale of Shares are used to acquire Properties. As a
result, aggregate fees payable to Affiliates of the Company will total between
8.0% and 12.5% of the proceeds of reinvested Distributions, up to 7.5% of which
may be reallowed to Soliciting Dealers.

         The allocation of Shares among Participants may result in the ownership
of fractional Shares, computed to four decimal places.

REPORTS TO PARTICIPANTS

         Within 60 days after the end of each fiscal quarter, the Reinvestment
Agent will mail to each Participant a statement of account describing, as to
such Participant, the Distributions reinvested during the quarter, the number of
Shares purchased during the quarter, the per Share purchase price for such
Shares, the total administrative charge paid by the Company on behalf of each
Participant (see "Participant Accounts, Fees, and Allocation of Shares" above),
and the total number of Shares purchased on behalf of the Participant pursuant
to the Reinvestment Plan. Until such time, if any, as Listing occurs, the
statement of account also will report the most recent fair market value of the
Shares, determined as described above. See "General" above.

         Tax information for income earned on Shares under the Reinvestment Plan
for the calendar year will be sent to each participant by the Company or the
Reinvestment Agent.

ELECTION TO PARTICIPATE OR TERMINATE PARTICIPATION

         Stockholders of the Company who purchase Shares in this offering may
become Participants in the Reinvestment Plan by making a written election to
participate on their Subscription Agreements at the time they subscribe for
Shares. Any other stockholder who receives a copy of this Prospectus or a
separate prospectus relating solely to the Reinvestment Plan and who has not
previously elected to participate in the Reinvestment Plan may so elect at any
time by written notice to the Board of Directors of such stockholder's desire to
participate in the Reinvestment Plan. Participation in the Reinvestment Plan
will commence with the next Distribution made after receipt of the Participant's
notice, provided it is received at least ten days prior to the record date for
such Distribution. Subject to the preceding sentence, the election to
participate in the Reinvestment Plan will apply to all Distributions
attributable to the fiscal quarter in which the stockholder made such written
election to participate in the Reinvestment Plan and to all fiscal quarters
thereafter, whether made (i) upon subscription or subsequently for stockholders
who participate in this offering, or (ii) upon receipt of a separate prospectus
relating solely to the Reinvestment Plan for stockholders who do not participate
in this offering. Participants will be able to terminate their participation in
the Reinvestment Plan at any time without penalty by delivering ten days'
written notice to the Board of Directors.

         A Participant who chooses to terminate participation in the
Reinvestment Plan must terminate his or her entire participation in the
Reinvestment Plan and will not be allowed to terminate in part. If a Participant
terminates his or her participation the Reinvestment Agent will send him or her
a check in payment for any fractional Shares in his or her account based on the
then market price of the Shares and the record books of the Company will be
revised to reflect the ownership of records of his or her whole Shares. There
are no fees associated with a Participant's terminating his or her interest in
the Reinvestment Plan. A Participant in the Reinvestment Plan who terminates his
or her interest in the Reinvestment Plan will be allowed to participate in the
Reinvestment Plan again by notifying the Reinvestment Agent and completing any
required forms.

         The Board of Directors reserves the right to prohibit Qualified Plans
from participating in the Reinvestment Plan if such participation would cause
the underlying assets of the Company to constitute "plan assets" of Qualified
Plans. See "The Offering -- ERISA Considerations."

                                      -31-

<PAGE>

FEDERAL INCOME TAX CONSIDERATIONS

         Stockholders subject to federal taxation who elect to participate in
the Reinvestment Plan will incur a tax liability for Distributions allocated to
them even though they have elected not to receive their Distributions in cash
but rather to have their Distributions held pursuant to the Reinvestment Plan.
Specifically, stockholders will be treated as if they have received the
Distribution from the Company and then applied such Distribution to purchase
Shares in the Reinvestment Plan. A stockholder designating a Distribution for
reinvestment will be taxed on the amount of such Distribution as ordinary income
to the extent such Distribution is from current or accumulated earnings and
profits, unless the Company has designated all or a portion of the Distribution
as a capital gain dividend. In such case, such designated portion of the
Distribution will be taxed as long-term capital gain.

AMENDMENTS AND TERMINATION

         The Company reserves the right to renew, extend, or amend any aspect of
the Reinvestment Plan without the consent of stockholders, provided that notice
of the amendment is sent to Participants at least 30 days prior to the effective
date thereof. The Company also reserves the right to terminate the Reinvestment
Plan for any reason at any time by ten days' prior written notice of termination
to all Participants.

                              REDEMPTION OF SHARES

         After the termination of the offering and prior to such time, if any,
as Listing occurs, any stockholder who purchases Shares in this offering or
otherwise from the Company or who has held Shares for not less than one year
(other than the Advisor) may present all or any portion equal to at least 25% of
such stockholder's Shares to the Company for redemption at any time, in
accordance with the procedures outlined herein. At such time, the Company may,
at its option, subject to the conditions described below, redeem such Shares
presented for redemption for cash to the extent it has sufficient net proceeds
("Reinvestment Proceeds") from the sale of Shares under the Reinvestment Plan.
There is no assurance that there will be Reinvestment Proceeds available for
redemption and, accordingly, a stockholder's Shares may not be redeemed. The
full amount of Reinvestment Proceeds attributable to any quarter will be used to
redeem Shares presented for redemption during such quarter. If the full amount
of Reinvestment Proceeds available for any given quarter exceeds the amount
necessary for such redemptions, the remaining amount shall be held for
subsequent redemptions unless such amount is sufficient to acquire an additional
Property (directly or through a Joint Venture). In that event, the Company may
use all or a portion of such amount to acquire one or more additional
Properties, or to make one or more additional Mortgage Loans, provided that the
Company (or, if applicable, the Joint Venture) enters into a binding contract to
purchase such Property or Properties, or enter into such Mortgage Loan or
Mortgage Loans, prior to payment of the next Distribution and the Company's
receipt of requests for redemption of Shares. If the full amount of Reinvestment
Proceeds for any given quarter is insufficient to fund all of the requested
redemptions, the Company will redeem the Shares presented for redemption in
order of receipt.

         A stockholder (other than a resident of Nebraska) who wishes to have
his or her Shares redeemed must mail or deliver a written request on a form
provided by the Company and executed by the stockholder, its trustee or
authorized agent, to the Company. Nebraska stockholders must deliver the same
type of request to a broker-dealer registered in Nebraska and must have his or
her Shares redeemed through such broker-dealer, who will communicate directly
with the Company. Within 30 days following the Company's receipt of the
stockholder's request, the Company will forward to such stockholder the
documents necessary to effect the redemption, including any signature guarantee
the Company may require. The Company will effect such redemption for the
calendar quarter provided that the Company receives the properly completed
redemption documents relating to the Shares to be redeemed from the stockholder
at least one calendar month prior to the last day of the current calendar
quarter and has sufficient Reinvestment Proceeds to redeem such Shares. The
effective date of any redemption will be the last date during a quarter during
which the Company receives the properly completed redemption documents. As a
result, the Company anticipates that, assuming sufficient Reinvestment Proceeds,
the effective date of redemptions will be no later than thirty days after the
quarterly determination of the availability of Reinvestment Proceeds.

         Upon the Company's receipt of notice for redemption of Shares, the
redemption price will be on such other terms as the Reinvestment Agent shall
determine. It is not anticipated that there will be a market for the Shares
before Listing occurs (although liquidity is not assured thereby). The
redemption plan will terminate, and the Company no longer shall accept Shares
for redemption, if and when Listing occurs. See "Risk Factors -- Investment
Risks -- Lack of Liquidity of Shares." Accordingly, in determining the "market
price"


                                      -32-

<PAGE>

of the Shares for this purpose, it is expected that the purchase price for
Shares purchased from stockholders will be determined by reference to the
following factors, as well as any others deemed relevant or appropriate by the
Reinvestment Agent: (i) the price at which Shares have been purchased from
stockholders, either pursuant to the Reinvestment Plan or outside of the
Reinvestment Plan (to the extent the Company has information regarding the
prices paid for Shares purchased outside the Reinvestment Plan), (ii) the annual
statement of Share valuation provided to certain stockholders (see "Reports to
Stockholders"), and (iii) the price at which stockholders are willing to sell
their Shares. Shares purchased during any particular period of time therefore
may be purchased at varying prices. The Board of Directors will announce any
price adjustment and the time period of its effectiveness as part of its regular
communications with stockholders. Any Shares acquired pursuant to a redemption
will be retired and no longer available for issuance by the Company.

         A stockholder may present fewer than all his or her Shares to the
Company for redemption, provided, however, that (i) the minimum number of Shares
which must be presented for redemption shall be at least 25% of his or her
Shares, and (ii) if such stockholder retains any Shares, he or she must retain
at least 250 Shares (100 Shares for an IRA, Keogh Plan or pension plan).

         The Directors, in their sole discretion, may amend or suspend the
redemption plan at any time they determine that such amendment or suspension is
in the best interest of the Company. The Directors may suspend the redemption of
Shares if (i) they determine, in their sole discretion, that such redemption
impairs the capital or the operations of the Company; (ii) they determine, in
their sole discretion, that an emergency makes such redemption not reasonably
practical; (iii) any governmental or regulatory agency with jurisdiction over
the Company so demands for the protection of the stockholders; (iv) they
determine, in their sole discretion, that such redemption would be unlawful; or
(v) they determine, in their sole discretion, that such redemption, when
considered with all other redemptions, sales, assignments, transfers and
exchanges of Shares in the Company, could cause direct or indirect ownership of
Shares of the Company to become concentrated to an extent which would prevent
the Company from qualifying as a REIT under the Code. For a discussion of the
tax treatment of such redemptions, see "Federal Income Tax Considerations --
Taxation of Stockholders."


                                    BUSINESS

GENERAL

         The Company purchases existing fast-food, family-style, and casual
dining restaurant Properties, including land and buildings, as well as
Properties upon which such restaurants are to be constructed, the land
underlying the restaurant building with the building owned by the tenant or a
third party, and the building only with the land owned by a third party. The
Company also provides financing (the "Mortgage Loans") for the purchase of
buildings, generally by tenants that lease the underlying land from the Company.
To a lesser extent, the Company offers furniture, fixture and equipment
("Equipment") financing to operators of Restaurant Chains pursuant to which the
Company will finance, through direct financing leases, the Equipment
(collectively, the "Secured Equipment Leases.")

   
         As of January 24, 1997, the Company owned 101 Properties. It is
anticipated that the Company will acquire a total of 400 to 450 Properties if
the maximum number of Shares is sold in this offering (including 260 to 300
Properties to be acquired with the proceeds of this offering and 40 to 50
additional Properties to be acquired with the proceeds of the initial offering).
    

         The Properties, which typically are freestanding and are located across
the United States, are leased on a "triple-net" basis to creditworthy operators
of the Restaurant Chains selected by the Advisor and approved by the Board of
Directors. Each Property acquisition and Mortgage Loan commitment by the Company
is subject to the approval of the Board of Directors. Properties purchased by
the Company are leased under arrangements requiring base annual rent equal to a
specified percentage of the Company's cost of purchasing a particular Property,
with automatic rent increases, and/or percentage rent based on gross sales. See
"Description of Leases -- Computation of Lease Payments," below.

         The Company invests in Properties of selected Restaurant Chains that
are national and regional restaurant chains, primarily fast-food, family-style,
and casual dining chains. Fast-food restaurants feature quality food and quick
service, which often includes drive-through service, and offer a variety of menu
items such as hamburgers, steaks, seafood, chili, pizza, pasta dishes, chicken,

                                      -33-

<PAGE>


hot and cold sandwiches, and salads. Family-style restaurants feature services
that generally are associated with full-service restaurants, such as full table
service and cooked-to-order food, but at more moderate prices. The casual dining
(or dinner house) concept features a variety of popular contemporary foods, full
table service, moderate prices, and surroundings that are appealing to families.
The casual dining segment of the restaurant industry, like the family-style
segment, features services that generally are associated with the full-service
restaurant category. According to forecasts appearing in the January 1, 1996
issue of Restaurants and Institutions, it is projected that the casual dining
segment of full-service restaurants sales will experience 4.1% real growth in
sales this year, with sales predicted to reach $46 billion. The top 15 casual
dining chains have a total of 4,539 restaurants throughout the United States.

         The restaurant industry is one of the largest industries in the United
States in volume of sales and number of employees (more than 9 million persons)
and includes fast-food outlets, cafeterias, lunchrooms, convenience stores,
family-style restaurants, casual dining facilities, full-service restaurants,
and contract and industrial feeders. By the year 2000, food service sales are
expected to exceed $392 billion. Industry publications project that restaurant
industry sales will increase from $173.7 billion in 1985 to $313 billion in
1996. Restaurant industry sales for 1995 are projected to be $298 billion. In
1995, nominal growth, which is comprised of real growth and inflationary growth,
was 5.2% and is estimated to be 5.0% in 1996. Real growth of the restaurant
industry in 1995 was 2.3%, and industry analysts currently estimate that the
restaurant industry will achieve 2.4% real growth in 1996; however, according to
the National Restaurant Association, fast-food restaurants should outpace the
industry average for real growth, with a projected 4.2% increase over 1995.
Sales in this segment of the restaurant industry are projected to be $100.2
billion for 1996.

         The Company invests in the fast-food, family-style, and casual dining
segments of the restaurant industry, the most rapidly growing segments in recent
years. According to the National Restaurant Association, 51% of adults eat at a
quick-service restaurant and 42% of adults patronize a moderately-priced family
restaurant at least once each week. In addition, the National Restaurant
Association indicates that Americans spend approximately 44 cents of every food
dollar on dining away from home. Surveys published in Restaurant Business
indicate that families with children choose quick-service restaurants four out
of every five times they dine out. Additionally, according to The Wall Street
Journal (May 11, 1992), the average American spends $19,791 on fast-food in a
lifetime. Further, according to Nation's Restaurant News, the 100 largest
restaurant chains are posting an average of 7.2% growth in their systemwide
sales figures for 1995. Casual-theme dining concepts are among the chains
showing the strongest growth. In 1995, the sandwich segment experienced sales
growth of 6.98% over 1994 figures, and, the casual dining segment experienced
systemwide sales growth in 1995 of 12.99%, compared to 14.6% in 1994. Management
believes that the Company will have the opportunity to participate in this
growth through the ownership of Properties leased to operators of the Restaurant
Chains.

         The fast-food, family-style and casual dining segments of the
restaurant industry have demonstrated their ability to adapt to changes in
consumer preferences, such as health and dietary issues, decreases in the
disposable income of consumers and environmental awareness, through various
innovative techniques, including special value pricing and promotions, increased
advertising, menu changes featuring low-calorie, low-cholesterol menu items, and
new packaging and energy conservation techniques.

   
         The table set forth below provides information with respect to certain
Restaurant Chains in which the Company and Affiliates of the Company (consisting
of a listed public REIT, 18 public partnerships and 8 private partnerships) have
invested, as of September 30, 1996:
    

                                      -34-

<PAGE>


                                                Aggregate
                      Dollars Invested by     Percentage of        Number of
Name                  Company Affiliates    Dollars Invested    Prior Programs
- - - - - - - ----                  -------------------   ----------------    --------------
   
Golden Corral             $119,305,000            16.8%               25
Burger King                 96,468,000            13.6%               24
Denny's                     90,327,000            12.7%               20
Jack in the Box             67,501,000             9.5%               14
Hardee's                    58,599,000             8.2%               13
Long John Silver's          33,517,000             4.7%               12
Shoney's                    32,029,000             4.5%                6
Wendy's                     28,705,000             4.0%               15
TGI Friday's                21,508,000             3.0%                8
Checkers                    21,263,000             3.0%                7
Perkins                     16,311,000             2.3%                9
Boston Market               16,164,000             2.3%                3
Pizza Hut                   13,916,000             2.0%                8
KFC                         13,642,000             1.9%               10
Popeyes                      9,990,000             1.4%                8
Taco Bell                    6,428,000             0.9%                5
Arby's                       4,765,000             0.7%                5
Ponderosa                    3,210,000             0.5%                3
    

         Management structures the Company's investments to allow it to
participate, to the maximum extent possible, in any sales growth in these
industry segments, as reflected in the Properties that it owns. The Company
therefore generally structures its leases with percentage rent requirements
which are based on gross sales of the particular restaurant. Gross sales may
increase even absent real growth because increases in the restaurant's costs
typically are passed on to the consumers through increased prices, and increased
prices are reflected in gross sales. In an effort to provide regular cash flow
to the Company, the Company generally structures its leases to provide a minimum
level of rent, with automatic increases in the minimum rent, which is payable
regardless of the amount of gross sales at a particular Property. The Company
also endeavors to maximize growth and minimize risks associated with ownership
and leasing of real estate that operates in these industry segments through
careful selection and screening of its tenants (as described in "Standards for
Investment" below) in order to reduce risks of default; monitoring statistics
relating to restaurant chains and continuing to develop relationships in the
industry in order to reduce certain risks associated with investment in real
estate; and acquisition of properties which will not be encumbered prior to
Listing. See "Standards for Investment" below for a description of the standards
which the Board of Directors employs in selecting Restaurant Chains and
particular restaurant Properties within a Restaurant Chain for investment.

         Management acquires Properties in part with a view to diversification
among Restaurant Chains and the geographic location of the Properties. There are
no restrictions on the geographic area or areas within the United States in
which Properties acquired by the Company may be located.

         Management believes that freestanding, "triple-net" leased restaurant
properties of the type in which the Company invests are attractive to tenants
because freestanding properties typically offer high visibility to passing
traffic, ease of access from a busy thoroughfare, tenant control over the site
to set hours of operation and maintenance standards and distinctive building
designs conductive to customer name recognition.

                                      -35-

<PAGE>


COMPLETED INVESTMENTS

   
         As of January 24, 1997, the Company had invested or committed for
investment approximately $102,500,000 of the net proceeds from the Initial
Offering in 101 Properties (59 Properties which consist of land and building, 35
Properties which consist of land only and seven Properties which consist of
building only), in Mortgage Loans to the tenants of the 35 Properties consisting
of land only and to pay related Acquisition Fees and Acquisition Expense. See
"Certain Transactions." All of the Properties are owned directly by the Company,
except for one Property which is owned through a joint venture arrangement. All
of the Properties were acquired since the Company commenced operations on June
1, 1995 and have leases expiring from 12 to 20 years after the date on which
each lease commenced.
    

         The following tables set forth the number of Company Properties by
Restaurant Chain and by state:

         Restaurant                            Number of Properties
         ----------                            --------------------
   
         Applebee's                                     2
         Arby's                                         2
         Black-eyed Pea                                 1
         Boston Market                                 13
         Burger King                                    6
         Denny's                                        4
         Golden Corral                                 14
         Jack in the Box                               12
         Kenny Rogers Roasters                          2
         Pizza Hut                                     35
         Ryan's Family Steak House                      1
         Shoney's                                       1
         TGI Friday's                                   4
         Wendy's                                        4
                                                      ---
              Total                                   101
    

         State                                 Number of Properties
         -----                                 --------------------
   
         California                                    11
         Connecticut                                    2
         Delaware                                       1
         Florida                                        4
         Georgia                                        1
         Idaho                                          1
         Illinois                                       4
         Indiana                                        3
         Iowa                                           1
         Michigan                                       5
         Minnesota                                      2
         Mississippi                                    2
         Missouri                                       2
         Nebraska                                       1
         Nevada                                         1
         New Jersey                                     2
         New Mexico                                     1
         Ohio                                          25
         Oklahoma                                       1
         Oregon                                         1
         Tennessee                                      5
         Texas                                         14
         Washington                                     1
         West Virginia                                 10
                                                      ---
              Total                                   101

    

                                      -36-

<PAGE>

PENDING INVESTMENTS

   
         As of January 24, 1997, the Company had initial commitments to acquire
12 properties, consisting of land and building . The acquisition of each of
these properties is subject to the fulfillment of certain conditions, including,
but not limited to, a satisfactory environmental survey and property appraisal.
There can be no assurance that any or all of the conditions will be satisfied
or, if satisfied, that one or more of these properties will be acquired by the
Company. If acquired, the leases of all 12 of these properties are expected to
be entered into on substantially the same terms described in the section of the
Prospectus entitled "Business -- Description of Property Leases."
    

INVESTMENT OF OFFERING PROCEEDS

         The Company has undertaken to supplement this Prospectus during the
offering period to disclose the use of the proceeds of this offering to acquire
Properties at such time as the Board of Directors believes that a reasonable
probability exists that any such Property will be acquired by the Company. Based
upon the experience and acquisition methods of the Affiliates of the Company and
the Advisor this normally will occur, with regard to acquisition of Properties,
as of the date on which (i) a commitment letter is executed by a proposed
lessee, (ii) a satisfactory credit underwriting for the proposed lessee has been
completed, and (iii) a satisfactory site inspection has been completed. The
initial disclosure of any proposed acquisition, however, cannot be relied upon
as an assurance that the Company ultimately will consummate such proposed
acquisition or that the information provided concerning the proposed acquisition
will not change between the date of such supplement and the actual purchase or
extension of financing.

         Acquisition of a restaurant Property generally involves an investment
in land and building of approximately $400,000 to $1,250,000, although higher or
lower figures for individual Properties are possible. The Company estimates that
it will acquire 260 to 300 additional Properties, based on an estimated average
purchase price of $800,000 to $900,000 per Property, if the maximum of
27,500,000 Shares is sold. Management has estimated the average purchase price
of a Property based on its past experience in acquiring similar properties and
in light of current market conditions. In certain cases, the Company may become
a co-venturer in a Joint Venture that will own the Property. In each such case,
the Company's cost to purchase an interest in such Property will be less than
the total purchase price and the Company therefore will be able to acquire
interests in a greater number of Properties. Management estimates that
approximately 30% to 50% of the Company's investment in a Property generally is
for the cost of land, and 50% to 70% generally is for the cost of the building.
See "Joint Venture Arrangements" below and "Risk Factors -- Investment Risks --
Possible Inability to Further Diversify Investments."

         Although management cannot estimate the number of additional Mortgage
Loans that may be entered into, management currently expects to invest
approximately 5% to 10% of Gross Proceeds of this offering, assuming the maximum
of 27,500,000 Shares is sold, in Mortgage Loans.

   
         Additional Secured Equipment Leases will be funded with the proceeds of
the Loan. No portion of Gross Proceeds of this offering will be used to fund
Secured Equipment Leases. Although management cannot estimate the number of
additional Secured Equipment Leases that may be entered into, it expects to
limit to $15,000,000 the amount used to fund Secured Equipment Leases, including
the $3,847,949 advanced under the Loan as of January 24, 1997, and management
has undertaken, consistent with its objective of qualifying as a REIT for
federal income tax purposes, to ensure that the total value of all Secured
Equipment Leases will not exceed 25% of the Company's total assets, and that
Secured Equipment Leases to a single lessee, in the aggregate, will not exceed
5% of total assets.
    
                                      -37-

<PAGE>


SITE SELECTION AND ACQUISITION OF PROPERTIES

         General. The Restaurant Chains selected by the Advisor, and as approved
by the Board of Directors, have full-time staffs engaged in site selection and
evaluation. All new sites must be approved by the Restaurant Chains. The
Restaurant Chains generally conduct or require the submission of studies which
typically include such factors as traffic patterns, population trends,
commercial and industrial development, office and institutional development,
residential development, per capita or household median income, per capita or
household median age, and other factors. The Restaurant Chains also review and
approve all proposed tenants and restaurant sites. The Restaurant Chains or the
operators generally make their site evaluations and analyses, as well as
financial information regarding proposed tenants, available to the Company.

         The Board of Directors, on behalf of the Company, elects to purchase
and lease Properties based principally on an examination and evaluation by the
Advisor of the potential value of the site, the financial condition and business
history of the proposed tenant, the demographics of the area in which the
restaurant Property is located or to be located, the proposed purchase price and
proposed lease terms, geographic and market diversification, and potential sales
expected to be generated by the restaurant. In addition, the potential tenant
must meet at least the minimum standards established by a Restaurant Chain for
its operators. The Advisor also performs an independent break-even analysis of
the potential profitability of a restaurant property using historical data and
other data developed by the Company and provided by the Restaurant Chains.

         Although the Restaurant Chains that are selected by the Advisor approve
each tenant and each Property, the Board of Directors exercise(s) its own
judgment as to, and will be solely responsible for, the ultimate selection of
both tenants and Properties. Therefore, some of the properties approved by a
Restaurant Chain may not be purchased by the Company.

         In each Property acquisition, the Advisor negotiates the lease
agreement with the tenant. In certain instances, the Advisor may negotiate an
assignment of an existing lease, in which case the terms of the lease may vary
substantially from the Company's standard lease terms, if the Board of
Directors, based on the recommendation of the Advisor, determines that the terms
of an acquisition and lease of a Property, taken as a whole, are favorable to
the Company. It is expected that the structure of the long-term "triple-net"
lease agreements, which provide for monthly rental payments and automatic
increases in base rent at specified times during the lease terms, plus a
percentage of gross restaurant sales, will increase the value of the Properties
and provide an inflation hedge. See "Description of Leases" below for a
discussion of the terms of the Company's leases. In connection with a Property
acquisition, in the event the tenant does not enter into a Secured Equipment
Lease with the Company, the tenant provides at its own expense all Equipment
(such as deep fryers, grills, refrigerators, and freezers) necessary to operate
the Company's Property as a restaurant. Generally, a tenant either pays cash or
obtains a loan from a third party to purchase such items. If the tenant obtains
such a loan, the tenant will own this personal property subject to the tenant's
obligations under its loan. In the experience of the Affiliates of the Company
and the Advisor, there may be rare circumstances in which a tenant defaults
under such a loan, in which event the lender may attempt to remove the personal
property from the building, resulting in the Property becoming inoperable as a
restaurant until new Equipment can be purchased and installed. In order to
prevent repossession of this personal property by the lender, and only on an
interim basis in order to preserve the value of a Property, the Company may
elect (but only to the extent consistent with the Company's objective of
qualifying as a REIT) to use Company reserves to purchase this personal property
from the lender, generally at a discount for the remaining unpaid balance under
the tenant's loan. The Company then would expect, consistent with the Company's
objective of qualifying as a REIT, to resell the personal property to a new
tenant in connection with the transfer of the lease to that tenant.

         Some lease agreements provide the tenant with the opportunity to
purchase the Property under certain conditions, generally either at a price not
less than fair market value (determined by appraisal or otherwise) or through a
right of first refusal to purchase the Property. In either case, the lease
agreements provide that the tenant may exercise these rights only to the extent
consistent with the Company's objective of qualifying as a REIT. See "Sale of
Properties, Mortgage Loans, and Secured Equipment Leases" below and "Federal
Income Tax Considerations -- Characterization of Leases."

         The purchase of each Property is supported by an appraisal of the real
estate prepared by an independent appraiser. The Advisor, however, relies on its
own independent analysis and not on such appraisals in determining whether or
not to recommend the Company to acquire a particular Property. The purchase
price of each such Property, plus any Acquisition Fees paid by the Company in
connection with such purchase, may not exceed the Property's appraised value.
(In connection with the acquisition of a Property which is to be constructed or
renovated, the comparison of the purchase price and the appraised value of such
Property ordinarily will be based on the "when constructed" price and value of
such Property.) It should be noted that appraisals are estimates of value and
should not be relied upon as measures of true worth or realizable value. Each
appraisal will be maintained in the Company's records for at least five years
and will be available for inspection and duplication by any stockholder.

                                      -38-

<PAGE>

         The titles to Properties purchased by the Company will be insured by
appropriate title insurance policies and/or abstract opinions consistent with
normal practices in the jurisdictions in which the Properties are located.

         Construction and Renovation. In some cases, construction or renovation
is required after the purchase contract has been entered into, but before the
total purchase price has been paid. In connection with the acquisition of
Properties that are to be constructed or renovated and as to which the Company
will own both the land and the building or building only, the Company generally
enters into a development agreement with the tenant pursuant to which the
Company advances funds to the tenant to meet construction or renovation costs as
they are incurred. The tenant acts as the project developer, enters into all
construction contracts, and arranges for and coordinates all aspects of the
construction or renovation of the restaurant improvements. The tenant is
responsible for the construction or renovation of the restaurant improvements,
although it may employ co-developers or sub-agents in fulfilling its
responsibilities under the development agreement. All general contractors
performing work in connection with such restaurant improvements must provide a
payment and performance bond or other satisfactory form of guarantee of
performance. All construction and renovation must be performed or supervised by
persons or entities acceptable to the Advisor and the Board of Directors. The
Company is obligated, as construction or renovation costs are incurred, to make
the remaining payments due as part of the purchase price for the Properties,
provided that the construction or renovation conforms to definitive plans,
specifications, and costs approved by the Advisor and the Board of Directors and
embodied in the construction contract.

         Under the terms of the development agreement, the Company generally
advances its funds on a monthly basis to meet construction draw requests of the
tenant. The Company, in general, only advances its funds to meet the tenant's
draw requests upon receipt of an inspection report and a certification of draw
requests from an inspecting architect or engineer suitable to the Company, and
the Company may retain a portion of any advance until satisfactory completion of
the project. The certification must be supported by color photographs showing
the construction work completed as of the date of inspection. The total amount
of the funds advanced to the tenant (including the purchase price of the land
plus closing costs and certain other costs) generally does not exceed the
maximum amount specified in the development agreement. Such maximum amount is
based on the Company's estimate of the costs of such construction or renovation.

         In certain cases in which the Company intends to purchase a Property
upon completion of construction or renovation of that Property, the Company
permits the proposed tenant to arrange for a bank or another lender to provide
construction financing to the tenant. In such cases, the lender may seek
assurance from the Company that it has sufficient funds to pay to the tenant the
full purchase price of the Property upon completion of the construction or
renovation. In the event that the Company segregates funds as assurance to the
lender of its ability to purchase the Property, the funds will remain the
property of the Company, and the lender will have no rights with respect to such
funds upon any default by the tenant under the development agreement or under
the loan agreement with such lender, or if the closing of the purchase of the
Property by the Company does not occur for any reason.

         Under the development agreement, the tenant generally is obligated to
complete the construction or renovation of the restaurant improvements within
120 to 150 days from the date of the development agreement. If the construction
or renovation is not completed within that time and the tenant fails to remedy
this default within 10 days after notice from the Company, the Company has the
option to grant the tenant additional time to complete the construction, to take
over construction or renovation of the restaurant improvements, or to terminate
the development agreement and require the tenant to purchase the Property at a
price equal to the sum of (i) the Company's purchase price of the land,
including all fees, costs, and expenses paid by the Company in connection with
its purchase of the land, (ii) all fees, costs, and expenses disbursed by the
Company pursuant to the development agreement for construction of the restaurant
improvements, and (iii) the Company's "construction financing costs." The
"construction financing costs" of the Company is an amount equal to a return, at
the annual percentage rate used in calculating the minimum annual rent under the
lease, on all Company payments and disbursements described in clauses (i) and
(ii) above.

         The Company also generally enters into an indemnification and put
agreement (the "Indemnity Agreement") with the tenant and any guarantor of the
obligations of the tenant under the lease in connection with the acquisition of
Properties to be constructed or renovated. The Indemnity Agreement will provide
for certain additional rights to the Company unless certain conditions are met.
In general, these conditions are (i) the tenant's acquisition of all permits,
approvals, and consents necessary to permit commencement of construction or
renovation of the restaurant within a specified period of time after the date of


                                      -39-

<PAGE>


the Indemnity Agreement (normally, 60 days), or (ii) the completion of
construction or renovation of the restaurant as evidenced by the issuance of a
certificate of occupancy, within a specified period of time (generally, 120 to
150 days) after the date of the Indemnity Agreement. If such conditions are not
met, the Company has the right to grant the tenant additional time to satisfy
the conditions or to require the tenant to purchase the Property from the
Company at a purchase price equal to the total amount disbursed by the Company
in connection with the acquisition and construction or renovation of the
Property (including closing costs), plus an amount equal to the return described
in item (iii) of the preceding paragraph. Failure of the tenant to purchase the
Property from the Company upon demand by the Company under the circumstances
specified above entitles the Company to declare the tenant in default under the
lease and to declare each guarantor in default under any guarantee of the
tenant's obligations to the Company.

         In certain situations where construction or renovation is required for
a restaurant Property, the Company will pay a negotiated maximum amount upon
completion of construction or renovation rather than providing financing to the
tenant, with such amount to be based on the tenant's actual costs of such
construction or renovation.

         Affiliates of the Company also may provide construction financing to
the developer of a Property. In addition, the Company may purchase from an
Affiliate of the Company a Property that has been developed, constructed or
renovated by the Affiliate. Any fees paid to Affiliates of the Company in
connection with the financing, construction or renovation of a Property acquired
by the Company will be considered Acquisition Fees and will be subject to
approval by a majority of the Board of Directors, including a majority of the
Independent Directors, not otherwise interested in the transaction. See
"Management Compensation" and "Conflicts of Interest -- Certain Conflict
Resolution Procedures." Any such fees will be included in the cost of the
Property and, therefore, will be included in the calculation of base rent.

        In all situations where construction or renovation of a restaurant
Property is required, the Company also has the right to review the tenant's
books, records, and agreements during and following completion of construction
to verify actual costs.

         Interim Acquisitions. The Affiliates of the Company and the Advisor
regularly have opportunities to acquire restaurant properties of a type suitable
for acquisition by the Company as a result of their existing relationships and
past experience with various Restaurant Chains and restaurant operators. See
"General" above. These acquisitions often must be made within a relatively short
period of time, occasionally at a time when the Company may be unable to make
the acquisition. In an effort to address these situations and preserve the
acquisition opportunities of the Company (and other entities with which the
Company is affiliated), the Advisor and its Affiliates maintain lines of credit
which enable them to acquire these restaurant properties on an interim basis and
temporarily own them for the purpose of facilitating their acquisition by the
Company (or other entities with which the Company is affiliated). At such time
as a Property acquired on an interim basis is determined to be suitable for
acquisition by the Company, the interim owner of the Property will sell its
interest in the Property to the Company at a price equal to the lesser of its
cost (which includes carrying costs and, in instances in which an Affiliate of
the Company has provided real estate brokerage services in connection with the
initial purchase of the Property, indirectly includes fees paid to an Affiliate
of the Company) to purchase such interest in the Property or the Property's
appraised value, provided that a majority of Directors, including a majority of
the Independent Directors, determine that the acquisition is fair and reasonable
to the Company. See "Conflicts of Interest -- Certain Conflict Resolution
Procedures." Appraisals of Properties acquired from such interim owners will be
obtained in all cases.

         Acquisition Services. Acquisition services performed by the Advisor
include, but are not limited to, site selection and/or approval; review and
selection of tenants and negotiation of lease agreements and related documents;
monitoring Property acquisitions; and the processing of all final documents
and/or procedures to complete the acquisition of Properties and the commencement
of tenant occupancy and lease payments.

         The Company will pay the Advisor an Acquisition Fee not to exceed 4.5%
of the Gross Proceeds from the sale of Shares. See "Management Compensation."
The total of all Acquisition Fees (including Development/Construction Management
Fees to Affiliates and Construction Financing Fees to Affiliates described in
"Management Compensation" and any other Acquisition Fees to Affiliates or
nonaffiliates, but excluding development/management fees paid to any person or
entity not affiliated with the Advisor in connection with the actual development
and construction of any Property) and Acquisition Expenses shall be reasonable
and shall not exceed an amount equal to 6% of the Real Estate Asset Value of a
Property, or in the case of a Mortgage Loan, 6% of the funds advanced, unless a
majority of the Board of Directors, including a majority of the Independent
Directors, not otherwise interested in the transaction approves fees in excess
of these limits subject to a determination that the transaction is commercially
competitive, fair and reasonable to the Company. The total of all Acquisition
Fees payable to all persons or entities will not exceed the compensation
customarily charged in arm's-length transactions by others rendering similar
services as an ongoing activity in the same geographical location and for
comparable property.

                                      -40-

<PAGE>


         The Advisor engages counsel to perform legal services, and such counsel
also may provide legal services to the Company in connection with the
acquisition of Properties. The legal fees payable to such counsel by the Company
will not exceed those generally charged for similar services.

STANDARDS FOR INVESTMENT IN PROPERTIES

         Selection of Restaurant Chains. The selection of Restaurant Chains by
the Advisor, as approved by the Board of Directors, is based on an evaluation of
the operations of restaurants in the Restaurant Chain, the number of restaurants
operated throughout the Restaurant Chain's system, the relationship of average
restaurant gross sales to the average capital costs of a restaurant, the
Restaurant Chain's relative competitive position among the same type of
restaurants offering similar types of food, name recognition, and market
penetration. The Restaurant Chains may not be affiliated with the Advisor, the
Company or an Affiliate.

         Selection of Properties and Tenants. In making investments in
Properties, the Advisor considers relevant real property and financial factors,
including the condition, use, and location of the Property, income-producing
capacity, the prospects for long-term appreciation, the relative success of the
Restaurant Chain in the geographic area in which the Property is located, and
the management capability and financial condition of the tenant. The Company
obtains an independent appraisal for each Property it purchases. In selecting
tenants, the Advisor will consider the prior experience of the tenant in the
restaurant industry, the net worth of the tenant, past operating results of
other restaurants currently or previously operated by the tenant, and the
tenant's prior experience in managing restaurants within a particular Restaurant
Chain.

         In selecting specific Properties within a particular Restaurant Chain
and in selecting lessees for the Company's Properties, the Advisor, as approved
by the Board of Directors, applies the following minimum standards.

         1. Each Property will be in what the Advisor believes is a prime
business location.

         2. Base (or minimum) annual rent will provide a specified minimum
return on the Company's cost of purchasing and, if applicable, developing the
Property, and the lease typically also will provide for automatic increases in
base rent at specified times during the lease term and for payment of percentage
rent based on gross restaurant sales.

         3. The initial lease term typically will be at least 15 to 20 years.

         4. The Company will reserve the right to approve or reject any tenant
and restaurant site selected by a Restaurant Chain.

         5. In evaluating prospective tenants, the Company will examine, among
other factors, the tenant's ranking in its market segment, trends in per store
sales, overall changes in consumer preferences, and the tenant's ability to
adapt to changes in market and competitive conditions, the tenant's historical
financial performance, and its current financial condition.

         6. In general, the Company will not acquire a Property, if, as a
result, more than 25% of its Gross Proceeds would be invested in Properties of a
single Restaurant Chain or if more than 30% of its Gross Proceeds would be
invested in Properties in a single state.

DESCRIPTION OF PROPERTIES

   
         The 101 Properties owned by the Company as of January 24, 1997 conform
generally to the following specifications of size, cost, and type of land and
buildings and based on these Properties and on past experience and knowledge of
the fast-food, family-style, and casual dining restaurant industry, the Advisor
expects that the Properties purchased by the Company with the remaining proceeds
of the Initial Offering and with the proceeds of this Offering will also conform
generally to the following specifications. These specifications may vary
substantially if the Company invests in any full-service restaurant Properties.
    

                                      -41-

<PAGE>

         Land. Lot sizes generally range from 25,000 to 60,000 square feet
depending upon building size and local demographic factors. Restaurants located
on land within shopping centers will be freestanding and may be located on
smaller parcels if sufficient common parking is available. Restaurant sites
purchased by the Company are in locations zoned for commercial use which have
been reviewed for traffic patterns and volume of traffic. There is substantial
competition for quality sites; accordingly, land costs may be high and generally
range from $150,000 to $500,000, although the cost of the land for particular
Properties may be higher or lower in some cases.

         Buildings. Either before or after construction or renovation, the
restaurant Properties acquired by the Company are one of a Restaurant Chain's
approved designs. Prior to purchase of all restaurant Properties, other than
those purchased prior to completion of construction, the Company receives a copy
of the certificate of occupancy issued by the local building inspector or other
governmental authority which permits the use of the Property as a restaurant,
and receives a certificate from the Restaurant Chain to the effect that (i) the
Property is operational and (ii) the Property and the tenant are in compliance
with all of the Restaurant Chain's requirements, including, but not limited to,
building plans and specifications approved by the Restaurant Chain. The Company
also receives a certificate of occupancy for each restaurant for which
construction has not been completed at the time of purchase, prior to the
Company's payment of the final installment of the purchase price for the
restaurant Property.

         The restaurant buildings generally are rectangular and constructed from
various combinations of stucco, steel, wood, brick, and tile. Building sizes
generally range from 2,500 to 6,000 square feet, with the larger restaurants
having greater seating and equipment areas. Building and site preparation costs
vary depending upon the size of the building and the site and the area in which
the restaurant Property is located. It is estimated that building and site
preparation costs generally range from $250,000 to $750,000 for each restaurant
Property.

         Generally, Properties acquired by the Company consist of both land and
building, although in a number of cases the Company may acquire only the land
underlying the restaurant building with the building owned by the tenant or a
third party, and also may acquire the building only with the land owned by a
third party. In general, the Properties are freestanding and surrounded by paved
parking areas. Buildings are suitable for conversion to various uses, although
modifications will be required prior to use for other than restaurant
operations.

         A tenant generally is required by the lease agreement to make such
capital expenditures as may be reasonably necessary to refurbish restaurant
buildings, premises, signs, and equipment so as to comply with the tenant's
obligations under the franchise agreement to reflect the current commercial
image of its Restaurant Chain. These capital expenditures are paid by the tenant
during the term of the lease.

DESCRIPTION OF PROPERTY LEASES

         The terms and conditions of any lease entered into by the Company with
regard to a restaurant Property may vary from those described below. The Advisor
in all cases uses its best efforts to obtain terms at least as favorable as
those described below. If the Board of Directors determines, based on the
recommendation of the Advisor, that the terms of an acquisition and lease of a
Property, taken as a whole, are favorable to the Company, the Board of Directors
may, in its sole discretion, cause the Company to enter into leases with terms
which are substantially different than the terms described below, but only to
the extent consistent with the Company's objective of qualifying as a REIT. In
making such determination, the Advisor considers such factors as the type and
location of the restaurant, the creditworthiness of the tenant, the purchase
price of the Property, the prior performance of the tenant, and the prior
business experience of management of the Company and the Company's Affiliates
with a Restaurant Chain or restaurant operator.

         General. In general, the leases are "triple-net" leases, which means
that the tenants are required to pay for all repairs, maintenance, property
taxes, utilities, and insurance. The tenants also are required to pay for
special assessments, sales and use taxes, and the cost of any renovations
permitted under the leases. The Company will be the lessor under each lease
except in certain circumstances in which it may be a party to a Joint Venture
which will own the Property. In those cases, the Joint Venture, rather than the
Company, will be the lessor, and all references in this section to the Company
as lessor therefore should be read accordingly. See "Joint Venture Arrangements"
below.

         Term of Leases. Properties are generally leased on a "triple-net" basis
for an initial term of either 15 or 20 years with up to five, five-year renewal
options. The minimum rental payment under the renewal option generally is
greater than that due for the final lease year of the initial term of the lease.


                                      -42-

<PAGE>


Upon termination of the lease, the tenant will surrender possession of the
Property to the Company, together with any improvements made to the Property
during the term of the lease, except that for Properties in which the Company
owns only the land underlying the building, the tenant may in certain cases
retain ownership of the building.

         Computation of Lease Payments. During the initial term of the lease,
the tenant pays the Company, as lessor, minimum annual rent equal to a specified
percentage of the Company's cost of purchasing the Property. Typically, the
leases provide for automatic increases in the minimum annual rent at
predetermined intervals during the term of the lease. In the case of Properties
that are to be constructed or renovated pursuant to a development agreement, the
Company's costs of purchasing the Property include the purchase price of the
land, including all fees, costs, and expenses paid by the Company in connection
with its purchase of the land, and all fees, costs, and expenses disbursed by
the Company for construction of restaurant improvements. See "Site Selection and
Acquisition of Properties -- Construction and Renovation" above.

         In addition to minimum annual rent, the tenant pays the Company
"percentage rent." Percentage rent is computed as a percentage of the restaurant
gross sales at a particular Property. The leases generally provide that
percentage rent will commence in the first lease year in which gross sales
exceed a specified amount. Certain leases, however, provide that percentage rent
is to be paid quarterly beginning at the end of the first two years of the lease
and each succeeding quarter thereafter to the extent the restaurant gross sales
in that quarter exceed the average quarterly gross sales during the first two
lease years. The leases also generally provide that the tenant will receive a
credit against percentage rent for the amount of the escalations in the minimum
annual rent due under the lease. Gross sales include sales of all products and
services of the restaurant, excluding sales taxes, tips paid to serving people,
and sales from vending machines.

         In the case of Properties in which the Company owns only the building,
the Company will structure its leases to have recovered its investment in the
building by the expiration of the lease.

         Assignment and Sublease. In general, leases may not be assigned or
subleased without the Company's prior written consent (which may not be
unreasonably withheld) except to a tenant's corporate franchisor, corporate
affiliate or subsidiary, a successor by merger or acquisition, or, in certain
cases, another franchisee, if such assignee or subtenant agrees to operate the
same type of restaurant on the premises, but only to the extent consistent with
the Company's objective of qualifying as a REIT. The leases set forth certain
factors (such as the financial condition of the proposed tenant or subtenant)
that are deemed to be a reasonable basis for the Company's refusal to consent to
an assignment or sublease. In addition, the Company may refuse to permit any
assignment or sublease that would jeopardize the Company's continued
qualification as a REIT. The original tenant generally will remain fully liable,
however, for the performance of all tenant obligations under the lease following
any such assignment or sublease unless the Company agrees in writing to release
the original tenant from its lease obligations.

         Alterations to Premises. A tenant generally has the right, without the
prior consent of the Company and at the tenant's own expense, to make certain
immaterial structural modifications to the restaurant building and improvements
(with a cost of up to $10,000) or, with the Company's prior written consent and
at the tenant's own expense, to make material structural modifications that may
include demolishing and rebuilding the restaurant. Under certain leases, the
tenant, at its own expense, may make any type of alterations to the leased
premises without the Company's consent but must provide the Company with plans
of any proposed structural modifications at least 30 days before construction of
the alterations commences. Certain leases may require the tenant to post a
payment and performance bond for any structural alterations with a cost in
excess of a certain amount.

   
         Right of Tenant to Purchase. Generally, if the Company wishes at any
time to sell a Property pursuant to a bona fide offer from a third party, the
tenant of that Property has the right to purchase the Property for the same
price, and on the same terms and conditions, as contained in the offer. In
certain cases, the tenant also has a right to purchase the Property seven to 20
years after commencement of the lease at a purchase price equal to the greater
of (i) the Property's appraised value at the time of the tenant's purchase, or
(ii) a specified amount, generally equal to the Company's purchase price of the
Property, plus a predetermined percentage (generally, 15% to 20%) of such
purchase price.
    

         Substitution of Properties. Under certain leases, the tenant, at its
own expense, is entitled to operate another form of approved restaurant on the
Property as long as such approved restaurant has an operating history which

                                      -43-

<PAGE>


reflects an ability to generate gross sales and potential sales growth equal to
or greater than that experienced by the tenant in operating the original
restaurant.

         In addition, certain leases provide the tenant with the right, to the
extent consistent with the Company's objective of qualifying as a REIT, to offer
the substitution of another national or regional fast-food, family-style, or
casual dining restaurant property selected by the tenant in the event that (i)
the Property that is the subject of the lease is not producing percentage rent
pursuant to the terms of the lease, and (ii) the tenant determines that the
Property has become uneconomic (other than as a result of an insured casualty
loss or condemnation) for the tenant's continued use and occupancy in its
business operation and the tenant's board of directors has determined to close
and discontinue use of the Property. The tenant's determination that a Property
has become uneconomic is to be made in good faith based on the tenant's
reasonable business judgment after comparing the results of operations of the
Property to the results of operations at the majority of other properties then
operated by the tenant. If either of these events occurs, the tenant will have
the right to offer the Company the opportunity to exchange the Property for
another national or regional fast-food, family-style, or casual dining
restaurant property (the "Substituted Property") with a total cost for land and
improvements thereon (including overhead, construction interest, and other
related charges) equal to or greater than the cost of the Property to the
Company.

         Generally, the Company will have 30 days following receipt of the
tenant's offer for exchange of the Property to accept or reject such offer. In
the event that the Company requests an appraisal of the Substituted Property, it
will have at least ten days following receipt of the appraisal to accept or
reject the offer. If the Company accepts such offer, (i) the Substituted
Property will be exchanged for the Property in a transaction designed and
intended to qualify as a "like-kind exchange" within the meaning of section 1031
of the Code with respect to the Company and (ii) the lease of the Property will
be amended to (a) provide for minimum rent in an amount equal to the sum
determined by multiplying the cost of the Substituted Property by the Property
lease rate and (b) provide for the number of five-year lease renewal options
sufficient to permit the tenant, at its option, to continue its occupancy of the
Substituted Property for up to 35 years from the date on which the exchange is
made. The Company will pay the tenant the excess, if any, of the cost of the
Substituted Property over the cost of the Property. If the substitution does not
take place within a specified period of time after the tenant makes the offer to
exchange the Property for the Substituted Property, either party thereafter will
have the right not to proceed with the substitution. If the Company rejects the
Substituted Property offered by the tenant, the tenant is generally required to
offer at least three additional alternative properties for the Company's
acceptance or rejection. If the Company rejects all Substituted Properties
offered to it pursuant to the lease, or otherwise fails or refuses to consummate
a substitution for any reason other than the tenant's failure to fulfill the
conditions precedent to the exchange, then the tenant will be entitled to
terminate the lease on the date scheduled for such exchange by purchasing the
Property from the Company for a price equal to the then-fair market value of the
Property.

         Neither the tenant nor any of its subsidiaries, licensees,
concessionaires, or sublicensees or any other affiliate will be permitted to use
the original Property as a restaurant of the same type and style for at least
one year after the closing of the original Property. In addition, in the event
the tenant or any of its affiliates sells the Property within twelve months
after the Company acquires the Substituted Property, the Company will receive,
to the extent consistent with its objective of qualifying as a REIT, from the
proceeds of the sale the amount by which the selling price exceeds the cost of
the Property to the Company.

         Special Conditions. Certain leases provide that the lessee is not
permitted to own or operate, directly or indirectly, another Property of the
same or similar type as the leased Property that is or will be located within a
specified distance of the leased Property.

         Insurance, Taxes, Maintenance, and Repairs. All of the leases require
that the tenant pay all taxes and assessments, maintenance, repair, utility, and
insurance costs applicable to the real estate and permanent improvements.
Tenants will be required to maintain all Properties in good order and repair.

         Tenants generally are required, under the terms of the leases, to
maintain, for the benefit of the Company and the tenant, casualty insurance in
an amount not less than the full replacement value of the building and other
permanent improvements (or a percent of such value in the case of certain
leases, but in no case less than 90%), as well as liability insurance, generally
in an amount not less than $2,000,000 for each location and event. All tenants,
other than those tenants with a substantial net worth, generally also will be
required to obtain "rental value" or "business interruption" insurance to cover
losses due to the occurrence of an insured event for a specified period,
generally six to twelve months. In general, no lease is entered into unless, in
the opinion of the Advisor, as approved by the Board of Directors, the insurance
required by the lease adequately insures the Property.

                                      -44-

<PAGE>

         The tenants generally will be required to maintain the Property and
repair any damage to the Property, except damage occurring during the last 24 to
48 months of the lease term (as extended), which in the opinion of the tenant
renders the Property unsuitable for occupancy, in which case the tenant will
have the right instead to pay the insurance proceeds to the Company and
terminate the lease.

         The tenants generally are required to repair the Property in the event
that less than a material portion of the Property (for example, more than 20% of
the building or more than 40% of the land) is taken for public or quasi-public
use. The Company's leases generally provide that, in the event of any
condemnation of the Property that does not give rise to an option to terminate
the lease or in the event of any condemnation which does give rise to an option
to terminate the lease and the tenant elects not to terminate, the Company will
remit to the tenant the award from such condemnation and the tenant will be
required to repair and restore the Property. To the extent that the award
exceeds the estimated costs of restoring or repairing the Property, the tenant
is required to deposit such excess amount with the Company. Until a specified
time (generally, ten days) after the tenant has restored the premises and all
improvements thereon to the same condition as existed immediately prior to such
condemnation insofar as is reasonably possible, a "just and proportionate"
amount of the minimum annual rent will be abated from the date of such
condemnation. In addition, the minimum annual rent will be reduced in proportion
to the reduction in the then rental value of the premises or the fair market
value of the premises after the condemnation in comparison with the rental value
or fair market value prior to such condemnation.

         Events of Default. The leases generally provide that the following
events, among others, will constitute a default under the lease: (i) the
insolvency or bankruptcy of the tenant, provided that the tenant may have the
right, under certain circumstances, to cure such default, (ii) the failure of
the tenant to make timely payment of rent or other charges due and payable under
the lease, if such failure continues for a specified period of time (generally,
five to 30 days) after notice from the Company of such failure, (iii) the
failure of the tenant to comply with any of its other obligations under the
lease (for example, the discontinuance of operations of the leased Property) if
such failure continues for a specified period of time (generally, ten to 45
days), (iv) a default under or termination of the franchise agreement between
the tenant and its franchisor, (v) in cases where the Company enters into a
development agreement relating to the construction or renovation of a
restaurant, a default under the development agreement or the Indemnity Agreement
or the failure to establish the minimum annual rent at the end of the
development period, and (vi) in cases where the Company has entered into other
leases with the same tenant, a default under such lease.

         Upon default by the tenant, the Company generally will have the right
under the lease and under most state laws to evict the tenant, re-lease the
Property to others, and hold the tenant responsible for any deficiency in the
minimum lease payments. Similarly, if the Company determined not to re-lease the
Property, it could sell the Property. (Unless required to do so by the lease or
its investment objectives, however, the Company does not intend to sell any
Property prior to five to ten years after the commencement of the lease on such
Property. See "Right of Tenant to Purchase" above.) In the event that a lease
requires the tenant to make a security deposit (which it is anticipated normally
would be equal to two months' base rent), the Company will have the right under
the lease to apply the security deposit, upon default by the tenant, towards any
payments due from the defaulting tenant. In general, the tenant will remain
liable for all amounts due under the lease to the extent not paid from a
security deposit or by a new tenant.

         In the event that a tenant defaults under a lease with the Company, the
Company either will attempt to locate a replacement restaurant operator
acceptable to the Restaurant Chain involved or will discontinue operation of the
restaurant. In lieu of obtaining a replacement restaurant operator, some
Restaurant Chains may have the option and may elect to operate the restaurants
themselves. The Company will have no obligation to operate the restaurants, and
no Restaurant Chain will be obligated to permit the Company or a replacement
restaurant operator to operate the restaurants.

JOINT VENTURE ARRANGEMENTS

         The Company may enter into a Joint Venture to own and operate a
Property with various unaffiliated persons or entities or with another program
formed by the principals of the Company or the Advisor or their Affiliates, if a
majority of the Directors, including a majority of the Independent Directors,
not otherwise interested

                                      -45-

<PAGE>


in the transaction determine that the investment in the Joint Venture is fair
and reasonable to the Company and on substantially the same terms and conditions
as those to be received by the co-venturer or co-venturers. The Company may take
more or less than a 50% interest in any Joint Venture, subject to obtaining the
requisite approval of the Directors. See "Risk Factors -- Real Estate and
Financing Risks -- Risks of Joint Investment in Properties."

         Under the terms of each Joint Venture agreement, the Company and each
joint venture partner will be jointly and severally liable for all debts,
obligations, and other liabilities of the Joint Venture, and the Company and
each joint venture partner will have the power to bind each other with any
actions they take within the scope of the Joint Venture's business. In addition,
it is expected that the Advisor or its Affiliates will be entitled to
reimbursement, at cost, for actual expenses incurred by the Advisor or its
Affiliates on behalf of the Company. Joint Ventures entered into to purchase and
hold a Property for investment generally will have an initial term of 15 to 20
years (generally the same term as the initial term of the lease for the Property
in which the Joint Venture invests), and, after the expiration of the initial
term, will continue in existence from year to year unless terminated at the
option of either joint venturer or unless terminated by an event of dissolution.
Events of dissolution will include the bankruptcy, insolvency, or termination of
any co-venturer, sale of the Property owned by the Joint Venture, mutual
agreement of the Company and its joint venture partner to dissolve the Joint
Venture, and the expiration of the term of the Joint Venture. The Joint Venture
agreement typically will restrict each venturer's ability to sell, transfer, or
assign its joint venture interest without first offering it for sale to its
co-venturer. In addition, in any Joint Venture with another program sponsored by
the Advisor or its Affiliates, where such arrangements are entered into for the
purpose of purchasing and holding Properties for investment, in the event that
one party desires to sell the Property and the other party does not desire to
sell, either party will have the right to trigger dissolution of the Joint
Venture by sending a notice to the other party. The notice will establish the
price and terms for the sale or purchase of the other party's interest in the
Joint Venture to the other party. The Joint Venture agreement will grant the
receiving party the right to elect either to purchase the other party's interest
on the terms set forth in the notice or to sell its own interest on such terms.

         The following paragraphs describe the allocations and distributions
under the expected terms of the joint venture agreement for any Joint Venture in
which the Company and its co-venturer each have a 50% ownership interest. In any
other case, the allocations and distributions are expected to be similar to
those described below, except that allocations and distributions which are
described below as being made 50% to each co-venturer will instead be made in
proportion to each co-venturer's respective ownership interest.

         Under the terms of each joint venture agreement, operating profits and
losses generally will be allocated 50% to each co-venturer. Profits from the
sale or other disposition of Joint Venture property first will be allocated to
any co-venturers with negative capital account balances in proportion to such
balances until such capital accounts equal zero, and thereafter 50% to each
co-venturer. Similarly, losses from the sale or other disposition of Joint
Venture property first will be allocated to joint venture partners with positive
capital account balances in proportion to such balances until such capital
accounts equal zero, and thereafter 50% to each co-venturer. Notwithstanding any
other provisions in the Joint Venture agreement, income, gain, loss, and
deductions with respect to any contributed property will be shared in a manner
which takes into account the variation between the basis of such property and
its fair market value at the time of contribution in accordance with section
704(c) of the Code.

         Net cash flow from operations of the Joint Venture will be distributed
50% to each joint venture partner. Any liquidation proceeds, after paying joint
venture debts and liabilities and funding reserves for contingent liabilities,
will be distributed first to the joint venture partners with positive capital
account balances in proportion to such balances until such balances equal zero,
and thereafter 50% to each joint venture partner.

         In order that the allocations of Joint Venture income, gain, loss, and
deduction provided in Joint Venture agreements may be respected for federal
income tax purposes, it is expected that any Joint Venture agreement (i) will
contain a "qualified income offset" provision, (ii) will prohibit allocations of
loss or deductions to the extent such allocation would cause or increase an
"Adjusted Capital Account Deficit," and (iii) will require (a) that capital
accounts be maintained for each joint venture partner in a manner which complies
with Treasury Regulation ss.1.704-1(b)(2)(iv) and (b) that distributions of
proceeds from the liquidation of a partner's interest in the Joint Venture
(whether or not in connection with the liquidation of the Joint Venture) be made
in accordance with the partner's positive capital account balance.  See "Federal
Income Tax Considerations -- Investment in Joint Ventures."

         Prior to entering into any Joint Venture arrangement with any
unaffiliated co-venturer (or the principals of any unaffiliated co-venturer),
the Company will confirm that such person or entity has demonstrated to the
satisfaction of the Company that requisite financial qualifications are met.


                                      -46-

<PAGE>


MORTGAGE LOANS

         The Company provides Mortgage Loans to operators of the Restaurant
Chains, or their affiliates, to enable them to acquire the building and
improvements on real property. Generally in these cases, the Company acquires
the underlying land and enters into a long-term ground lease for the Property
with the borrower as the tenant. The Mortgage Loan is secured by the building
and improvements on the land. Management believes that the criteria for
investing in the Mortgage Loans are substantially the same as those involved in
the Company's investments in Properties consisting of buildings only; therefore,
the Company uses the same underwriting criteria as described above in "Business
- - - - - - - - Standards for Investment in Properties."

         Generally, management believes the economic effects of these
transactions are substantially the same as those of the leases. The borrower is
responsible for all of the expenses of owning the building and improvements, as
with the "triple-net" leases, including expenses for insurance and repairs and
maintenance. The Mortgage Loans are fully amortizing loans, generally over a
period of 15 to 20 years (the same term as the initial term of the Property
leases), with payments of principal and interest due monthly. In addition, the
interest rates charged under the terms of the Mortgage Loans are fixed over the
term of the loan and generally are comparable to, or slightly lower than, lease
rates charged to tenants for the Properties.

         Management also believes that the combined leasing and financing
structure provides the benefit of allowing the Company to receive, on a fixed
income basis, the return of its initial investment in each financed building,
which is generally a depreciating asset, plus interest. At the same time, the
Company retains ownership of the underlying land, which is generally an
appreciating asset, thus providing an opportunity for a capital gain on the sale
of the land. In such cases, in which the borrower is also the tenant under a
Property lease for the underlying land, if the borrower does not elect to
exercise its purchase option to acquire the Property under the terms of the
lease, the building and improvements on the Property will revert to the Company
at the end of term of the lease, including any renewal periods. If the borrower
does elect to exercise its purchase option as the tenant of the underlying land,
the Company will generally have the option of selling the Property at the
greater of fair market value or cost plus a specified percentage.

         The Company will not make or invest in Mortgage Loans unless an
appraisal is obtained concerning the property that secures the Mortgage Loan.
Mortgage indebtedness on any property shall not exceed such property's appraised
value. In cases in which the majority of the Independent Directors so determine,
and in all cases in which the Mortgage Loan involves the Advisor, Directors, or
Affiliates, such appraisal must be obtained from an independent expert
concerning the underlying property. Such appraisal shall be maintained in the
Company's records for at least five years, and shall be available for inspection
and duplication by any stockholder. In addition to the appraisal, a mortgagee's
or owner's title insurance policy or commitment as to the priority of the
mortgage or condition of the title must be obtained.

         In addition, the Company will not make or invest in Mortgage Loans on
any one property if the aggregate amount of all mortgage loans outstanding on
the property, including the loans of the Company, would exceed an amount equal
to 85% of the appraised value of the property as determined by appraisal unless
substantial justification exists because of the presence of other underwriting
criteria. For purposes of this limitation, the aggregate amount of all mortgage
loans outstanding on the property, including the loans of the Company, shall
include all interest (excluding contingent participation in income and/or
appreciation in value of the mortgaged property), the current payment of which
may be deferred pursuant to the terms of such loans, to the extent that deferred
interest on each loan exceeds 5% per annum of the principal balance of the loan.

         Further, the Company will not make or invest in any Mortgage Loans that
are subordinate to any mortgage, other indebtedness or equity interest of the
Advisor, the Directors, or their Affiliates.

MANAGEMENT SERVICES

         The Advisor provides management services relating to the Company, the
Properties, the Mortgage Loans, and the Secured Equipment Lease program pursuant
to an Advisory Agreement between it and the Company. Under this agreement, the
Advisor will be responsible for assisting the Company in negotiating leases,
Mortgage Loans, and Secured Equipment Leases, collecting rental, Mortgage Loan
and Secured Equipment Lease payments, inspecting the Properties and the tenants'
books and records, and responding to tenant inquiries and notices. The Advisor
also provides information to the Company about the status of the leases, the
Properties, the Mortgage Loans, the Loan and the Secured Equipment Leases. In
exchange for these services, the Advisor will be entitled to receive certain
fees from the Company. For supervision of the Properties, the Advisor receives

                                      -47-

<PAGE>


the Asset Management Fee, which, generally, is payable monthly in an amount
equal to one-twelfth of .60% of Real Estate Asset Value as of the end of the
preceding month. For supervision of the Mortgage Loans, the Advisor will receive
the Mortgage Management Fee, which is payable monthly in an amount equal to
one-twelfth of .60% of the total principal amount of the Mortgage Loans as of
the end of the preceding month. For negotiating Secured Equipment Leases and
supervising the Secured Equipment Lease program, the Advisor receives, upon
entering into each lease, a Secured Equipment Lease Servicing Fee, payable out
of the proceeds of the Loan, equal to 2% of the purchase price of the Equipment
subject to each Secured Equipment Lease. See "Management Compensation."

BORROWING

         The Company plans to obtain a Line of Credit in an amount up to
$20,000,000, the proceeds of which will be used to acquire Properties. The Line
of Credit will provide short-term financing which the Company anticipates will
be repaid using additional offering proceeds or refinanced on a long-term basis.
The Company will not encumber Properties in connection with the Line of Credit.
The Company has engaged in preliminary discussions with potential lenders but
has not yet received a commitment for the Line of Credit and there is no
assurance that the Company will obtain the Line of Credit on satisfactory terms.

         Management believes that during the offering period the Line of Credit,
if obtained, will allow the Company to make investments in Properties that the
Company otherwise would be forced to delay until it raised a sufficient amount
of proceeds from the sale of Shares to allow the Company to make the
investments. By eliminating this delay the Company will also eliminate the risk
that these investments will no longer be available, or the terms of the
investment will be less favorable, when the Company has raised sufficient
offering proceeds. Alternatively, Affiliates of the Advisor could make such
investments, pending receipt by the Company of sufficient offering proceeds, in
order to preserve the investment opportunities for the Company. However,
Properties acquired by the Company in this manner would be subject to closing
costs both on the original purchase by the Affiliate and on the subsequent
purchase by the Company, which would increase the amount of expenses associated
with the acquisition of Properties and reduce the amount of offering proceeds
available for investment in income-producing assets. Management believes that
the use of Line of Credit by the Company will enable the Company to reduce or
eliminate the instances in which the Company will be required to pay duplicate
closing costs.

   
         On March 5, 1996, the Company entered into a line of credit and
security agreement with a bank to be used by the Company to offer Secured
Equipment Leases. The Loan provides that the Company will be able to receive
advances of up to $15,000,000 until March 4, 1998. Generally, advances under the
Loan will be fully amortizing term loans repayable in terms equal to the
duration of the Secured Equipment Leases, but in no event greater than 72
months. In addition, advances for short-term needs (to acquire equipment to be
leased under Secured Equipment Leases) may be requested in an aggregate amount
which does not exceed the Revolving Sublimit (defined in the Loan as $1,000,000)
and such advances may be repaid and readvanced; provided, however, that advances
made pursuant to the Revolving Sublimit shall be converted to term loans the
earlier of (i) the end of each 60 day period following the closing date (defined
in the Loan as March 5, 1996), or (ii) when the aggregate amount outstanding
equals or exceeds $1,000,000. Interest on advances made pursuant to the
Revolving Sublimit shall be paid monthly in arrears. In addition, principal
amounts under advances pursuant to the Revolving Sublimit, if not sooner paid or
converted into term loans, shall be paid, together with any unpaid interest
relating to such advances, to the bank on March 5, 1998. Generally, all advances
under the Loan will bear interest at either (i) a rate per annum equal to 215
basis points above the Reserve Adjusted LIBOR Rate (as defined in the Loan) or
(ii) a rate per annum equal to the bank's prime rate, whichever the Company
selects at the time advances are made. As a condition of obtaining the Loan, the
Company agreed to grant to the bank a first security interest in the Secured
Equipment Leases. In the past, the Company generally has entered into agreements
to effectively convert the interest rate for the advance from a variable to a
fixed rate. In connection with the Loan, the Company incurred a commitment fee,
legal fees and closing costs of approximately $53,500 relating to the Loan. As
of January 24, 1997, $3,901,449 had been advanced under the Loan to fund the
Equipment for nine restaurant properties, the commitment fee, legal fees and
closing costs related to the Loan.
    

         The Company, or Joint Venture in which the Company becomes a joint
venturer, will initially acquire Properties without borrowing. The Board of
Directors does not anticipate that the Company will borrow funds, other than the
Loan, the Line of Credit or for the purpose of preserving its status as a REIT.
For example, the Company may borrow to the extent necessary to permit the
Company to make Distributions required in order to enable the Company to qualify
as a REIT for federal income tax purposes; however, the Company will not borrow
for the purpose of returning capital to the stockholders unless necessary to
eliminate corporate-level tax to the Company. Until Listing occurs, the Company
will not encumber Properties in connection with any borrowing. If Listing


                                      -48-

<PAGE>

occurs, however, the Board of Directors may elect to cause the Company to borrow
funds in connection with the purchase of additional Properties or for other
Company purposes and to encumber any or all of the Company's Properties in
connection with any such borrowing. The aggregate borrowing of the Company,
secured and unsecured, shall be reasonable in relation to Net Assets of the
Company and shall be reviewed by the Board of Directors at least quarterly. The
Board of Directors anticipates that the aggregate amount of any borrowing will
not exceed 50% of Real Estate Asset Value, although the maximum amount of
borrowing in relation to Net Assets, in the absence of a satisfactory showing
that a higher level of borrowing is appropriate, shall not exceed 300% of Net
Assets (an amount which the Company anticipates will correspond to approximately
75% of Real Estate Asset Value). Any excess in borrowing over such 300% level
shall occur only with approval by a majority of the Independent Directors and
will be disclosed and explained to stockholders in the first quarterly report of
the Company prepared after such approval occurs.

SALE OF PROPERTIES, MORTGAGE LOANS, AND SECURED EQUIPMENT LEASES

         For the first three to eight years after the commencement of this
offering, the Company intends, to the extent consistent with the Company's
objective of qualifying as a REIT, to reinvest in additional Properties or
Mortgage Loans any proceeds of the Sale of a Property or a Mortgage Loan that
are not required to be distributed to stockholders in order to preserve the
Company's REIT status for federal income tax purposes. Similarly, and to the
extent consistent with REIT qualification, the Company plans to use the proceeds
of the Sale of a Secured Equipment Lease to fund additional Secured Equipment
Leases, or to reduce its outstanding indebtedness on the Loan. At or prior to
the end of such eight-year period, the Company intends to provide stockholders
of the Company with liquidity of their investment, either in whole or in part,
through Listing (although liquidity cannot be assured thereby) or by commencing
orderly sales of the Company's assets. If Listing occurs, the Company intends to
reinvest in additional Properties, Mortgage Loans, and Secured Equipment Leases
any Net Sales Proceeds not required to be distributed to stockholders in order
to preserve the Company's status as a REIT. If Listing does not occur within ten
years after the commencement of the offering, the Company thereafter will
undertake the orderly liquidation of the Company and the Sale of the Company's
assets and will distribute any Net Sales Proceeds to stockholders. In addition,
the Company will not sell any assets if such Sale would not be consistent with
the Company's objective of qualifying as a REIT.

         In deciding the precise timing and terms of Property Sales, the Advisor
will consider factors such as national and local market conditions, potential
capital appreciation, cash flows, and federal income tax considerations. The
terms of certain leases, however, may require the Company to sell a Property at
an earlier time if the tenant exercises its option to purchase a Property after
a specified portion of the lease term has elapsed. See "Business -- Description
of Leases -- Right of Tenant to Purchase." The Company will have no obligation
to sell all or any portion of a Property at any particular time, except as may
be required under property or joint venture purchase options granted to certain
tenants. In connection with Sales of Properties by the Company, purchase money
obligations may be taken by the Company as part payment of the sales price. The
terms of payment will be affected by custom in the area in which the Property is
located and by prevailing economic conditions. When a purchase money obligation
is accepted in lieu of cash upon the Sale of a Property, the Company will
continue to have a mortgage on the Property and the proceeds of the Sale will be
realized over a period of years rather than at closing of the Sale.

         The Company does not anticipate selling the Secured Equipment Leases
prior to expiration of the lease term, except in the event that the Company
undertakes orderly liquidation of its assets. In addition, the Company does not
anticipate selling any Mortgage Loans prior to the expiration of the loan term,
except in the event (i) the Company owns the Property (land only) underlying the
building improvements which secure the Mortgage Loan and the Sale of the
Property occurs, or (ii) the Company undertakes an orderly Sale of its assets.

FRANCHISE REGULATION

         Many states regulate the franchise or license relationship between a
tenant/franchisee and a Restaurant Chain. The Company will not be an Affiliate
of any Restaurant Chain, and is not currently aware of any states in which the
relationship between the Company as lessor and the tenant will be subjected to
those regulations, but it will comply with such regulations in the future, if so
required. Restaurant Chains which franchise their operations are subject to
regulation by the Federal Trade Commission.

                                      -49-

<PAGE>


COMPETITION

         The fast-food, family-style, and casual dining restaurant business is
characterized by intense competition. The operators of the restaurants located
on the Properties will compete with independently owned restaurants, restaurants
which are part of local or regional chains, and restaurants in other well-known
national chains, including those offering different types of food and service.

         Many successful fast-food, family-style, and casual dining restaurants
are located in "eating islands," which are areas to which people tend to return
frequently and within which they can diversify their eating habits, because in
many cases local competition may enhance the restaurant's success instead of
detracting from it. Fastfood, family-style, and casual dining restaurants
frequently experience better operating results when there are other restaurants
in the same area.

         The Company will be in competition with other persons and entities both
to locate suitable Properties to acquire and to locate purchasers for its
Properties. The Company also will compete with other financing sources such as
banks, mortgage lenders, and sale/leaseback companies for suitable Properties,
tenants, and Equipment tenants.

REGULATION OF MORTGAGE LOANS AND SECURED EQUIPMENT LEASES

         The Mortgage Loans and Secured Equipment Lease program may be subject
to regulation by federal, state and local authorities and subject to various
laws and judicial and administrative decisions imposing various requirements and
restrictions, including among other things, regulating credit granting
activities, establishing maximum interest rates and finance charges, requiring
disclosures to customers, governing secured transactions and setting collection,
repossession, claims handling procedures and other trade practices. In addition,
certain states may have enacted legislation requiring the licensing of mortgage
bankers or other lenders and these requirements may affect the Company's ability
to effectuate its Mortgage Loans and Secured Equipment Lease program.
Commencement of operations into these or other jurisdictions may be dependent
upon a finding of financial responsibility, character and fitness of the
Company. The Company may determine not to make Mortgage Loans or operate Secured
Equipment Lease program in any jurisdiction in which it believes the Company has
not complied in all material respects with applicable requirements.


                                      -50-

<PAGE>


                            SELECTED FINANCIAL DATA

         The following table sets forth certain financial information for CNL
American Properties Fund, Inc., and should be read in conjunction with
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the Financial Statements included in Exhibit B to this
Prospectus.


<TABLE>
<CAPTION>

   

                                                                                                   May 2,
                                                                                                1994 (Date
                                                  Nine Months Ended                             of Inception)
                                                    September 30,           Year Ended            through
                                                        1996                December 31,         December 31,
                                                    (Unaudited)                1995                 1994
                                                 -------------------      ---------------      --------------
<S> <C>
         Revenues                                       $3,883,714          $   659,131        $          -
         Net earnings                                    2,757,759              368,779                   -
         Cash distributions declared (1)                 3,403,427              638,618                   -
         Earnings per Share                                   0.41                 0.19                   -
         Cash distributions declared per Share                0.50                 0.34                   -
         Weighted average number of Shares
            outstanding (2)                              6,771,120            1,898,350                   -

</TABLE>



<TABLE>
<CAPTION>

                                                       September 30,
                                                           1996             December 31,        December 31,
                                                        (Unaudited)            1995                 1994
                                                       -------------        ------------        ------------
<S> <C>

         Total assets                                    $97,998,150         $33,603,084            $929,585
         Total equity                                     89,528,514          31,980,648             200,000

</TABLE>



    
   
         (1)      Approximately 11 percent and 40 percent of cash distributions
                  ($0.06 and $0.14 per Share) for the nine months ended
                  September 30, 1996 and the year ended December 31, 1995,
                  respectively, represents a return of capital in accordance
                  with generally accepted accounting principles ("GAAP"). Cash
                  distributions treated as a return of capital on a GAAP basis
                  represent the amount of cash distributions in excess of
                  accumulated net earnings on a GAAP basis. The Company has not
                  treated such amount as a return of capital for purposes of
                  calculating the stockholders' Invested Capital and the
                  Stockholders' 8% Return, as described in the Prospectus.
    

         (2)      The weighted average number of Shares outstanding is based
                  upon the period the Company was operational.


                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                       FINANCIAL CONDITION OF THE COMPANY

INTRODUCTION

   
         The Company is a Maryland corporation that was organized on May 2,
1994, to acquire Properties, directly or indirectly through Joint Venture or
co-tenancy arrangements, to be leased on a long-term, "triple-net" basis to
operators of certain Restaurant Chains. In addition, the Company may provide
Mortgage Loans for the purchase of buildings, generally by tenants that lease
the underlying land from the Company. To a lesser extent, the Company intends to
offer Secured Equipment Leases to operators of Restaurant Chains. Secured
Equipment Leases will be funded from the proceeds of the Loan which the Company
has obtained.
    

                                      -51-

<PAGE>


   
         As of September 30, 1996, the Company owned 82 Properties (including
one Property through a joint venture arrangement consisting of land and
building, 42 consisting of land and building, six consisting of building only
and 33 consisting of land only and in connection with which the Company provided
Mortgage Loans to the tenant for the purchase of the buildings on the
Properties). Of the 82 Properties, ten were under construction at September 30,
1996. In addition, as of September 30, 1996, the Company had entered into five
Secured Equipment Leases.

         This information contains forward-looking statements within the meaning
of Section 27A of the Securities Act of 1933 and Section 21E of the Securities
Exchange Act of 1934. Although the Company believes that the expectations
reflected in such forward-looking statements are based upon reasonable
assumptions, the Company's actual results could differ materially from those set
forth in the forward-looking statements. Certain factors that might cause such a
difference include the following: changes in general economic conditions,
changes in local real estate conditions, availability of proceeds from this
offering, the ability of the Company to locate suitable tenants for its
Properties and borrowers for its Mortgage Loans, and the ability of tenants and
borrowers to make payments under their respective leases or Mortgage Loans.
    

LIQUIDITY AND CAPITAL RESOURCES

   
         In April 1995, the Company commenced an Initial Offering of its Shares
of common stock. As of September 30, 1996, the Company had received subscription
proceeds of $102,960,892 (10,296,089 Shares) from the Initial Offering,
including $391,348 (39,135 Shares) through the Reinvestment Plan.

         As of September 30, 1996, net proceeds to the Company from its Initial
Offering of Shares and capital contributions from the Advisor after deduction of
Selling Commissions, Marketing Support and Due Diligence Expense Reimbursement
Fees and Offering Expenses, totalled $90,224,022. As of September 30, 1996,
approximately $80,872,000 had been used to invest, or committed for investment,
in 82 Properties (ten of which were undeveloped land on which a restaurant was
being constructed), in providing mortgage financing of $12,363,000 to the
tenants of the 33 Properties consisting of land only and to pay Acquisition Fees
to the Advisor totalling $4,633,240 and certain Acquisition Expenses. The
Company acquired 12 of the 82 Properties from Affiliates, for purchase prices
totalling approximately $8,979,000. The Affiliates had purchased and temporarily
held title to these Properties in order to facilitate the acquisition of the
Properties by the Company. Each Property was acquired at a cost no greater than
the lesser of the cost of the Property to the Affiliate (including carrying
costs) or the Property's appraised value. The Company expects to use the
remaining net offering proceeds from the sale of Shares through the Initial
Offering and the sale of Shares through this offering to purchase additional
Properties, to fund construction costs relating to the Properties under
construction and to make Mortgage Loans. The number of Properties to be acquired
and Mortgage Loans to be entered into will depend upon the amount of Net
Offering Proceeds available to the Company.

         On March 5, 1996, the Company entered into the Loan with a bank. The
Loan is to be used by the Company to offer Secured Equipment Leases. The Loan
provides that the Company will be able to receive advances limited to
$15,000,000 until March 4, 1998. Generally, advances under the Loan will be
fully amortizing term loans repayable in terms equal to the duration of the
Secured Equipment Leases, but in no event greater than 72 months. In addition,
advances for short-term needs (to acquire equipment to be leased under Secured
Equipment Leases) may be requested in an aggregate amount which does not exceed
the Revolving Sublimit (defined in the Loan as $1,000,000) and such advances may
be repaid and readvanced; provided, however, that advances made pursuant to the
Revolving Sublimit shall be converted to term loans the earlier of (i) the end
of each 60 day period following the closing date (defined in the Loan as March
5, 1996), or (ii) when the aggregate amount outstanding equals or exceeds
$1,000,000. Interest on advances made pursuant to the Revolving Sublimit shall
be paid monthly in arrears. In addition, principal amounts under advances
pursuant to the Revolving Sublimit, if not sooner paid or converted into term
loans, shall be paid, together with any unpaid interest relating to such
advances, to the bank on March 5, 1998. Generally, all advances under the Loan
will bear interest at either (i) a rate per annum equal to 215 basis points
above the Reserve Adjusted LIBOR Rate (as defined in the Loan) or (ii) a rate
per annum equal to the bank's prime rate, whichever the Company selects at the
time advances are made. As a


                                      -52-

<PAGE>

condition of obtaining the Loan, the Company agreed to grant to the bank a first
security interest in the Secured Equipment Leases. In connection with the Loan,
the Company incurred a commitment fee, legal fees and closing costs of $53,500
relating to the Loan. As of September 30, 1996, the Company had obtained
advances totalling $2,417,572 relating to the Loan. The proceeds were used to
fund Secured Equipment Leases at an aggregate cost of approximately $2,364,000,
including Secured Equipment Lease Servicing Fees of $46,292 to the Advisor and
to pay loan costs of $53,500 described above. The Company expects to use the
proceeds of the Loan to fund the Secured Equipment Lease program, as described
above.
    
   
         During the quarter ended September 30, 1996, the Company entered into
interest rate swap agreements to reduce the impact of changes in interest rates
on its floating rate long-term debt. At September 30, 1996, the Company had
outstanding two interest rate swap agreements with a commercial bank, having a
total notional amount of approximately $2,206,000. Those agreements effectively
change the Company's interest rate exposure on approximately $1,641,000 of the
outstanding floating rate notes to a fixed nine percent per annum and
approximately $565,000 of the outstanding floating rate notes to a fixed rate of
8.75% per annum. The Company is exposed to credit loss in the event of
nonperformance by the other party to the interest rate swap agreements. However,
the Company does not anticipate nonperformance by the counterparty.


         The Company has entered into various development agreements with
tenants which provide terms and specifications for the construction of buildings
the tenants have agreed to lease once construction is completed. The agreements
provide a maximum amount of development costs (including the purchase price of
the land and closing costs) to be paid by the Company. As of September 30, 1996,
the aggregate maximum development costs the Company had agreed to pay was
approximately $12,162,800, of which approximately $6,976,000 in land and other
costs had been incurred as of September 30, 1996. The buildings under
construction as of September 30, 1996, are expected to be operational by
February 1997. In connection with the purchase of each Property, the Company, as
lessor, entered into a long-term, triple-net lease agreement.

         During the period October 1, 1996 through January 24, 1997, the Company
acquired 19 additional Properties (16 Properties consisting of land and
building, 13 of which are being constructed, two Properties consisting of land
only and one Property consisting of building only which is being constructed)
for cash at a total cost of approximately $15,332,000, excluding development and
closing costs. The development costs (including the purchase of the land, if
applicable, and closing costs) to be paid by the Company relating to the 14
Properties under construction are estimated to be approximately $15,787,000. The
buildings under construction are expected to be operational by July 1997.

         The Company presently is negotiating to acquire additional Properties,
but as of January 24, 1997, had not acquired any such Properties.

         In addition, during the period October 1, 1996 through January 24,
1997, the Company obtained five additional advances totalling approximately
$1,484,000 under its $15,000,000 Loan. The proceeds of the advances were used to
fund four Secured Equipment Leases at a cost of approximately $1,484,000,
including Secured Equipment Lease Servicing Fees of $27,916 paid to the Advisor.
    

   
    

   
As of January 24, 1997, the Company had received subscription proceeds from its
Initial Offering of $146,448,520 (14,644,852 Shares), including $591,765 (59,177
Shares) issued pursuant to the Reinvestment Plan and after deduction of Selling
Commissions, Marketing Support and Due Diligence Expense Reimbursement Fees and
Organizational and Offering Expenses, net proceeds to the Company totalled
approximately $130,000,000. As of January 24, 1997, the Company had invested or
committed for investment approximately $102,500,000 of such net proceeds in 101
Properties, in providing mortgage financing to the tenants of the 35 Properties
consisting of land only through Mortgage Loans, and in paying Acquisition Fees
to the Advisor totalling $6,590,183 and certain Acquisition Expenses, leaving
approximately $27,600,000 in Net Offering Proceeds available for investment in
Properties and Mortgage Loans. The Company expects to use such amount,
additional net offering proceeds received subsequent to January 24, 1997 from
its Initial Offering and Net Offering Proceeds from this offering to invest in
Properties and Mortgage Loans.
    

                                      -53-

<PAGE>


         Properties are and will be leased on a triple-net basis, meaning that
tenants are generally required to pay all repairs and maintenance, property
taxes, insurance and utilities. Rental payments under the leases are expected to
exceed the Company's operating expenses. For these reasons, no short-term or
long-term liquidity problems currently are anticipated by management.

   
         Until Properties are acquired, or Mortgage Loans are entered into, by
the Company, all offering proceeds are held in short-term, highly liquid
investments which management believes to have appropriate safety of principal.
This investment strategy provides high liquidity in order to facilitate the
Company's use of these funds to acquire Properties at such time as Properties
suitable for acquisition are located or to fund Mortgage Loans. At September 30,
1996, the Company had $22,256,995 invested in such short-term investments as
compared to $11,508,445 at December 31, 1995. The increase in the amount
invested in short-term investments reflects subscription proceeds derived from
the sale of shares through the Initial Offering during the nine months ended
September 30, 1996. These funds will be used primarily to purchase and develop
or renovate Properties (directly or indirectly through joint venture
arrangements), to make Mortgage Loans, to pay organization and offering and
acquisition costs, to pay Distributions to stockholders, to meet Company
expenses and, in management's discretion, to create cash reserves.

         During the nine months ended September 30, 1996 and 1995, Affiliates of
the Company incurred on behalf of the Company $615,600 and $1,974,281,
respectively, for certain Offering Expenses in connection with its Initial
Offering. In addition, during the nine months ended September 30, 1996 and
1995, Affiliates of the Company incurred on behalf of the Company $136,341 and
$75,501 for certain Acquisition Expenses and $208,156 and $22,930 for certain
Operating Expenses. As of September 30, 1996, the Company owed the Advisor
$236,463 for such amounts, accounting and administrative expenses and
Acquisition Fees. As of November 5, 1996, the Company had reimbursed all such
amounts. The Advisor has agreed to pay or reimburse to the Company all Offering
Expenses in excess of three percent of gross offering proceeds. Other
liabilities increased to $7,944,717 at September 30, 1996, from $1,256,486 at
December 31, 1995, primarily as a result of the accrual of construction costs
incurred and unpaid as of September 30, 1996.

         During the nine months ended September 30, 1996 and 1995, the Company
generated cash from operations (which includes cash received from tenants and
interest and other income received, less cash paid for operating expenses) of
$3,244,519 and $124,187, respectively. Based on current and anticipated future
cash from operations, the Company declared Distributions to the stockholders of
$3,403,427 and $187,684 during the nine months ended September 30, 1996 and
1995, respectively ($1,534,940 and $172,536 for the quarters ended September 30,
1996 and 1995, respectively). On October 1, 1996, November 1, 1996, and December
1, 1996, the Company declared Distributions to its stockholders totalling
$615,914, $683,907 and $731,569, respectively, payable in December 1996. In
addition, on January 1, 1997, the Company declared Distributions to its
stockholders totalling $827,967 payable in March 1997. For the nine months ended
September 30, 1996, approximately 89 percent of the Distributions received by
stockholders were considered to be ordinary income and 11 percent were
considered a return of capital for federal income tax purposes. However, no
amounts distributed or to be distributed to the stockholders as of January 24,
1997, are required to be or have been treated by the Company as a return of
capital for purposes of calculating the stockholders' return on their Invested
Capital.
    

         Management believes that the Properties are adequately covered by
insurance. The Advisor has obtained contingent liability and property coverage
for the Company. This insurance policy is intended to reduce the Company's
exposure in the unlikely event a tenant's insurance policy lapses or is
insufficient to cover a claim relating to the Property.

   
         The Company's investment strategy of acquiring Properties for cash and
leasing them under triple-net leases to operators who meet specified financial
standards is expected to minimize the Company's Operating Expenses. During the
operational stage, management believes that the leases will generate cash flow
in excess of Operating Expenses. Since the leases are expected generally to have
an initial term of 15 to 20 years, with two or more five-year renewal options,
and provide for specified percentage rent in addition to the annual base rent
and, in certain cases, increases in the base rent at specified times during the
terms of the leases, it is anticipated that rental income will increase over
time.

                                      -54-

<PAGE>

         Due to anticipated low Operating Expenses, rental income expected to be
obtained from Properties after they are acquired, the fact that as of January
24, 1997, the Company had entered into Secured Equipment Leases for amounts
borrowed under the Loan and the fact that payments due to the Company from the
Secured Equipment Leases are expected to exceed debt service requirements for
the Loan, management does not believe that working capital reserves will be
necessary at this time. Management has the right to cause the Company to
maintain reserves if, in their discretion, they determine such reserves are
required to meet the Company's working capital needs.
    

         Management expects that the cash generated from operations will be
adequate to pay Operating Expenses.

RESULTS OF OPERATIONS

         No significant operations commenced until the Company received the
minimum offering proceeds of $1,500,000 on June 1, 1995.

   
         As of September 30, 1996, the Company and its consolidated joint
venture had purchased 82 Properties, including one which is owned through a
Joint Venture consisting of land and building, 42 Properties consisting of land
and building, six Properties consisting of building only and 33 Properties
consisting of land only, and entered into lease agreements relating to these
Properties. The leases provide for minimum base annual rental payments (payable
in monthly installments) ranging from approximately $75,800 to $467,500. In
addition, certain leases provide for percentage rent based on sales in excess of
a specified amount. The majority of the leases also provide that, commencing in
generally the sixth lease year, the annual base rent required under the terms of
the leases will increase.

         During the nine months ended September 30, 1996 and 1995, the Company
and its consolidated joint venture, CNL/Corral South Joint Venture, earned
$2,667,866 and $122,787, respectively, in rental income from operating leases
and earned income from the direct financing leases from 72 and 14 Properties,
respectively ($963,681 and $122,418 of which was earned during the quarters
ended September 30, 1996 and 1995, respectively). Because the Company did not
commence significant operations until it received the minimum offering proceeds
from its Initial Offering on June 1, 1995, and has not yet acquired all of its
Properties, revenues for the nine months ended September 30, 1996, represent
only a portion of revenues which the Company is expected to earn in future
periods in which the Company's Properties are operational.
    

   
         During the nine months ended September 30, 1996, the Company entered
into two Mortgage Loans in the principal sum of $12,363,000, collateralized by a
mortgage on the buildings relating to 33 Pizza Hut Properties. The Mortgage
Loans bear interest at a rate of 10.75% per annum and are being collected in 240
equal monthly installments totalling $125,513. In connection therewith, the
Company earned $796,378 in interest income relating to such Mortgage Loans
during the nine months ended September 30, 1996, $330,880 of which was earned
during the quarter ended September 30, 1996.

         During the quarter ended September 30, 1996, five lessees, or groups of
affiliated lessees of the Company, Golden Corral Corporation , Castle Hill
Holdings V, L.L.C. and Castle Hill Holdings VI, L.L.C. (hereinafter referred to
as Castle Hill), DenAmerica Corporation, Briad Restaurant Group, Inc. and Corral
Northeast, Inc., each contributed more than ten percent of the Company's total
rental income. Golden Corral Corporation is the lessee under leases relating to
five restaurants , Castle Hill is the lessee under leases relating to 33
restaurants, DenAmerica Corporation is the lessee under leases relating to five
restaurants, Briad Restaurant Group, Inc. is the lessee under leases relating to
four restaurants and two Secured Equipment Leases and Corral Northeast, Inc. is
the lessee under leases relating to two restaurants. During the quarter ended
September 30, 1996, the Company also earned $330,880 in interest income from
mortgage notes receivable under which Castle Hill is the borrower. In addition,
five restaurant chains, Golden Corral Family Steakhouse , Pizza Hut, TGI
Friday's, Denny's and Boston Market each accounted for more than ten percent of
the Company's total rental income during the quarter ended September 30, 1996.
Because the Company has not yet completed its acquisition of Properties, it is
not possible to determine which lessees or Restaurant Chains will contribute

                                      -55-

<PAGE>

more than ten percent of the Company's rental income during subsequent years. In
the event that certain lessees, borrowers or Restaurant Chains contribute more
than ten percent of the Company's total income in the current and future years,
any failure of such lessees, borrowers or Restaurants Chains could materially
affect the Company's income.

         During the nine months ended September 30, 1996 and 1995, the Company
also earned $419,470 and $42,117, respectively, in interest income from
investments in money market accounts or other short-term, highly liquid
investments and other income, $207,681 and $34,289 of which was earned during
the quarters ended September 30, 1996 and 1995, respectively. Interest income
from investing in money market accounts or other short-term, highly liquid
investments is expected to increase as the Company invests subscription proceeds
in highly liquid investments pending the acquisition of Properties or investing
in Mortgage Loans. However, as net offering proceeds from the Company's Initial
Offering are invested in Properties and used to make Mortgage Loans, interest
income from investments in money market accounts or other short-term, highly
liquid investments is expected to decrease. However, interest income from
short-term, highly liquid investments may increase in future periods as Net
Offering Proceeds from this offering are invested on a temporary basis pending
investment in Properties and Mortgage Loans.

         Operating expenses, including depreciation and amortization expense,
were $1,104,368 and $78,564 for the nine months ended September 30, 1996 and
1995, respectively, of which $434,261 and $74,822 were incurred during the
quarters ended September 30, 1996 and 1995, respectively. Operating expenses
increased during the quarter and nine months ended September 30, 1996, as
compared to the quarter and nine months ended September 30, 1995, primarily as a
result of the fact that the Company did not commence operations until June 1,
1995. General and administrative expenses as a percentage of total revenues is
expected to decrease as the Company acquires additional Properties and the
Properties under construction become operational. However, asset management fees
and depreciation and amortization expense are expected to increase as the
Company acquires additional Properties.
    

                                   MANAGEMENT

GENERAL

         The Company will operate under the direction of the Board of Directors,
the members of which are accountable to the Company as fiduciaries. As required
by applicable regulations, a majority of the Independent Directors and a
majority of the Directors have reviewed and ratified the Articles of
Incorporation and have adopted the Bylaws.

         The Company currently has five Directors; it may have no fewer than
three Directors and no more than 15. Directors will be elected annually, and
each Director will hold office until the next annual meeting of stockholders or
until his successor has been duly elected and qualified. There is no limit on
the number of times that a Director may be elected to office. Although the
number of Directors may be increased or decreased as discussed above, a decrease
shall not have the effect of shortening the term of any incumbent Director.

         Any Director may resign at any time and may be removed with or without
cause by the stockholders upon the affirmative vote of at least a majority of
all the Shares outstanding and entitled to vote at a meeting called for this
purpose. The notice of such meeting shall indicate that the purpose, or one of
the purposes, of such meeting is to determine if a Director shall be removed.

FIDUCIARY RESPONSIBILITY OF THE BOARD OF DIRECTORS

         The Board of Directors will be responsible for the management and
control of the affairs of the Company; however, the Board of Directors will
retain the Advisor to manage the Company's day-to-day affairs and the
acquisition and disposition of investments, subject to the supervision of the
Board of Directors.


                                      -56-

<PAGE>

         The Directors are not required to devote all of their time to the
Company and are only required to devote such of their time to the affairs of the
Company as their duties require. The Board of Directors will meet quarterly in
person or by telephone, or more frequently if necessary. It is not expected that
the Directors will be required to devote a substantial portion of their time to
discharge their duties as directors. Consequently, in the exercise of their
fiduciary responsibilities, the Directors will rely heavily on the Advisor. In
this regard, the Advisor, in addition to the Directors, will have a fiduciary
duty to the Company.

         The Directors will monitor the administrative procedures, investment
operations, and performance of the Company and the Advisor to assure that such
policies are in the best interest of the stockholders and are fulfilled. Until
modified by the Directors, the Company will follow the policies on investments
set forth in this Prospectus. See "Investment Objectives and Policies."

         The Independent Directors are responsible for reviewing the fees and
expenses of the Company at least annually or with sufficient frequency to
determine that the total fees and expenses of the Company are reasonable in
light of the Company's investment performance, Net Assets, Net Income, and the
fees and expenses of other comparable unaffiliated real estate investment
trusts. This determination shall be reflected in the minutes of the meetings of
the Board of Directors. For purposes of this determination, Net Assets are the
Company's total assets (other than intangibles), calculated at cost before
deducting depreciation or other non-cash reserves, less total liabilities, and
computed at least quarterly on a basis consistently applied. Such determination
will be reflected in the minutes of the meetings of the Board of Directors. In
addition, a majority of the Independent Directors and a majority of Directors
not otherwise interested in the transaction must approve each transaction with
the Advisor or its Affiliates. The Board of Directors also will be responsible
for reviewing and evaluating the performance of the Advisor before entering into
or renewing an advisory agreement. The Independent Directors shall determine
from time to time and at least annually that compensation to be paid to the
Advisor is reasonable in relation to the nature and quality of services to be
performed and shall supervise the performance of the Advisor and the
compensation paid to it by the Company to determine that the provisions of the
Advisory Agreement are being carried out. Specifically, the Independent
Directors will consider factors such as the amount of the fee paid to the
Advisor in relation to the size, composition and performance of the Company's
investments, the success of the Advisor in generating appropriate investment
opportunities, rates charged to other comparable REITs and other investors by
advisors performing similar services, additional revenues realized by the
Advisor and its Affiliates through their relationship with the Company, whether
paid by the Company or by others with whom the Company does business, the
quality and extent of service and advice furnished by the Advisor, the
performance of the investment portfolio of the Company and the quality of the
portfolio of the Company relative to the investments generated by the Advisor
for its own account. Such review and evaluation will be reflected in the minutes
of the meetings of the Board of Directors. The Board of Directors shall
determine that any successor Advisor possesses sufficient qualifications to (i)
perform the advisory function for the Company and (ii) justify the compensation
provided for in its contract with the Company.

         The liability of the officers and Directors while serving in such
capacity is limited in accordance with the Articles of Incorporation and
applicable law. See "Summary of the Articles of Incorporation and Bylaws
- - - - - - - -Limitation of Director and Officer Liability."

DIRECTORS AND EXECUTIVE OFFICERS

         The Directors and executive officers of the Company are listed below:

         Name            Age     Position with the Company

   
James M. Seneff, Jr.     50      Director, Chairman of the Board, and Chief
                                   Executive Officer
Robert A. Bourne         49      Director and President
G. Richard Hostetter     57      Independent Director
J. Joseph Kruse          64      Independent Director
Richard C. Huseman       57      Independent Director
John T. Walker           38      Chief Operating Officer and Executive Vice
                                   President
Jeanne A. Wall           38      Executive Vice President
Steven D. Shackelford    33      Chief Financial Officer
Lynn E. Rose             48      Secretary and Treasurer

                                      -57-

<PAGE>

         James M. Seneff, Jr. Director, Chairman of the Board, and Chief
Executive Officer. Mr. Seneff currently holds the position of Chairman of the
Board, Chief Executive Officer and director of CNL Fund Advisors, Inc., the
advisor to the Company. Mr. Seneff also serves as Chairman of the Board, Chief
Executive Officer and a director of CNL American Realty Fund, Inc. and CNL Real
Estate Advisors, Inc. Mr. Seneff is a principal stockholder of CNL Group, Inc.,
a diversified real estate company, and has served as its Chairman of the Board
of Directors, director, and Chief Executive Officer since its formation in 1980.
CNL Group, Inc. is the parent company of CNL Securities Corp., which is acting
as the Managing Dealer in this offering, CNL Investment Company and CNL Fund
Advisors, Inc. Mr. Seneff has been Chief Executive Officer, a director and
registered principal of CNL Securities Corp. since its formation in 1979. Mr.
Seneff also has held the position of President and a director of CNL Management
Company, a registered investment advisor, since its formation in 1976, has
served as Chief Executive Officer and Chairman of the Board of CNL Investment
Company, and Chief Executive Officer and Chairman of the Board of Commercial Net
Lease Realty, Inc. since 1992, has served as Chief Executive Officer and
Chairman of the Board of CNL Realty Advisors, Inc. since its inception in 1991,
and has held the position of Chief Executive Officer and a director of CNL
Institutional Advisors, Inc., a registered investment advisor, since its
inception in 1990. Mr. Seneff previously served on the Florida State Commission
on Ethics and is a former member and past Chairman of the State of Florida
Investment Advisory Council, which recommends to the Florida Board of
Administration investments for various Florida employee retirement funds. The
Florida Board of Administration, Florida's principal investment advisory and
money management agency, oversees the investment of more than $40 billion of
retirement funds. Since 1971, Mr. Seneff has been active in the acquisition,
development, and management of real estate projects and, directly or through an
affiliated entity, has served as a general partner or joint venturer in over 100
real estate ventures involved in the financing, acquisition, construction, and
rental of restaurants, office buildings, apartment complexes, hotels, and other
real estate. Included in these real estate ventures are approximately 65
privately offered real estate limited partnerships with investment objectives
similar to one or more of the Company's investment objectives, in which Mr.
Seneff, directly or through an affiliated entity, serves or has served as a
general partner.  Mr. Seneff received his degree in Business Administration from
Florida State University in 1968.
    

   
         Robert A. Bourne. Director and President. Mr. Bourne currently holds
the position of President and director of CNL Fund Advisors, Inc., the advisor
to the Company. Mr. Bourne also serves as President and a director of CNL
American Realty Fund, Inc. and CNL Real Estate Advisors, Inc. Mr. Bourne is
President and Treasurer of CNL Group, Inc., President, a director, and a
registered principal of CNL Securities Corp. (the Managing Dealer of this
offering), President and a director of CNL Investment Company, and President,
Chief Investment Officer and a director of CNL Institutional Advisors, Inc., a
registered investment advisor. Mr. Bourne also has served as President and a
director from July 1992 to February 1996, and has served as Vice Chairman of the
Board of Directors, Secretary and Treasurer since February 1996, of Commercial
Net Lease Realty, Inc. In addition, Mr. Bourne served as President of CNL Realty
Advisors, Inc. from 1991 to February 1996, and has served as a director of CNL
Realty Advisors, Inc. since 1991, and as Treasurer and Vice Chairman since
February 1996. Upon graduation from Florida State University in 1970, where he
received a B.A. in Accounting, with honors, Mr. Bourne worked as a certified
public accountant and, from September 1971 through December 1978 was employed by
Coopers & Lybrand, Certified Public Accountants, where he held the position of
tax manager beginning in 1975. From January 1979 until June 1982, Mr. Bourne was
a partner in the accounting firm of Cross & Bourne and from July 1982 through
January 1987 he was a partner in the accounting firm of Bourne & Rose, P.A.,
Certified Public Accountants. Mr. Bourne, who joined CNL Securities Corp. in
1979, has participated as a general partner or joint venturer in over 100 real
estate ventures involved in the financing, acquisition, construction, and rental
of restaurants, office buildings, apartment complexes, hotels, and other real
estate. Included in these real estate ventures are approximately 64 privately
offered real estate limited partnerships with investment objectives similar to
one or more of those of the Company's investment objectives, in which Mr.
Bourne, directly or through an affiliated entity, serves or has served as a
general partner.
    

         G. Richard Hostetter, Esq.  Independent Director.  Mr. Hostetter also
serves as a director of CNL American Realty Fund, Inc.  Mr. Hostetter was a
senior partner at the law firm of Miller and Martin from 1966 through 1989.  In
this capacity, he has served for more than 20 years as counsel for various
corporate real estate groups, fast-food companies and public companies,
including The Krystal Company, resulting in his extensive participation in
transactions involving the sale, lease, and sale/leaseback of approximately 250
restaurant units.  Mr. Hostetter graduated from the University of Georgia and
received his J.D. from Emory Law School in 1966.  He is licensed to practice law
in Tennessee and Georgia.  From 1989 to date, Mr. Hostetter has served as
President and General Counsel of Mills, Ragland & Hostetter, Inc., a holding
company involved in corporate acquisitions, in which he also is a general and
limited partner.

                                      -58-

<PAGE>

   
         J. Joseph Kruse.  Independent Director.  Mr. Kruse also serves as a
director of CNL American Realty Fund, Inc.  From 1993 to the present, Mr. Kruse
has been President and Chief Executive Officer of Kruse & Co., Inc., a merchant
banking company engaged in real estate.  Formerly, Mr. Kruse was a Senior Vice
President with Textron, Inc. for twenty years, and then served as Senior Vice
President at G. William Miller & Co., a firm founded by the former Chairman of
the Federal Reserve Board and the Treasury Secretary.  Mr. Kruse was responsible
for evaluations of commercial real estate and retail shopping mall projects and
continues to serve of counsel to the firm.  Mr. Kruse received a Bachelors of
Science in Education degree from the University of Florida in 1957 and a Masters
of Science in Administration in 1958 from Florida State University.  He also
graduated from the Advanced Management Program of the Harvard Graduate School of
Business.
    

         Richard C. Huseman.  Independent Director.  Mr. Huseman also serves as
a director of CNL American Realty Fund, Inc.  Mr. Huseman is presently a
professor in the College of Business, and from 1990 through 1995, served as the
Dean of the College of Business Administration of the University of Central
Florida.  He has served as a consultant in the area of managerial strategies to
a number of Fortune 500 corporations, including IBM, AT&T, and 3M, as well as to
several branches of the U.S. government, including the U.S. Department of Health
and Human Services, the U.S. Department of Justice, and the Internal Revenue
Service.  Mr. Huseman received a B.A. from Greenville College in 1961 and an
M.A. and a Ph.D. from the University of Illinois in 1963 and 1965, respectively.

   
         John T. Walker.  Chief Operating Officer and Executive Vice President.
Mr. Walker joined CNL Group, Inc. in September 1994, as Senior Vice President,
responsible for Research and Development.  He currently serves as the Chief
Operating Officer and Executive Vice President of CNL Fund Advisors, Inc., the
advisor to the Company.  Mr. Walker is also Chief Operating Officer and
Executive Vice President of CNL American Realty Fund, Inc. and CNL Real Estate
Advisors, Inc.  From May 1992 to May 1994, he was Executive Vice President for
Finance and Administration and Chief Financial Officer of Z Music, Inc., a cable
television network which was subsequently acquired by Gaylord Entertainment,
where he was responsible for overall financial and administrative management and
planning.  From January 1990 through April 1992, Mr. Walker was Chief Financial
Officer of the First Baptist Church in Orlando, Florida.  From April 1984
through December 1989, he was a partner in the accounting firm of Chastang,
Ferrell & Walker, P.A., where he was the partner in charge of audit and
consulting services, and from 1981 to 1984, Mr. Walker was a Senior
Consultant/Audit Senior at Price Waterhouse.  Mr. Walker is a Cum Laude graduate
of Wake Forest University with a B.S. in Accountancy and is a certified public
accountant.

         Jeanne A. Wall.  Executive Vice President.  Ms. Wall serves as
Executive Vice President of CNL Fund Advisors, Inc., the advisor to the Company.
Ms. Wall is also Executive Vice President of CNL American Realty Fund, Inc. and
CNL Real Estate Advisors, Inc.  Ms. Wall has served as Chief Operating Officer
of CNL Investment Company and of CNL Securities Corp. since November 1994 and
previously served as Executive Vice President of CNL Investment Company since
January 1991.  In 1984, Ms. Wall joined CNL Securities Corp. as its Partnership
Administrator.  In 1985, Ms. Wall became Vice President of CNL Securities Corp.
and, in 1987, she became a Senior Vice President of CNL Securities Corp.  In
this capacity, Ms. Wall serves as national marketing director and oversees the
national marketing plan for the CNL investment programs.  In addition, Ms. Wall
oversees partnership administration and investor services for programs offered
through participating brokers. Ms. Wall also has served as Senior Vice President
of CNL Institutional Advisors, Inc., a registered investment advisor, from 1990
to 1993, as Vice President of CNL Realty Advisors, Inc. since its inception in
1991; and as Vice President of Commercial Net Lease Realty, Inc. since 1992. Ms.
Wall holds a B.A. in Business Administration from Linfield College and is a
registered principal of CNL Securities Corp.  Ms. Wall currently serves as a
trustee on the Board of the Investment Program Association and on the Direct
Participation Program committee for the National Association of Securities
Dealers.


    
   
         Steven D. Shackelford. Chief Financial Officer. Mr. Shackelford joined
CNL Group, Inc. in September 1996. He currently serves as the Chief Financial
Officer of CNL Fund Advisors, Inc., the advisor to the Company. From March 1995
to July 1996, he was a senior manager in the national office of Price Waterhouse
where he was responsible for advising foreign clients seeking to raise capital
and a public listing in the United States. From August 1992 to March 1995, he
served as a manager in the Price Waterhouse, Paris, France office serving
several multinational clients. Mr. Shackelford was an audit staff and senior
from 1986 to 1992 in the Orlando, Florida office of Price Waterhouse. Mr.
Shackelford received a B.A. in Accounting, with honors, and a Masters of
Business Administration from Florida State University and is a certified public
accountant.
    

   
         Lynn E. Rose.  Secretary and Treasurer.  Ms. Rose is also Secretary and
Treasurer of CNL American Realty Fund, Inc.  Ms. Rose serves as Secretary ,
Treasurer and a director of CNL Fund Advisors, Inc., the advisor to the Company
and CNL Real Estate Advisors, Inc.  Ms. Rose, a certified public accountant, has
served as Chief Financial Officer and Secretary of CNL Group, Inc. since
December 1993, and served as Controller and Secretary of CNL Group, Inc. from
1987 until December 1993.  In addition, Ms. Rose has served as Chief Financial
Officer and Secretary of CNL Securities Corp. since July 1994.  She has served
as Chief Operating Officer of CNL Corporate Services, Inc. since November 1994.
Ms. Rose also has served as Chief Financial Officer of CNL Institutional
Advisors, Inc. since its inception in 1990, Secretary and a director of CNL
Realty Advisors, Inc. since its inception in 1991, and as a Treasurer of CNL
Realty Advisors, Inc. from 1991 to February 1996.  In addition, Ms. Rose served
as Secretary and Treasurer of Commercial Net Lease Realty, Inc. from 1992 to
February 1996.  In addition, Ms. Rose oversees the management information
services, administration, legal compliance, accounting, tenant compliance, and
reporting for over 200 corporations, partnerships and joint ventures. Prior to
joining CNL, Ms. Rose was a partner with Robert A. Bourne in the accounting firm
of Bourne & Rose, P.A., Certified Public Accountants.  Ms. Rose holds a B.A. in
Sociology from the University of Central Florida. She was licensed as a
certified public accountant in 1979.
    

                                      -59-

<PAGE>


   
    

INDEPENDENT DIRECTORS

         Under the Articles of Incorporation, a majority of the Board of
Directors must consist of Independent Directors, except for a period of 90 days
after the death, removal or resignation of an Independent Director. The
Independent Directors shall nominate replacements for vacancies amongst the
Independent Director positions. An Independent Director may not, directly or
indirectly (including through a member of his immediately family), own any
interest in, be employed by, have any present business or professional
relationship with, serve as an officer or director of the Advisor or its
Affiliates, or serve as a director of more than three REITs organized by the
Advisor or its Affiliates. Except to carry out the responsibilities of a
Director, an Independent Director may not perform material services for the
Company.

COMMITTEES OF THE BOARD OF DIRECTORS

         The Company has a standing Audit Committee, the members of which are
selected by the full Board of Directors each year. The Audit Committee makes
recommendations to the Board of Directors in accordance with those of the
independent accountants of the Company. The Board of Directors shall review with
such accounting firm the scope of the audit and the results of the audit upon
its completion.

         At such time, if any, as the Shares are listed on a national securities
exchange or over-the-counter market, the Company will form a Compensation
Committee, the members of which will be selected by the full Board of Directors
each year.

         At least a majority of the members of each committee of the Company's
Board of Directors must be Independent Directors.

COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS

         Each Director is entitled to receive $6,000 annually for serving on the
Board of Directors, as well as fees of $750 per meeting attended ($375 for each
telephonic meeting in which the Director participates), including committee
meetings. No executive officer or Director of the Company has received a bonus
from the Company. The Company will not pay any compensation to the officers and
Directors of the Company who also serve as officers and directors of the
Advisor.

MANAGEMENT COMPENSATION

         For a description of the types, recipients, methods of computation, and
estimated amounts of all compensation, fees, and distributions to be paid
directly or indirectly by the Company to the Advisor, Managing Dealer, and their
Affiliates, see "Management Compensation."

                                      -60-

<PAGE>


                     THE ADVISOR AND THE ADVISORY AGREEMENT

THE ADVISOR

         CNL Fund Advisors, Inc. is a Florida corporation organized in March,
1994 to provide management, advisory and administrative services. The Company
entered into the Advisory Agreement with the Advisor effective April 19, 1996.
CNL Fund Advisors, Inc., as Advisor, has a fiduciary responsibility to the
Company and the stockholders.

         The directors and officers of the Advisor are as follows:

   
James M. Seneff, Jr..............................    Chairman of the Board,
                                                        Chief Executive Officer,
                                                        and Director
Robert A. Bourne .................................   President and Director
John T. Walker ...................................   Chief Operating Officer
                                                        and Executive Vice
                                                        President
Steven D. Shackelford.............................   Chief Financial Officer
Lynn E. Rose .....................................   Secretary, Treasurer and
                                                        Director
Jeanne A. Wall ...................................   Executive Vice President
    

         The Advisor employs personnel, in addition to the directors and
executive officers listed above, who have extensive experience in selecting and
managing restaurant properties similar to the Properties.

         The Advisor currently owns 20,000 Shares. The Advisor may not sell
these Shares while the Advisory Agreement is in effect, although the Advisor may
transfer such Shares to Affiliates. Neither the Advisor, a Director, or any
Affiliate may vote or consent on matters submitted to the stockholders regarding
removal of, or any transaction between the Company and the Advisor, Directors,
or an Affiliate. In determining the requisite percentage in interest of Shares
necessary to approve a matter on which the Advisor, Directors, and any Affiliate
may not vote or consent, any Shares owned by any of them will not be included.

THE ADVISORY AGREEMENT

         Under the terms of the Advisory Agreement, the Advisor has
responsibility for the day-to-day operations of the Company, administers the
Company's bookkeeping and accounting functions, serves as the Company's
consultant in connection with policy decisions to be made by the Board of
Directors, manages the Company's Properties and Mortgage Loans, administers the
Company's Secured Equipment Lease program and renders other services as the
Board of Directors deems appropriate. The Advisor is subject to the supervision
of the Company's Board of Directors and has only such functions as are delegated
to it.

         The Company will reimburse the Advisor for all of the costs it incurs
in connection with the services it provides to the Company, including, but not
limited to: (i) Offering Expenses, which are defined to include expenses
attributable to preparing the documents relating to this offering, the formation
and organization of the Company, qualification of the Shares for sale in the
states, escrow arrangements, filing fees and expenses attributable to selling
the Shares, (ii) Selling Commissions, advertising expenses, expense
reimbursements, and legal and accounting fees, (iii) the actual cost of goods
and materials used by the Company and obtained from entities not affiliated with
the Advisor, including brokerage fees paid in connection with the purchase and
sale of securities, (iv) administrative services (including personnel costs;
provided, however that no reimbursement shall be made for costs of personnel to
the extent that such personnel perform services in transactions for which the
Advisor receives a separate fee), (v) Acquisition Expenses, which are defined to
include expenses related to the selection and acquisition of Properties, at the
lesser of actual cost or 90% of the competitive rate charged by unaffiliated
persons providing similar goods and services in the same geographic location,
and (vi) expenses related to negotiating and servicing the Mortgage Loans and
Secured Equipment Leases.

         The Company shall not reimburse the Advisor at the end of any fiscal
quarter Operating Expenses that, in the four consecutive fiscal quarters then
ended (the "Expense Year") exceed (the "Excess Amount") the greater of 2% of
Average Invested Assets or 25% of Net Income (the "2%/25% Guidelines") for such
year. Any Excess Amount paid to the Advisor during a fiscal quarter shall be
repaid to the Company. If there is an Excess Amount in any Expense Year and the
Independent Directors determine that such excess was justified, based on unusual
and nonrecurring factors which they deem sufficient, the Excess Amount may be

                                     -61-

<PAGE>

carried over and included in Operating Expenses in subsequent Expense Years, and
reimbursed to the Advisor in one or more of such years, provided that Operating
Expenses in any Expense Year, including any Excess Amount to be paid to the
Advisor, shall not exceed the 2%/25% Guidelines. Within 60 days after the end of
any fiscal quarter of the Company for which total Operating Expenses for the
Expense Year exceed the 2%/25% Guidelines, there shall be sent to the
stockholders a written disclosure of such fact, together with an explanation of
the factors the Independent Directors considered in determining that such excess
expenses were justified. Such determination shall be reflected in the minutes of
the meetings of the Board of Directors. In the event the Independent Directors
do not determine that such Excess Amount was justified, the Advisor shall
reimburse the Company at the end of the Expense Year the amount by which the
total Operating Expenses paid or incurred by the Company exceed the limitations
herein provided.

         The Company will not reimburse the Advisor or its Affiliates for
services for which the Advisor or its Affiliates are entitled to compensation in
the form of a separate fee.

         Pursuant to the Advisory Agreement, the Advisor is entitled to receive
certain fees and reimbursements, as listed in "Management -- Management
Compensation." The Subordinated Incentive Fee payable to the Advisor under
certain circumstances if Listing occurs may be paid, at the option of the
Company, in cash, in Shares, by delivery of a promissory note payable to the
Advisor, or by any combination thereof. In the event the Subordinated Incentive
Fee is paid to the Advisor following Listing, no Performance Fee, as described
below, will be paid to the Advisor under the Advisory Agreement nor will any
additional share of Net Sales Proceeds be paid to the Advisor. The total of all
Acquisition Fees and any Acquisition Expenses payable to the Advisor and its
Affiliates shall be reasonable and shall not exceed an amount equal to 6% of the
Real Estate Asset Value of a Property, or in the case of a Mortgage Loan, 6% of
the funds advanced, unless a majority of the Board of Directors, including a
majority of the Independent Directors not otherwise interested in the
transaction, approves fees in excess of this limit subject to a determination
that the transaction is commercially competitive, fair and reasonable to the
Company. The Acquisition Fees payable in connection with the selection or
acquisition of any Property shall be reduced to the extent that, and if
necessary to limit, the total compensation paid to all persons involved in the
acquisition of such Property to the amount customarily charged in arm's-length
transactions by other persons or entities rendering similar services as an
ongoing public activity in the same geographical location and for comparable
types of Properties, and to the extent that other acquisition fees, finder's
fees, real estate commissions, or other similar fees or commissions are paid by
any person in connection with the transaction.

         If the Advisor or a CNL Affiliate performs services that are outside of
the scope of the Advisory Agreement, compensation is at such rates and in such
amounts as are agreed to by the Advisor and the Independent Directors of the
Company.

         Further, if Listing occurs, the Company automatically will become a
perpetual life entity. At such time, the Company and the Advisor will negotiate
in good faith a fee structure appropriate for an entity with a perpetual life,
subject to approval by a majority of the Independent Directors. In negotiating a
new fee structure, the Independent Directors shall consider all of the factors
they deem relevant. These are expected to include, but will not necessarily be
limited to: (i) the amount of the advisory fee in relation to the asset value,
composition, and profitability of the Company's portfolio; (ii) the success of
the Advisor in generating opportunities that meet the investment objectives of
the Company; (iii) the rates charged to other REITs and to investors other than
REITs by advisors that perform the same or similar services; (iv) additional
revenues realized by the Advisor and its Affiliates through their relationship
with the Company, including loan administration, underwriting or broker
commissions, servicing, engineering, inspection and other fees, whether paid by
the Company or by others with whom the Company does business; (v) the quality
and extent of service and advice furnished by the Advisor; (vi) the performance
of the investment portfolio of the Company, including income, conservation or
appreciation of capital, and number and frequency of problem investments; and
(vii) the quality of the Property, Mortgage Loan, and Secured Equipment Lease
portfolio of the Company in relationship to the investments generated by the
Advisor for its own account. The Board of Directors, including a majority of the
Independent Directors, may not approve a new fee structure that, in its
judgment, is more favorable to the Advisor than the current fee structure.

         The Advisory Agreement, which was entered into by the Company with the
unanimous approval of the Board of Directors, including the Independent
Directors, expires one year after the date of execution, on April 19, 1997,
subject to successive one-year renewals upon mutual consent of the parties. In
the event that a new Advisor is retained, the previous Advisor will cooperate
with the Company and the Directors in effecting an orderly transition of the
advisory functions. The Board of Directors (including a majority of the
Independent Directors) shall approve a successor Advisor only upon a
determination that the Advisor possesses sufficient qualifications to perform
the advisory functions for the Company and that the compensation to be received
by the new Advisor pursuant to the new Advisory Agreement is justified.

                                      -62-

<PAGE>


         The Advisory Agreement may be terminated without cause or penalty by
either party, or by the mutual consent of the parties (by a majority of the
Independent Directors of the Company or a majority of the directors of the
Advisor, as the case may be), upon 60 days' prior written notice. At that time,
the Advisor shall be entitled to receive the Performance Fee if performance
standards satisfactory to a majority of the Board of Directors, including a
majority of the Independent Directors, when compared to (a) the performance of
the Advisor in comparison with its performance for other entities, and (b) the
performance of other advisors for similar entities, have been met. If Listing
has not occurred, the Performance Fee, if any, shall equal 10% of the amount, if
any, by which (i) the appraised value of the Properties and Secured Equipment
Leases on the date of termination of the Advisory Agreement (the "Termination
Date"), less the amount of all indebtedness secured by Properties and Secured
Equipment Leases, plus the total Distributions made to stockholders from the
Company's inception through the Termination Date, exceeds (ii) Invested Capital
plus an amount equal to the Stockholders' 8% Return from inception through the
Termination Date. The Advisor shall be entitled to receive all accrued but
unpaid compensation and expense reimbursements in cash within 30 days of the
Termination Date. All other amounts payable to the Advisor in the event of a
termination shall be evidenced by a promissory note and shall be payable from
time to time. The Performance Fee shall be paid in 12 equal quarterly
installments without interest on the unpaid balance, provided, however, that no
payment will be made in any quarter in which such payment would jeopardize the
Company's REIT status, in which case any such payment or payments will be
delayed until the next quarter in which payment would not jeopardize REIT
status. Notwithstanding the preceding sentence, any amounts which may be deemed
payable at the date the obligation to pay the Performance Fee is incurred which
relate to the appreciation of the Company's Properties shall be an amount which
provides compensation to the terminated Advisor only for that portion of the
holding period for the respective Properties during which such terminated
Advisor provided services to the Company. If Listing occurs, the Performance
Fee, if any, payable thereafter will be as negotiated between the Company and
the Advisor. The Advisor shall not be entitled to payment of the Performance Fee
in the event the Advisory Agreement is terminated because of failure of the
Company and the Advisor to establish a fee structure appropriate for a
perpetual-life entity at such time, if any, as the Shares become listed on a
national securities exchange or over-the-counter market. The Performance Fee, to
the extent payable at the time of Listing, will not be paid in the event that
the Subordinated Incentive Fee is paid.

         The Advisor has the right to assign the Advisory Agreement to an
Affiliate subject to approval by the Independent Directors of the Company. The
Company has the right to assign the Advisory Agreement to any successor to all
of its assets, rights, and obligations.

         The Advisor will not be liable to the Company or its stockholders or
others, except by reason of acts constituting bad faith, fraud, misconduct, or
negligence, and will not be responsible for any action of the Board of Directors
in following or declining to follow any advice or recommendation given by it.
The Company has agreed to indemnify the Advisor with respect to acts or
omissions of the Advisor undertaken in good faith, in accordance with the
foregoing standards and pursuant to the authority set forth in the Advisory
Agreement. Any indemnification made to the Advisor may be made only out of the
net assets of the Company and not from stockholders.


                              CERTAIN TRANSACTIONS
   
         During the years ended December 31, 1996 and 1995, the Company incurred
$278,903 and $27,950, respectively, in Asset Management Fees due to the Advisor.

         From January 1, 1997 to January 24, 1997, the Company incurred
$324,062 in Acquisition Fees due to the Advisor and, in 1996 and 1995, the
Company incurred $4,535,685 and $1,730,437, respectively in Acquisition Fees due
to the Advisor.

         From January 1, 1997 to January 24, 1997, the Company incurred $540,103
in Selling Commissions in connection with its Initial Offering due to the
Managing Dealer. In 1996 and 1995, the Company incurred $7,559,474 and
$2,884,062, respectively, in Selling Commissions in connection with its Initial
Offering due to the Managing Dealer. The majority of such commissions were
reallowed to other Soliciting Dealers.
    


                                      -63-

<PAGE>

   
         From January 1, 1997 to January 24, 1997, the Company incurred $36,007
in marketing support and due diligence expense reimbursement fees in connection
with its Initial Offering due to the Managing Dealer. In 1996 and 1995, the
Company incurred $503,965 and $192,271, respectively, in marketing support and
due diligence expense reimbursement fees in connection with its Initial Offering
due to the Managing Dealer . The majority of such fees were reallowed to other
Soliciting Dealers.

         In connection with the acquisition of three Properties that were
constructed or renovated by affiliates, the Company incurred
development/construction management fees of $159,350 in 1996. Such fees were
included in the purchase price of Properties. No such amounts were incurred in
1995.

         From January 1, 1997 to January 24, 1997, for negotiating Secured
Equipment Leases and supervising the Secured Equipment Lease program, CNL Fund
Advisors, Inc. received a secured equipment lease servicing fee of two percent
of the purchase price of the equipment that is the subject of a Secured
Equipment Lease of $4,138. During 1996, CNL Fund Advisors, Inc. received secured
equipment lease servicing fees of $70,070. No such amounts were incurred in
1995.

         During 1996, the Company acquired four Properties from Affiliates for
an aggregate purchase price of approximately $2,610,000 and, in 1995, the
Company acquired nine Properties from Affiliates for an aggregate purchase price
of approximately $6,621,000. The Affiliates had purchased and temporarily held
title to these Properties in order to facilitate the acquisition of the
Properties by the Company. Each Property was acquired at a cost no greater than
the lesser of the cost of the Property to the Affiliate (including carrying
costs) or the Property's appraised value.
    


         The Advisor, the Managing Dealer and the Affiliates from which the
Company acquired Properties are wholly owned subsidiaries of CNL Group, Inc., of
which James M. Seneff, Jr., Chairman of the Board and Chief Executive Officer of
the Company, and his spouse are the sole stockholders.

         All of these fees were paid in accordance with the provisions of the
Company's Articles of Incorporation.


                         PRIOR PERFORMANCE INFORMATION

         The information presented in this section represents the historical
experience of certain real estate programs organized by certain officers and
directors of the Advisor.  INVESTORS IN THE COMPANY SHOULD NOT ASSUME THAT THEY
WILL EXPERIENCE RETURNS, IF ANY, COMPARABLE TO THOSE EXPERIENCED BY INVESTORS IN
SUCH PRIOR REAL ESTATE PROGRAMS. INVESTORS WHO PURCHASE SHARES IN THE COMPANY
WILL NOT THEREBY ACQUIRE ANY OWNERSHIP INTEREST IN ANY PARTNERSHIPS TO WHICH THE
FOLLOWING INFORMATION RELATES.

   
         Two Directors of the Company, Robert A. Bourne and James M. Seneff,
Jr., individually or with others have served as general partners of 84 and 85
real estate limited partnerships, respectively, including the 18 publicly
offered CNL Income Fund partnerships, which purchased properties similar to
those to be acquired by the Company, listed in the table below. None of these
limited partnerships has been audited by the IRS. Of course, there is no
guarantee that the Company will not be audited. Based on an analysis of the
operating results of the prior partnerships, the general partners of these
partnerships believe that each of such partnerships has met or is meeting its
principal investment objectives in a timely manner.

         CNL Realty Corporation, which was organized as a Florida corporation in
November 1985 and whose sole stockholders are Messrs. Bourne and Seneff,
currently serves as the corporate general partner with Messrs. Bourne and Seneff
as individual general partners of 18 CNL Income Fund limited partnerships, all
of which were organized to invest in fast-food, family-style and, in the case of
two funds, casual dining restaurant properties similar to those that the Company
intends to acquire and have investment objectives similar to those of the
Company. As of September 30, 1996, these 18 partnerships had raised a total of
$580,510,431 from a total of 47,461 investors, and had invested in 653 fast-food
or family-style restaurant properties.

    
                                      -64-

<PAGE>
   

         As of September 30, 1996, 17 of the 18 CNL public partnerships had
completed their offerings . As indicated in Exhibit C, the eight public
partnerships, the offerings which were fully subscribed between October 1991 and
September 1996, had made annualized cash distributions to limited partners in
amounts equal to from 4.5% to 9.1% of invested capital as of June 30, 1996. As
of June 30, 1996, an average of approximately .54% (ranging from zero to 2.4%)
of the cumulative cash distributions to limited partners from these partnerships
constituted cash distributions that exceeded accumulated net income on a GAAP
basis, primarily as the result of depreciation deductions. Accumulated net
income includes deductions for depreciation and amortization expense and income
from certain non-cash items. The partnerships do not treat these amounts, which
are presented as a "return of capital on a GAAP basis" in Table III of the Prior
Performance Tables included in Exhibit C, as a return of capital for any other
purpose. Certain additional information relating to the offerings and investment
history of the 18 public partnerships is set forth below.
    

<TABLE>
<CAPTION>


                                                                                                        Date 90% of Net
                                                                          Number of                     Proceeds Fully
                            Maximum                                       Limited                       Invested or
Name of                     Offering                                      Partnership                   Committed to
Partnership                 Amount (1)            Date Closed             Units Sold                    Investment (2)
- - - - - - - -----------                 ----------            -----------             ----------                    --------------
<S> <C>
CNL Income                  $15,000,000           December 31, 1986                30,000               December 1986
Fund, Ltd.                  (30,000 Units)

CNL Income                  $25,000,000           August 21, 1987                  50,000               November 1987
Fund II, Ltd.               (50,000 Units)

CNL Income                  $25,000,000           April 29, 1988                   50,000               June 1988
Fund III, Ltd.              (50,000 Units)

CNL Income                  $30,000,000           December 6, 1988                 60,000               February 1989
Fund IV, Ltd.               (60,000 Units)

CNL Income                  $25,000,000           June 7, 1989                     50,000               December 1989
Fund V, Ltd.                (50,000 Units)

CNL Income                  $35,000,000           January 19, 1990                 70,000               May 1990
Fund VI, Ltd.               (70,000 Units)

CNL Income                  $30,000,000           August 1, 1990               30,000,000               January 1991
Fund VII, Ltd.              (30,000,000 Units)

CNL Income                  $35,000,000           March 7, 1991                35,000,000               September 1991
Fund VIII, Ltd.             (35,000,000 Units)

CNL Income                  $35,000,000           September 6, 1991             3,500,000               November 1991
Fund IX, Ltd.               (3,500,000 Units)

CNL Income                  $40,000,000           March 18, 1992                4,000,000               June 1992
Fund X, Ltd.                (4,000,000 Units)

CNL Income                  $40,000,000           September 28, 1992            4,000,000               September 1992
Fund XI, Ltd.               (4,000,000 Units)


                                      -65-

<PAGE>



                                                                                                        Date 90% of Net
                                                                          Number of                     Proceeds Fully
                            Maximum                                       Limited                       Invested or
Name of                     Offering                                      Partnership                   Committed to
Partnership                 Amount (1)            Date Closed             Units Sold                    Investment (2)
- - - - - - - -----------                 ----------            -----------             ----------                    --------------
CNL Income                  $45,000,000           March 15, 1993                4,500,000               July 1993
Fund XII, Ltd.              (4,500,000 Units)

CNL Income                  $40,000,000           August 26, 1993               4,000,000               August 1993
Fund XIII, Ltd.             (4,000,000 Units)

CNL Income                  $45,000,000           February 22, 1994             4,500,000               May 1994
Fund XIV, Ltd.              (4,500,000 Units)

CNL Income                  $40,000,000           September 1, 1994             4,000,000               December 1994
Fund XV, Ltd.               (4,000,000 Units)

CNL Income                  $45,000,000           June 12, 1995                 4,500,000               August 1995
Fund XVI, Ltd.              (4,500,000 Units)

CNL Income                  $30,000,000           September 19, 1996            3,000,000                      (3)
Fund XVII, Ltd.             (3,000,000 Units)

CNL Income                  $35,000,000                  (4)                     (4)                           (4)
Fund XVIII, Ltd.            (3,500,000 Units)



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

   
(1)   The amount stated includes the exercise by the general partners of each
      partnership of their option to increase by $5,000,000 the maximum size of
      the offering of CNL Income Fund, Ltd., CNL Income Fund II, Ltd., CNL
      Income Fund III, Ltd., CNL Income Fund IV, Ltd., CNL Income Fund VI, Ltd.,
      CNL Income Fund VIII, Ltd., CNL Income Fund X, Ltd., CNL Income Fund XII,
      Ltd., CNL Income Fund XIV, Ltd., CNL Income Fund XVI, Ltd, and CNL Income
      Fund XVIII, Ltd.

(2)   For a description of the property acquisitions by these limited
      partnerships during the last ten years, see the table set forth on the
      following page.

(3)   As of September 30, 1996, CNL Income Fund XVII, Ltd. had purchased 19
      properties for approximately $20,130,700, representing an investment of
      77% of net proceeds received.

(4)   As of September 30, 1996, CNL Income Fund XVIII, Ltd., which is offering a
      maximum of 3,500,000 limited partnership units ($35,000,000), had received
      subscriptions totalling $606,756 (60,676 units). As of such date, CNL
      Income Fund XVIII, Ltd. had not purchased any properties.

         As of September 30, 1996, Mr. Seneff and Mr. Bourne, directly or
through affiliated entities, also had served as joint general partners of 64
nonpublic real estate limited partnerships. The offerings of 63 of these 64
nonpublic limited partnerships had terminated as of September 30, 1996. These 63
partnerships raised a total of $164,419,266 from approximately 4,111 investors,
and purchased, directly or through participation in a joint venture or limited
partnership, interests in a total of 197 projects as of September 30, 1996.
These 197 projects consist of 19 apartment projects (comprising 11% of the total
amount raised by all 64 partnerships), 13 office buildings (comprising 5% of the
total amount raised by all 64 partnerships), 151 fast-food or family-style
restaurant property and business investments (comprising 69% of the total amount
raised by all 64 partnerships), one condominium development (comprising .5% of
the total amount raised by all 64 partnerships), four hotels/motels (comprising
5% of the total amount raised by all 64 partnerships), seven commercial/retail
properties (comprising 9% of the total amount raised by all 64 partnerships),
and two tracts of undeveloped land (comprising .5% of the total amount raised by
all 64 partnerships). The offering of the one remaining nonpublic limited
partnership (offering of $15,000,000) had raised $335,831 from eight investors
(approximately 2.25% of the total offering amount) as of September 30, 1996.
    

                                      -66-

<PAGE>


         Mr. Bourne also has served, without Mr. Seneff, as a general partner of
one additional nonpublic real estate limited partnership program which raised a
total of $600,000 from 13 investors and purchased, through participation in a
limited partnership, one apartment building located in Georgia with a purchase
price of $1,712,000.

         Mr. Seneff also has served, without Mr. Bourne, as a general partner of
two additional nonpublic real estate limited partnerships which raised a total
of $240,000 from 12 investors and purchased two office buildings with an
aggregate purchase price of $928,390. Both of the office buildings are located
in Florida.

   
         Of the 83 real estate limited partnerships whose offerings had closed
as of September 30, 1996 (including 17 CNL Income Fund limited partnerships) in
which Mr. Seneff and/or Mr. Bourne serve or have served as general partners in
the past ten years, 35 invested in restaurant properties leased on a
"triple-net" basis, including six which also invested in franchised restaurant
businesses (accounting for approximately 93% of the total amount raised by all
83 real estate limited partnerships).

         The following table sets forth summary information, as of September 30,
1996 regarding property acquisitions during the ten preceding years by the 17
limited partnerships that, either individually or through a joint venture or
partnership arrangement, acquired restaurant properties and that have investment
objectives similar to those of the Company.
    


</TABLE>
<TABLE>
<CAPTION>

  Name of                Type of                                                Method of                 Type of
Partnership              Property                  Location                     Financing                 Program
- - - - - - - -----------              --------                  --------                     ---------                 -------
<S> <C>
CNL Income               20 fast-food or         AL, AZ, CA, FL,                All cash                  Public
Fund, Ltd.               family-style            GA, LA, MD, OK,
                         restaurants             TX, VA

CNL Income               43 fast-food or         AL, AZ, CO, FL,                All cash                  Public
Fund II, Ltd.            family-style            GA, IL, IN, LA,
                         restaurants             MI, MN, MO, NC,
                                                 NM, OH, TX, WY

CNL Income               32 fast-food or         AZ, CA, FL, GA,                All cash                  Public
Fund III, Ltd.           family-style            IA, IL, IN, KS,
                         restaurants             KY, MD, MI, MN,
                                                 MO, NE, OK, TX

CNL Income               43 fast-food or         AL, DC, FL, GA,                All cash                   Public
Fund IV, Ltd.            family-style            IL, IN, KS, MA,
                         restaurants             MD, MI, MS, NC,
                                                 OH, PA, TN, TX,
                                                 VA

CNL Income               30 fast-food or         FL, GA, IL, IN,                All cash                  Public
Fund V, Ltd.             family-style            MI, NH, NY, OH,
                         restaurants             SC, TN, TX, UT,
                                                 WA

CNL Income               46 fast-food or         AR, AZ, FL, IN,                All cash                  Public
Fund VI, Ltd.            family-style            MA, MI, MN, NC,
                         restaurants             NE, NM, NY, OH,
                                                 OK, PA, TN, TX,
                                                 VA, WY

CNL Income               45 fast-food or         AZ, CO, FL, GA,                All cash                  Public
Fund VII, Ltd.           family-style            IN, LA, MI, MN,
                         restaurants             OH, SC, TN, TX,
                                                 UT, WA

CNL Income               40 fast-food or         AZ, FL, IN, LA,                All cash                  Public
Fund VIII, Ltd.          family-style            MI, MN, NC, NY,
                         restaurants             OH, TN, TX, VA


                                      -67-

<PAGE>



  Name of                Type of                                                Method of                 Type of
Partnership              Property                  Location                     Financing                 Program
- - - - - - - -----------              --------                  --------                     ---------                 -------

CNL Income               41 fast-food or         AL, FL, GA, IL,                All cash                  Public
Fund IX, Ltd.            family-style            IN, LA, MI, MN,
                         restaurants             MS, NC, NH, NY,
                                                 OH, SC, TN, TX

CNL Income               49 fast-food or         AL, CA, CO, FL,                All cash                  Public
Fund X, Ltd.             family-style            ID, IL, LA, MI,
                         restaurants             MO, MT, NC, NH,
                                                 NM, NY, OH, PA,
                                                 SC, TN, TX

CNL Income               39 fast-food or         AL, AZ, CA, CO,                All cash                  Public
Fund XI, Ltd.            family-style            CT, FL, KS, LA,
                         restaurants             MA, MI, MS, NC,
                                                 NH, NM, OH, OK,
                                                 PA, SC, TX, VA,
                                                 WA

CNL Income               49 fast-food or         AL, AZ, CA, FL,                All cash                  Public
Fund XII, Ltd.           family-style            GA, LA, MO, MS,
                         restaurants             NC, NM, OH, SC,
                                                 TN, TX, WA

CNL Income               48 fast-food or         AL, AR, AZ, CA,                All cash                  Public
Fund XIII, Ltd.          family-style            CO, FL, GA, IN,
                         restaurants             KS, LA, MD, NC,
                                                 OH, PA, SC, TN,
                                                 TX, VA

CNL Income               56 fast-food or         AL, AZ, CO, FL,                All cash                   Public
Fund XIV, Ltd.           family-style            GA, KS, LA, MO,
                         restaurants             MS, NC, NJ, NV,
                                                 OH, SC, TN, TX,
                                                 VA

CNL Income               47 fast-food or         CA, FL, GA, KS,                All cash                   Public
Fund XV, Ltd.            family-style            KY, MO, MS, NC,
                         restaurants             NJ, NM, OH, OK,
                                                 PA, SC, TN, TX,
                                                 VA

CNL Income               43 fast-food or         AZ, CA, CO, DC,                All cash                  Public
Fund XVI, Ltd.           family-style            FL, GA, ID, IN,
                         restaurants             KS, MN, MO, NC,
                                                 NM, NV, OH, TN,
                                                 TX, UT, WI

   
CNL Income               19 fast-food,           CA, FL, GA, IL,                All cash                   Public
Fund XVII, Ltd.          family-style or         IN, MI, NV, OH,
                         casual dining           SC, TN, TX
                         restaurant
                         properties


CNL Income                   (1)                       (1)                      All cash                   Public
Fund XVIII, Ltd.
    
</TABLE>
- - - - - - - ------------------------------------

   
(1)   As of September 30, 1996, CNL Income Fund XVIII, Ltd.
      had not purchased any properties.

                                      -68-

<PAGE>



    
   
         A more detailed description of the acquisitions by real estate limited
partnerships sponsored by Messrs. Bourne and Seneff is set forth in prior
performance Table VI, included in Part II of the registration statement filed
with the Securities and Exchange Commission for this offering. A copy of Table
VI is available to stockholders from the Company upon request, free of charge.
In addition, upon request to the Company, the Company will provide, without
charge, a copy of the most recent Annual Report on Form 10-K filed with the
Securities and Exchange Commission for CNL Income Fund, Ltd., CNL Income Fund
II, Ltd., CNL Income Fund III, Ltd., CNL Income Fund IV, Ltd., CNL Income Fund
V, Ltd., CNL Income Fund VI, Ltd., CNL Income Fund VII, Ltd., CNL Income Fund
VIII, Ltd., CNL Income Fund IX, Ltd., CNL Income Fund X, Ltd., CNL Income Fund
XI, Ltd., CNL Income Fund XII, Ltd., CNL Income Fund XIII, Ltd., CNL Income Fund
XIV, Ltd., CNL Income Fund XV, Ltd., CNL Income Fund XVI, Ltd., CNL Income Fund
XVII, Ltd., and CNL Income Fund XVIII, Ltd., as well as a copy, for a reasonable
fee, of the exhibits filed with such reports.

         In order to provide potential purchasers of Shares in the Company with
information to enable them to evaluate the prior experience of the Messrs.
Seneff and Bourne as general partners of real estate limited partnerships,
including those set forth in the foregoing table, certain financial and other
information concerning those limited partnerships with investment objectives
similar to one or more of the Company's investment objectives in which Messrs.
Seneff and Bourne are general partners is provided in the Prior Performance
Tables included as Exhibit C. Information about the previous public
partnerships, the offerings of which were fully subscribed between October 1991
and September 1996, is included therein. Potential stockholders are encouraged
to examine the Prior Performance Tables attached as Exhibit C (in Table III),
which include information as to the operating results of these prior
partnerships, for more detailed information concerning the experience of Messrs.
Seneff and Bourne.
    


                       INVESTMENT OBJECTIVES AND POLICIES

GENERAL

         The Company's primary investment objectives are to preserve, protect,
and enhance the Company's assets while (i) making quarterly Distributions; (ii)
obtaining fixed income through the receipt of base rent, and increasing the
Company's income (and Distributions) and providing protection against inflation
through automatic increases in base rent and receipt of percentage rent, and
obtaining fixed income through the receipt of payments on Mortgage Loans and
Secured Equipment Leases; (iii) qualifying and remaining qualified as a REIT for
federal income tax purposes; and (iv) providing stockholders of the Company with
liquidity of their investment, either in whole or in part, within three to eight
years after commencement of this offering, through (a) the Listing of the Shares
of the Company, or, (b) if Listing does not occur within ten years after
commencement of the offering, the commencement of orderly Sales of the Company's
assets, outside the ordinary course of business and consistent with its
objective of qualifying as a REIT, and distribution of the proceeds thereof. The
sheltering from tax of income from other sources is not an objective of the
Company. If the Company is successful in achieving its investment and operating
objectives, the stockholders (other than tax-exempt entities) are likely to
recognize taxable income in each year. While there is no order of priority
intended in the listing of the Company's objectives, stockholders should realize
that the ability of the Company to meet these objectives may be severely
handicapped by any lack of diversification of the Company's investments and the
terms of the leases.

         The Company intends to meet its objectives through its investment
policies of (i) purchasing carefully selected, well-located Properties and
leasing them on a "triple-net" basis (which means that the tenant will be
responsible for paying the cost of all repairs, maintenance, property taxes, and
insurance) to creditworthy operators of Restaurant Chains under leases requiring
the tenant to pay both base annual rental (including automatic increases in base
rent) and percentage rent based on gross restaurant sales, and (ii) offering
Mortgage Loans and Secured Equipment Leases to operators of Restaurant Chains.

         In accordance with its investment policies, the Company intends to
invest its assets in Properties whose tenants are franchisors or franchisees of
one of the Restaurant Chains to be selected by the Company, based upon
recommendations by the Advisor. Although there is no limit on the number of
restaurants of a particular Restaurant Chain which the Company may acquire, the
Company currently does not expect to invest more than 25% of the Gross Proceeds
in Properties of any one Restaurant Chain or to invest more than 30% of the
Gross Proceeds in Properties located in any one state. Potential Mortgage Loan
borrowers and Secured Equipment Lease lessees will similarly be operators of
Restaurant Chains selected by the Company, following the Advisor's
recommendations. The Company has undertaken, consistent with its objective of
qualifying as a REIT for federal income tax purposes, to ensure that the value
of all Secured Equipment Leases, in the aggregate, will not exceed 25% of the
Company's total assets, while Secured Equipment Leases to any single lessee, in
the aggregate, will not exceed 5% of the Company's total assets. It is intended
that investments will be made in Properties, Mortgage Loans, and Secured


                                      -69-

<PAGE>


Equipment Leases in various locations in an attempt to achieve diversification
and thereby minimize the effect of changes in local economic conditions and
certain other risks. The extent of such diversification, however, depends in
part upon the amount raised in the offering. See "Estimated Use of Proceeds" and
"Risk Factors -- Investment Risks -- Possible Lack of Diversification." For a
more complete description of the manner in which the structure of the Company's
business, including its investment policies, will facilitate the Company's
ability to meet its investment objectives, See "Business."

         The investment objectives of the Company may not be changed without the
approval of stockholders owning a majority of the shares of outstanding Common
Stock. The Bylaws of the Company require the Independent Directors to review the
Company's investment policies at least annually to determine that the policies
are in the best interests of the stockholders. The determination shall be set
forth in the minutes of the Board of Directors along with the basis for such
determination. The Directors (including a majority of the Independent Directors)
have the right, without a stockholder vote, to alter the Company's investment
policies but only to the extent consistent with the Company's investment
objectives and investment limitations. See "Certain Investment Limitations,"
below.


CERTAIN INVESTMENT LIMITATIONS

         In addition to other investment restrictions imposed by the Directors
from time to time, consistent with the Company's objective of qualifying as a
REIT, the Articles of Incorporation or the Bylaws provide for the following
limitations on the Company's investments.

         1. Not more than 10% of the Company's total assets shall be invested in
unimproved real property or mortgage loans on unimproved real property. For
purposes of this paragraph, "unimproved real property" does not include any
Property under construction, under contract for development or planned for
development within one year.

         2. The Company shall not invest in commodities or commodity future
contracts. This limitation is not intended to apply to interest rate futures,
when used solely for hedging purposes.

         3. The Company shall not invest in or make mortgage loans unless an
appraisal is obtained concerning the underlying property. Mortgage indebtedness
on any property shall not exceed such property's appraised value. In cases in
which the majority of Independent Directors so determine, and in all cases in
which the mortgage loan involves the Advisor, Directors, or Affiliates, such
appraisal must be obtained from an independent expert concerning the underlying
property. Such appraisal shall be maintained in the Company's records for at
least five years, and shall be available for inspection and duplication by any
stockholder. In addition to the appraisal, a mortgagee's or owner's title
insurance policy or commitment as to the priority of the mortgage or condition
of the title must be obtained. The Company may not invest in real estate
contracts of sale otherwise known as land sale contracts.

         4. The Company may not make or invest in mortgage loans, including
construction loans, on any one Property if the aggregate amount of all mortgage
loans outstanding on the Property, including the loans of the Company, would
exceed an amount equal to 85% of the appraised value of the Property as
determined by appraisal unless substantial justification exists because of the
presence of other underwriting criteria. For purposes of this subsection, the
"aggregate amount of all mortgage loans outstanding on the Property, including
the loans of the Company" shall include all interest (excluding contingent
participation in income and/or appreciation in value of the mortgaged property),
the current payment of which may be deferred pursuant to the terms of such
loans, to the extent that deferred interest on each loan exceeds 5% per annum of
the principal balance of the loan.

         5. The Company may not make or invest in any mortgage loans that are
subordinate to any mortgage, other indebtedness or equity interest of the
Advisor, the Directors, or their Affiliates.

         6. The Company will not invest in equity securities unless a majority
of the Directors (including a majority of Independent Directors) not otherwise
interested in such transaction approve the transaction as being fair,
competitive, and commercially reasonable and determine that the transaction will
not jeopardize the Company's ability to qualify and remain qualified as a REIT.
Investments in entities affiliated with the Advisor, a Director, the Company, or
Affiliates thereof are subject to the restrictions on joint venture investments.
In addition, the Company shall not invest in any security of any entity holding
investments or engage in activities prohibited by the Company's Articles of
Incorporation.

                                      -70-

<PAGE>


         7. The Company will not issue (i) equity securities redeemable solely
at the option of the holder (except that stockholders may offer their Shares to
the Company as described under "Redemption of Shares,"; (ii) debt securities
unless the historical debt service coverage (in the most recently completed
fiscal year), as adjusted for known charges, is sufficient to service that
higher level of debt properly; (iii) Shares on a deferred payment basis or under
similar arrangements; (iv) non-voting or assessable securities; or (v) options,
warrants, or similar evidences of a right to buy its securities (collectively,
"Options") unless (1) issued to all of its stockholders ratably, (2) as part of
a financing arrangement, or (3) as part of a stock option plan available to
Directors, officers, or employees of the Company or the Advisor. Options may not
be issued to the Advisor, Directors or any Affiliate thereof except on the same
terms as such Options are sold to the general public. Options may be issued to
persons other than the Advisor, Directors or any Affiliate thereof but not at
exercise prices less than the fair market value of the underlying securities on
the date of grant and not for consideration that in the judgment of the
Independent Directors has a market value less than the value of such Option on
the date of grant. Options issuable to the Advisor, Directors or any Affiliate
thereof shall not exceed 10% of the outstanding Shares on the date of grant.

         8. A majority of the Directors shall authorize the consideration to be
paid for each Property, based on the fair market value of the Property. If a
majority of the Independent Directors determine, or if the Property is acquired
from the Advisor, a Director, or Affiliates thereof, such fair market value
shall be determined by a qualified independent real estate appraiser selected by
the Independent Directors.

         9. The Company will not engage in underwriting or the agency
distribution of securities issued by others or in trading, as compared to
investment activities.

         10. The Company will not invest in real estate contracts of sale unless
such contracts of sale are in recordable form and appropriately recorded in the
chain of title.

         11.   The Company will not invest in any foreign currency or bullion or
engage in short sales.

         12. The Company will not issue senior securities except notes to banks
and other lenders and preferred shares.

         13.   The Company will not make loans to the Advisor or its Affiliates.

         14. The Company will not operate so as to be classified as an
"investment company" under the Investment Company Act of 1940, as amended.

         15. The Company will not make any investment that the Company believes
will be inconsistent with its objective of qualifying as a REIT.

         The foregoing limitations may not be modified or eliminated without the
approval of a majority of the shares of outstanding Common Stock.


                              DISTRIBUTION POLICY

GENERAL

         In order to qualify as a REIT for federal income tax purposes, among
other things, the Company must make distributions each taxable year (not
including any return of capital for federal income tax purposes) equal to at
least 95% of its real estate investment trust taxable income, although the Board
of Directors, in its discretion, may increase that percentage as it deems
appropriate. See "Federal Income Tax Considerations -- Taxation of the Company
- - - - - - - -- Distribution Requirements." The declaration of Distributions is within the
discretion of the Board of Directors and depends upon the Company's
distributable funds, current and projected cash requirements, tax considerations
and other factors.

                                      -71-

<PAGE>



DISTRIBUTIONS

         The following table reflects the total Distributions and Distributions
per Share declared by the Company for each month since the Company commenced
operations.

                                          Total                Distributions
Month                                 Distributions              Per Share
- - - - - - - -----                                 -------------            -------------
June 1995                             $  15,148                  $0.030000
July 1995                                30,682                   0.030000
August 1995                              57,739                   0.035000
September 1995                           84,467                   0.050000
October 1995                            104,733                   0.050000
November 1995                           155,665                   0.058300
December 1995                           190,184                   0.058300
January 1996                            225,354                   0.058300
February 1996                           255,649                   0.058300
March 1996                              287,805                   0.058300
April 1996                              323,721                   0.058300
May 1996                                368,155                   0.058300
June 1996                               407,803                   0.058300
July 1996                               458,586                   0.059375
August 1996                             517,960                   0.059375
September 1996                          559,599                   0.059375
October 1996                            615,914                   0.059375
November 1996                           683,907                   0.059375
December 1996                           731,569                   0.059375
January 1997                            827,967                   0.059375


   
 The Company intends to make regular Distributions to stockholders. The payment
of Distributions commenced in July 1995. Distributions will be made to those
stockholders who are stockholders as of the record date selected by the
Directors. Distributions will be declared monthly and paid on a quarterly basis
during the offering period and declared and paid quarterly thereafter. The
Company is required to distribute annually at least 95% of its real estate
investment trust taxable income to maintain its objective of qualifying as a
REIT. Generally, income distributed will not be taxable to the Company under
federal income tax laws if the Company complies with the provisions relating to
qualification as a REIT. If the cash available to the Company is insufficient to
pay such Distributions, the Company may obtain the necessary funds by borrowing,
issuing new securities, or selling assets. These methods of obtaining funds
could affect future Distributions by increasing operating costs. To the extent
that Distributions to stockholders exceed earnings and profits, such amounts
constitute a return capital for federal income tax purposes, although such
Distributions will not reduce stockholders' aggregate Invested Capital. For the
year ended December 31, 1995, the Company declared and made Distributions
totalling $638,618 and for the nine months ended September 30, 1996, the Company
declared and made Distributions totalling $3,403,427. For the year ended
December 31, 1995, 59.82% of such amounts were characterized as ordinary income
and 40.18% were characterized as return of capital for federal income tax
purposes, and for the nine months ended September 30, 1996, 89% of such amounts
were characterized as ordinary income and 11% were characterized as return of
capital for federal income tax purposes. Due to the fact that the Company had
not acquired all of its Properties and was still in its offering period as of
December 31, 1995 and September 30, 1996, the characterization of Distributions
for federal income tax purposes is not necessarily considered by management to
be representative of the characterization of Distributions in future years.
Distributions in kind shall not be permitted, except for distributions of
readily marketable securities; distributions of beneficial interests in a
liquidating trust established for the dissolution of the Company and the
liquidation of its assets in accordance with the terms of the Articles of
Incorporation; or distributions of in-kind property as long as the Directors (i)
advise each stockholder of the risks associated with direct ownership of the
property; (ii) offer each stockholder the election of receiving in-kind property
distributions; and (iii) distribute in-kind property only to those stockholders
who accept the Directors' offer.
    

                                      -72-

<PAGE>

 Distributions will be made at the discretion of the Directors, depending
primarily on net cash from operations (which includes cash received from tenants
except to the extent that such cash represents a return of principal in regard
to the lease of a Property consisting of building only, distributions from joint
ventures, and interest income from lessees of Equipment and borrowers under
Mortgage Loans, less expenses paid) and the general financial condition of the
Company, subject to the obligation of the Directors to cause the Company to
qualify and remain qualified as a REIT for federal income tax purposes. The
Company intends to increase Distributions in accordance with increases in net
cash from operations.

                                 SUMMARY OF THE
                      ARTICLES OF INCORPORATION AND BYLAWS

GENERAL

         The Company is organized as a corporation under the laws of the State
of Maryland. As a Maryland corporation, the Company is governed by the Maryland
General Corporation Law. Maryland corporate law deals with a variety of matters
regarding Maryland corporations, including liabilities of the Company,
stockholders, directors, and officers, the amendment of the Articles of
Incorporation, and mergers of a Maryland corporation with other entities. Since
many matters are not addressed by Maryland corporate law, it is customary for a
Maryland corporation to address these matters through provisions in its Articles
of Incorporation.

         The Articles of Incorporation and the Bylaws of the Company contain
certain provisions that could make it more difficult to acquire control of the
Company by means of a tender offer, a proxy contest, or otherwise. These
provisions are expected to discourage certain types of coercive takeover
practices and inadequate takeover bids and to encourage persons seeking to
acquire control of the Company to negotiate first with its Board of Directors.
The Company believes that these provisions increase the likelihood that
proposals initially will be on more attractive terms than would be the case in
their absence and facilitate negotiations which may result in improvement of the
terms of an initial offer.

         The Articles of Incorporation also permit Listing by the Board of
Directors after completion or termination of the offering.

DESCRIPTION OF CAPITAL STOCK

   
         The Company has authorized a total of 46,000,000 shares of capital
stock, consisting of 20,000,000 shares of Common Stock, $.01 par value per
share, 3,000,000 shares of Preferred Stock ("Preferred Stock"), and 23,000,000
additional shares of excess stock ("Excess Shares"), $.01 par value per share.
Of the 23,000,000 Excess Shares, 20,000,000 are issuable in exchange for Common
Stock and 3,000,000 are issuable in exchange for Preferred Stock as described
below at "-- Restriction of Ownership." As of January 24, 1997, the Company had
14,664,852 shares of Common Stock outstanding (including 20,000 issued to the
Advisor prior to the commencement of this offering and 59,177 Shares issued
pursuant to the Reinvestment Plan) and no Preferred Stock or Excess Shares
outstanding.

         The Board of Directors has approved a resolution to amend the Articles
of Incorporation to increase the number of authorized shares of Common Stock
from 20,000,000 to 75,000,000 with a corresponding increase in the number of
authorized Excess Shares from 23,000,000 to 78, 000,000. Pursuant to the
Articles of Incorporation, this amendment must be approved by the affirmative
vote of the holders of not less than a majority of the shares of Common Stock
outstanding and entitled to vote thereon. The Board of Directors expects to
submit this matter to a vote of the stockholders at a special meeting expected
to be held for that purpose in April of 1997. In the event that the increase in
the number of authorized shares is not approved by the stockholders, this
offering will be limited to up to 4,800,000 Shares. In the event that the
increase in the number of authorized shares is approved by the stockholders,
this offering will be increased to up to 27,500,000 Shares. See "The Offering."
In addition, if the increase in the number of authorized shares is approved by
the stockholders, the Board of Directors may determine to engage in future
offerings of Common Stock of up to the number of unissued authorized shares of
Common Stock available following the termination of this offering.
    

         The Company will not issue share certificates except to stockholders
who make a written request to the Company. Each stockholder's investment will be
recorded on the books of the Company, and information concerning the
restrictions and rights attributable to Shares (whether in connection with an
initial issuance or a transfer) will be sent to the stockholder receiving Shares
in connection with an issuance or transfer. A stockholder wishing to transfer
his or her Shares will be required to send only an executed form to the Company,


                                      -73-


<PAGE>


and the Company will provide the required form upon a stockholder's request. The
executed form and any other required documentation must be received by the
Company at least one calendar month prior to the last date of the current
quarter. Subject to restrictions in the Articles of Incorporation, transfers of
Shares shall be effective, and the transferee of the Shares will be recognized
as the holder of such Shares as of the first day of the following quarter on
which the Company receives properly executed documentation. Stockholders who are
residents of New York may not transfer fewer than 250 shares at any time.

         Stockholders have no preemptive rights to purchase or subscribe for
securities that the Company may issue subsequently. Each Share is entitled to
one vote per Share, and Shares do not have cumulative voting rights. The
stockholders are entitled to Distributions in such amounts as may be declared by
the Board of Directors from time to time out of funds legally available for such
payments and, in the event of liquidation, to share ratably in any assets of the
Company remaining after payment in full of all creditors.

         All of the Shares offered hereby will be fully paid and nonassessable
when issued.

         The Articles of Incorporation authorize the Board of Directors to
designate and issue from time to time one or more classes or series of Preferred
Shares without stockholder approval. The Board of Directors may determine the
relative rights, preferences, and privileges of each class or series of
Preferred Stock so issued. Because the Board of Directors has the power to
establish the preferences and rights of each class or series of Preferred Stock,
it may afford the holders of any series or class of Preferred Stock preferences,
powers, and rights senior to the rights of holders of Common Stock; however, the
voting rights for each share of Preferred Stock shall not exceed voting rights
which bear the same relationship to the voting rights of the Shares as the
consideration paid to the Company for each share of Preferred Stock bears to the
book value of the Shares on the date that such Preferred Stock is issued. The
issuance of Preferred Stock could have the effect of delaying or preventing a
change in control of the Company. The Board of Directors has no present plans to
issue any Preferred Stock.

         Similarly, the voting rights per share of equity securities of the
Company (other than the publicly held equity securities of the Company) sold in
a private offering shall not exceed the voting rights which bear the same
relationship to the voting rights of the publicly held equity securities as the
consideration paid to the Company for each privately offered Company share bears
to the book value of each outstanding publicly held equity security. The Board
of Directors currently has no plans to offer equity securities of the Company in
a private offering.

         For a description of the characteristics of the Excess Shares, which
differ from Common Stock and Preferred Stock in a number of respects, including
voting and economic rights, see "Restriction of Ownership," below.

BOARD OF DIRECTORS

         The Articles of Incorporation provide that the number of Directors of
the Company cannot be less than three nor more than 15. A majority of the Board
of Directors will be Independent Directors. See "Management -- Independent
Directors." Each Director, other than a Director elected to fill the unexpired
term of another Director, will be elected at each annual meeting or at any
special meeting of the stockholders called for that purpose, by a majority of
the shares of Common Stock outstanding and entitled to vote. Independent
Directors will nominate replacements for vacancies among the Independent
Directors. Under the Articles of Incorporation, the term of office for each
Director will be one year, expiring each annual meeting of stockholders;
however, nothing in the Articles of Incorporation prohibits a director from
being reelected by the stockholders. The Directors may not (a) amend the
Articles of Incorporation, except for amendments which do not adversely affect
the rights, preferences and privileges of stockholders; (b) sell all or
substantially all of the Company's assets other than in the ordinary course of
business or in connection with liquidation and dissolution; (c) cause the merger
or other reorganization of the Company; or (d) dissolve or liquidate the
Company, other than before the initial investment in property. The Directors may
establish such committees as they deem appropriate (provided that the majority
of the members of each committee are Independent Directors).

STOCKHOLDER MEETINGS

         An annual meeting will be held for the purpose of electing Directors
and for the transaction of such other business as may come before the meeting,
and will be held not less than 30 days after delivery of the annual report.
Under the Company's Bylaws, a special meeting of stockholders may be called by
the chief executive officer, a majority of the Directors, or a majority of the
Independent Directors. Special meetings of the stockholders also shall be called
by an officer of the Company upon the written request of stockholders holding in


                                      -74-


<PAGE>


the aggregate not less than 10% of the outstanding Common Stock entitled to vote
at such meeting. Upon receipt of such a written request, either in person or by
mail, stating the purpose or purposes of the meeting, the Company shall provide
all stockholders, within ten days of receipt of the written request, written
notice, either in person or by mail, of a meeting and its purpose. Such meeting
will be held not less than fifteen nor more than sixty days after distribution
of the notice, at a time and place specified in the request, or if none is
specified, at a time and place convenient to stockholders.

         At any meeting of stockholders, each stockholder is entitled to one
vote per share of Common Stock owned of record on the applicable record date. In
general, the presence in person or by proxy of a majority of the shares of
Common Stock shall constitute a quorum, and the vote of the holders of a
majority of the shares of Common Stock present in person or by proxy will be
binding on all the stockholders of the Company.

ADVANCE NOTICE FOR STOCKHOLDER NOMINATIONS FOR
DIRECTORS AND PROPOSALS OF NEW BUSINESS

         The Bylaws of the Company require notice at least 60 days and not more
than 90 days before the anniversary of the prior annual meeting of stockholders
in order for a stockholder to (a) nominate a Director, or (b) propose new
business other than pursuant to the notice of the meeting or by or on behalf of
the Directors. The Bylaws contain a similar notice requirement in connection
with nominations for Directors at a special meeting of stockholders called for
the purpose of electing one or more Directors. Accordingly, failure to comply
with the notice provisions will make stockholders unable to nominate Directors
or propose new business.

AMENDMENTS TO THE ARTICLES OF INCORPORATION

         Pursuant to the Company's Articles of Incorporation, the Directors can
amend the Articles of Incorporation by a two-thirds majority from time to time
if necessary in order to qualify initially or in order to continue to qualify as
a REIT. Except as set forth above, the Articles of Incorporation may be amended
only by the affirmative vote of a majority, and, in some cases a two-thirds
majority, of the shares of Common Stock outstanding and entitled to vote. The
stockholders may vote to amend the Articles of Incorporation, terminate or
dissolve the Company or remove one or more Directors without necessity for
concurrence by the Board of Directors.

MERGERS, COMBINATIONS, AND SALE OF ASSETS

         A merger, combination, sale, or other disposition of all or
substantially all of the Company's assets other than in the ordinary course of
business must be approved by the Directors and a majority of the shares of
Common Stock outstanding and entitled to vote. In addition, any such transaction
involving an Affiliate of the Company or the Advisor also must be approved by a
majority of the Directors (including a majority of the Independent Directors)
not otherwise interested in such transaction as fair and reasonable to the
Company and on terms and conditions not less favorable to the Company than those
available from unaffiliated third parties.

TERMINATION OF THE COMPANY AND REIT STATUS

         The Articles of Incorporation provide for the voluntary termination and
dissolution of the Company by the affirmative vote of a majority of the shares
of Common Stock outstanding and entitled to vote at a meeting called for that
purpose. In addition, the Articles of Incorporation permit the stockholders to
terminate the status of the Company as a REIT under the Code only by the
affirmative vote of the holders of a majority of the shares of Common Stock
outstanding and entitled to vote.

         Under the Articles of Incorporation, the Company automatically will
terminate and dissolve on December 31, 2005, unless Listing occurs, in which
event the Company automatically will become a perpetual life entity.

                                      -75-

<PAGE>


RESTRICTION OF OWNERSHIP

         To qualify as a REIT under the Code (i) not more than 50% of the value
of the REIT's outstanding stock may be owned, directly or indirectly (applying
certain attribution rules), by five or fewer individuals (as defined in the Code
to include certain entities) during the last half of a taxable year, (ii) the
REIT's stock must be beneficially owned (without reference to any attribution
rules) by 100 or more persons during at least 335 days of a taxable year of 12
months or during a proportionate part of a shorter taxable year; and (iii)
certain other requirements must be satisfied. See "Federal Income Tax
Considerations -- Taxation of the Company."

         To ensure that the Company satisfies these requirements, the Articles
of Incorporation restrict the direct or indirect ownership (applying certain
attribution rules) of shares of Common Stock and Preferred Stock by any Person
(as defined in the Articles of Incorporation) to no more than 9.8% of the
outstanding shares of such Common Stock or 9.8% of any series of Preferred
Shares (the "Ownership Limit"). However, the Articles of Incorporation provide
that this Ownership Limit may be modified, either entirely or with respect to
one or more Persons, by a vote of a majority of the Directors, if such
modification does not jeopardize the Company's status as a REIT. As a condition
of such modification, the Board of Directors may require opinions of counsel
satisfactory to it and/or an undertaking from the applicant with respect to
preserving the status of the Company as a REIT.

         It is the responsibility of each Person (as defined in the Articles of
Incorporation) owning (or deemed to own) more than 5% of the outstanding shares
of Common Stock or any series of outstanding Preferred Stock to give the Company
written notice of such ownership. In addition, to the extent deemed necessary by
the Directors, the Company can demand that each stockholder disclose to the
Company in writing all information regarding the Beneficial and Constructive
Ownership (as such terms are defined in the Articles of Incorporation) of the
Common Stock and Preferred Stock.

         If the ownership, transfer or acquisition of shares of Common or
Preferred Stock, or change in capital structure of the Company or other event or
transaction would result in (i) any Person owning (applying certain attribution
rules) Common Stock or Preferred Stock in excess of the Ownership Limit, (ii)
fewer than 100 Persons owning the Common Stock and Preferred Stock, (iii) the
Company being "closely held" within the meaning of section 856(h) of the Code,
or (iv) the Company failing any of the gross income requirements of section
856(c) of the Code or otherwise failing to qualify as a REIT, then the
ownership, transfer, or acquisition, or change in capital structure or other
event or transaction that would have such effect will be void as to the
purported transferee or owner, and the purported transferee or owner will not
have or acquire any rights to the Common Stock and/or Preferred Stock, as the
case may be, to the extent required to avoid such a result. Common Stock or
Preferred Stock owned, transferred or proposed to be transferred in excess of
the Ownership Limit or which would otherwise jeopardize the Company's status as
a REIT will automatically be converted to Excess Shares. A holder of Excess
Shares is not entitled to Distributions, voting rights, and other benefits with
respect to such shares except for the right to payment of the purchase price for
the shares (or, in the case of a devise or gift or similar event which results
in the issuance of Excess Shares, the fair market value at the time of such
devise or gift or event) and the right to certain distributions upon
liquidation. Any Distribution paid to a proposed transferee or holder of Excess
Shares shall be repaid to the Company upon demand. Excess Shares shall be
subject to repurchase by the Company at its election. The purchase price of any
Excess Shares shall be equal to the lesser of (a) the price paid in such
purported transaction (or, in the case of a devise or gift or similar event
resulting in the issuance of Excess Shares, the fair market value at the time of
such devise or gift or event), or (b) the fair market value of such Shares on
the date on which the Company or its designee determines to exercise its
repurchase right. If the foregoing transfer restrictions are determined to be
void or invalid by virtue of any legal decision, statute, rule or regulation,
then the purported transferee of any Excess Shares may be deemed, at the option
of the Company, to have acted as an agent on behalf of the Company in acquiring
such Excess Shares and to hold such Excess Shares on behalf of the Company.

         For purposes of the Articles of Incorporation, the term "Person" shall
mean an individual, corporation, partnership, estate, trust (including a trust
qualified under Section 401(a) or 501(c)(17) of the Code), a portion of a trust
permanently set aside to be used exclusively for the purposes described in
Section 642(c) of the Code, association, private foundation within the meaning
of Section 509(a) of the Code, joint stock company or other entity, or a group
as that term is used for purposes of Section 13(d)(3) of the Securities Exchange
Act of 1934, as amended; but does not include (i) CNL Fund Advisors, Inc.,
during the period ending on December 31, 1995, or (ii) an underwriter which
participated in a public offering of Shares for a period of sixty (60) days
following the purchase by such underwriter of Shares therein, provided that the
foregoing exclusions shall apply only if the ownership of such Shares by CNL
Fund Advisors, Inc. or an underwriter would not cause the Company to fail to
qualify as a REIT by reason of being "closely held" within the meaning of
Section 856(a) of the code or otherwise cause the Company to fail to qualify as
a REIT.

                                      -76-

<PAGE>


RESPONSIBILITY OF DIRECTORS

         Directors serve in a fiduciary capacity and shall have a fiduciary duty
to the stockholders of the Company, which duty shall include a duty to supervise
the relationship of the Company with the Advisor. See "Management -- Fiduciary
Responsibilities of the Board of Directors."

LIMITATION OF LIABILITY AND INDEMNIFICATION

         Pursuant to Maryland corporate law and the Company's Articles of
Incorporation, the Company is required to indemnify and hold harmless a present
or former Director, officer, Advisor, or Affiliate and may indemnify and hold
harmless a present or former employee or agent of the Company (the "Indemnitee")
against any or all losses or liabilities reasonably incurred by the Indemnitee
in connection with or by reason of any act or omission performed or omitted to
be performed on behalf of the Company while a Director, officer, Advisor,
Affiliate, employee, or agent and in such capacity, provided, that the
Indemnitee has determined, in good faith, that the act or omission which caused
the loss or liability was in the best interests of the Company. The Company will
not indemnify or hold harmless the Indemnitee if: (i) the loss or liability was
the result of negligence or misconduct, or if the Indemnitee is an Independent
Director, the loss or liability was the result of gross negligence or willful
misconduct, (ii) the act or omission was material to the loss or liability and
was committed in bad faith or was the result of active or deliberate dishonesty,
(iii) the Indemnitee actually received an improper personal benefit in money,
property, or services, (iv) in the case of any criminal proceeding, the
Indemnitee had reasonable cause to believe that the act or omission was
unlawful, or (v) in a proceeding by or in the right of the Company, the
Indemnitee shall have been adjudged to be liable to the Company. In addition,
the Company will not provide indemnification for any loss or liability arising
from an alleged violation of federal or state securities laws unless one or more
of the following conditions are met: (i) there has been a successful
adjudication on the merits of each count involving alleged securities law
violations as to the particular Indemnitee; (ii) such claims have been dismissed
with prejudice on the merits by a court of competent jurisdiction as to the
particular Indemnitee; or (iii) a court of competent jurisdiction approves a
settlement of the claims against a particular Indemnitee and finds that
indemnification of the settlement and the related costs should be made, and the
court considering the request for indemnification has been advised of the
position of the Securities and Exchange Commission and of the published position
of any state securities regulatory authority in which securities of the Company
were offered or sold as to indemnification for violations of securities laws.
Pursuant to its Articles of Incorporation, the Company is required to pay or
reimburse reasonable expenses incurred by a present or former Director, officer,
Advisor or Affiliate and may pay or reimburse reasonable expenses incurred by
any other Indemnitee in advance of final disposition of a proceeding if the
following are satisfied: (i) the Indemnitee was made a party to the proceeding
by reasons of his or her service as a Director, officer, Advisor, Affiliate,
employee or agent of the Company, (ii) the Indemnitee provides the Company with
written affirmation of his or her good faith belief that he or she has met the
standard of conduct necessary for indemnification by the Company as authorized
by the Articles of Incorporation, (iii) the Indemnitee provides the Company with
a written agreement to repay the amount paid or reimbursed by the Company,
together with the applicable legal rate of interest thereon, if it is ultimately
determined that the Indemnitee did not comply with the requisite standard of
conduct, and (iv) the legal proceeding was initiated by a third party who is not
a stockholder or, if by a stockholder of the Company acting in his or her
capacity as such, a court of competent jurisdiction approves such advancement.
The Company's Articles of Incorporation further provide that any
indemnification, payment, or reimbursement of the expenses permitted by the
Articles of Incorporation will be furnished in accordance with the procedures in
Section 2-418 of the Maryland General Corporation Law.

         Any indemnification may be paid only out of Net Assets of the Company,
and no portion may be recoverable from the stockholders.

         There are certain defenses under Maryland law available to the
Directors, officers and the Advisor in the event of a stockholder action against
them. One such defense is the "business judgment rule." A Director, officer or
the Advisor can argue that he or she performed the action giving rise to the
stockholder's action in good faith and in a manner he or she reasonably believed
to be in the best interests of the Company, and with such care as an ordinarily
prudent person in a like position would have used under similar circumstances.
The Directors, officers and the Advisor are also entitled to rely on
information, opinions, reports or records prepared by experts (including

                                      -77-

<PAGE>


accountants, consultants, counsel, etc.) who were selected with reasonable care.
However, the Directors, officers and the Advisor may not invoke the business
judgment rule to further limit the rights of the stockholders to access records
as provided in the Articles of Incorporation.

         The Company has entered into indemnification agreements with each of
the Company's officers and Directors. The indemnification agreements require,
among other things, that the Company indemnify its officers and Directors to the
fullest extent permitted by law, and advance to the officers and Directors all
related expenses, subject to reimbursement if it is subsequently determined that
indemnification is not permitted. In accordance with this agreement, the Company
must indemnify and advance all expenses reasonably incurred by officers and
Directors seeking to enforce their rights under the indemnification agreements.
The Company also must cover officers and Directors under the Company's
directors' and officers' liability insurance. Although these indemnification
agreements offer substantially the same scope of coverage afforded by the
indemnification provisions in the Articles of Incorporation and the Bylaws, it
provides greater assurance to Directors and officers that indemnification will
be available because these contracts cannot be modified unilaterally by the
Board of Directors or by the stockholders.

REMOVAL OF DIRECTORS

         Under the Articles of Incorporation, a Director may resign or be
removed with or without cause by the affirmative vote of a majority of the
capital stock of the Company outstanding and entitled to vote.

INSPECTION OF BOOKS AND RECORDS

         The Advisor will keep, or cause to be kept, on behalf of the Company,
full and true books of account on an accrual basis of accounting, in accordance
with generally accepted accounting principles. All of such books of account,
together with all other records of the Company, including a copy of the Articles
of Incorporation and any amendments thereto, will at all times be maintained at
the principal office of the Company, and will be open to inspection,
examination, and, for a reasonable charge, duplication upon reasonable notice
and during normal business hours by a stockholder or his agent.

         As a part of its books and records, the Company will maintain at its
principal office an alphabetical list of names of stockholders, along with their
addresses and telephone numbers and the number of Shares held by each
stockholder. Such list shall be updated at least quarterly and shall be
available for inspection at the Company's home office by a stockholder or his or
her designated agent upon such stockholder's request. Such list also shall be
mailed to any stockholder requesting the list within 10 days of a request. The
Company may require the stockholder requesting the stockholder list to represent
that he or she will not make any commercial distribution of such list or the
information disclosed through such inspection. The Company may impose a
reasonable charge for expenses incurred in reproducing such list. The list may
not be sold or used for commercial purposes.

RESTRICTIONS ON "ROLL-UP" TRANSACTIONS

         In connection with a proposed Roll-Up Transaction, which, in general
terms, is any transaction involving the acquisition, merger, conversion, or
consolidation, directly or indirectly, of the Company and the issuance of
securities of a Roll-Up Entity that would be created or would survive after the
successful completion of the Roll-Up Transaction, an appraisal of all Properties
shall be obtained from an Independent Expert. In order to qualify as an
Independent Expert for this purpose(s), the person or entity shall have no
material current or prior business or personal relationship with the Advisor or
Directors and shall be engaged to a substantial extent in the business of
rendering opinions regarding the value of assets of the type held by the
Company. The Properties shall be appraised on a consistent basis, and the
appraisal shall be based on the evaluation of all relevant information and shall
indicate the value of the Properties as of a date immediately prior to the
announcement of the proposed Roll-Up Transaction. The appraisal shall assume an
orderly liquidation of Properties over a 12-month period. The terms of the
engagement of such Independent Expert shall clearly state that the engagement is
for the benefit of the Company and the stockholders. A summary of the
independent appraisal, indicating all material assumptions underlying the
appraisal, shall be included in a report to stockholders in connection with a
proposed Roll-Up Transaction. In connection with a proposed Roll-Up Transaction
which has not been approved by at least two-thirds of the stockholders, the
person sponsoring the Roll-Up Transaction shall offer to stockholders who vote
against the proposal the choice of:

                                      -78-

<PAGE>

         (i)   accepting the securities of the Roll-Up Entity offered in the
         proposed Roll-Up Transaction; or

         (ii)  one of the following:

                  (A) remaining stockholders of the Company and preserving their
         interests therein on the same terms and conditions as existed
         previously; or

                  (B) receiving cash in an amount equal to the stockholder's pro
         rata share of the appraised value of the net assets of the Company.

         The Company is prohibited from participating in any proposed Roll-Up
Transaction:

         (i) which would result in the stockholders having democracy rights in
the Roll-Up Entity that are less than those provided in the Company's Articles
of Incorporation, Sections 8.1, 8.2, 8.4, 8.5, 8.6 and 9.1 and described
elsewhere in this Prospectus, including rights with respect to the election and
removal of Directors, annual reports, annual and special meetings, amendment of
the Articles of Incorporation, and dissolution of the Company. (See "Description
of Capital Stock" and "Stockholder Meetings," above);

         (ii) which includes provisions that would operate as a material
impediment to, or frustration of, the accumulation of shares by any purchaser of
the securities of the Roll-Up Entity (except to the minimum extent necessary to
preserve the tax status of the Roll-Up Entity), or which would limit the ability
of an investor to exercise the voting rights of its securities of the Roll-Up
Entity on the basis of the number of shares held by that investor;

         (iii) in which investor's rights to access of records of the Roll-Up
Entity will be less than those provided in Sections 8.4 and 8.5 of the Company's
Articles of Incorporation and described in "Inspection of Books and Records,"
above; or

         (iv) in which any of the costs of the Roll-Up Transaction would be
borne by the Company if the Roll-Up Transaction is not approved by the
stockholders.


                       FEDERAL INCOME TAX CONSIDERATIONS

INTRODUCTION

         The following is a summary of the material federal income tax
consequences of the ownership of Shares of the Company, prepared by Shaw,
Pittman, Potts & Trowbridge, as Counsel. This discussion is based upon the laws,
regulations, and reported judicial and administrative rulings and decisions in
effect as of the date of this Prospectus, all of which are subject to change,
retroactively or prospectively, and to possibly differing interpretations. This
discussion does not purport to deal with the federal income or other tax
consequences applicable to all investors in light of their particular investment
or other circumstances, or to all categories of investors, some of whom may be
subject to special rules (including, for example, insurance companies,
tax-exempt organizations, financial institutions, broker-dealers, foreign
corporations and persons who are not citizens or residents of the United
States). No ruling on the federal, state or local tax considerations relevant to
the operation of the Company, or to the purchase, ownership or disposition of
the Shares, has been requested from the Internal Revenue Service (the "IRS" or
the "Service") or other tax authority. Counsel has rendered certain opinions
discussed herein and believes that if the Service were to challenge the
conclusions of Counsel, such conclusions should prevail in court. However,
opinions of counsel are not binding on the Service or on the courts, and no
assurance can be given that the conclusions reached by Counsel would be
sustained in court. Prospective investors should consult their own tax advisors
in determining the federal, state, local, foreign and other tax consequences to
them of the purchase, ownership and disposition of the Shares of the Company,
the tax treatment of a REIT and the effect of potential changes in applicable
tax laws.

TAXATION OF THE COMPANY

         General. The Company has elected to be taxed as a REIT for federal
income tax purposes, as defined in Sections 856 through 860 of the Code,
commencing with its taxable year ending December 31, 1995. The Company believes
that it is organized and will operate in such a manner as to qualify as a REIT,
and the Company intends to continue to operate in such a manner, but no
assurance can be given that it will operate in a manner so as to qualify or
remain qualified as a REIT. The provisions of the Code pertaining to REITs are


                                      -79-

<PAGE>


highly technical and complex. Accordingly, this summary is qualified in its
entirety by the applicable Code sections, rules and regulations issued
thereunder, and administrative and judicial interpretations thereof.

         If the Company qualifies for taxation as a REIT, it generally will not
be subject to federal corporate income tax on its net income that is currently
distributed to holders of Shares. This treatment substantially eliminates the
"double taxation" (at the corporate and stockholder levels) that generally
results from investment in a corporation. However, the Company will be subject
to federal income tax in the following circumstances. First, the Company will be
taxed at regular corporate rates on any undistributed real estate investment
trust taxable income, including undistributed net capital gains. Second, under
certain circumstances, the Company may be subject to the alternative minimum tax
on its items of tax preference. Third, if the Company has net income from
foreclosure property, it will be subject to tax on such income at the highest
corporate rate. Foreclosure property generally means real property (and any
personal property incident to such real property) which is acquired as a result
of a default either on a lease of such property or on indebtedness which such
property secured and with respect to which an appropriate election is made.
Fourth, if the Company has net income derived from prohibited transactions, such
income will be subject to a 100% tax. A prohibited transaction generally
includes a sale or other disposition of property (other than foreclosure
property) that is held primarily for sale to customers in the ordinary course of
business. Fifth, if the Company should fail to satisfy the 75% gross income test
or the 95% gross income test (as discussed below), but has nonetheless
maintained its qualification as a REIT because certain other requirements have
been met, it will be subject to a 100% tax on the net income attributable to the
greater of the amount by which the Company fails the 75% or 95% test. Sixth, if,
during each calendar year, the Company fails to distribute at least the sum of
(i) 85% of its real estate investment trust ordinary income for such year; (ii)
95% of its real estate investment trust capital gain net income for such year;
and (iii) any undistributed taxable income from prior periods, the Company will
be subject to a 4% excise tax on the excess of such required distribution over
the amounts actually distributed.

         If the Company fails to qualify as a REIT for any taxable year and
certain relief provisions do not apply, the Company will be subject to federal
income tax (including alternative minimum tax) as an ordinary corporation on its
taxable income at regular corporate rates without any deduction or adjustment
for distributions to holders of Shares. To the extent that the Company would, as
a consequence, be subject to tax liability for any such taxable year, the amount
of cash available for satisfaction of its liabilities and for distribution to
holders of Shares would be reduced. Distributions made to holders of Shares
generally would be taxable as ordinary income to the extent of current and
accumulated earnings and profits and, subject to certain limitations, would be
eligible for the corporate dividends received deduction, but there can be no
assurance that any such Distributions would be made. The Company would not be
eligible to elect REIT status for the four taxable years after the taxable year
it failed to qualify as a REIT, unless its failure to qualify was due to
reasonable cause and not willful neglect and certain other requirements were
satisfied.

   
         Opinion of Counsel. Based upon representations made by officers of the
Company with respect to relevant factual matters, upon the existing Code
provisions, rules and regulations promulgated thereunder and reported
administrative and judicial interpretations thereof, upon Counsel's independent
review of such documents as Counsel deemed relevant in the circumstances and
upon the assumption that the Company will operate in the manner described in
this Prospectus, Counsel has advised the Company that, in its opinion, the
Company qualified as a REIT under the Code for the taxable years ending through
December 31, 1996, the Company is organized in conformity with the requirements
for qualification as a REIT, and the Company's proposed method of operation will
enable it to meet the requirements for qualification as a REIT. It must be
emphasized, however, that the Company's ability to qualify and remain qualified
as a REIT is dependent upon actual operating results and future actions by and
events involving the Company and others, and no assurance can be given that the
actual results of the Company's operations and future actions and events will
enable the Company to satisfy in any given year the requirements for
qualification and taxation as a REIT.
    

         Requirements for Qualification as a REIT. As discussed more fully
below, the Code defines a REIT as a corporation, trust or association (i) which
is managed by one or more trustees or directors; (ii) the beneficial ownership
of which is evidenced by transferable shares, or by transferable certificates of
beneficial interest; (iii) which would be taxable, but for Sections 856 through
860 of the Code, as a domestic corporation; (iv) which is neither a financial
institution nor an insurance company; (v) the beneficial ownership of which is
held (without reference to any rules of attribution) by 100 or more persons;
(vi) which is not closely held as defined in section 856(h) of the Code; and
(vii) which meets certain other tests regarding the nature of its assets and
income and the amount of its distributions.


                                      -80-

<PAGE>


         In the case of a REIT which is a partner in a partnership, Treasury
Regulations provide that the REIT will be deemed to own its proportionate share
of the assets of the partnership and will be deemed to be entitled to the income
of the partnership attributable to such share. In addition, the assets and gross
income (as defined in the Code) of the partnership attributed to the REIT shall
retain the same character as in the hands of the partnership for purposes of
Section 856 of the Code, including satisfying the gross income tests and the
asset tests described below. Thus, the Company's proportionate share of the
assets, liabilities and items of income of any Joint Venture, as described in
"Business -- Joint Venture Arrangements," will be treated as assets, liabilities
and items of income of the Company for purposes of applying the asset and gross
income tests described herein.

         Ownership Tests. The ownership requirements for qualification as a REIT
are that (i) during the last half of each taxable year not more than 50% in
value of the REIT's outstanding shares may be owned, directly or indirectly
(applying certain attribution rules), by five or fewer individuals (or certain
entities as defined in the Code) and (ii) there must be at least 100
stockholders (without reference to any attribution rules) on at least 335 days
of such 12-month taxable year (or a proportionate number of days of a short
taxable year). These two requirements do not apply to the first taxable year for
which an election is made to be treated as a REIT. In order to meet these
requirements for subsequent taxable years, or to otherwise obtain, maintain, or
reestablish REIT status, the Articles of Incorporation generally prohibit any
person or entity from actually, constructively or beneficially acquiring or
owning (applying certain attribution rules) more than 9.8% of the outstanding
Common Stock or 9.8% of any series of outstanding Preferred Stock. Among other
provisions, the Articles of Incorporation empower the Board of Directors to
redeem, at its option, a sufficient number of Shares to bring the ownership of
Shares of the Company in conformity with these requirements or to assure
continued conformity with such requirements.

         Under the Articles of Incorporation, each holder of Shares is required,
upon demand, to disclose to the Board of Directors in writing such information
with respect to actual, constructive or beneficial ownership of Shares of the
Company as the Board of Directors deems necessary to comply with provisions of
the Code applicable to the Company or the provisions of the Articles of
Incorporation, or the requirements of any other appropriate taxing authority.
Certain Treasury regulations govern the method by which the Company is required
to demonstrate compliance with these stock ownership requirements and the
failure to satisfy such regulations could cause the Company to fail to qualify
as a REIT. The Company has represented that it expects to meet these stock
ownership requirements for each taxable year and it will be able to demonstrate
its compliance with these requirements.

   
         Asset Tests. At the end of each quarter of a REIT's taxable year, at
least 75% of the value of its total assets must consist of "real estate assets,"
cash and cash items (including receivables) and certain government securities.
The balance of a REIT's assets generally may be invested without restriction,
except that holdings of securities not within the 75% class of assets generally
must not, with respect to any issuer, exceed 5% of the value of the REIT's
assets or 10% of the issuer's outstanding voting securities. The term "real
estate assets" includes real property, interests in real property, leaseholds of
land or improvements thereon, and mortgages on the foregoing and any property
attributable to the temporary investment of new capital (but only if such
property is stock or a debt instrument and only for the one-year period
beginning on the date the REIT receives such capital). When a mortgage is
secured by both real property and other property, it is considered to constitute
a mortgage on real property to the extent of the fair market value of the real
property when the REIT is committed to make the loan (or, in the case of a
construction loan, the reasonably estimated cost of construction). Initially,
the bulk of the Company's assets will be real property. However, the Company
will also hold the Secured Equipment Leases. Counsel is of the opinion, based on
certain assumptions, that the Secured Equipment Leases will be treated as loans
secured by personal property for federal income tax purposes. See "Federal
Income Tax Considerations -Characterization of the Secured Equipment Leases."
Therefore, the Secured Equipment Leases will not qualify as "real estate
assets." However, the Company has represented that at the end of each quarter
the value of the Secured Equipment Leases, together with any personal property
owned by the Company, has in the aggregate represented and will represent less
than 25% of the Company's total assets and that the value of the Secured
Equipment Leases entered into with any particular tenant has represented and
will represent less than 5% of the Company's total assets. No independent
appraisals will be acquired to support this representation, and Counsel, in
rendering its opinion as to the qualification of the Company as a REIT, is
relying on the conclusions of the Company and its senior management as to the
relative values of its assets. There can be no assurance however, that the IRS
may not contend that either (i) the value of the Secured Equipment Leases
entered into with any particular tenant represents more than 5% of the Company's
total assets, or (ii) the value of the Secured Equipment Leases, together with
any personal property owned by the Company, exceeds 25% of the Company's total
assets.
    

                                      -81-

<PAGE>


         As indicated in "Business -- Joint Venture Arrangements," the Company
may participate in Joint Ventures. If a Joint Venture were classified, for
federal income tax purposes, as an association taxable as a corporation rather
than as a partnership, the Company's ownership of a 10% or greater interest in
the Joint Venture would cause the Company to fail to meet the requirement that
it not own 10% or more of an issuer's voting securities. However, Counsel is of
the opinion, based on certain assumptions, that any Joint Ventures will
constitute partnerships for federal income tax purposes. See "Federal Income Tax
Considerations -- Investment in Joint Ventures."

         Income Tests. A REIT also must meet three separate tests with respect
to its sources of gross income for each taxable year.

         (a) The 75 Percent and 95 Percent Tests. In general, at least 75% of a
REIT's gross income for each taxable year must be from "rents from real
property," interest on obligations secured by mortgages on real property, gains
from the sale or other disposition of real property and certain other sources,
including "qualified temporary investment income." For these purposes,
"qualified temporary investment income" means any income (i) attributable to a
stock or debt instrument purchased with the proceeds received by the REIT in
exchange for stock (or certificates of beneficial interest) in such REIT (other
than amounts received pursuant to a dividend reinvestment plan) or in a public
offering of debt obligations with a maturity of at least five years and (ii)
received or accrued during the one-year period beginning on the date the REIT
receives such capital. In addition, a REIT must derive at least 95% of its gross
income for each taxable year from any combination of the items of income which
qualify under the 75% test, from dividends and interest, and from gains from the
sale, exchange or other disposition of certain stock and securities.

         Initially, the bulk of the Company's income will be derived from rents
with respect to the Properties. Rents from Properties received by the Company
qualify as "rents from real property" in satisfying these two tests only if
several conditions are met. First, the rent must not be based in whole or in
part, directly or indirectly, on the income or profits of any person. An amount
received or accrued generally will not be excluded from the term "rents from
real property" solely by reason of being based on a fixed percentage or
percentages of receipts or sales. Second, the Code provides that rents received
from a tenant will not qualify as "rents from real property" if the REIT, or a
direct or indirect owner of 10% or more of the REIT owns, directly or
constructively, 10% or more of such tenant (a "Related Party Tenant"). Third, if
rent attributable to personal property leased in connection with a lease of real
property is greater than 15% of the total rent received under the lease, then
the portion of rent attributable to such personal property will not qualify as
"rents from real property." Finally, for rents to qualify as "rents from real
property," a REIT generally must not operate or manage the property or furnish
or render services to the tenants of such property, other than through an
independent contractor from whom the REIT derives no revenue, except that a REIT
may directly perform services which are "usually or customarily rendered" in
connection with the rental of space for occupancy, other than services which are
considered to be rendered to the occupant of the property.

         The Company has represented that it will not (i) charge rent for any
Property that is based in whole or in part on the income or profits of any
person (except by reason of being based on a percentage or percentages of
receipts or sales, as described above); (ii) charge rent that will be
attributable to personal property in an amount greater than 15% of the total
rent received under the applicable lease; (iii) directly perform services
considered to be rendered to the occupant of a Property or which are not usually
or customarily furnished or rendered in connection with the rental of real
property; or (iv) enter into any lease with a Related Party Tenant.
Specifically, the Company expects that virtually all of its income will be
derived from leases of the type described in "Business -- Description of
Leases," and it does not expect such leases to generate income that would not
qualify as rents from real property for purposes of the 75% and 95% income
tests.

   
         In addition, the Company will be paid interest on the Mortgage Loans.
All interest income qualifies under the 95% gross income test. If a Mortgage
Loan is secured by both real property and other property, all the interest on it
will qualify under the 75% gross income test if the amount of the loan did not
exceed the fair market value of the real property at the time of the loan
commitment. The Company anticipates this will always be the case.
    

         The Company will also receive payments under the terms of the Secured
Equipment Leases. Although the Secured Equipment Leases will be structured as
leases, Counsel is of the opinion that, subject to certain assumptions, they
will be treated as loans secured by personal property for federal income tax
purposes. See "Federal Income Tax Considerations -- Characterization of the
Secured Equipment Leases." If the Secured Equipment Leases are treated as loans
secured by personal property for federal income tax purposes then, the portion
of the payments under the terms of the Secured Equipment Leases that represent
interest, rather than a return of capital for federal income tax purposes, will
not satisfy the 75% gross income test (although it will satisfy the 95% gross
income test). The Company believes, however, that the aggregate amount of such
non-qualifying income will not cause the Company to exceed the limits on
non-qualifying income under the 75% gross income test.

                                      -82-

<PAGE>


         If, contrary to the opinion of Counsel, the Secured Equipment Leases
are treated as true leases, rather than as loans secured by personal property
for federal income tax purposes, the payments under the terms of the Secured
Equipment Leases would be treated as rents from personal property. Rents from
personal property will satisfy either the 75% or 95% gross income tests if they
are received in connection with a lease of real property and the rent
attributable to the personal property does not exceed 15% of the total rent
received from the tenant in connection with the lease. However, if rents
attributable to personal property exceed 15% of the total rent received from a
particular tenant, then the portion of the total rent attributable to personal
property will not satisfy either the 75% or 95% gross income tests.

         If, notwithstanding the above, the Company fails to satisfy one or both
of the 75% or 95% tests for any taxable year, it may still qualify as a REIT if
(i) such failure is due to reasonable cause and not willful neglect; (ii) it
reports the nature and amount of each item of its income on a schedule attached
to its tax return for such year; and (iii) the reporting of any incorrect
information is not due to fraud with intent to evade tax. However, even if these
three requirements are met and the Company is not disqualified as a REIT, a
penalty tax would be imposed by reference to the amount by which the Company
failed the 75% or 95% test (whichever amount is greater).

         (b) The 30 Percent Test. In addition to the 75% and 95% tests for each
taxable year, a REIT must derive less than 30% of its gross income from the sale
or other disposition of (i) real property held for less than four years (other
than foreclosure property or property involuntarily or compulsorily converted
through destruction, condemnation or similar events); (ii) stock or securities
held for less than one year; and (iii) property sold or otherwise disposed of in
a prohibited transaction. The Company has represented that it does not expect
that it will recognize gross income of a type, in an amount or at a time which
would cause it to fail the 30% test. As noted above, the Company plans, if
Listing does not occur within ten years after the commencement of this offering,
to commence with the orderly Sale of its Properties and distribute the proceeds
thereof. In the event of such a Sale of Properties, it is possible that income
derived from the Sale could be treated as income from prohibited transactions
and taken into account in applying the 30% gross income test. The Company
believes that at the time any of the Properties are sold none of the Properties
will be primarily held for sale to customers and that any sale of the Properties
will not be in the ordinary course of business. However, whether property is
held primarily for sale to customers in the ordinary course of business depends
on the facts and circumstances in effect from time to time, including those
related to a particular property. In addition, no assurance can be given that
the Company can (a) comply with certain safe-harbor provisions of the Code which
provide that certain sales do not constitute prohibited transactions or (b)
avoid owning property that may be characterized as property held primarily for
sale to customers in the ordinary course of business.

         (c) The Impact of Default Under the Secured Equipment Leases. In
applying the gross income tests to the Company, it is necessary to consider the
impact that a default under one or more of the Secured Equipment Leases would
have on the Company's ability to satisfy such tests. A default under one or more
of the Secured Equipment Leases would result in the Company directly holding the
Equipment securing such leases for federal income tax purposes. In the event of
a default, the Company may choose to either lease or sell such Equipment.

         However, any income resulting from a rental or sale of Equipment not
incidental to the rental or sale of real property would not qualify under the
75% and 95% gross income tests, and any income from a sale of such assets would
count as gain from the sale of assets for purposes of the 30% gross income test.
In addition, in certain circumstances, income derived from a sale or other
disposition of Equipment could be considered "net income from prohibited
transactions," subject to a 100% tax. The Company does not, however, anticipate
that its income from the rental or sale of Equipment would be material in any
taxable year.

         Distribution Requirements. A REIT must distribute to its stockholders
for each taxable year ordinary income dividends in an amount equal to at least
(a) 95% of the sum of (i) its "real estate investment trust taxable income"
(before deduction of dividends paid and excluding any net capital gains) and
(ii) the excess of net income from foreclosure property over the tax on such
income, minus (b) certain excess non-cash income. Real estate investment trust
taxable income generally is the taxable income of a REIT computed as if it were
an ordinary corporation, with certain adjustments. Distributions must be made in
the taxable year to which they relate or, if declared before the timely filing
of the REIT's tax return for such year and paid not later than the first regular
dividend payment after such declaration, in the following taxable year.

                                      -83-

<PAGE>


         The Company has represented that it intends to make Distributions to
stockholders that will be sufficient to meet the 95% distribution requirement.
Under some circumstances, however, it is possible that the Company may not have
sufficient funds from its operations to make cash Distributions to satisfy the
95% distribution requirement. For example, in the event of the default or
financial failure of one or more tenants or lessees, the Company might be
required to continue to accrue rent for some period of time under federal income
tax principles even though the Company would not currently be receiving the
corresponding amounts of cash. Similarly, under federal income tax principles,
the Company might not be entitled to deduct certain expenses at the time those
expenses are incurred. In either case, the Company's cash available for making
Distributions might not be sufficient to satisfy the 95% distribution
requirement. If the cash available to the Company is insufficient, the Company
might raise cash in order to make the Distributions by borrowing funds, issuing
new securities or selling assets. If the Company ultimately were unable to
satisfy the 95% distribution requirement, it would fail to qualify as a REIT
and, as a result, would be subject to federal income tax as an ordinary
corporation without any deduction or adjustment for dividends paid to holders of
the Shares. If the Company fails to satisfy the 95% distribution requirement, as
a result of an adjustment to its tax returns by the Service, under certain
circumstances, it may be able to rectify its failure by paying a "deficiency
dividend" (plus a penalty and interest) within 90 days after such adjustment.
This deficiency dividend will be included in the Company's deductions for
dividends paid for the taxable year affected by such adjustment. However, the
deduction for a deficiency dividend will be denied, if any part of the
adjustment resulting in the deficiency is attributable to fraud with intent to
evade tax or to willful failure to timely file an income tax return.

TAXATION OF STOCKHOLDERS

         Taxable Domestic Stockholders. For any taxable year in which the
Company qualifies as a REIT for federal income tax purposes, Distributions made
by the Company to its stockholders that are United States persons (generally,
any person other than a nonresident alien individual, a foreign trust or estate
or a foreign partnership or corporation) generally will be taxed as ordinary
income. Amounts received by such United States persons that are properly
designated as capital gain dividends by the Company generally will be taxed as
long-term capital gain, without regard to the period for which such person has
held its Shares, to the extent that they do not exceed the Company's actual net
capital gain for the taxable year. Corporate stockholders may be required to
treat up to 20% of certain capital gains dividends as ordinary income. Such
ordinary income and capital gain are not eligible for the dividends received
deduction allowed to corporations. Distributions to such United States persons
in excess of the Company's current or accumulated earnings and profits will be
considered first a tax-free return of capital for federal income tax purposes,
reducing the tax basis of each stockholder's Shares, and then, to the extent the
Distribution exceeds each stockholder's basis, a gain realized from the sale of
Shares. The Company will notify each stockholder as to the portions of each
Distribution which, in its judgment, constitute ordinary income, capital gain or
return of capital for federal income tax purposes. Any Distribution that is (i)
declared by the Company in October, November or December of any calendar year
and payable to stockholders of record on a specified date in such months and
(ii) actually paid by the Company in January of the following year, shall be
deemed to have been received by each stockholder on December 31 of such calendar
year and, as a result, will be includable in gross income of the stockholder for
the taxable year which includes such December 31. Stockholders who elect to
participate in the Reinvestment Plan will be treated as if they received a cash
Distribution from the Company and then applied such Distribution to purchase
Shares in the Reinvestment Plan. Stockholders may not deduct on their income tax
returns any net operating or net capital losses of the Company.

         Upon the sale or other disposition of the Company's Shares, a
stockholder generally will recognize capital gain or loss equal to the
difference between the amount realized on the sale or other disposition and the
adjusted basis of the Shares involved in the transaction. Such gain or loss will
be long-term capital gain or loss if, at the time of sale or other disposition,
the Shares involved have been held for more than one year. In addition, if a
stockholder receives a capital gain dividend with respect to Shares which he has
held for six months or less at the time of sale or other disposition, any loss
recognized by the stockholder will be treated as long-term capital loss to the
extent of the amount of the capital gain dividend that was treated as long-term
capital gain.

         Generally, the redemption of Shares by the Company will result in
recognition of ordinary income by the stockholder unless the stockholder
completely terminates or substantially reduces his or her interest in the
Company. A redemption of Shares for cash will be treated as a distribution that
is taxable as a dividend to the extent of the Company's current or accumulated
earnings and profits at the time of the redemption under Section 302 of the Code
unless the redemption (a) results in a "complete termination" of the
stockholder's interest in the Company under Section 302(b)(3) of the Code, (b)
is "substantially disproportionate" with respect to the stockholder under
Section 302(b)(2) of the Code, or (c) is "not essentially equivalent to a
dividend" with respect to the stockholder under Section 302(b)(1) of the Code.

                                      -84-

<PAGE>


Under Code Section 302(b)(2) a redemption is considered "substantially
disproportionate" if the percentage of the voting stock of the corporation owned
by a stockholder immediately after the redemption is less than eighty percent of
the percentage of the voting stock of the corporation owned by such stockholder
immediately before the redemption. In determining whether the redemption is not
treated as a dividend, Shares considered to be owned by a stockholder by reason
of certain constructive ownership rules set forth in Section 318 of the Code, as
well as Shares actually owned, must generally be taken into account. A
distribution to a stockholder will be "not essentially equivalent to a dividend"
if its results in a "meaningful reduction" in the stockholder's interest in the
Company. The Service has published a ruling indicating that a redemption which
results in a reduction in the proportionate interest in a corporation (taking
into account the Section 318 constructive ownership rules) of a stockholder
whose relative stock interest is minimal (an interest of less than 1% should
satisfy this requirement) and who exercises no control over the corporation's
affairs should be treated as being "not essentially equivalent to a dividend."

         If the redemption is not treated as a dividend, the redemption of the
Shares for cash will result in taxable gain or loss equal to the difference
between the amount of cash received and the stockholder's tax basis in the
Shares redeemed. Such gain or loss would be capital gain or loss if the Shares
were held as a capital asset and would be long-term capital gain or loss if the
holding period for the Shares exceeds one year.

         The Company will report to its U.S. stockholders and the Service the
amount of dividends paid or treated as paid during each calendar year, and the
amount of tax withheld, if any. Under the backup withholding rules, a
stockholder may be subject to backup withholding at the rate of 31% with respect
to dividends paid unless such holder (a) is a corporation or comes within
certain other exempt categories and, when required, demonstrates this fact or
(b) provides a taxpayer identification number, certifies as to no loss of
exemption from backup withholding, and otherwise complies with applicable
requirements of the backup withholding rules. A stockholder that does not
provide the Company with a correct taxpayer identification number may also be
subject to penalties imposed by the Service. Any amount paid to the Service as
backup withholding will be creditable against the stockholder's income tax
liability. In addition, the Company may be required to withhold a portion of
capital gain dividends to any stockholders who fail to certify their non-foreign
status to the Company. See "Foreign Stockholders" below.

         The state and local income tax treatment of the Company and its
stockholders may not conform to the federal income tax treatment described
above. As a result, stockholders should consult their own tax advisors for an
explanation of how other state and local tax laws would affect their investment
in Shares.

         Tax-Exempt Stockholders. Dividends paid by the Company to a stockholder
that is a tax-exempt entity generally will not constitute "unrelated business
taxable income" ("UBTI") as defined in Section 512(a) of the Code, provided that
the tax-exempt entity has not financed the acquisition of its Shares with
"acquisition indebtedness" within the meaning of Section 524(c) of the Code and
the Shares are not otherwise used in an unrelated trade or business of the
tax-exempt entity.

         Notwithstanding the foregoing, qualified trusts that hold more than 10%
(by value) of the shares of certain REITs may be required to treat a certain
percentage of such REIT's distributions as UBTI. This requirement will apply
only if (i) treating qualified trusts holding REIT shares as individuals would
result in a determination that the REIT is "closely held" within the meaning of
Section 856(h)(1) of the Code and (ii) the REIT is "predominantly held" by
qualified trusts. A REIT is predominantly held if either (i) a single qualified
trust holds more than 25% by value of the REIT interests or (ii) one or more
qualified trusts, each owning more than 10% by value of the REIT interests, hold
in the aggregate more than 50% of the REIT interests. The percentage of any REIT
dividend treated as UBTI is equal to the ratio of (a) the UBTI earned by the
REIT (treating the REIT as if it were a qualified trust and therefore subject to
tax on UBTI) to (b) the total gross income (less certain associated expenses) of
the REIT. A de minimis exception applies where the ratio set forth in the
preceding sentence is less than 5% for any year. For these purposes, a qualified
trust is any trust described in Section 401(a) of the Code and exempt from tax
under Section 501(a) of the Code. The restrictions on ownership of Shares in the
Articles of Incorporation will prevent application of the provisions treating a
portion of REIT distributions as UBTI to tax-exempt entities purchasing Shares
in the Company, absent a waiver of the restrictions by the Board of Directors.
See "Summary of the Articles of Incorporation and Bylaws -- Restriction of
Ownership."

                                      -85-

<PAGE>


         Assuming that there is no waiver of the restrictions on ownership of
Shares in the Articles of Incorporation and that a tax-exempt stockholder does
not finance the acquisition of its Shares with "acquisition indebtedness" within
the meaning of Section 524(c) of the Code or otherwise use its Shares in an
unrelated trade or business, in the opinion of Counsel the distributions of the
Company with respect to such tax-exempt stockholder will not constitute UBTI.

         The tax discussion of distributions by qualified retirement plans,
IRAs, Keogh plans and other tax-exempt entities is beyond the scope of this
discussion, and such entities should consult their tax adviser regarding such
questions.

         Foreign Stockholders. The rules governing United States federal income
taxation of nonresident alien individuals, foreign corporations, foreign
participants and other foreign stockholders (collectively, "Non-U.S.
Stockholders") are complex, and no attempt will be made herein to provide more
than a summary of such rules. The following discussion assumes that the income
from investment in the Shares will not be effectively connected with the
Non-U.S. Stockholders' conduct of a United States trade or business. Prospective
Non-U.S. Stockholders should consult with their own tax advisors to determine
the impact of federal, state and local laws with regard to an investment in
Shares, including any reporting requirements. Non-U.S. Stockholders will be
admitted as stockholders with the approval of the Advisor.

         Dividends that are not attributable to gain from sales or exchanges by
the Company of United States real property interests and not designated by the
Company as capital gain dividends will be treated as ordinary income to the
extent that they are made out of current and accumulated earnings and profits of
the Company. Such dividends ordinarily will be subject to a withholding tax
equal to 30% of the gross amount of the dividend, unless an applicable tax
treaty reduces or eliminates that tax. The Company expects to withhold U.S.
income tax at the rate of 30% on the gross amount of any such dividends paid to
a Non-U.S. Stockholder unless (i) a lower treaty rate applies and the Non-U.S.
Stockholder has filed the required IRS Form 1001 with the Company or (ii) the
NonU.S. Stockholder files an IRS Form 4224 with the Company claiming that the
dividend is effectively connected income. Dividends in excess of the Company's
current and accumulated earnings and profits will not be taxable to a
stockholder to the extent that such dividends paid do not exceed the adjusted
basis of the stockholder's Shares, but rather will reduce the adjusted basis of
such Shares. To the extent that dividends in excess of current and accumulated
earnings and profits exceed the adjusted basis of a Non-U.S. Stockholders'
Shares, such dividends will give rise to tax liability if the Non-U.S.
Stockholder would otherwise be subject to tax on any gain from the sale or
disposition of the Shares, as described below. If it cannot be determined at the
time a dividend is paid whether or not such dividend will be in excess of
current and accumulated earnings and profits, the dividends will be subject to
withholding at the rate of 30%. However, a Non-U.S. Stockholder may seek a
refund of such amounts from the IRS if it is subsequently determined that such
dividend was, in fact, in excess of the Company's current and accumulated
earnings and profits.

         For any year in which the Company qualifies as a REIT, dividends that
are attributable to gain from sales or exchanges by the Company of United States
real property interests will be taxed to a Non-U.S. Stockholder under the
provisions of the Foreign Investment in Real Property Tax Act of 1980, as
amended ("FIRPTA"). Under FIRPTA, dividends attributable to gain from sales of
United States real property interests are taxed to a Non-U.S. Stockholder as if
such gain were effectively connected with a United States business. Non-U.S.
Stockholders would thus be taxed at the normal capital gain rates applicable to
U.S. Stockholders (subject to applicable alternative minimum tax and a special
alternative minimum tax in the case of nonresident alien individuals). Also,
dividends subject to FIRPTA may be subject to a 30% branch profits tax in the
hands of a foreign corporate stockholder not entitled to treaty exemption. The
Company is required by applicable Treasury Regulations to withhold 35% of any
distribution that could be designated by the Company as a capital gain dividend.
This amount is creditable against the Non-U.S. Stockholders' FIRPTA tax
liability.

         Gain recognized by a Non-U.S. Stockholder upon a sale of Shares
generally will not be taxed under FIRPTA if the Company is a "domestically
controlled REIT," defined generally as a REIT in which at all times during a
specified testing period less than 50% in value of the stock was held directly
or indirectly by foreign persons. It is currently anticipated that the Company
will be a "domestically controlled REIT," and in such case the sale of Shares
would not be subject to taxation under FIRPTA. However, gain not subject to
FIRPTA nonetheless will be taxable to a Non-U.S. Stockholder if (i) investment
in the Shares is treated as "effectively connected" with the Non-U.S.
Stockholders' U.S. trade or business, in which case the Non-U.S. Stockholder
will be subject to the same treatment as U.S. Stockholders with respect to such
gain or (ii) the Non-U.S. Stockholder is a nonresident alien individual who was
present in the United States for 183 days or more during the taxable year and
either the individual has a "tax home" in the United States or the gain is
attributable to an office or other fixed place of business maintained by the
individual in the United States, in which case the nonresident alien individual
will be subject to a 30% tax on capital gains from sales of Shares. If the gain
on the sale of Shares were to be subject to taxation under FIRPTA, the Non-U.S.
Stockholder would be subject to the same treatment as U.S. Stockholders with
respect to such gain (subject to applicable alternative minimum tax and a
special alternative minimum tax in the case of nonresident alien individuals),
and the purchaser of the Shares would be required to withhold and remit to the
Service 10% of the purchase price.

                                      -86-

<PAGE>


STATE AND LOCAL TAXES

         The Company and its shareholders may be subject to state and local
taxes in various states and localities in which it or they transact business,
own property, or reside. The tax treatment of the Company and the shareholders
in such jurisdictions may differ from the federal income tax treatment described
above. Consequently, prospective shareholders should consult their own tax
advisors regarding the effect of state and local tax laws upon an investment in
the Common Stock of the Company.

CHARACTERIZATION OF PROPERTY LEASES

   
         The Company will purchase both new and existing Properties and lease
them to franchisees or corporate franchisors pursuant to leases of the type
described in "Business -- Description of Property Leases." The ability of the
Company to claim certain tax benefits associated with ownership of the
Properties, such as depreciation, depends on a determination that the lease
transactions engaged in by the Company are true leases, under which the Company
is the owner of the leased Property for federal income tax purposes, rather than
a conditional sale of the Property or a financing transaction. A determination
by the Service that the Company is not the owner of the Properties for federal
income tax purposes may have adverse consequences to the Company, such as the
denying of the Company's depreciation deductions. Moreover, a denial of the
Company's depreciation deductions could result in a determination that the
Company's Distributions to stockholders were insufficient to satisfy the 95%
distribution requirement for qualification as a REIT. However, as discussed
above, if the Company has sufficient cash, it may be able to remedy any past
failure to satisfy the distribution requirements by paying a "deficiency
dividend" (plus a penalty and interest). See "Distribution Requirements," above.
Furthermore, in the event that the Company were determined not to be the owner
of a particular Property, in the opinion of Counsel the income that the Company
would receive pursuant to the recharacterized lease would constitute interest
qualifying under the 95% and 75% gross income tests by reason of being interest
on an obligation secured by a mortgage on an intereest in real property, because
the legal ownership structure of such Property will have the effect of making
the building serve as collateral for the debt obligation. See "Federal Income
Tax Considerations--Taxation of the Company--Income Tests."
    

         The characterization of transactions as leases, conditional sales, or
financings has been addressed in numerous cases. The courts have not identified
any one factor as being determinative of whether the lessor or the lessee of
property is to be treated as the owner. Judicial decisions and pronouncements of
the Service with respect to the characterization of transactions as either
leases, conditional sales, or financing transactions have made it clear that the
characterization of leases for tax purposes is a question which must be decided
on the basis of a weighing of many factors, and courts have reached different
conclusions even where characteristics of two lease transactions were
substantially similar.

         While certain characteristics of the leases anticipated to be entered
into by the Company suggest the Company might not be the owner of the
Properties, such as the fact that such leases are "triple-net" leases, a
substantial number of other characteristics indicate the bona fide nature of
such leases and that the Company will be the owner of the Properties. For
example, under the types of leases described in "Business -- Description of
Leases," the Company will bear the risk of substantial loss in the value of the
Properties, since the Company will acquire its interests in the Properties with
an equity investment, rather than with nonrecourse indebtedness. Further, the
Company, rather than the tenant, will benefit from any appreciation in the
Properties, since the Company will have the right at any time to sell or
transfer its Properties, subject to the tenant's right to purchase the property
at a price not less than the Property's fair market value (determined by
appraisal or otherwise).

         Other factors that are consistent with the ownership of the Properties
by the Company are (i) the tenants are liable for repairs and to return the
Properties in reasonably good condition; (ii) insurance proceeds generally are
to be used to restore the Properties and, to the extent not so used, belong to
the Company; (iii) the tenants agree to subordinate their interests in the
Properties to the lien of any first mortgage upon delivery of a nondisturbance
agreement and agree to attorn to the purchaser upon any foreclosure sale; and
(iv) based on the Company's representation that the Properties can reasonably be
expected to have at the end of their lease terms (generally a maximum of 30 to
40 years) a fair market value of at least 20% of the Company's cost and a
remaining useful life of at least 20% of their useful lives at the beginning of
the leases, the Company has not relinquished the Properties to the tenants for
their entire useful lives, but has retained a significant residual interest in
them. Moreover, the Company will not be primarily dependent upon tax benefits in
order to realize a reasonable return on its investments.

   
         Concerning the Properties for which the Company owns the buildings and
the underlying land, on the basis of the foregoing, assuming (i) the Company
leases the Properties on substantially the same terms and conditions described
in "Business -- Description of Leases," and (ii) as is represented by the
Company, the residual value of the Properties remaining after the end of their
lease terms (including all renewal periods) may reasonably be expected to be at
least 20% of


                                      -87-

<PAGE>


the Company's cost of such Properties, and the remaining useful lives of the
Properties after the end of their lease terms (including all renewal periods)
may reasonably be expected to be at least 20% of the Properties' useful lives at
the beginning of their lease terms, it is the opinion of Counsel that the
Company will be treated as the owner of the Properties for federal income tax
purposes and will be entitled to claim depreciation and other tax benefits
associated with such ownership. In the case of the Properties for which the
Company does not own the underlying land, Counsel cannot opine that such
transactions will be characterized as leases.
    

CHARACTERIZATION OF SECURED EQUIPMENT LEASES

         The Company will purchase Equipment and lease it to franchisees or
corporate franchisors pursuant to leases of the type described in "Business --
General." The ability of the Company to qualify as a REIT depends on a
determination that the Secured Equipment Leases are financing arrangements,
under which the lessees acquire ownership of the Equipment for federal income
tax purposes. If the Secured Equipment Leases are instead treated as true
leases, the Company may be unable to satisfy the income tests for REIT
qualification. See "Federal Income Tax Considerations -- Taxation of the Company
- - - - - - - -- Income Tests."

         While certain characteristics of the Secured Equipment Leases to be
entered into by the Company suggest that the Company retains ownership of the
Equipment, such as the fact that the Secured Equipment Leases are structured as
leases, with the Company retaining title to the Equipment, a substantial number
of other characteristics indicate that the Secured Equipment Leases are
financing arrangements and that the lessees are the owners of the Equipment for
federal income tax purposes. For example, under the types of Secured Equipment
Leases described in "Business -- General," the lease term will equal or exceed
the useful life of the Equipment, and the lessee will have the option to
purchase the Equipment at the end of the lease term for a nominal sum. Moreover,
under the terms of the Secured Equipment Leases, the Company and the lessees
will each agree to treat the Secured Equipment Leases as loans secured by
personal property, rather than leases, for tax purposes.

         On the basis of the foregoing, assuming (i) the Secured Equipment
Leases are made on substantially the same terms and conditions described in
"Business -- General," and (ii) as represented by the Company, each of the
Secured Equipment Leases will have a term that equals or exceeds the useful life
of the Equipment subject to the lease, it is the opinion of Counsel that the
Company will not be treated as the owner of the Equipment that is subject to the
Secured Equipment Leases for federal income tax purposes and that the Company
will be able to treat the Secured Equipment Leases as loans secured by personal
property. Counsel's opinion that the Company will be organized in conformity
with the requirements for qualification as a REIT is based, in part, on the
assumption that each of the Secured Equipment Leases will conform to the
conditions outlined in clauses (i) and (ii) of the preceding sentence.

INVESTMENT IN JOINT VENTURES

         As indicated in "Business -- Joint Venture Arrangements," the Company
may participate in Joint Ventures which own and lease Properties. Assuming that
the Joint Ventures have the characteristics described in "Business -- Joint
Venture Arrangements," and are operated in the same manner that the Company
operates with respect to Properties that it owns directly, it is the opinion of
Counsel that (i) the Joint Ventures will be treated as partnerships, as defined
in Sections 7701(a)(2) and 761(a) of the Code and not as associations taxable as
corporations, and that the Company will be subject to tax as a partner pursuant
to Sections 701-761 of the Code and (ii) all material allocations to the Company
of income, gain, loss and deduction as provided in the Joint Venture agreements
and as discussed in the Prospectus will be respected under Section 704(b) of the
Code. The Company has represented that it will not become a participant in any
Joint Venture unless the Company has first obtained advice of Counsel that the
Joint Venture will constitute a partnership for federal income tax purposes and
that the allocations to the Company contained in the Joint Venture agreement
will be respected.

         If, contrary to the opinion of Counsel, a Joint Venture were to be
treated as an association taxable as a corporation, the Company would be treated
as a stockholder for tax purposes and would not be treated as owning a pro rata
share of the Joint Venture's assets. In addition, the items of income and
deduction of the Joint Venture would not pass through to the Company. Instead,
the Joint Venture would be required to pay income tax at regular corporate tax
rates on its net income, and distributions to partners would constitute
dividends that would not be deductible in computing the Joint Venture's taxable
income. Moreover, a determination that a Joint Venture is

                                      -88-

<PAGE>

taxable as a corporation could cause the Company to fail to satisfy the asset
tests for qualification as a REIT. See "Asset Tests" and "Income Tests," above.


                            REPORTS TO STOCKHOLDERS

         The Company will furnish each stockholder with its audited annual
report within 120 days following the close of each fiscal year. These annual
reports will contain the following: (i) financial statements, including a
balance sheet, statement of operations, statement of stockholders' equity, and
statement of cash flows, prepared in accordance with generally accepted
accounting principals which are audited and reported on by independent certified
public accountants; (ii) the ratio of the costs of raising capital during the
period to the capital raised; (iii) the aggregate amount of advisory fees and
the aggregate amount of other fees paid to the Advisor and any Affiliate of the
Advisor by the Company and including fees or charges paid to the Advisor and any
Affiliate of the Advisor by third parties doing business with the Company; (iv)
the Operating Expenses of the Company, stated as a percentage of the Average
Invested Assets (the average of the aggregate book value of the assets of the
Company, for a specified period, invested, directly or indirectly, in equity
interests in and loans secured by real estate, before reserves for depreciation
or bad debts or other similar non-cash reserves, computed by taking the average
of such values at the end of each month during such period) and as a percentage
of its Net Income; (v) a report from the Independent Directors that the policies
being followed by the Company are in the best interest of its stockholders and
the basis for such determination; (vi) separately stated, full disclosure of all
material terms, factors and circumstances surrounding any and all transactions
involving the Company, Directors, Advisor and any Affiliate thereof occurring in
the year for which the annual report is made, and the Independent Directors
shall be specifically charged with a duty to examine and comment in the report
on the fairness of such transactions; and (vii) Distributions to the
stockholders for the period, identifying the source of such Distributions and if
such information is not available at the time of the distribution, a written
explanation of the relevant circumstances will accompany the Distributions (with
the statement as to the source of Distributions to be sent to stockholders not
later than 60 days after the end of the fiscal year in which the distribution
was made).

         Within 75 days following the close of each Company fiscal year, each
stockholder that is a Qualified Plan will be furnished with an annual statement
of Share valuation to enable it to file annual reports required by ERISA as they
relate to its investment in the Company. The statement will report an estimated
value of each Share, prior to the termination of the offering, of $10 per Share
and, after the termination of the offering, based on (i) appraisal updates
performed by the Company based on a review of the existing appraisal and lease
of each Property, focusing on a re-examination of the capitalization rate
applied to the rental stream to be derived from that Property; and (ii) a review
of the outstanding Mortgage Loans and Secured Equipment Leases focusing on a
determination of present value by a re-examination of the capitalization rate
applied to the stream of payments due under the terms of each Mortgage Loan and
Secured Equipment Lease. The Company may elect to deliver such reports to all
stockholders. Stockholders will not be forwarded copies of appraisals or
updates. In providing such reports to stockholders, neither the Company nor its
Affiliates thereby make any warranty, guarantee, or representation that (i) the
stockholders or the Company, upon liquidation, will actually realize the
estimated value per Share, or (ii) the stockholders will realize the estimated
net asset value if they attempt to sell their Shares.

         If the Company is required by the Securities Exchange Act of 1934, as
amended, to file quarterly reports with the Securities and Exchange Commission
on Form 10-Q, stockholders will be furnished with a summary of the information
contained in each such report within 60 days after the end of each fiscal
quarter. Such summary information generally will include a balance sheet, a
quarterly statement of income, and a statement of cash flows, and any other
pertinent information regarding the Company and its activities during the
quarter. Stockholders also may receive a copy of any Form 10-Q upon request to
the Company. If the Company is not subject to this filing requirement,
stockholders will be furnished with a semi-annual report within 60 days after
each six-month period containing information similar to that contained in the
quarterly report but applicable to such six-month period.

         Stockholders and their duly authorized representatives are entitled to
inspect and copy, at their expense, the books and records of the Company at all
times during regular business hours, upon reasonable prior notice to the
Company, at the location where such reports are kept by the Company.
Stockholders, upon request and at their expense, may obtain full information
regarding the financial condition of the Company, a copy of the Company's
federal, state, and local income tax returns for each fiscal year of the
Company, and, subject to certain confidentiality requirements, a list containing
the name, address, and Shares held by each stockholder.

                                      -89-

<PAGE>

         The fiscal year of the Company will be the calendar year.

         The Company's federal tax return (and any applicable state income tax
returns) will be prepared by the accountants regularly retained by the Company.
Appropriate tax information will be submitted to the stockholders within 30 days
following the end of each fiscal year of the Company. A specific reconciliation
between GAAP and income tax information will not be provided to the
stockholders; however, such reconciling information will be available in the
office of the Company for inspection and review by any interested stockholder.


                                  THE OFFERING


GENERAL

         A maximum of 27,500,000 Shares ($275,000,000) are being offered at a
purchase price of $10.00 per Share, with the sale of 23,000,000 of such Shares
subject to approval by the stockholders of a resolution to increase the number
of authorized Shares of the Company. See "Summary of the Articles of
Incorporation and Bylaws -Description of Capital Stock." Of the 27,500,000
Shares offered hereby, 2,500,000 Shares ($25,000,000) will be available only to
stockholders who elect to participate in the Reinvestment Plan and who purchase
Shares in this offering and receive a copy of this Prospectus, or who purchased
Shares in the Initial Offering of the Company and received a copy of the related
prospectus. Until such time, if any, as the stockholders approve an increase in
the number of authorized Shares, this offering will be limited to 4,800,000
Shares ($48,000,000), 100,000 Shares ($1,000,000) of which will be available
only to stockholders purchasing pursuant to the Reinvestment Plan. Any
participation in such plan by a person who becomes a stockholder otherwise than
by participating in this offering will require solicitation under a separate
prospectus. See "Summary of Reinvestment Plan."

         A minimum investment of 250 Shares ($2,500) is required. IRAs, Keogh
plans, and pension plans must make a minimum investment of at least 100 Shares
($1,000), except for Iowa tax-exempt investors who must make a minimum
investment of 250 Shares ($2,500). For Minnesota investors only, IRAs and
qualified plans must make a minimum investment of 200 Shares ($2,000). In
addition, Nebraska, New York, and North Carolina investors must make a minimum
investment of 500 Shares ($5,000). Any investor who makes the required minimum
investment may purchase additional Shares in increments of one Share. Maine
investors, however, may not purchase additional Shares in amounts less than the
applicable minimum investment except at the time of the initial subscription or
with respect to Shares purchased pursuant to the Reinvestment Plan. See "The
Offering -General," "The Offering -- Subscription Procedures," and "Summary of
Reinvestment Plan."

   
    

PLAN OF DISTRIBUTION
   
         The Shares are being offered to the public on a "best efforts" basis
(which means that no one is guaranteeing that any minimum amount will be sold)
through the Soliciting Dealers, who are members of the National Association of
Securities Dealers, Inc. (the "NASD") or investment advisers exempt from
broker-dealer registration, and the Managing Dealer. The Soliciting Dealers will
use their best efforts during the offering period to find eligible persons who
desire to subscribe for the purchase of Shares from the Company. Both James M.
Seneff, Jr. and Robert A. Bourne are Affiliates and licensed principals of the
Managing Dealer, and the Advisor is an Affiliate of the Managing Dealer.
    
         Prior to a subscriber's admission to the Company as a stockholder,
funds paid by such subscriber will be deposited in an interest-bearing escrow
account with SouthTrust Asset Management Company of Florida, N.A. The Company,
within 30 days after the date a subscriber is admitted to the Company, will pay
to such subscriber the interest (generally calculated on a daily basis) actually
earned on the funds of those subscribers whose funds have been held in escrow by
such bank for at least 20 days. Stockholders otherwise are not entitled to
interest earned on Company funds or to receive interest on their Invested
Capital. See "Escrow Arrangements" below.

                                      -90-

<PAGE>


         Subject to the provisions for reduced Selling Commissions described
below, the Company will pay the Managing Dealer an aggregate of 7.5% of the
Gross Proceeds as Selling Commissions. The Managing Dealer shall reallow fees of
up to 7% to the Soliciting Dealers with respect to Shares sold by them. In
addition, the Company will pay the Managing Dealer, as an expense allowance, a
marketing support and due diligence expense reimbursement fee equal to 0.5% of
Gross Proceeds. The Managing Dealer, in its sole discretion, may reallow to any
Soliciting Dealer all or any portion of this fee based on such factors as the
number of Shares sold by such Soliciting Dealer, the assistance, if any, of such
Soliciting Dealer in marketing the offering, and bona fide due diligence
expenses incurred. Stockholders who elect to participate in the Reinvestment
Plan will be charged Selling Commissions and the marketing support and due
diligence fee on Shares purchased for their accounts on the same basis as
investors who purchase Shares in the offering. See "Summary of Reinvestment
Plan."

   
         A registered principal or representative of the Managing Dealer or a
Soliciting Dealer, employees, officers, and Directors of the Company, or
employees, officers, and directors of the Advisor, any of their Affiliates and
any Plan established exclusively for the benefit of such persons or entities may
purchase Shares net of 7% commissions, at a per Share purchase price of $9.30.
Clients of an investment adviser registered under the Investment Advisers Act of
1940, as amended, who have been advised by such adviser on an ongoing basis
regarding investments other than in the Company, and who are not being charged
by such adviser or its Affiliates, through the payment of commissions or
otherwise, for the advice rendered by such adviser in connection with the
purchase of the Shares, may purchase the Shares net of 7% commissions. In
addition, Soliciting Dealers that have a contractual arrangement with their
clients for the payment of fees which is inconsistent with accepting
Selling Commissions, in their sole discretion, may elect not to accept
any Selling Commissions offered by the Company for Shares that they sell. In
that event, such Shares shall be sold to the investor net of all Selling
Commissions, at a per Share purchase price of $9.30. In connection with the
purchases of certain minimum numbers of Shares, the amount of Selling
Commissions otherwise payable to the Managing Dealer or a Soliciting Dealer
shall be reduced in accordance with the following schedule:
    

<TABLE>
<CAPTION>

       Dollar Amount
         of Shares                    Purchase Price          Reallowed Commissions on Sales Per Share
         Purchased                      Per Share            Percent                     Dollar Amount
         ---------                    --------------         -------                     -------------
<S> <C>
        $10 --        $249,990           $10.00               7.0%                            $0.70
   $250,000 --        $499,990            $9.90               6.0%                            $0.60
   $500,000 --        $999,990            $9.70               4.0%                            $0.40
 $1,000,000 --      $1,499,990            $9.60               3.0%                            $0.30
 $1,500,000  or more                      $9.50               2.0%                            $0.20
</TABLE>


         Subscriptions may be combined for the purpose of determining the volume
discounts in the case of subscriptions made by any "purchaser," provided all
such Shares are purchased through the same Soliciting Dealer or through the
Managing Dealer. The volume discount will be prorated among the separate
subscribers considered to be a single "purchaser." Shares purchased pursuant to
the Reinvestment Plan on behalf of a Participant in the Reinvestment Plan will
not be combined with other subscriptions for Shares by the investor in
determining the volume discount to which such investor may be entitled. See
"Summary of Reinvestment Plan." Further subscriptions for Shares will not be
combined for purposes of the volume discount in the case of subscriptions by any
"purchaser" who subscribes for additional Shares subsequent to the purchaser's
initial purchase of Shares.

         Any request to combine more than one subscription must be made in
writing in a form satisfactory to the Company and must set forth the basis for
such request. Any such request will be subject to verification by the Managing
Dealer that all of such subscriptions were made by a single "purchaser." If a
"purchaser" does not reduce the per Share purchase price, the excess purchase
price over the discounted purchase price will be returned to the actual separate
subscribers for Shares.

         For purposes of such volume discounts, "purchaser" includes (i) an
individual, his or her spouse, and their children under the age of 21, who
purchase the Shares for his or her or their own accounts, and all pension or
trust funds established by each such individual; (ii) a corporation,
partnership, association, joint-stock company, trust fund, or any organized
group of persons, whether incorporated or not (provided that the entities
described in this clause (ii) must have been in existence for at least six
months before purchasing the Shares and must have formed such group for a
purpose other than to purchase the Shares at a discount); (iii) an employee's
trust, pension, profit-sharing, or other employee benefit plan qualified under
Section 401 of the Code; and (iv) all pension, trust, or other funds maintained
by a given bank. In addition, the Company, in its sole discretion, may aggregate
and combine separate subscriptions for Shares received during the offering
period from (i) the Managing Dealer or the same Soliciting Dealer, (ii)
investors whose accounts are managed by a single investment adviser registered

                                      -91-

<PAGE>


under the Investment Advisers Act of 1940, (iii) investors over whose accounts a
designated bank, insurance company, trust company, or other entity exercises
discretionary investment responsibility, or (iv) a single corporation,
partnership, trust association, or other organized group of persons, whether
incorporated or not, and whether such subscriptions are by or for the benefit of
such corporation, partnership, trust association, or group. Except as provided
in this paragraph, subscriptions will not be cumulated, combined, or aggregated.

   
         Any reduction in commissions will reduce the effective purchase price
per Share to the investor involved but will not alter the net proceeds payable
to the Company as a result of such sale. All investors will be deemed to have
contributed the same amount per Share to the Company whether or not the investor
receives a discount. Accordingly, for purposes of Distributions, investors who
pay reduced commissions will receive higher returns on their investments in the
Company as compared to investors who do not pay reduced commissions.

         In connection with the sale of Shares, certain registered principals or
representatives of the Managing Dealer may perform wholesaling functions for
which they will receive compensation payable by the Managing Dealer in an
aggregate amount not in excess of one percent of Gross Proceeds. The first 0.5%
of Gross Proceeds of any such fee will be paid from the 7.5% of Gross Proceeds
payable to the Managing Dealer as Selling Commissions. In addition, the Advisor
and its Affiliates, including the Managing Dealer and its registered principals
or representatives, may incur due diligence fees and other expenses, including
expenses related to sales seminars and wholesaling activities, a portion of
which may be paid by the Company.

         The Company or its Affiliates also may provide incentive items for
registered representatives of the Managing Dealer and the Soliciting Dealers,
which in no event shall exceed an aggregate of $100 per annum per participating
salesperson. In the event other incentives are provided to registered
representatives of the Managing Dealer or the Soliciting Dealers, they will be
paid only in cash, and such payments will be made only to the Managing Dealer or
the Soliciting Dealers rather than to their registered representatives. Any such
sales incentive program must first have been submitted for review by the NASD,
and must comply with Rule 2710(c)(6)(B)(xii). Costs incurred in connection with
such sales incentive programs, if any, will be considered underwriting
compensation. See "Estimated Use of Proceeds."

         The Company will also reimburse the Managing Dealer and the Soliciting
Dealers for bona fide due diligence expenses and certain expenses incurred in
connection with the offering.
    

   
    

   
The total amount of underwriting compensation, including commissions and
reimbursement of expenses, paid in connection with the offering will not exceed
10.5% of Gross Proceeds.
    

         The Managing Dealer and the Soliciting Dealers severally will indemnify
the Company and its officers and Directors, the Advisor and its officers and
directors and their Affiliates, against certain liabilities, including
liabilities under the Securities Act of 1933.

                                      -92-

<PAGE>

SUBSCRIPTION PROCEDURES

         Procedures Applicable to All Subscriptions. In order to purchase
Shares, the subscriber must complete and execute the Subscription Agreement. Any
subscription for Shares must be accompanied by cash or check payable to
"SouthTrust Asset Management Company of Florida, N.A., Escrow Agent" or to the
Company, in the amount of $10.00 per Share. See "Escrow Arrangements" below.
Certain Soliciting Dealers who have "net capital," as defined in the applicable
federal securities regulations, of $250,000 or more may instruct their customers
to make their checks for Shares for which they have subscribed payable directly
to the Soliciting Dealer. In such case, the Soliciting Dealer will issue a check
made payable to the order of the Escrow Agent for the aggregate amount of the
subscription proceeds.

         Each subscription will be accepted or rejected by the Company within 30
days after its receipt, and no sale of Shares shall be completed until at least
five business days after the date on which the subscriber receives a copy of
this Prospectus. If a subscription is rejected, the funds will be returned to
the subscriber within ten business days after the date of such rejection,
without interest and without deduction. A form of the Subscription Agreement is
set forth as Exhibit D to this Prospectus. The subscription price of each Share
is payable in full upon execution of the Subscription Agreement. A subscriber
whose subscription is accepted shall be sent a confirmation of his or her
purchase.

         The Advisor and each Soliciting Dealer who sells Shares on behalf of
the Company have the responsibility to make every reasonable effort to determine
that the purchase of Shares is appropriate for an investor and that the
requisite suitability standards are met. See "Suitability Standards and How to
Subscribe -- Suitability Standards," In making this determination, the
Soliciting Dealers will rely on relevant information provided by the investor,
including information as to the investor's age, investment objectives,
investment experience, income, net worth, financial situation, other
investments, and any other pertinent information. Each investor should be aware
that determining suitability is the responsibility of the Soliciting Dealer.

         The Advisor and each Soliciting Dealer shall maintain records of the
information used to determine that an investment in the Shares is suitable and
appropriate for an investor. The Advisor and each Soliciting Dealer shall
maintain these records for at least six years.

         Subscribers will be admitted as stockholders not later than the last
day of the calendar month following acceptance of their subscriptions.

         Procedures Applicable to Non-Telephonic Orders. Each Soliciting Dealer
receiving a subscriber's check made payable solely to the bank escrow agent
(where, pursuant to such Soliciting Dealer's internal supervisory procedures,
internal supervisory review must be conducted at the same location at which
subscription documents and checks are received from subscribers), will deliver
such checks to the Managing Dealer no later than the close of business of the
first business day after receipt of the subscription documents by the Soliciting
Dealer except that, in any case in which the Soliciting Dealer maintains a
branch office, and, pursuant to a Soliciting Dealer's internal supervisory
procedures, final internal supervisory review is conducted at a different
location, the branch office shall transmit the subscription documents and check
to the Soliciting Dealer conducting such internal supervisory review by the
close of business on the first business day following their receipt by the
branch office and the Soliciting Dealer shall review the subscription documents
and subscriber's check to ensure their proper execution and form and, if they
are acceptable, transmit the check to the Managing Dealer by the close of
business on the first business day after the check is received by the Soliciting
Dealer. The Managing Dealer will transmit the check to the Escrow Agent by no
later than the close of business on the first business day after the check is
received from the Soliciting Dealer.

         Procedures Applicable to Telephonic Orders. Certain Soliciting Dealers
may permit investors to subscribe for Shares by telephonic order to the
Soliciting Dealer. There are no additional fees associated with telephonic
orders. Subscribers who wish to subscribe for Shares by telephonic order to the
Soliciting Dealer may complete the telephonic order either by delivering a check
in the amount necessary to purchase the Shares to be covered by the subscription
agreement to the Soliciting Dealer or by authorizing the Soliciting Dealer to
pay the purchase price for the Shares to be covered by the subscription
agreement from funds available in an account maintained by the Soliciting Dealer
on behalf of the subscriber. A subscriber must specifically authorize the
registered representative and branch manager to execute the subscription
agreement on behalf of the subscriber and must already have made or agreed to
make payment for the Shares covered by the subscription agreement.

                                      -93-

<PAGE>


         To the extent that customers of any Soliciting Dealer wish to subscribe
and pay for Shares with funds held by or to be deposited with those firms, then
such firms shall, subject to Rule 15c2-4 promulgated under the Securities
Exchange Act of 1934, either (i) upon receipt of an executed subscription
agreement or direction to execute a subscription agreement on behalf of a
customer, to forward the offering price for the Shares covered by the
subscription agreement on or before the close of business of the first business
day following receipt or execution of a subscription agreement by such firms to
the Managing Dealer (except that, in any case in which the Soliciting Dealer
maintains a branch office, and, pursuant to a Soliciting Dealer's internal
supervisory procedures, final internal supervisory review is conducted at a
different location, the branch office shall transmit the subscription documents
and subscriber's check to the Soliciting Dealer conducting such internal
supervisory review by the close of business on the first business day following
their receipt by the branch office and the Soliciting Dealer shall review the
subscription documents and subscriber's check to ensure their proper execution
and form and, if they are acceptable, transmit the check to the Managing Dealer
by the close of business on the first business day after the check is received
by the Soliciting Dealer), or (ii) to solicit indications of interest in which
event (a) such Soliciting Dealers must subsequently contact the customer
indicating interest to confirm the interest and give instructions to execute and
return a subscription agreement or to receive authorization to execute the
subscription agreement on the customer's behalf, (b) such Soliciting Dealers
must mail acknowledgments of receipt of orders to each customer confirming
interest on the business day following such confirmation, (c) such Soliciting
Dealers must debit accounts of such customers on the fifth business day (the
"debit date") following receipt of the confirmation referred to in (a), and (d)
such Soliciting Dealers must forward funds to the Managing Dealer in accordance
with the procedures and on the schedule set forth in clause (i) of this
sentence. If the procedure in (ii) is adopted, subscribers' funds are not
required to be in their accounts until the debit date. The Managing Dealer will
transmit the check to the Escrow Agent by no later than the close of business on
the first business day after the check is received from the Soliciting Dealer.

         Investors, however, who are residents of Florida, Iowa, Maine,
Massachusetts, Michigan, Minnesota, Mississippi, Missouri, Nebraska, New Mexico,
North Carolina, Ohio, Oregon, South Dakota, Tennessee, or Washington must
complete and sign the Subscription Agreement in order to subscribe for Shares
and, therefore, may not subscribe for Shares by telephone. Representatives of
Soliciting Dealers who accept telephonic orders will execute the Subscription
Agreement on behalf of investors who place such orders. All investors who
telephonically subscribe for Shares will receive, with confirmation of their
subscription, a second copy of the Prospectus.

         Residents of California, Oklahoma, and Texas who telephonically
subscribe for Shares will have the right to rescind such subscriptions within
ten days from receipt of the confirmation. Such investors who do not rescind
their subscriptions within such ten-day period shall be deemed to have assented
to all of the terms and conditions of the Subscription Agreement.

         Additional Subscription Procedures.  Investors who have questions or
who wish to place orders for Shares by telephone or to participate in the
Reinvestment Plan should contact their Soliciting Dealer.  Certain Soliciting
Dealers do not permit telephonic subscriptions or participation in the
Reinvestment Plan.  See "Summary of Reinvestment Plan." The form of Subscription
Agreement for certain Soliciting Dealers who do not permit telephonic
subscriptions or participation in the Reinvestment Plan differs slightly from
the form attached hereto as Exhibit D, primarily in that it will eliminate one
or both of these options.

         Investors who wish to establish an IRA for the purpose of investing
solely in Shares may do so by completing, in addition to the Subscription
Agreement, the special IRA account form attached hereto as a part of Exhibit D
appointing Franklin Bank, N.A., an unaffiliated bank, to act as their IRA
custodian. The custodian will not have the authority to vote any of the Shares
held in an IRA except in accordance with written instructions from the
beneficiary of the IRA, although it will hold the Shares on behalf of the
beneficiary and make distributions and, at the direction and in the discretion
of the beneficiary, investments in Shares or in other securities issued by
Affiliates of the Advisor. The custodian will not have authority at any time to
make investments through any such IRA on behalf of the beneficiary if the
investments do not constitute Shares or other securities issued by Affiliates of
the Advisor. The investors will not be required to pay any initial or annual
fees in connection with any such IRA. The fees for establishing and maintaining
all such IRAs will be paid by the Advisor initially and annually up to an
aggregate amount of $5,000, and by the Company above such amount.

ESCROW ARRANGEMENTS

         Subscription proceeds will be received in trust and deposited in a
separate account with SouthTrust Asset Management Company of Florida, N.A. (the
"Bank").

                                      -94-

<PAGE>


         The Escrow Agreement between the Company and the Bank provides that
escrowed funds will be invested by the Bank in an interest-bearing account with
the power of investment in short-term, highly liquid securities issued or
guaranteed by the U.S. Government, other investments permitted under Rule 15c2-4
of the Securities Exchange Act of 1934, as amended, or, in other short-term,
highly liquid investments with appropriate safety of principal. Such
subscription funds will be released periodically (at least once per month) upon
admission of stockholders to the Company.

         The interest, if any, earned on subscription proceeds will be payable
only to those subscribers whose funds have been held in escrow by the Bank for
at least 20 days. Stockholders will not otherwise be entitled to interest earned
on Company funds or to receive interest on their Invested Capital.

ERISA CONSIDERATIONS

         The following is a summary of material considerations arising under the
Employee Retirement Income Security Act of 1974, as amended ("ERISA") and the
prohibited transaction provisions of Section 4975 of the Code that may be
relevant to prospective investors. This discussion does not purport to deal with
all aspects of ERISA or the Code that may be relevant to particular investors in
light of their particular circumstances.

A PROSPECTIVE INVESTOR THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO ERISA, A
TAXQUALIFIED RETIREMENT PLAN, AN IRA, OR A GOVERNMENTAL, CHURCH, OR OTHER PLAN
THAT IS EXEMPT FROM ERISA IS ADVISED TO CONSULT ITS OWN LEGAL ADVISOR REGARDING
THE SPECIFIC CONSIDERATIONS ARISING UNDER APPLICABLE PROVISIONS OF ERISA, THE
CODE, AND STATE LAW WITH RESPECT TO THE PURCHASE, OWNERSHIP, OR SALE OF THE
SHARES BY SUCH PLAN OR IRA.

         Fiduciary Duties and Prohibited Transactions. A fiduciary of a pension,
profit-sharing, retirement or other employee benefit plan subject to ERISA (an
"ERISA Plan") should consider the fiduciary standards under ERISA in the context
of the ERISA Plan's particular circumstances before authorizing an investment of
any portion of the ERISA Plan's assets in the Common Stock. Accordingly, such
fiduciary should consider (i) whether the investment satisfies the
diversification requirements of Section 404(a)(1)(C) of ERISA; (ii) whether the
investment is in accordance with the documents and instruments governing the
ERISA Plan as required by Section 404(a)(1)(D) of ERISA; (iii) whether the
investment is prudent under Section 404(a)(1)(B) of ERISA; and (iv) whether the
investment is solely in the interests of the ERISA Plan participants and
beneficiaries and for the exclusive purpose of providing benefits to the ERISA
Plan participants and beneficiaries and defraying reasonable administrative
expenses of the ERISA Plan as required by Section 404(a)(1)(A) of ERISA.

         In addition to the imposition of fiduciary standards, ERISA and Section
4975 of the Code prohibit a wide range of transactions between an ERISA Plan, an
IRA, or certain other plans (collectively, a "Plan") and persons who have
certain specified relationships to the Plan ("parties in interest" within the
meaning of ERISA and "disqualified persons" within the meaning of the Code).
Thus, a Plan fiduciary or person making an investment decision for a Plan also
should consider whether the acquisition or the continued holding of the Shares
might constitute or give rise to a direct or indirect prohibited transaction.

         Plan Assets. The prohibited transaction rules of ERISA and the Code
apply to transactions with a Plan and also to transactions with the "plan
assets" of the Plan. The "plan assets" of a Plan include the Plan's interest in
an entity in which the Plan invests and, in certain circumstances, the assets of
the entity in which the Plan holds such interest. The term "plan assets" is not
specifically defined in ERISA or the Code, nor, as of the date hereof, has it
been interpreted definitively by the courts in litigation. On November 13, 1986,
the United States Department of Labor, the governmental agency primarily
responsible for administering ERISA, adopted a final regulation (the "DOL
Regulation") setting out the standards it will apply in determining whether an
equity investment in an entity will cause the assets of such entity to
constitute "plan assets." The DOL Regulation applies for purposes of both ERISA
and Section 4975 of the Code.

         Under the DOL Regulation, if a Plan acquires an equity interest in an
entity, which equity interest is not a "publicly-offered security," the Plan's
assets generally would include both the equity interest and an undivided
interest in each of the entity's underlying assets unless certain specified
exceptions apply. The DOL Regulation defines a publicly-offered security as a
security that is "widely held," "freely transferable," and either part of a
class of securities registered under Section 12(b) or 12(g) of the Securities

                                      -95-

<PAGE>


Exchange Act of 1934, as amended (the "Exchange Act"), or sold pursuant to an
effective registration statement under the Securities Act (provided the
securities are registered under the Exchange Act within 120 days after the end
of the fiscal year of the issuer during which the offering occurred). The Shares
are being sold in an offering registered under the Securities Act of 1933, as
amended, and will be registered within the relevant time period under Section
12(b) of the Exchange Act.

         The DOL Regulation provides that a security is "widely held" only if it
is part of a class of securities that is owned by 100 or more investors
independent of the issuer and of one another. However, a class of securities
will not fail to be "widely held" solely because the number of independent
investors falls below 100 subsequent to the initial public offering as a result
of events beyond the issuer's control. The Company expects the Shares to be
"widely held" upon completion of the offering.

         The DOL Regulation provides that whether a security is "freely
transferable" is a factual question to be determined on the basis of all the
relevant facts and circumstances. The DOL Regulation further provides that when
a security is part of an offering in which the minimum investment is $10,000 or
less, as is the case with this offering, certain restrictions ordinarily will
not affect, alone or in combination, the finding that such securities are freely
transferable. The Company believes that the restrictions imposed under the
Articles of Incorporation on the transfer of the Common Stock are limited to
restrictions on transfer generally permitted under the DOL Regulation and are
not likely to result in the failure of the Common Stock to be "freely
transferable." See "Summary of the Articles of Incorporation and Bylaws --
Restriction on Ownership." The DOL Regulation only establishes a presumption in
favor of a finding of free transferability and, therefore, no assurance can be
given that the Department of Labor and the U.S. Treasury Department would not
reach a contrary conclusion with respect to the Common Stock.

         Assuming that the Shares will be "widely held" and "freely
transferable," the Company believes that the Shares will be publicly-offered
securities for purposes of the DOL Regulation and that the assets of the Company
will not be deemed to be "plan assets" of any Plan that invests in the Shares.

DETERMINATION OF OFFERING PRICE

         The offering price per Share was determined by the Company based upon
the estimated costs of investing in the Properties and the Mortgage Loans, the
fees to be paid to the Advisor and its Affiliates, as well as fees to third
parties, and the expenses of this offering.


                          SUPPLEMENTAL SALES MATERIAL

         Shares are being offered only through this Prospectus. In addition to
this Prospectus, the Company may use certain sales materials in connection with
this offering, although only when accompanied or preceded by the delivery of
this Prospectus. No sales material may be used unless it has first been approved
in writing by the Company. As of the date of this Prospectus, it is anticipated
that the following sales material will be authorized for use by the Company in
connection with this offering: (i) a brochure entitled CNL American Properties
Fund, Inc.; (ii) a fact sheet describing the general features of the Company;
(iii) a cover letter transmitting the Prospectus; (iv) a summary description of
the offering; (v) a slide presentation; (vi) broker updates; (vii) an audio
cassette presentation; (viii) a video presentation; (ix) an electronic media
presentation (x) a cd-rom presentation; (xi) a script for telephonic marketing;
(xii) seminar advertisements and invitations; and (xiii) certain third-party
articles. All such materials will be used only by registered broker-dealers
which are members of the NASD. The Company also may respond to specific
questions from Soliciting Dealers and prospective investors. Additional
materials relating to the offering may be made available to Soliciting Dealers
for their internal use.


                                 LEGAL OPINIONS

         The legality of the Shares being offered hereby has been passed upon
for the Company by Shaw, Pittman, Potts & Trowbridge. Statements made under
"Risk Factors -- Federal Income Tax Risks" and "Federal Income Tax
Considerations" have been reviewed by Shaw, Pittman, Potts & Trowbridge, who
have given their opinion that such statements as to matters of law are correct
in all material respects. Shaw, Pittman, Potts & Trowbridge serves as securities

                                     -96-

<PAGE>

   

and tax counsel to the Company and to the Advisor and certain of their
Affiliates. Shaw, Pittman, Potts & Trowbridge will not review any sticker
supplement to the Prospectus or amendment to the registration statement. 
Certain members of the firm have invested in prior programs sponsored by the 
Affiliates of the Company in aggregate amounts which do not exceed one percent 
of the amounts sold by any such program, and members of the firm also may 
invest in the Company.
    

                                    EXPERTS

         The audited consolidated financial statements (including the financial
statement schedule) of the Company, as of December 31, 1995 and 1994, and for
the year ended December 31, 1995 and for the period May 2, 1994 (date of
inception) through December 31, 1994, included in this Prospectus, have been
included herein in reliance on the report of Coopers & Lybrand, L.L.P.,
independent accountants, given on the authority of that firm as experts in
accounting and auditing.


                             ADDITIONAL INFORMATION
   
         The Company is subject to the informational requirements of the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), and the rules
and regulations promulgated thereunder and in accordance therewith files
reports, proxy statements and other information with the Securities and Exchange
Commission (the "Commission"). Such reports, proxy statements and other
information filed by the Company with the Commission, may be inspected and
copied at the public reference facilities maintained by the Commission at Room
1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549, Seven
World Trade Center, 13th Floor, New York, New York 10048 and Suite 1400,
Northwestern Atrium Center, 500 West Madison Street, Chicago, Illinois 60661.
Copies of such material also can be obtained form the Public Reference Section
of the Commission at Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C.
20549, at prescribed rates. The Commission maintains a Web site located at
http://www.sec.gov that contains reports, proxy and information statements and
other information regarding registrants that file electronically with the
Commission.
    

         The Company has filed with the Commission a registration statement (the
"Registration Statement") (of which this Prospectus is a part) on Form S-11
under the Securities Act of 1933, as amended (the "Securities Act"), with
respect to the Shares. This Prospectus does not contain all of the information
set forth in the Registration Statement, including the exhibits and schedules
thereto, certain parts of which are omitted as permitted by the rules and
regulations of the Commission. Statements contained in this Prospectus as to the
contents of any document are necessarily summaries of such documents, and in
each instance reference is made to the copy of such documents filed with the
Commission, each such statement being qualified in all respects by such
reference. For further information regarding the Company and the Shares,
reference is hereby made to the Registration Statement and to the exhibits and
schedules filed or incorporated as a part thereof which may be obtained form the
Commission at its principal office in Washington, D.C. upon payment of the fees
prescribed by the Commission.


                                  DEFINITIONS

         "Acquisition Expenses" shall mean any and all expenses incurred by the
Company, the Advisor, or any Affiliate of either in connection with the
selection or acquisition of any Property or the making of any Mortgage Loan,
whether or not acquired, including, without limitation, legal fees and expenses,
travel and communication expenses, costs of appraisals, nonrefundable option
payments on property not acquired, accounting fees and expenses, and title
insurance.

         "Acquisition Fees" shall mean any and all fees and commissions,
exclusive of Acquisition Expenses, paid by any person or entity to any other
person or entity (including any fees or commissions paid by or to any Affiliate
of the Company or the Advisor) in connection with making or investing in
mortgage loans or the purchase, development or construction of a Property,
including, without limitation, real estate commissions, acquisition fees,
finder's fees, selection fees, development fees, construction fees, nonrecurring
management fees, consulting fees, loan fees, points, or any other fees or
commissions of a similar nature. Excluded shall be development fees and
construction fees paid to any person or entity not affiliated with the Advisor
in connection with the actual development and construction of any Property.

                                     -97-

<PAGE>


         "Advisor" shall mean CNL Fund Advisors, Inc., a Florida corporation,
any successor advisor to the Company, or any person or entity to which CNL Fund
Advisors, Inc. or any successor advisors subcontracts substantially all of its
functions.

         "Advisory Agreement" shall mean the Advisory Agreement between the
Company and the Advisor, pursuant to which the Advisor will act as the advisor
to the Company and provide specified services to the Company.

         "Affiliate" shall mean (i) any person or entity directly or indirectly
through one or more intermediaries controlling, controlled by, or under common
control with another person or entity; (ii) any person or entity directly or
indirectly owning, controlling, or holding with power to vote ten percent (10%)
or more of the outstanding voting securities of another person or entity; (iii)
any officer, director, partner, or trustee of such person or entity; (iv) any
person ten percent (10%) or more of whose outstanding voting securities are
directly or indirectly owned, controlled or held, with power to vote, by such
other person; and (v) if such other person or entity is an officer, director,
partner, or trustee of a person or entity, the person or entity for which such
person or entity acts in any such capacity.

         "Articles of Incorporation" shall mean the Articles of Incorporation,
as the same may be amended from time to time, of the Company.

         "Asset Management Fee" shall mean the fee payable to the Advisor for
day-to-day professional management services in connection with the Company and
its Properties pursuant to the Advisory Agreement.

         "Average Invested Assets" shall mean, for a specified period, the
average of the aggregate book value of the assets of the Company invested,
directly or indirectly, in Properties and loans secured by real estate before
reserves for depreciation or bad debts or other similar non-cash reserves,
computed by taking the average of such values at the end of each month during
such period.

         "Bank" shall mean SouthTrust Asset Management Company of Florida, N.A.,
escrow agent for the offering.

         "Board of Directors" shall mean the Directors of the Company.

         "Bylaws" shall mean the bylaws of the Company.

         "CNL" shall mean CNL Group, Inc., the parent company of the Advisor and
the Managing Dealer.

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

         "Common Stock" shall mean the common stock, par value $.01 per share,
of the Company.

         "Competitive Real Estate Commission" shall mean a real estate or
brokerage commission for the purchase or sale of property which is reasonable,
customary, and competitive in light of the size, type, and location of the
property. The total of all real estate commissions paid by the Company to all
persons and entities (including the subordinated real estate disposition fee
payable to the Advisor) in connection with any Sale of one or more of the
Company's Properties shall not exceed the lesser of (i) a Competitive Real
Estate Commission or (ii) six percent of the gross sales price of the Property
or Properties.

         "Counsel" shall mean tax counsel to the Company.

         "Director" shall mean a member of the Board of Directors of the
Company.

         "Distributions" shall mean any distributions of money or other property
by the Company to owners of Shares, including distributions that may constitute
a return of capital for federal income tax purposes.

         "Equipment" shall mean the furniture, fixtures and equipment used at
Restaurant Chains.


                                      -98-

<PAGE>


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

         "ERISA Plan" shall mean a pension, profit-sharing, retirement, or other
employee benefit plan subject to ERISA.

         "Excess Shares" shall mean the excess shares exchanged for shares of
Common Stock or Preferred Stock, as the case may be, transferred or proposed to
be transferred in excess of the Ownership Limit or which would otherwise
jeopardize the Company's status as a REIT under the Code.

         "Front-End Fees" shall mean fees and expenses paid by any person or
entity to any person or entity for any services rendered in connection with the
organization of the Company and the acquisition of Properties, including Selling
Commissions, marketing support and due diligence expense reimbursement fees,
Offering Expenses, Acquisition Expenses, Acquisition Fees, and any other similar
fees, however designated. During the term of the Company, Front-End Fees shall
not exceed 20% of Gross Proceeds.

         "Gross Proceeds" shall mean the aggregate purchase price of all Shares
sold for the account of the Company through the offering, without deduction for
Selling Commissions, volume discounts, the marketing support and due diligence
expense reimbursement fee or Organization and Offering Expenses. For the purpose
of computing Gross Proceeds, the purchase price of any Share for which reduced
Selling Commissions are paid to the Managing Dealer or a Soliciting Dealer
(where net proceeds to the Company are not reduced) shall be deemed to be
$10.00.

         "Independent Director" shall mean a Director who is not and within the
last two years has not been directly or indirectly associated with the Advisor
by virtue of (i) ownership of an interest in the Advisor or its Affiliates, (ii)
employment by the Advisor or its Affiliates, (iii) service as an officer or
director of the Advisor or its Affiliates, (iv) the performance of services,
other than as a Director, for the Company, (v) service as a director or trustee
of more than three real estate investment trusts advised by the Advisor, or (vi)
maintenance of a material business or professional relationship with the Advisor
or any of its Affiliates. An indirect relationship shall include circumstances
in which a Director's spouse, parents, children, siblings, mothers- or
fathers-in-law or sons- or daughters-in-law, or brothers- or sisters-in-law is
or has been associated with the Advisor, any of its affiliates, or the Company.
A business or professional relationship is considered material if the gross
revenue derived by the Director from the Advisor and Affiliates exceeds 5% of
either the Company's annual gross revenue during either of the last two years or
the Director's net worth on a fair market value basis.

         "Independent Expert" shall mean a person or entity with no material
current or prior business or personal relationship with the Advisor or the
Directors and who is engaged to a substantial extent in the business of
rendering opinions regarding the value of assets of the type held by the
Company.
   
         "Initial Offering" means the initial public offering of the Company
which commenced in April 1995 and is expected to terminate in February 1997,
at which time this offering will commence.
    
         "Invested Capital" shall mean the amount calculated by multiplying the
total number of Shares purchased by stockholders by the issue price, reduced by
the portion of any Dividend that is attributable to Net Sales Proceeds and by
any amounts paid by the Company to repurchase Shares pursuant to the plan for
redemption of Shares.

         "Investment in Properties" shall mean the amount of the Net Offering
Proceeds actually paid or allocated by the Company, either directly or through
joint venture arrangements or other partnerships, to the purchase, development,
construction, or improvement (including working capital reserves of up to five
percent of the Net Offering Proceeds) of Properties, and other cash payments
such as interest and taxes, but excluding Front-End Fees.

         "IRA" shall mean an Individual Retirement Account.

         "IRS" shall mean the Internal Revenue Service.

         "Joint Ventures" shall mean the joint venture or general partnership
arrangements in which the Company is a co-venturer or general partner which are
established to acquire Properties.

         "Leverage" shall mean the aggregate amount of indebtedness of the
Company for money borrowed (including purchase money mortgage loans) outstanding
at any time, both secured and unsecured.

         "Line of Credit" shall mean the short-term financing in an amount up to
$20,000,000, the proceeds of which will be used to acquire Properties and make
Mortgage Loans and which will be repaid using the proceeds of this Offering.


                                     -99-

<PAGE>


         "Listing" shall mean the listing of the Shares of the Company on a
national securities exchange or over-the-counter market.

         "Loan" shall mean a line of credit, the maximum principal amount of
which shall not exceed $15,000,000 and the proceeds of which will be used to
fund Secured Equipment Leases.

         "Managing Dealer" shall mean CNL Securities Corp., an Affiliate of the
Advisor, or such other person or entity selected by the Board of Directors to
act as the managing dealer for the offering. CNL Securities Corp. is a member of
the National Association of Securities Dealers, Inc.

         "Mortgage Loans" shall mean notes or other evidences of indebtedness or
obligations which are secured or collateralized by building or other
improvements in real property.

         "Mortgage Management Fee" shall mean the fee payable to the Advisor for
the day-to-day professional management services in connection with the Company
and its Mortgage Loans.

         "Net Assets" shall mean the total assets of the Company (other than
intangibles) at cost before deducting depreciation or other non-cash reserves
less total liabilities, calculated quarterly by the Company, on a basis
consistently applied.

         "Net Income" shall mean for any period, the total revenues applicable
to such period, less the total expenses applicable to such period excluding
additions to reserves for depreciation, bad debts or other similar non-cash
reserves; provided, however, Net Income for purposes of calculating total
allowable Operating Expenses (as defined herein) shall exclude the gain from the
sale of the Company's assets.

         "Net Offering Proceeds" shall mean Gross Proceeds less (i) Selling
Commissions, (ii) Offering Expenses, and (iii) the marketing support and due
diligence expense reimbursement fee.

         "Net Sales Proceeds" shall mean, in the case of a transaction described
in clause (i)(A) of the definition of Sale, the proceeds of any such transaction
less the amount of all real estate commissions and closing costs paid by the
Company. In the case of a transaction described in clause (i)(B) of such
definition, Net Sales Proceeds means the proceeds of any such transaction less
the amount of any legal and other selling expenses incurred in connection with
such transaction. In the case of a transaction described in clause (i)(C) of
such definition, Net Sales Proceeds means the proceeds of any such transaction
actually distributed to the Company from the Joint Venture. In the case of a
transaction or series of transactions described in clause (i)(D) of the
definition of Sale, Net Sales Proceeds means the proceeds of any such
transaction less the amount of all commissions and closing costs paid by the
Company. In the case of a transaction described in clause (ii) of the definition
of Sale, Net Sales Proceeds means the proceeds of such transaction or series of
transactions less all amounts generated thereby and reinvested in one or more
Properties within 180 days thereafter and less the amount of any real estate
commissions, closing costs, and legal and other selling expenses incurred by or
allocated to the Company in connection with such transaction or series of
transactions. Net Sales Proceeds shall also include, in the case of any lease of
a Property consisting of a building only or any Secured Equipment Lease, any
amounts from tenants or lessees that the Company determines, in its discretion,
to be economically equivalent to proceeds of a Sale. Net Sales Proceeds shall
not include any reserves established by the Company in its sole discretion.

         "Operating Expenses" shall include all costs and expenses incurred by
the Company, as determined under generally accepted accounting principles, which
in any way are related to the operation of the Company or to Company business,
including (a) advisory fees, (b) the Soliciting Dealer Servicing Fee, (c) the
Asset Management Fee, (d) the Performance Fee, and (e) the Subordinated
Incentive Fee, but excluding (i) the expenses of raising capital such as
Offering Expenses, legal, audit, accounting, underwriting, brokerage, listing,
registration, and other fees, printing and other such expenses, and tax incurred
in connection with the issuance, distribution, transfer, registration, and
Listing of the Shares, (ii) interest payments, (iii) taxes, (iv) non-cash
expenditures such as depreciation, amortization, and bad debt reserves, (v) the
Advisor's subordinated 10% share of Net Sales Proceeds, (vi) the Secured
Equipment Lease Servicing Fee, and (vii) Acquisition Fees and Acquisition
Expenses, real estate commissions on the sale of property and other expenses
connected with the acquisition and ownership of real estate interests, mortgage
loans, or other property (such as the costs of foreclosure, insurance premiums,
legal services, maintenance, repair, and improvement of property).

                                     -100-

<PAGE>

   
         "Offering Expenses" shall mean any and all costs and expenses, other
than Selling Commissions, the 0.5% marketing support and due diligence expense
reimbursement fee, and the Soliciting Dealer Servicing Fee incurred by the
Company, the Advisor or any Affiliate of either in connection with the
qualification and registration of the Company and the marketing and distribution
of Shares, including, without limitation, the following: legal, accounting, and
escrow fees; printing, amending, supplementing, mailing, and distributing costs;
filing, registration, and qualification fees and taxes; telegraph and telephone
costs; and all advertising and marketing expenses, including the costs related
to investor and broker-dealer sales meetings. The Offering Expenses paid by the
Company in connection with the offering, together with all Selling Commissions,
the 0.5% marketing support and due diligence reimbursement fee, and the
Soliciting Dealer Servicing Fee incurred by the Company will not exceed fifteen
percent (15%) of the proceeds raised in connection with this offering.
    

         "Ownership Limit" shall mean, with respect to shares of Common Stock
and Preferred Stock, the percent limitation placed on the ownership of Common
Stock and Preferred Stock by any one Person (as defined in the Articles of
Incorporation). As of the initial date of this Prospectus, the Ownership Limit
is 9.8% of the outstanding Common Stock and 9.8% of the outstanding Preferred
Stock.

         "Participants" shall mean those stockholders who elect to participate
         in the Reinvestment Plan.

         "Performance Fee" shall mean the fee payable to the Advisor under
certain circumstances if certain performance standards have been met and the
Subordinated Incentive Fee has not been paid.

         "Plan" shall mean ERISA Plans, IRAs, Keogh plans, stock bonus plans,
and certain other plans.

         "Preferred Stock" shall mean any class or series of preferred stock of
the Company that may be issued in accordance with the terms of the Articles of
Incorporation and applicable law.

         "Properties" shall mean (i) the real properties, including the
buildings located thereon (ii) the real properties only, or (iii) the buildings
only, which are acquired by the Company, either directly or through joint
venture arrangements or other partnerships.

         "Prospectus" shall mean the final prospectus included in the Company's
Registration Statement filed with the Securities and Exchange Commission,
pursuant to which the Company will offer Shares to the public, as the same may
be amended or supplemented from time to time after the effective date of such
Registration Statement.

         "Qualified Plans" shall mean qualified pension, profit-sharing, and
stock bonus plans, including Keogh plans and IRAs.

         "Real Estate Asset Value" shall mean the amount actually paid or
allocated to the purchase, development, construction or improvement of a
Property, exclusive of Acquisition Fees and Acquisition Expenses.

         "Reinvestment Agent" or "Agent" shall mean the independent agent, which
currently is MMS Escrow and Transfer Agency, Inc., for Participants in the
Reinvestment Plan.

   
         "Reinvestment Plan" shall mean the Amended Reinvestment Plan, in the
form attached hereto as Exhibit A.
    

         "Reinvestment Proceeds" shall mean net proceeds available from the sale
of Shares under the Reinvestment Plan to redeem Shares or, under certain
circumstances, to purchase additional Properties.

          "REIT"  shall mean real estate investment trust, as defined pursuant
to Sections 856 through 860 of the Code.

         "Related Party Tenant" shall mean a related party tenant, as defined
pursuant to Section 856(d)(2)(B) of the Code.

         "Restaurant Chains" shall mean the national and regional restaurant
chains, primarily fast-food, familystyle, and casual dining chains, to be
selected by the Advisor who themselves or their franchisees will either (i)
lease the Properties purchased by the Company, (ii) become borrowers under
Mortgage Loans, or (iii) become lessees of Secured Equipment Leases.


                                    -101-

<PAGE>


         "Roll-Up Entity" shall mean a partnership, real estate investment
trust, corporation, trust, or similar entity that would be created or would
survive after the successful completion of a proposed Roll-Up Transaction.

         "Roll-Up Transaction" shall mean a transaction involving the
acquisition, merger, conversion, or consolidation, directly or indirectly, of
the Company and the issuance of securities of a Roll-Up Entity. Such term does
not include: (i) a transaction involving securities of the Company that have
been listed on a national securities exchange or the National Association of
Securities Dealers Automated Quotation National Market System for at least 12
months; or (ii) a transaction involving the conversion to corporate, trust, or
association form of only the Company if, as a consequence of the transaction,
there will be no significant adverse change in stockholder voting rights, the
term of existence of the Company, compensation to the Advisor, or the investment
objectives of the Company.

         "Sale" (i) shall mean any transaction or series of transactions
whereby: (A) the Company sells, grants, transfers, conveys, or relinquishes its
ownership of any Property or portion thereof, including the lease of any
Property consisting of the building only, and including any event with respect
to any Property which gives rise to a significant amount of insurance proceeds
or condemnation awards; (B) the Company sells, grants, transfers, conveys, or
relinquishes its ownership of all or substantially all of the interest of the
Company in any Joint Venture in which it is a co-venturer or partner; (C) any
Joint Venture in which the Company as a co-venturer or partner sells, grants,
transfers, conveys, or relinquishes its ownership of any Property or portion
thereof, including any event with respect to any Property which gives rise to
insurance claims or condemnation awards or, (D) the Company sells, grants,
conveys or relinquishes its interest in any Mortgage Loan or Secured Equipment
Lease or portion thereof, including any event with respect to any Mortgage Loan
or Secured Equipment Lease which gives rise to a significant amount of insurance
proceeds or similar awards, but (ii) shall not include any transaction or series
of transactions specified in clause (i)(A), (i)(B), (i)(C) or (i)(D) above in
which the proceeds of such transaction or series of transactions are reinvested
in one or more Properties, Mortgage Loans, or Secured Equipment Leases within
180 days thereafter.

         "Secured Equipment Leases" shall mean the Equipment financing made
available by the Company to operators of Restaurant Chains pursuant to which the
Company will finance, through direct financing leases, the Equipment.

         "Secured Equipment Lease Servicing Fee" shall mean the fee payable to
the Advisor by the Company out of the proceeds of the Loan for negotiating
Secured Equipment Leases and supervising the Secured Equipment Lease program
equal to 2% of the purchase price of the Equipment subject to each Secured
Equipment Lease and paid upon entering into such lease.

         "Selling Commissions" shall mean any and all commissions payable to
underwriters, managing dealers, or other broker-dealers in connection with the
sale of Shares as described in the Prospectus, including, without limitation,
commissions payable to CNL Securities Corp.

         "Shares" shall mean the shares of Common Stock of the Company,
including the up to 27,500,000 shares to be sold in the offering.
   
         "Soliciting Dealer Servicing Fee" shall mean an annual fee of .20% of
Invested Capital on December 31 of each year following the year in which the
related offering terminates, payable to the Managing Dealer which in turn may
reallow all or a portion of such fee to the Soliciting Dealers whose clients
hold Shares on such date.
    
         "Soliciting Dealers" shall mean those broker-dealers that are members
of the National Association of Securities Dealers, Inc., or that are exempt from
broker-dealer registration, and that, in either case, enter into participating
broker or other agreements with the Managing Dealer to sell Shares.

         "Sponsor" means any Person directly or indirectly instrumental in
organizing, wholly or in part, the Company or any person who will control,
manage or participate in the management of the Company, and any Affiliate of
such Person. Not included is any Person whose only relationship with the Company
is that of an independent property manager of Company assets, and whose only
compensation is as such. Sponsor does not include wholly independent third
parties such as attorneys, accountants, and underwriters whose only compensation
is for professional services. A Person may also be deemed a Sponsor of the
Company by:


                                     -102-

<PAGE>


         a.       taking the initiative, directly or indirectly, in founding or
                  organizing the business or enterprise of the Company, either
                  alone or in conjunction with one or more other Persons;

         b.       receiving a material participation in the Company in
                  connection with the founding or organizing of the business of
                  the Company, in consideration of services or property, or both
                  services and property;

         c.       having a substantial number of relationships and contacts with
                  the Company;

         d.       possessing significant rights to control Company properties;

         e.       receiving fees for providing services to the Company which are
                  paid on a basis that is not customary in the industry; or

         f.       providing goods or services to the Company on a basis which
                  was not negotiated at arms length with the Company.

         "Stockholders' 8% Return," as of each date, shall mean an aggregate
amount equal to an 8% cumulative, noncompounded, annual return on Invested
Capital.

         "Subscription Agreement" shall mean the Subscription Agreement, in one
of the forms attached hereto as Exhibit D.

         "Subordinated Incentive Fee" shall mean the fee payable to the Advisor
under certain circumstances if the Shares are listed on a national securities
exchange or over-the-counter market.

         "Termination Date" shall mean the date of termination of the Advisory
Agreement.

         "Unimproved Real Property" shall mean Property in which the Company has
an equity interest that is not acquired for the purpose of producing rental or
other operating income, that has no development or construction in process and
for which no development or construction is planned, in good faith, to commence
within one year.


                                     -103-






                                   EXHIBIT A

                                FORM OF AMENDED
                               REINVESTMENT PLAN


<PAGE>



                                FORM OF AMENDED
                               REINVESTMENT PLAN



         CNL AMERICAN PROPERTIES FUND, INC., a Maryland corporation (the
"Company"), pursuant to its Articles of Incorporation, adopted a Reinvestment
Plan (the "Reinvestment Plan") on the terms and conditions set forth below.

         1. Reinvestment of Distributions. MMS Escrow and Transfer Agency, Inc.,
the agent (the "Reinvestment Agent") for participants (the "Participants") in
the Reinvestment Plan, will receive all cash distributions made by the Company
with respect to shares of common stock of the Company (the "Shares") owned by
each Participant (collectively, the "Distributions"). The Reinvestment Agent
will apply such Distributions as follows:

               (a) For any period during which the Company is making a public
         offering of Shares, the Reinvestment Agent will invest Distributions in
         Shares acquired from the managing dealer or participating brokers for
         the offering at the public offering price per Share. During such
         period, commissions and the marketing support and due diligence fee
         equal to 0.5% of the total amount raised from sale of the Shares will
         be reallowed to the broker who made the initial sale of Shares to the
         Participant at the same rate as for initial purchases.

               (b) If no public offering of Shares is ongoing, the Reinvestment
         Agent will purchase Shares from any additional shares which the Company
         elects to register with the Securities and Exchange Commission (the
         "SEC") for the Reinvestment Plan, at a per Share price equal to the
         fair market value of the Shares determined by (i) quarterly appraisal
         updates performed by the Company based on a review of the existing
         appraisal and lease of each Property, focusing on a re-examination of
         the capitalization rate applied to the rental stream to be derived from
         that Property; and (ii) a review of the outstanding Mortgage Loans and
         Secured Equipment Leases focusing on a determination of present value
         by a re-examination of the capitalization rate applied to the stream of
         payments due under the terms of each Mortgage Loan and Secured
         Equipment Lease. The capitalization rate used by the Company and, as a
         result, the price per Share paid by Participants in the Reinvestment
         Plan prior to Listing will be determined by the Advisor in its sole
         discretion. The factors that the Advisor will use to determine the
         capitalization rate include (i) its experience in selecting, acquiring
         and managing properties similar to the Properties; (ii) an examination
         of the conditions in the market; and (iii) capitalization rates in use
         by private appraisers, to the extent that the Advisor deems such
         factors appropriate, as well as any other factors that the Advisor
         deems relevant or appropriate in making its determination. The
         Company's internal accountants will then convert the most recent
         quarterly balance sheet of the Company from a "GAAP" balance sheet to a
         "fair market value" balance sheet. Based on the "fair market value"
         balance sheet, the internal accountants will then assume a sale of the
         Company's assets and the liquidation of the Company in accordance with
         its constitutive documents and applicable law and compute the
         appropriate method of distributing the cash available after payment of
         reasonable liquidation expenses, including closing costs typically
         associated with the sale of assets and shared by the buyer and seller,
         and the creation of reasonable reserves to provide for the payment of
         any contingent liabilities. Upon listing of the Shares on a national
         securities exchange or over-the-counter market, the Reinvestment Agent
         may purchase Shares either through such market or directly from the
         Company pursuant to a registration statement relating to the
         Reinvestment Plan, in either case at a per Share price equal to the
         then-prevailing market price on the national securities exchange or
         over-the-counter market on which the Shares are listed at the date of
         purchase by the Reinvestment Agent.

               (c) For each Participant, the Reinvestment Agent will maintain a
         record which shall reflect for each fiscal quarter the Distributions
         received by the Reinvestment Agent on behalf of such Participant. The
         Reinvestment Agent will use the aggregate amount of Distributions to
         all Participants for each fiscal quarter to purchase Shares for the
         Participants. If the aggregate amount of Distributions to Participants
         exceeds the amount required to purchase all Shares then available for
         purchase, the Reinvestment Agent will

                                      A-1

<PAGE>



         purchase all available Shares and will return all remaining
         Distributions to the Participants within 30 days after the date such
         Distributions are made. The purchased Shares will be allocated among
         the Participants based on the portion of the aggregate Distributions
         received by the Reinvestment Agent on behalf of each Participant, as
         reflected in the records maintained by the Reinvestment Agent. The
         ownership of the Shares purchased pursuant to the Reinvestment Plan
         shall be reflected on the books of the Company.

               (d) Distributions shall be invested by the Reinvestment Agent in
         Shares promptly following the payment date with respect to such
         Distributions to the extent Shares are available. If sufficient Shares
         are not available, Distributions shall be invested on behalf of the
         Participants in one or more interest-bearing accounts in Franklin Bank,
         N.A., Southfield, Michigan, or in another commercial bank approved by
         the Company which is located in the continental United States and has
         assets of at least $100,000,000, until Shares are available for
         purchase, provided that any Distributions that have not been invested
         in Shares within 30 days after such Distributions are made by the
         Company shall be returned to Participants.

               (e) The allocation of Shares among Participants may result in the
         ownership of fractional Shares, computed to four decimal places.

               (f) Distributions attributable to Shares purchased on behalf of
         the Participants pursuant to the Reinvestment Plan will be reinvested
         in additional Shares in accordance with the terms hereof.

               (g) No certificates will be issued to a Participant for Shares
         purchased on behalf of the Participant pursuant to the Reinvestment
         Plan. Participants in the Reinvestment Plan will receive statements of
         account in accordance with Paragraph 7 below.

         2. Election to Participate. Any stockholder who participates in a
public offering of Shares and who has received a copy of the related final
prospectus included in the Company's registration statement filed with the SEC
may elect to participate in and purchase Shares through the Reinvestment Plan at
any time by written notice to the Company and would not need to receive a
separate prospectus relating solely to the Reinvestment Plan. A person who
becomes a stockholder otherwise than by participating in a public offering of
Shares may purchase Shares through the Reinvestment Plan only after receipt of a
separate prospectus relating solely to the Reinvestment Plan. Participation in
the Reinvestment Plan will commence with the next Distribution made after
receipt of the Participant's notice, provided it is received more than ten days
prior to the last day of the fiscal month or quarter, as the case may be, to
which such Distribution relates. Subject to the preceding sentence, regardless
of the date of such election, a shareholder will become a Participant in the
Reinvestment Plan effective on the first day of the fiscal month (prior to
termination of the offering of Shares) or fiscal quarter (after termination of
the offering of Shares) following such election, and the election will apply to
all Distributions attributable to the fiscal quarter or month (as the case may
be) in which the shareholder makes such written election to participate in the
Reinvestment Plan and to all fiscal quarters or months thereafter.

         3.    Distribution of Funds.  In making purchases for Participants'
accounts, the Reinvestment Agent may commingle Distributions attributable to
Shares owned by Participants in the Reinvestment Plan.

         4. Proxy Solicitation. The Reinvestment Agent will distribute to
Participants proxy solicitation material received by it from the Company which
is attributable to Shares held in the Reinvestment Plan. The Reinvestment Agent
will vote any Shares that it holds for the account of a Participant in
accordance with the Participant's written instructions. If a Participant gives a
proxy to person(s) representing the Company covering Shares registered in the
Participant's name, such proxy will be deemed to be an instruction to the
Reinvestment Agent to vote the full Shares in the Participant's account in like
manner. If a Participant does not direct the Reinvestment Agent as to how the
Shares should be voted and does not give a proxy to person(s) representing the
Company covering these Shares, the Reinvestment Agent will not vote said Shares.

         5.    Absence of Liability.  Neither the Company nor the Reinvestment
Agent shall have any responsibility or liability as to the value of the
Company's Shares, any change in the value of the Shares acquired for the
Participant's account, or the rate of return earned on, or the value of, the
interest-bearing accounts, in which Distributions are invested.  Neither the
Company nor the Reinvestment Agent shall be liable for any act done in

                                      A-2

<PAGE>



good faith, or for any good faith omission to act, including, without
limitation, any claims of liability (a) arising out of the failure to terminate
a Participant's participation in the Reinvestment Plan upon such Participant's
death prior to receipt of notice in writing of such death and the expiration of
15 days from the date of receipt of such notice and (b) with respect to the time
and the prices at which Shares are purchased for a Participant. Notwithstanding
the foregoing, liability under the federal securities laws cannot be waived.
Similarly, the Company and the Reinvestment Agent have been advised that in the
opinion of certain state securities commissioners, indemnification is also
considered contrary to public policy and therefore unenforceable.

         6.    Suitability.

               (a) Within 60 days prior to the end of each fiscal year, CNL
         Securities Corp. ("CSC"), will mail to each Participant a participation
         agreement (the "Participation Agreement"), in which the Participant
         will be required to represent that there has been no material change in
         the Participant's financial condition and confirm that the
         representations made by the Participant in the Subscription Agreement
         (a form of which shall be attached to the Participation Agreement) are
         true and correct as of the date of the Participation Agreement, except
         as noted in the Participation Agreement or the attached form of
         Subscription Agreement.

               (b) Each Participant will be required to return the executed
         Participation Agreement to CSC within 30 days after receipt. In the
         event that a Participant fails to respond to CSC or return the
         completed Participation Agreement on or before the fifteenth (15th) day
         after the beginning of the fiscal year following receipt of the
         Participation Agreement, the Participant's Distribution for the first
         fiscal quarter of that year will be sent directly to the Participant
         and no Shares will be purchased on behalf of the Participant for that
         fiscal quarter and, subject to (c) below, any fiscal quarters
         thereafter, until CSC receives an executed Participation Agreement from
         the Participant.

               (c) If a Participant fails to return the executed Participation
         Agreement to CSC prior to the end of the second fiscal quarter for any
         year of the Participant's participation in the Reinvestment Plan, the
         Participant's participation in the Reinvestment Plan shall be
         terminated in accordance with Paragraph 11 below.

               (d) Each Participant shall notify CSC in the event that, at any
         time during his participation in the Reinvestment Plan, there is any
         material change in the Participant's financial condition or inaccuracy
         of any representation under the Subscription Agreement.

               (e) For purposes of this Paragraph 6, a material change shall
         include any anticipated or actual decrease in net worth or annual gross
         income or any other change in circumstances that would cause the
         Participant to fail to meet the suitability standards set forth in the
         Company's Prospectus.

         7. Reports to Participants. Within 60 days after the end of each fiscal
quarter, the Reinvestment Agent will mail to each Participant a statement of
account describing, as to such Participant, the Distributions received during
the quarter, the number of Shares purchased during the quarter, the per Share
purchase price for such Shares, the total administrative charge to such
Participant, and the total Shares purchased on behalf of the Participant
pursuant to the Reinvestment Plan. Each statement shall also advise the
Participant that, in accordance with Paragraph 6(d) hereof, he is required to
notify CSC in the event that there is any material change in his financial
condition or if any representation under the Subscription Agreement becomes
inaccurate.

         8. Administrative Charges, Commissions, and Plan Expenses. The Company
shall be responsible for all administrative changes and expenses charged by the
Reinvestment Agent. The administrative charge for each Participant for each
fiscal quarter shall be the lesser of 5% of the amount reinvested for the
Participant or $2.50, with a minimum charge of $.50. Any interest earned on
Distributions will be paid to the Company to defray costs relating to the
Reinvestment Plan. Additionally, in connection with any Shares purchased from
the Company both prior to and after the termination of a public offering of the
Shares, the Company will pay to CSC selling commissions of 7.5%, a marketing
support and due diligence expense reimbursement fee of .5%, and, in the event
that proceeds of the sale of Shares pursuant to the Reinvestment Plan are used
to acquire Properties or to invest in

                                      A-3

<PAGE>


Mortgage Loans, will pay to CNL Fund Advisors, Inc. acquisition fees of 4.5% of
the purchase price of the Shares sold pursuant to the Reinvestment Plan.

         9.    No Drawing.  No Participant shall have any right to draw checks
or drafts against his account or give instructions to the Company or the
Reinvestment Agent except as expressly provided herein.

         10. Taxes. Taxable Participants may incur a tax liability for
Distributions made with respect to such Participant's Shares, even though they
have elected not to receive their Distributions in cash but rather to have their
Distributions held in their account under the Reinvestment Plan.

         11.   Termination.

               (a) A Participant may terminate his participation in the
         Reinvestment Plan at any time by written notice to the Company. To be
         effective for any Distribution, such notice must be received by the
         Company at least ten business days prior to the last day of the fiscal
         month or quarter to which such Distribution relates.

               (b) The Company or the Reinvestment Agent may terminate a
         Participant's individual participation in the Reinvestment Plan, and
         the Company may terminate the Reinvestment Plan itself at any time by
         ten days' prior written notice mailed to a Participant, or to all
         Participants, as the case may be, at the address or addresses shown on
         their account or such more recent address as a Participant may furnish
         to the Company in writing.

               (c) After termination of the Reinvestment Plan or termination of
         a Participant's participation in the Reinvestment Plan, the
         Reinvestment Agent will send to each Participant (i) a statement of
         account in accordance with Paragraph 7 hereof, and (ii) a check for (a)
         the amount of any Distributions in the Participant's account that have
         not been reinvested in Shares, and (b) the value of any fractional
         Shares standing to the credit of a Participant's account based on the
         market price of the Shares. The record books of the Company will be
         revised to reflect the ownership of record of the Participant's full
         Shares and any future Distributions made after the effective date of
         the termination will be sent directly to the former Participant.

         12. Notice. Any notice or other communication required or permitted to
be given by any provision of this Reinvestment Plan shall be in writing and
addressed to Investor Services Department, CNL Securities Corp., 400 East South
Street, Suite 500, Orlando, Florida 32801, if to the Company, or to 1845
Maxwell, Suite 101, Troy, Michigan 48084-4510, if to the Reinvestment Agent, or
such other addresses as may be specified by written notice to all Participants.
Notices to a Participant may be given by letter addressed to the Participant at
the Participant's last address of record with the Company. Each Participant
shall notify the Company promptly in writing of any change of address.

         13. Amendment. The terms and conditions of this Reinvestment Plan may
be amended or supplemented by an agreement between the Reinvestment Agent and
the Company at any time, including but not limited to an amendment to the
Reinvestment Plan to add a voluntary cash contribution feature or to substitute
a new Reinvestment Agent to act as agent for the Participants or to increase the
administrative charge payable to the Reinvestment Agent, by mailing an
appropriate notice at least 30 days prior to the effective date thereof to each
Participant at his last address of record; provided, that any such amendment
must be approved by a majority of the Independent Directors of the Company. Such
amendment or supplement shall be deemed conclusively accepted by each
Participant except those Participants from whom the Company receives written
notice of termination prior to the effective date thereof.

         14.   Governing Law.  THIS REINVESTMENT PLAN AND A PARTICIPANT'S
ELECTION TO PARTICIPATE IN THE REINVESTMENT PLAN SHALL BE GOVERNED BY THE LAWS
OF THE STATE OF FLORIDA.

                                      A-4


<PAGE>
                                   EXHIBIT B

                             FINANCIAL INFORMATION


<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

                     INDEX TO UPDATED FINANCIAL STATEMENTS


<TABLE>
<CAPTION>
                                                                                                        Page
<S> <C>
Pro Forma Consolidated Financial Information (unaudited):

   
   Pro Forma Consolidated Balance Sheet as of September 30, 1996                                        B-2

   Pro Forma Consolidated Statement of Earnings for the nine months ended
       September 30, 1996                                                                               B-3
    

   Pro Forma Consolidated Statement of Earnings for the year ended December 31, 1995                    B-4

   
   Notes to Pro Forma Consolidated Financial Statements for the  nine months ended
       September 30, 1996 and the year ended December 31, 1995                                          B-5

    

Updated Unaudited Condensed Consolidated Financial Statements:

   
   Condensed Consolidated Balance Sheets as of  September 30, 1996 and
    
      December 31, 1995                                                                                 B-9

   
   Condensed Consolidated Statements of Earnings for the  nine months ended
       September 30, 1996
    
and 1995                                                                                                B-10

   
   Condensed Consolidated Statements of Stockholders' Equity for the  nine months
      ended  September 30,
    
1996 and the year ended December 31, 1995                                                               B-11

   
   Condensed Consolidated Statements of Cash Flows for the nine months ended
      September 30, 1996
    
and 1995                                                                                                B-12

   
   Notes to Condensed Consolidated Financial Statements for the  nine months
      ended  September 30, 1996 and 1995                                                                 B-14
    
Audited Consolidated Financial Statements:

   
   Report of Independent Accountants                                                                     B-28

   Consolidated Balance Sheets as of December 31, 1995 and 1994                                          B-29
    


   
   Consolidated Statements of Earnings for the year ended December 31, 1995
      and the period May 2, 1994 (date of inception) through December 31, 1994                           B-30
    

   
   Consolidated Statements of Stockholders' Equity for the year ended December
      31, 1995 and the period May 2, 1994 (date of inception)
      through December 31, 1994                                                                          B-31
    


   
   Consolidated Statements of Cash Flows for the year ended December 31, 1995
      and the period May 2, 1994 (date of inception) through December 31, 1994                           B-32
    

   
   Notes to Consolidated Financial Statements for the year ended December 31, 1995
      and the period May 2, 1994 (date of inception) through December 31, 1994                           B-35
    

Financial Statement Schedule:

   
   Schedule III - Real Estate and Accumulated Depreciation as of December 31, 1995                       B-50
    



<PAGE>



   
   Notes to Schedule III - Real Estate and Accumulated Depreciation as of December 31, 1995              B-52
    
</TABLE>

<PAGE>


   
                  PRO FORMA CONSOLIDATED FINANCIAL INFORMATION


         The following Pro Forma Consolidated Balance Sheet of the Company gives
effect to (i) property acquisition transactions from inception through September
30, 1996, including the receipt of $102,960,893 in gross offering proceeds from
the sale of 10,296,089 shares of common stock pursuant to a Form S-11 under the
Securities Act of 1933, as amended, effective March 29, 1995, and the
application of such proceeds to purchase 82 properties (including 42 properties
which consist of land and building, one property through a joint venture
arrangement which consists of land and building, six properties which consist of
building only and 33 properties consisting of land only), 10 of which were under
construction at September 30, 1996, to provide mortgage financing to the lessees
of the 33 properties consisting of land only, and to pay organizational and
offering expenses, acquisition fees and miscellaneous acquisition expenses, (ii)
the receipt of $43,487,627 in gross offering proceeds from the sale of 4,348,763
additional shares of common stock during the period October 1, 1996 through
January 24, 1997, and (iii) the application of such funds to purchase 19
additional properties acquired during the period October 1, 1996 through January
24, 1997 (14 of which are under construction and consist of land and building,
one which is under construction and consists of building only, two properties
which consist of land and building and two properties which consist of land
only), to pay additional costs for the 10 properties under construction at
September 30, 1996, and to pay offering expenses, acquisition fees and
miscellaneous acquisition expenses, all as reflected in the pro forma
adjustments described in the related notes. The Pro Forma Consolidated Balance
Sheet as of September 30, 1996, includes the transactions described in (i) above
from its historical consolidated balance sheet, adjusted to give effect to the
transactions in (ii) and (iii) above, as if they had occurred on September 30,
1996.

         The Pro Forma Consolidated Statements of Earnings for the nine months
ended September 30, 1996 and the year ended December 31, 1995, include the
historical operating results of the properties described in (i) above from the
dates of their acquisitions plus operating results for the seven of the 101
properties that were owned by the Company as of January 24, 1997, and had a
previous rental history prior to the Company's acquisition of such properties,
from (A) the later of (1) the date the property became operational as a rental
property by the previous owner or (2) June 2, 1995 (the date the Company became
operational), to (B) the earlier of (1) the date the property was acquired by
the Company or (2) the end of the pro forma period presented. No pro forma
adjustments have been made to the Pro Forma Consolidated Statements of Earnings
for the remaining 94 properties owned by the Company as of January 24, 1997, due
to the fact that these properties did not have a previous rental history.

         This pro forma consolidated financial information is presented for
informational purposes only and does not purport to be indicative of the
Company's financial results or condition if the various events and transactions
reflected therein had occurred on the dates, or been in effect during the
periods, indicated. This pro forma consolidated financial information should not
be viewed as predictive of the Company's financial results or conditions in the
future.

                                 B-1
<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                               SEPTEMBER 30, 1996
<TABLE>
<CAPTION>



                                                                                 Pro Forma
            ASSETS                                        Historical            Adjustments           Pro Forma
<S>                                                   <C>                     <C>                  <C>

Land and buildings on operating
  leases, less accumulated
  depreciation                                           $ 50,053,887        $ 19,318,318 (a)        $ 69,372,205
Net investment in direct
  financing leases (b)                                     10,840,639           6,309,280 (a)          17,149,919
Cash and cash equivalents                                  22,256,995           8,839,573 (a)          31,096,568
Receivables                                                   153,642                                     153,642
Mortgage notes receivable                                  12,311,892                                  12,311,892
Prepaid expenses                                               29,283                                      29,283
Organization costs, less
  accumulated amortization                                     14,682                                      14,682
Loan costs, less accumulated
  amortization                                                 38,183                                      38,183
Accrued rental income                                         314,564                                     314,564
Other assets                                                1,984,383             653,844 (a)           2,638,227
                                                         ------------        ------------            ------------

                                                         $ 97,998,150        $ 35,121,015            $133,119,165
                                                         ============        ============            ============

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Note payable                                           $  2,376,235                                $  2,376,235
  Accrued interest payable                                     11,238                                      11,238
  Accrued construction costs payable                        4,887,602          $(4,887,602)(a)                  -
  Accounts payable and accrued
    expenses                                                   38,363                                      38,363
  Escrowed real estate taxes payable                            9,696                                       9,696
  Due to related parties                                      390,489                                     390,489
  Deferred financing income                                    41,973                                      41,973
  Rents paid in advance                                       425,584                                     425,584
                                                         ------------         ------------           ------------
      Total liabilities                                     8,181,180           (4,887,602)             3,293,578
                                                         ------------         ------------           ------------

Minority interest                                             288,456                   -                 288,456
                                                         ------------         ------------           ------------

Stockholders' equity:
  Preferred stock, without par
    value.  Authorized and unissued
    3,000,000 shares                                               -                                           -
  Excess shares, $.01 par value per
    share.  Authorized and unissued
    23,000,000 shares                                              -                                           -
  Common stock, $.01 par value per
    share.  Authorized 20,000,000
    shares; issued and outstanding
    10,316,089 shares; issued and
    outstanding, as adjusted,
    14,664,852 shares                                         103,161               43,488 (a)            146,649
  Capital in excess of par value                           90,340,860           39,965,129 (a)        130,305,989
  Accumulated distributions in
    excess of net earnings                                   (915,507)                                   (915,507)
                                                         ------------         ------------           ------------
                                                           89,528,514           40,008,617            129,537,131
                                                         ------------         ------------           ------------

                                                         $ 97,998,150         $ 35,121,015           $133,119,165
                                                         ============         ============           ============


</TABLE>


See accompanying notes to unaudited pro forma consolidated financial statements.

                                  B-2
<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF EARNINGS
                      NINE MONTHS ENDED SEPTEMBER 30, 1996
<TABLE>
<CAPTION>


                                                                                   Pro Forma
                                                             Historical           Adjustments          Pro Forma
<S>                                                        <C>                  <C>                  <C>

Revenues:
  Rental income from
    operating leases                                         $2,342,959           $   43,538 (1)       $2,386,497
  Earned income from
    direct financing leases (2)                                 324,907               34,282 (1)          359,189
  Interest income from
    mortgage notes receivable                                   796,378                                   796,378
  Other interest and income                                     419,470              (16,508)(3)          402,962
                                                             ----------           ----------           ----------
                                                              3,883,714               61,312            3,945,026
                                                             ----------           ----------            ----------

Expenses:
  General operating and
    administrative                                              402,046                                   402,046
  Professional services                                          50,101                                    50,101
  Asset and mortgage management
    fees to related party                                       175,773                4,352 (4)          180,125
  State and other taxes                                          40,366                1,129 (5)           41,495
  Interest expense                                               47,269                                    47,269
  Depreciation and amortization                                 388,813                3,300 (6)          392,113
                                                             ----------           ----------           ----------
                                                              1,104,368                8,781            1,113,149
                                                             ----------           ----------           ----------

Earnings Before Minority
  Interest in Earnings of
  Consolidated Joint Venture                                  2,779,346               52,531            2,831,877

Minority Interest in Earnings of
  Consolidated Joint Venture                                    (21,587)                                  (21,587)
                                                             ----------           ----------            ----------

Net Earnings                                                 $2,757,759           $   52,531           $2,810,290
                                                             ==========           ==========            ==========


Earnings Per Share of
  Common Stock                                               $      .41                                 $     .42
                                                             ==========                                 ==========


Weighted Average Number of
  Shares of Common Stock
  Outstanding                                                 6,771,120                                 6,771,120
                                                             ==========                                 ==========




</TABLE>



See accompanying notes to unaudited pro forma consolidated financial statements.

                                   B-3
<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF EARNINGS
                          YEAR ENDED DECEMBER 31, 1995
<TABLE>
<CAPTION>



                                                                                   Pro Forma
                                                              Historical           Adjustments          Pro Forma
<S>                                                          <C>                 <C>                    <C>

Revenues:
  Rental income from
    operating leases                                           $ 498,817           $  96,945 (1)        $ 595,762
  Earned income from direct
    financing leases (2)                                          28,935                                   28,935
  Contingent rental income                                        12,024                                   12,024
  Interest income                                                119,355             (29,664)(3)           89,691
                                                               ---------           ---------            ---------
                                                                 659,131              67,281              726,412
                                                               ---------           ---------            ---------

Expenses:
  General operating and
    administrative                                               134,759                                  134,759
  Professional services                                            8,119                                    8,119
  Asset management fee to
    related party                                                 23,078               4,368 (4)           27,446
  State taxes                                                     20,189               1,769 (5)           21,958
  Depreciation and amortization                                  104,131              14,700 (6)          118,831
                                                               ---------           ---------            ---------
                                                                 290,276              20,837              311,113
                                                               ---------           ---------            ---------

Earnings Before Minority
  Interest in Earnings of
  Consolidated Joint Venture                                     368,855              46,444              415,299

Minority Interest in Earnings
  of Consolidated Joint Venture                                      (76)                                     (76)
                                                               ---------           ---------            ---------

Net Earnings                                                   $ 368,779           $  46,444            $ 415,223
                                                               =========           =========            =========


Earnings Per Share of
  Common Stock (7)                                             $     .19                                $     .22
                                                               =========                                =========


Weighted Average Number
  of Shares of Common Stock
  Outstanding (7)                                              1,898,350                                1,905,970
                                                               =========                                =========



</TABLE>


See accompanying notes to unaudited pro forma consolidated financial statements.

                                 B-4
<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
         NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996
                      AND THE YEAR ENDED DECEMBER 31, 1995


Pro Forma Consolidated Balance Sheet:

(a)      Represents gross proceeds of $43,487,627 from the issuance of 4,348,763
         shares of common stock during the period October 1, 1996 through
         January 24, 1997, used (i) to acquire 19 properties for $19,417,935 (of
         which one property consists of building only, two properties consist of
         land only and 16 properties consist of land and building), (ii) to fund
         estimated construction costs of $9,794,166 ($4,887,602 of which was
         accrued as construction costs payable at September 30, 1996) relating
         to 10 wholly-owned properties under construction at September 30, 1996,
         (iii) to pay acquisition fees of $1,956,943 ($1,303,099 of which was
         allocated to properties and $653,844 of which was classified as other
         assets and will be allocated to future properties) and to pay selling
         commissions and offering expenses (stock issuance costs) of $3,479,010,
         which have been netted against capital in excess of par value, leaving
         $8,839,573 in cash and cash equivalents available for future
         investment.

         The pro forma adjustments to land and buildings on operating leases and
         net investment in direct financing leases as a result of the above
         transactions were as follows:

<TABLE>
<CAPTION>


                                                              Estimated
                                                            purchase price
                                                           (including con-
                                                            struction and        Acquisition
                                                               closing costs)       fees
                                                            and additional        allocated
                                                          construction costs     to property        Total
           <S>                                            <C>                    <C>            <C>

              Burger King in Chicago, IL                     $ 1,577,172         $    84,491     $ 1,661,663
              Wendy's in San Diego, CA                           608,189              32,582         640,771
              Golden Corral in Lufkin, TX                      1,365,226              73,137       1,438,363
              Golden Corral in Columbia, TN                    1,294,199              69,332       1,363,531
              Two Pizza Huts in Ohio                             316,000              16,929         332,929
              Burger King in Chattanooga, TN                   1,155,455              61,900       1,217,355
              Golden Corral in Eastlake, OH                    1,637,199              87,707       1,724,906
              Golden Corral in Moberly, MO                     1,172,196              62,796       1,234,992
              Boston Market in St. Joseph, MO                    786,262              42,121         828,383
              Boston Market in Atlanta, GA                     1,159,027              62,091       1,221,118
              Jack in the Box in Dallas, TX                      830,459              44,489         874,948
              Jack in the Box in Las Vegas, NV                 1,247,333              66,822       1,314,155
              Jack in the Box in Los Angeles, CA               1,396,771              74,827       1,471,598
              Jack in the Box in Moscow, ID                      909,814              48,740         958,554
              Jack in the Box in Kent, WA                      1,258,871              67,439       1,326,310
              Jack in the Box in Hollister, CA                 1,060,819              56,830       1,117,649
              Jack in the Box in Kingsburg, CA                 1,000,073              53,575       1,053,648
              Shoney's in Indian Harbour
                Beach, FL                                        642,870              34,440         677,310
              Ten wholly owned properties
                under construction at
                September 30, 1996                             4,906,564             262,851       5,169,415
                                                             -----------         -----------     -----------

                                                             $24,324,499         $ 1,303,099     $25,627,598
                                                             ===========         ===========     ===========

              Adjustment classified
                as follows:
                  Land and buildings on
                    operating leases                                                             $19,318,318
                  Net investment in
                    direct financing
                    leases                                                                         6,309,280

                                                                                                 $25,627,598

                                     B-5
<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
               NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
                             STATEMENTS - CONTINUED
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996
                      AND THE YEAR ENDED DECEMBER 31, 1995


Pro Forma Consolidated Balance Sheet - Continued:

(b)      In accordance with generally accepted accounting principles, leases in
         which the present value of future minimum lease payments equals or
         exceeds 90 percent of the value of the related properties are treated
         as direct financing leases rather than as land and buildings. The
         categorization of the leases has no effect on rental revenues received.
         Fifteen properties have been classified as direct financing leases. For
         the leases classified as direct financing leases, the building portions
         of six of the properties have been classified as direct financing
         leases while the land portions of these leases are operating leases.

Pro Forma Consolidated Statements of Earnings:

(1)      Represents rental income from operating leases and earned income from
         direct financing leases for the seven of the 101 properties acquired
         during the period June 2, 1995 (the date the Company began operations)
         through January 24, 1997, which had a previous rental history prior to
         the acquisition of the property by the Company (the "Pro Forma
         Properties"), for the period commencing (A) the later of (i) the date
         the Pro Forma Property became operational as a rental property by the
         previous owner or (ii) June 2, 1995 (the date the Company became
         operational), to (B) the earlier of (i) the date the Pro Forma Property
         was acquired by the Company or (ii) the end of the pro forma period
         presented. Each of the seven Pro Forma Properties was acquired from an
         affiliate who had purchased and temporarily held title to the property.
         The noncancellable leases for the Pro Forma Properties in place during
         the period the affiliate owned the properties were assigned to the
         Company at the time the Company acquired the properties. The following
         presents the actual date the Pro Forma Properties were acquired by the
         Company as compared to the date the Pro Forma Properties were treated
         as becoming operational as a rental property for purposes of the Pro
         Forma Consolidated Statements of Earnings.
                                                                Date Pro Forma
                                                 Date Placed    Property Became
                                                 in Service     Operational as
                                               By the Company   Rental Property

                  Jack in the Box in
                    Los Angeles, CA               June 1995        June 1995

                  Kenny Rogers Roasters in
                    Grand Rapids, MI             August 1995       June 1995

                  Kenny Rogers Roasters in
                    Franklin, TN                 August 1995       June 1995

                  Denny's in Pasadena, TX      September 1995     August 1995

                  Denny's in Shawnee, OK       September 1995     August 1995

                  Denny's in Grand Rapids, MI    March 1996     September 1995

                  Denny's in McKinney, TX         June 1996      December 1995

                                  B-6
<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
               NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
                             STATEMENTS - CONTINUED
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996
                      AND THE YEAR ENDED DECEMBER 31, 1995


Pro Forma Consolidated Statements of Earnings - Continued:

         In accordance with generally accepted accounting principles, lease
         revenue from leases accounted for under the operating method is
         recognized over the terms of the leases. For operating leases providing
         escalating guaranteed minimum rents, income is reported on a
         straight-line basis over the terms of the leases. For leases accounted
         for as direct financing leases, future minimum lease payments are
         recorded as a receivable. The difference between the receivable and the
         estimated residual values less the cost of the properties is recorded
         as unearned income. The unearned income is amortized over the lease
         terms to provide a constant rate of return. Accordingly, pro forma
         rental income from operating leases and earned income from direct
         financing leases does not necessarily represent rental payments that
         would have been received if the properties had been operational for the
         full pro forma period.

         Generally, the leases provide for the payment of percentage rent in
         addition to base rental income. However, due to the fact that no
         percentage rent was due under the leases for the Pro Forma Properties
         during the portion of 1996 and 1995 that the previous owners held the
         properties, no pro forma adjustment was made for percentage rental
         income for the nine months ended September 30, 1996 and the year ended
         December 31, 1995.

(2)      See Note (b) under "Pro Forma Consolidated Balance Sheet" above for a
         description of direct financing leases.

(3)      Represents adjustment to interest income due to the decrease in the
         amount of cash available for investment in interest bearing accounts
         during the periods commencing (A) on the later of (i) the dates the Pro
         Forma Properties became operational as rental properties by the
         previous owners or (ii) June 2, 1995 (the date the Company became
         operational), through (B) the earlier of (i) the actual dates of
         acquisition by the Company or the end of the pro forma period
         presented, as described in Note (1) above. The estimated pro forma
         adjustment is based upon the fact that interest income on interest
         bearing accounts was earned at a rate of approximately four percent per
         annum by the Company during the nine months ended September 30, 1996
         and the year ended December 31, 1995.

(4)      Represents incremental increase in asset management fees relating to
         the Pro Forma Properties for the period commencing (A) on the later of
         (i) the date the Pro Forma Properties became operational as rental
         properties by the previous owners or (ii) June 2, 1995 (the date the
         Company became operational), through (B) the earlier of (i) the date
         the Pro Forma Properties were acquired by the Company or (ii) the end
         of the pro forma period presented, as described in Note (1) above.
         Asset management fees are equal to 0.60% of the Company's Real Estate
         Asset Value (estimated to be approximately $6,219,000 and $5,241,000
         for the Pro Forma Properties for the nine months ended September 30,
         1996 and the year ended December 31, 1995, respectively), as defined in
         the Company's prospectus.

(5)      Represents adjustment to state tax expense due to the incremental
         increase in rental revenues of Pro Forma Properties. Estimated pro
         forma state tax expense was calculated based on an analysis of state
         laws of the various states in which the Company has acquired the Pro
         Forma Properties. The estimated pro forma state taxes consist primarily
         of income and franchise taxes ranging from zero to approximately five
         percent of the Company's pro forma rental income of each Pro Forma
         Property. Due to the fact that the Company's leases are triple net, the
         Company has not included any amounts for real estate taxes in the pro
         forma statement of earnings.

                                 B-7
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
               NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
                             STATEMENTS - CONTINUED
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996
                      AND THE YEAR ENDED DECEMBER 31, 1995


Pro Forma Consolidated Statements of Earnings - Continued:

(6)      Represents incremental increase in depreciation expense of the building
         portions of the Pro Forma Properties accounted for as operating leases
         using the straight-line method over an estimated useful life of 30
         years.

(7)      Historical earnings per share were calculated based upon the weighted
         average number of shares of common stock outstanding during the nine
         months ended September 30, 1996, and during the period the Company was
         operational, June 2, 1995 (the date following when the Company received
         the minimum offering proceeds and funds were released from escrow)
         through December 31, 1995.

         As a result of three of the six Pro Forma Properties being treated in
         the Pro Forma Consolidated Statement of Earnings for the year ended
         December 31, 1995, as placed in service on June 2, 1995 (the date the
         Company became operational), the Company assumed approximately 347,100
         shares of common stock were sold, and the net offering proceeds were
         available for investment, on June 2, 1995. Due to the fact that
         approximately 184,800 of these shares of common stock were actually
         sold subsequently, during the period June 3, 1995 through June 20,
         1995, the weighted average number of shares outstanding for the pro
         forma period was adjusted. Pro forma earnings per share were calculated
         based upon the weighted average number of shares of common stock
         outstanding, as adjusted, during the period the Company was
         operational, June 2, 1995 through December 31, 1995.

                                 B-8
    
<PAGE>






                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
                      CONDENSED CONSOLIDATED BALANCE SHEETS

</TABLE>
<TABLE>
<CAPTION>
   

                                                                             September 30,           December 31,
               ASSETS                                                            1996                    1995
                                                                             -------------           --------
<S> <C>
Land and buildings on operating leases,
  less accumulated depreciation                                              $50,053,887            $19,723,726
Net investment in direct financing leases                                     10,840,639              1,373,882
Cash and cash equivalents                                                     22,256,995             11,508,445
Receivables                                                                      153,642                113,613
Mortgage notes receivable                                                     12,311,892                     -
Prepaid expenses                                                                  29,283                  8,090
Organization costs, less accumulated
  amortization of $5,318 and $2,318                                               14,682                 17,682
Loan costs, less accumulated amortization
  of $15,317 at September 30, 1996                                                38,183                     -
Accrued rental income                                                            314,564                 39,142
Other assets                                                                   1,984,383                818,504
                                                                             -----------            -----------

                                                                             $97,998,150            $33,603,084
                                                                             ===========            ===========

  LIABILITIES AND STOCKHOLDERS' EQUITY

Note payable                                                                 $ 2,376,235            $        -
Accrued interest payable                                                          11,238                     -
Accrued construction costs payable                                             4,887,602              1,058,825
Accounts payable and accrued expenses                                             38,363                 79,904
Escrowed real estate taxes payable                                                 9,696                  9,696
Due to related parties                                                           390,489                248,584
Deferred financing income                                                         41,973                     -
Rents paid in advance                                                            425,584                 25,351
                                                                             -----------            -----------
      Total liabilities                                                        8,181,180              1,422,360
                                                                             -----------            -----------

Minority interest                                                                288,456                200,076
                                                                             -----------            -----------

Commitments (Note 12)

Stockholders' equity:
  Preferred stock, without par value.
    Authorized and unissued 3,000,000
    shares                                                                            -                      -
  Excess shares, $.01 par value per share.
    Authorized and unissued 23,000,000
    shares                                                                            -                      -
  Common stock, $.01 par value per share.
    Authorized 20,000,000 shares, issued
    and outstanding 10,316,089 and 3,865,416,
    respectively                                                                 103,161                 38,654
  Capital in excess of par value                                              90,340,860             32,211,833
  Accumulated distributions in excess of
    net earnings                                                                (915,507)              (269,839)
                                                                             -----------            -----------
      Total stockholders' equity                                              89,528,514             31,980,648
                                                                             -----------            -----------

                                                                             $97,998,150            $33,603,084
                                                                             ===========            ===========
    
</TABLE>





     See accompanying notes to condensed consolidated financial statements.

                                       B-9

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
                  CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

<TABLE>
<CAPTION>
   
                                                              Quarter Ended                       Nine Months Ended
                                                              September 30,                         September 30,
                                                     1996              1995             1996              1995
                                                  ----------        ----------       ----------        -------
<S> <C>
Revenues:
  Rental income from
    operating leases                              $  724,958        $  122,418       $2,342,959        $  122,787
  Earned income from direct
    financing leases                                 238,723                -           324,907                -
  Interest income from
    mortgage notes receiv-
    able                                             330,880                -           796,378                -
  Other interest and income                          207,681            34,289          419,470            42,117
                                                  ----------        ----------       ----------        ----------
                                                   1,502,242           156,707        3,883,714           164,904
                                                  ----------        ----------       ----------        ----------

Expenses:
  General operating and
    administrative                                   132,727            43,112          402,046            46,464
  Professional services                                1,710             1,392           50,101             1,392
  Asset and mortgage
    management fees to
    related party                                     78,100             3,864          175,773             3,864
  State and other taxes                               27,982             3,500           40,366             3,519
  Interest expense                                    43,691                -            47,269                -
  Depreciation and amorti-
    zation                                           150,051            22,954          388,813            23,325
                                                  ----------        ----------       ----------        ----------
                                                     434,261            74,822        1,104,368            78,564
                                                  ----------        ----------       ----------        ----------

Earnings Before Minority
  Interest in Loss (Income)
  of Consolidated Joint
  Venture                                          1,067,981            81,885        2,779,346            86,340

Minority Interest in Loss
  (Income) of Consolidated
  Joint Venture                                          736                -           (21,587)               -
                                                  ----------        ----------       ----------        ---------

Net Earnings                                      $1,068,717        $   81,885       $2,757,759        $   86,340
                                                  ==========        ==========       ==========        ==========

Earnings Per Share of
  Common Stock                                    $     0.12        $     0.06       $     0.41        $     0.08
                                                  ==========        ==========       ==========        ==========

Weighted Average Number of
  Shares of Common Stock
  Outstanding                                      8,993,595         1,324,609        6,771,120         1,088,791
                                                  ==========        ==========       ==========        ==========
    

</TABLE>


     See accompanying notes to condensed consolidated financial statements.

                                      B-10

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
            CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                    Nine Months Ended September 30, 1996 and
                          Year Ended December 31, 1995
<TABLE>
<CAPTION>



                                                                                   Accumulated
                                                                                  distributions
                                        Common stock           Capital in           in excess
                                    Number         Par          excess of             of net
                                  of shares       value         par value            earnings            Total
<S> <C>
   
Balance at
  December 31, 1994                   20,000     $    200      $   199,800         $        -         $   200,000

Subscriptions
  received for
  common stock
  through public
  offering and
  distribution
  reinvestment
  plan                             3,845,416       38,454       38,415,704                  -          38,454,158

Stock issuance
  costs                                   -            -        (6,403,671)                 -          (6,403,671)

Net earnings                              -            -                -              368,779            368,779

Distributions
  declared and
  paid ($.03
  to $.06 per
  share)                                  -            -                -             (638,618)          (638,618)
                                  ----------     --------      -----------         -----------        -----------

Balance at
  December 31, 1995                3,865,416       38,654       32,211,833            (269,839)        31,980,648

Subscriptions
  received for
  common stock
  through public
  offering and
  distribution
  reinvestment
  plan                             6,450,673       64,507       64,442,227                  -          64,506,734

Stock issuance
  costs                                   -            -        (6,313,200)                 -          (6,313,200)

Net earnings                              -            -                -            2,757,759          2,757,759

Distributions
  declared and
  paid ($.06
  per share)                              -            -                -           (3,403,427)        (3,403,427)
                                  ----------     --------      -----------         -----------        -----------

Balance at
  September 30,
  1996                            10,316,089     $103,161      $90,340,860         $  (915,507)       $89,528,514
                                  ==========     ========      ===========         ===========        ===========

    
</TABLE>







     See accompanying notes to condensed consolidated financial statements.

                                      B-11

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
   

                                                                                        Nine Months Ended
                                                                                          September 30,
                                                                                  1996                   1995
                                                                              ------------           --------
<S> <C>
Increase (Decrease) in Cash and Cash
  Equivalents:

  Net cash provided by operating
    activities                                                                $  3,244,519           $    124,187
                                                                              ------------           ------------

      Cash Flows From Investing Activities:
        Additions to land and buildings
          on operating leases                                                  (27,023,938)           (13,588,527)
        Investment in direct financing
          leases                                                                (9,406,953)                    -
        Investment in mortgage notes
          receivable                                                           (12,363,000)                    -
        Collection of deferred financing
          income                                                                    43,270                     -
        Collection of mortgage notes
          payments                                                                  86,815                     -
        Increase in other assets                                                  (877,463)              (188,531)
                                                                              ------------           ------------
            Net cash used in investing
              activities                                                       (49,541,269)           (13,777,058)
                                                                              ------------           ------------

      Cash Flows From Financing Activities:
        Reimbursement of acquisition,
          organization and stock issuance
          costs paid by related parties
          on behalf of the Company                                                (765,996)            (2,268,907)
        Proceeds of borrowing on line
          of credit                                                              2,417,572                     -
        Payment on line of credit                                                  (41,337)                    -
        Payment of loan costs                                                      (53,500)                    -
        Contribution from minority
          interest of consolidated
          joint venture                                                             97,419                200,000
        Subscriptions received from
          stockholders                                                          64,506,734             20,746,392
        Distribution to minority interest                                          (30,626)                    -
        Distributions to stockholders                                           (3,406,759)               (15,148)
        Payment of stock issuance costs                                         (5,680,757)            (1,729,078)
        Other                                                                        2,550                     -
                                                                              ------------           -----------
            Net cash provided by
              financing activities                                              57,045,300             16,933,259
                                                                              ------------           ------------

Net Increase in Cash and Cash Equivalents                                       10,748,550              3,280,388

Cash and Cash Equivalents at Beginning
  of Period                                                                     11,508,445                    945
                                                                              ------------           ------------

Cash and Cash Equivalents at End
  of Period                                                                   $ 22,256,995           $  3,281,333
                                                                              ============           ============

    
</TABLE>



     See accompanying notes to condensed consolidated financial statements.

                                      B-12

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED
<TABLE>
<CAPTION>

   
                                                                                       Nine Months Ended
                                                                                         September 30,
                                                                                  1996                   1995
                                                                              ------------           --------
<S> <C>
Supplemental Schedule of Non-Cash
  Investing and Financing Activities:

    Related parties paid certain acquisition, organization and stock issuance
      costs on behalf of the Company as follows:
        Acquisition costs                                                     $    136,341           $     75,501
        Organization costs                                                              -                  20,000
        Stock issuance costs                                                       615,600              1,974,281
                                                                              ------------           ------------

                                                                              $    751,941           $  2,069,782
                                                                              ============           ============

    Land, building and other costs
      incurred and unpaid at end of
      period                                                                  $  5,080,365           $  1,037,687
                                                                              ============           ============

    Commissions, marketing support and
      due diligence expense reimbursement
      fee, and other stock issuance costs
      incurred and unpaid at end of period                                    $    193,781           $    310,657
                                                                              ============           ============

    Distributions declared and unpaid at
      end of period                                                           $         -            $    172,536
                                                                              ============           ============
    
</TABLE>
See accompanying notes to condensed consolidated financial statements.

                                      B-13

<PAGE>

   

                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
                    NOTES TO CONDENSED CONSOLIDATED FINANCIAL
               STATEMENTS Quarters and Nine Months Ended September
                                30, 1996 and 1995
    

1.       Organization and Nature of Business:
   
         CNL American Properties Fund, Inc. (the "Company") was organized in
         Maryland on May 2, 1994, for the purpose of acquiring, directly or
         indirectly through joint venture or co-tenancy arrangements, restaurant
         properties (the "Properties") to be leased on a long-term, triple-net
         basis to operators of certain national and regional fast-food,
         family-style and casual dining restaurant chains. To a lesser extent,
         the Company intends to offer furniture, fixtures and equipment
         financing ("Secured Equipment Leases") to operators of restaurant
         chains. Secured Equipment Leases will be funded from the proceeds of a
         loan of up to ten percent of the gross proceeds from the Company's
         current $150,000,000 offering.
    
2.       Basis of Presentation:
   
         The accompanying unaudited condensed consolidated financial statements
         have been prepared in accordance with the instructions to Form 10-Q and
         do not include all of the information and note disclosures required by
         generally accepted accounting principles. The financial statements
         reflect all adjustments, consisting of normal recurring adjustments,
         which are, in the opinion of management, necessary to a fair statement
         of the results for the interim periods presented. Operating results for
         the quarter and nine months ended September 30, 1996, may not be
         indicative of the results that may be expected for the year ending
         December 31, 1996. Amounts as of December 31, 1995, included in the
         financial statements, have been derived from audited financial
         statements as of that date.
    
         These unaudited financial statements should be read in conjunction with
         the financial statements and notes thereto included in the Company's
         Form 10-K for the year ended December 31, 1995.

         The Company was a development stage enterprise from May 2, 1994 through
         June 1, 1995. Since operations had not begun, activities through June
         1, 1995, were devoted to organization of the Company.

         The Company accounts for its 85.47% interest in CNL/Corral South Joint
         Venture using the consolidation method. Minority interest represents
         the minority joint venture partner's proportionate share of the equity
         in the Company's consolidated joint venture. All significant
         intercompany accounts and transactions have been eliminated.

                                      B-14

<PAGE>

   

                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
               CONTINUED Quarters and Nine Months Ended September
                                30, 1996 and 1995
    

2.       Basis of Presentation - Continued:

         Effective January 1, 1996, the Company adopted Statement of Financial
         Accounting Standards No. 121, "Accounting for the Impairment of
         Long-Lived Assets and for Long-Lived Assets to Be Disposed Of." The
         Statement requires that an entity review long-lived assets and certain
         identifiable intangibles, to be held and used, for impairment whenever
         events or changes in circumstances indicate that the carrying amount of
         the asset may not be recoverable. Adoption of this standard had no
         material effect on the Company's financial position or results of
         operations.

         Cash and Cash Equivalents - The Company considers all highly liquid
         investments with a maturity of three months or less when purchased to
         be cash equivalents. Cash and cash equivalents consist of demand
         deposits at commercial banks, certificates of deposit and money market
         funds (some of which are backed by government securities). Cash
         equivalents are stated at cost plus accrued interest, which
         approximates market value.

         Cash accounts maintained on behalf of the Company in demand deposits at
         commercial banks, money market funds and certificates of deposit may
         exceed federally insured levels; however, the Company has not
         experienced any losses in such accounts. The Company limits investment
         of temporary cash investments to financial institutions with high
         credit standing; therefore, management believes it is not exposed to
         any significant credit risk on cash and cash equivalents.
   
         Rents Paid in Advance - Rents paid in advance by lessees for future
         periods are deferred upon receipt and are recognized as revenues during
         the period in which the rental income is earned. Rents paid in advance
         include "interim rent" payments required to be paid under the terms of
         certain leases for construction properties, equal to a pre-determined
         rate times the amount funded by the Company during the period
         commencing with the effective date of the lease to the date minimum
         annual rent becomes payable. Once minimum annual rent becomes payable,
         the "interim rent" payments are amortized and recorded as income either
         (i) over the lease term so as to produce a constant periodic rate of
         return for leases accounted for using the direct financing method, or
         (ii) over the lease term using the straight-line method for leases
         accounted for using the operating method, whichever is applicable.
    
                                      B-15

<PAGE>

   

                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
               CONTINUED Quarters and Nine Months Ended September
                                30, 1996 and 1995


2.       Basis of Presentation - Continued:

         Interest Rate Swaps - Income or expense associated with interest rate
         swap agreements related to equipment financing is recognized on the
         accrual basis over the life of the swap agreement as an adjustment to
         interest expense.

         Earnings Per Share - Earnings per share are calculated based upon the
         weighted average number of shares of common stock outstanding during
         the period the Company was operational.

3.       Leases:

         The Company leases its land, buildings and equipment subject to Secured
         Equipment Leases to operators of national and regional fast-food,
         family-style and casual dining restaurants. The leases are accounted
         for under the provisions of Statement of Financial Accounting Standards
         No. 13, "Accounting for Leases." The leases relating to 73 of the
         Company's Properties have been classified as operating leases
         (including the leases relating to ten Properties under construction as
         of September 30, 1996) and the leases relating to nine Properties and
         four Secured Equipment Leases have been classified as direct financing
         leases. For the leases classified as direct financing leases, the
         building portions of the leases are accounted for as direct financing
         leases while the land portions of three of these leases are accounted
         for as operating leases.
    
4.       Land and Buildings on Operating Leases:

         Land and buildings on operating leases consisted of the following at:
<TABLE>
<CAPTION>
   
                                                                      September 30,             December 31,
                                                                          1996                      1995
<S> <C>
                  Land                                                $29,397,769              $ 8,890,471
                  Buildings                                            19,716,006               10,049,032
                                                                      -----------              -----------
                                                                       49,113,775               18,939,503
                  Less accumulated
                    depreciation                                         (423,115)                (100,318)
                                                                      -----------              -----------
                                                                       48,690,660               18,839,185
                  Construction in
                    progress                                            1,363,227                  884,541
                                                                      -----------              -----------

                                                                      $50,053,887              $19,723,726
                                                                      ===========              ===========
    
</TABLE>

                                      B-16

<PAGE>

   

                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
               CONTINUED Quarters and Nine Months Ended September
                                30, 1996 and 1995


4.       Land and Buildings on Operating Leases - Continued:

         Some leases provide for escalating guaranteed minimum rents throughout
         the lease term. Income from these scheduled rent increases is
         recognized on a straight-line basis over the terms of the leases. For
         the quarter and nine months ended September 30, 1996, the Company
         recognized $99,342 and $275,422, respectively, and for the quarter and
         nine months ended September 30, 1995, the Company recognized $8,984 and
         $9,034, respectively, of such rental income.

         The following is a schedule of future minimum lease payments to be
         received on the noncancellable operating leases at September 30, 1996:

                  1996                           $ 1,187,752
                  1997                             4,396,156
                  1998                             4,400,938
                  1999                             4,418,883
                  2000                             4,446,816
                  Thereafter                      65,292,354
                                                 -----------

                                                 $84,142,899

         These amounts do not include minimum lease payments that will become
         due when Properties under development are completed (See Note 12).
    
5.       Net Investment in Direct Financing Leases:

         The following lists the components of the net investment in direct
         financing leases at:
<TABLE>
<CAPTION>
   
                                                                    September 30,             December 31,
                                                                        1996                      1995
<S> <C>
                  Minimum lease payments
                    receivable                                       $ 20,935,800             $  2,498,881
                  Estimated residual
                    values                                                441,657                  343,740
                  Less unearned income                                (10,536,818)              (1,468,739)
                                                                     ------------             ------------

                  Net investment in
                    direct financing
                    leases                                           $ 10,840,639             $  1,373,882
                                                                     ============             ============
    
</TABLE>


                                      B-17

<PAGE>


   
                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
               CONTINUED Quarters and Nine Months Ended September
                               30, 1996 and 1995


5.       Net Investment in Direct Financing Leases - Continued:

         The following is a schedule of future minimum lease payments to be
         received on the direct financing leases at September 30, 1996:

                  1996                        $   432,805
                  1997                          1,736,012
                  1998                          1,736,012
                  1999                          1,736,012
                  2000                          1,739,331
                  Thereafter                   13,555,628
                                              -----------

                                              $20,935,800

6.       Mortgage Notes Receivable:

         In January 1996, in connection with the acquisition of land for 23
         Pizza Hut restaurants, the Company accepted a promissory note in the
         principal sum of $8,475,000, collateralized by a mortgage on the
         buildings on the 23 Pizza Hut Properties. The promissory note bears
         interest at a rate of 10.75% per annum and is being collected in 240
         equal monthly installments of $86,041. As of September 30, 1996,
         $8,425,423 was outstanding relating to this note, including $23,187 in
         accrued interest.

         In addition, in May 1996, in connection with the acquisition of land
         for 10 Pizza Hut restaurants, the Company accepted a promissory note in
         the principal sum of $3,888,000, collateralized by a mortgage on the
         buildings on the 10 Pizza Hut Properties. The promissory note bears
         interest at a rate of 10.75% per annum and is being collected in 240
         equal monthly installments of $39,472. As of September 30, 1996,
         $3,886,469 was outstanding relating to this note, including $12,520 in
         accrued interest.

         Statement of Financial Accounting Standards No. 107, "Disclosures About
         Fair Value of Financial Instruments," requires disclosure of the fair
         value of significant financial instruments. Management believes, based
         upon the current terms, that the estimated fair value of the Company's
         mortgage notes receivable as of September 30, 1996, was $12,311,892,
         the same as its carrying value.
    
                                      B-18

<PAGE>

   
    
   

                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
               CONTINUED Quarters and Nine Months Ended September
                                30, 1996 and 1995


7.       Note Payable:

         On March 5, 1996, the Company entered into a line of credit (the
         "Loan") and security agreement with a bank. The Loan is to be used by
         the Company to offer Secured Equipment Leases. The Loan provides that
         the Company will be able to receive advances of up to $15,000,000 until
         March 4, 1998. Generally, advances under the Loan will be fully
         amortizing term loans repayable in terms equal to the duration of the
         Secured Equipment Leases, but in no event greater than 72 months. In
         addition, advances for short-term needs (to acquire equipment to be
         leased under Secured Equipment Leases) may be requested in an aggregate
         amount which does not exceed the Revolving Sublimit (defined in the
         Loan as $1,000,000) and such advances may be repaid and readvanced;
         provided, however, that advances made pursuant to the Revolving
         Sublimit shall be converted to term loans the earlier of (i) the end of
         each 60 day period following the closing date (defined in the Loan as
         March 5, 1996), or (ii) when the aggregate amount outstanding equals or
         exceeds $1,000,000. Interest on advances made pursuant to the Revolving
         Sublimit shall be paid monthly in arrears. In addition, principal
         amounts under advances pursuant to the Revolving Sublimit, if not
         sooner paid or converted into term loans, shall be paid, together with
         any unpaid interest relating to such advances, to the bank on March 5,
         1998. Generally, all advances under the Loan will bear interest at
         either (i) a rate per annum equal to 215 basis points above the Reserve
         Adjusted LIBOR Rate (as defined in the Loan) or (ii) a rate per annum
         equal to the bank's prime rate, whichever the Company selects at the
         time advances are made. As a condition of obtaining the Loan, the
         Company agreed to grant to the bank a first security interest in the
         Secured Equipment Leases. In connection with the Loan, the Company
         incurred a commitment fee, legal fees and closing costs of $53,500.

         As of September 30, 1996, the Company had obtained seven advances
         totalling $2,417,572 relating to the Loan. In general, the advances are
         fully amortizing terms loans repayable over six years and bear interest
         at a rate per annum equal to 215 basis points above the Reserve
         Adjusted LIBOR Rate. The proceeds of the advances were used to fund
         Secured Equipment Leases at an aggregate cost of approximately
         $2,364,000 and to pay $53,500 in loan costs described above. As of
         September 30, 1996, $2,376,235 of principal was outstanding relating to
         the Loan, plus $11,238 of accrued interest.
    

                                      B-19

<PAGE>

   
    
   
                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
               CONTINUED Quarters and Nine Months Ended September
                                30, 1996 and 1995



7.       Note Payable - Continued:

         During the quarter ended September 30, 1996, the Company entered into
         interest rate swap agreements to reduce the impact of changes in
         interest rates on its floating rate long-term debt. At September 30,
         1996, the Company had outstanding two interest rate swap agreements
         with a commercial bank, having a total notional amount of approximately
         $2,206,000. Those agreements effectively change the Company's interest
         rate exposure on approximately $1,641,000 of the outstanding floating
         rate notes to a fixed nine percent per annum and approximately $565,000
         of the outstanding floating rate notes to a fixed rate of 8.75% per
         annum. The Company is exposed to credit loss in the event of
         nonperformance by the other party to the interest rate swap agreements.
         However, the Company does not anticipate nonperformance by the
         counterparty.

8.       Stock Issuance Costs:

         The Company has incurred certain expenses of its offering of shares,
         including commissions, marketing support and due diligence expense
         reimbursement fees, filing fees, legal, accounting, printing and escrow
         fees, which have been deducted from the gross proceeds of the offering.
         Preliminary costs incurred prior to raising capital were advanced by
         CNL Fund Advisors, Inc. (the "Advisor"). The Advisor has agreed to pay
         all organizational and offering expenses (excluding commissions and
         marketing support and due diligence expense reimbursement fees) which
         exceed three percent of the gross offering proceeds received from the
         sale of shares of the Company.

         As of September 30, 1996 and December 31, 1995, the Company had
         incurred a total of $12,736,871 and $6,423,671, respectively, in
         organizational and offering costs, including $8,236,871 and $3,076,333,
         respectively, in commissions and marketing support and due diligence
         expense reimbursement fees (see Note 10). Of these amounts as of
         September 30, 1996 and December 31, 1995, $12,716,871 and $6,403,671,
         respectively, has been treated as stock issuance costs and $20,000 has
         been treated as organization costs. The stock issuance costs have been
         charged to stockholders' equity subject to the three percent cap
         described above.
    
                                      B-20

<PAGE>


   
    
   

                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
               CONTINUED Quarters and Nine Months Ended September
                                30, 1996 and 1995


9.       Distributions:

         Distributions declared for the nine months ended September 30, 1996,
         represent approximately $3,015,000 of ordinary income and approximately
         $389,000 of return of capital to stockholders for federal income tax
         purposes. No amounts distributed to the stockholders for the nine
         months ended September 30, 1996, are required to be or have been
         treated by the Company as a return of capital for purposes of
         calculating the stockholders' return on their invested capital. The
         characterization for tax purposes of distributions declared for the
         nine months ended September 30, 1996, may not be indicative of the
         results that may be expected for the year ending December 31, 1996.

10.      Related Party Transactions:

         During the nine months ended September 30, 1996, the Company incurred
         $4,838,005 in selling commissions due to CNL Securities Corp. for
         services in connection with the offering of shares. A substantial
         portion of this amount (approximately $4,520,000) was or will be paid
         as commissions to other broker-dealers.

         In addition, CNL Securities Corp. is entitled to receive a marketing
         support and due diligence expense reimbursement fee equal to 0.5% of
         the total amount raised from the sale of shares, a portion of which may
         be reallowed to other broker-dealers. During the nine months ended
         September 30, 1996, the Company incurred $322,534 of such fees.

         The Advisor is entitled to receive acquisition fees for services in
         identifying the Properties and structuring the terms of the acquisition
         and leases of the Properties and structuring the terms of the Mortgage
         Loans equal to 4.5% of the total amount raised from the sale of shares.
         During the nine months ended September 30, 1996, the Company incurred
         $2,902,803 of such fees. Such fees are included in land and buildings
         on operating leases, net investment in direct financing leases and
         other assets.

         In connection with the acquisition of Properties that are being or have
         been constructed or renovated by affiliates, subject to approval by the
         Company's Board of Directors, the Company may incur
         development/construction management fees of generally five to ten
         percent of the cost of constructing or renovating a Property, payable
         to affiliates of the Company as acquisition fees. Such fees will be
         included in the purchase
    
                                      B-21

<PAGE>


   
    
   
                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
               CONTINUED Quarters and Nine Months Ended September
                                30, 1996 and 1995


10.      Related Party Transactions - Continued:

         price of Properties purchased from developers that are affiliates of
         the Company. During the quarter and nine months ended September 30,
         1996, the Company incurred $21,500 in development/construction
         management fees. No development/construction management fees were
         incurred for the quarter and nine months ended September 30, 1995.

         For negotiating Secured Equipment Leases and supervising the Secured
         Equipment Lease program, the Advisor will be entitled to receive from
         the Company a one-time secured equipment lease servicing fee of two
         percent of the purchase price of the equipment that is the subject of a
         Secured Equipment Lease. During the quarter and nine months ended
         September 30, 1996, the Company incurred $35,516 and $46,292,
         respectively, in secured equipment lease servicing fees. Such fees are
         included in net investment in direct financing leases and other assets.

         The Company and the Advisor have entered into an advisory agreement
         pursuant to which the Advisor will receive a monthly asset and mortgage
         management fee of one-twelfth of 0.60% of the Company's real estate
         asset value (generally, the total amount invested in the Properties as
         of the end of the preceding month, exclusive of acquisition fees and
         acquisition expenses), plus one-twelfth of .60% of the Company's total
         principal amount of the mortgage loans as of the end of the preceding
         month. The management fee, which will not exceed fees which are
         competitive for similar services in the same geographic area, may or
         may not be taken, in whole or in part as to any year, in the sole
         discretion of the Advisor. All or any portion of the management fee not
         taken as to any fiscal year shall be deferred without interest and may
         be taken in such other fiscal year as the Advisor shall determine.
         During the quarter and nine months ended September 30, 1996, the
         Company incurred $80,971 and $181,497, respectively, in total asset and
         mortgage management fees, $2,871 and $5,724, respectively, of which was
         capitalized as part of the cost of Properties under construction.
         During the quarter and nine months ended September 30, 1995, the
         Company incurred $5,400 in asset management fees, $1,536 of which was
         capitalized as part of the cost of building for Properties under
         construction.
    
                                      B-22

<PAGE>

   

                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
               CONTINUED Quarters and Nine Months Ended September
                                30, 1996 and 1995


10.      Related Party Transactions - Continued:

         The Advisor and its affiliates provide accounting and administrative
         services to the Company (including accounting and administrative
         services in connection with the offering of shares) on a day-to-day
         basis. For the nine months ended September 30, 1996 and 1995, the
         expenses incurred for these services were classified as follows:
<TABLE>
<CAPTION>

                                                                               1996                 1995
                                                                             --------             ------
<S> <C>
                  Stock issuance costs                                       $558,383             $515,772
                  General operating and
                    administrative expenses                                   236,191               20,504
                                                                             --------             --------

                                                                             $794,574             $536,276
                                                                             ========             ========
</TABLE>

         During the nine months ended September 30, 1996, the Company acquired
         three Properties for an aggregate purchase price of approximately
         $2,358,000 from affiliates of the Company. The affiliates had purchased
         and temporarily held title to these Properties in order to facilitate
         the acquisition of the Properties by the Company. Each Property was
         acquired at a cost equal to the cost of the Property to the affiliate
         (including carrying costs) due to the fact that these amounts were less
         than each Property's appraised value.
    
                                      B-23

<PAGE>

   

                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
               CONTINUED Quarters and Nine Months Ended September
                                30, 1996 and 1995


10.      Related Party Transactions - Continued:
    
         The due to related parties consisted of the following at:

   
<TABLE>
<CAPTION>

                                                                        September 30,            December 31,
                                                                            1996                     1995
<S> <C>
                  Due to the Advisor:
                    Expenditures incurred
                      on behalf of the
                      Company and account-
                      ing and administra-
                      tive services                                      $ 53,961                 $108,316
                    Acquisition fees                                      182,502                   45,118
                    Asset and mortgage
                      management fees                                          -                     9,108
                    Distributions                                              -                     3,332
                                                                         --------                 --------
                                                                          236,463                  165,874
                                                                         --------                 --------
                  Due to CNL Securities
                    Corp:
                      Commissions                                         144,397                   75,197
                      Marketing support
                        and due diligence
                        expense reimburse-
                        ment fees                                           9,629                    5,013
                                                                         --------                 --------
                                                                          154,026                   80,210
                                                                         --------                 --------

                  Other                                                        -                     2,500
                                                                         --------                 --------

                                                                         $390,489                 $248,584
                                                                         ========                 ========
    
</TABLE>

   
11.      Concentration of Credit Risk:

         The following schedule presents total rental and earned income from
         individual lessees, or affiliated groups of lessees, each representing
         more than ten percent of the Company's total rental and earned income
         for at least one of the quarters ended September 30:
<TABLE>
<CAPTION>

                                                                                 1996               1995
                                                                               --------           ------
<S> <C>
                  Castle Hill Holdings V,
                    L.L.C. and Castle Hill
                    Holdings VI, L.L.C.
                    ("Castle Hill")                                            $184,765           $     -
                  Golden Corral Corporation                                     143,214             37,568
                  Briad Restaurant Group, Inc.                                  129,775                 -
                  Corral Northeast, Inc.                                        113,182                 -
                  DenAmerica Corporation                                        109,270             18,977
                  Roasters Corp.                                                 52,754             29,387
                  Foodmaker, Inc.                                                41,115             33,591
</TABLE>
    
                                      B-24

<PAGE>

   

                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
               CONTINUED Quarters and Nine Months Ended September
                                30, 1996 and 1995
    

11.      Concentration of Credit Risk - Continued:

         During the quarter ended September 30, 1996, the Company also earned
         $330,880 in interest income from mortgage notes receivable under which
         Castle Hill is the borrower.

         In addition, the following schedule presents total rental and earned
         income from individual restaurant chains, each representing more than
         ten percent of the Company's total rental and earned income for at
         least one of the quarters ended September 30:
<TABLE>
<CAPTION>


                                                                                 1996               1995
                                                                               --------           ------
<S> <C>
                  Golden Corral Family
                    Steakhouse Restaurants                                     $306,106           $ 37,568
                  Pizza Hut                                                     184,765                 -
                  TGI Friday's                                                  129,775                 -
                  Denny's                                                       109,270             18,977
                  Boston Market                                                 108,111              3,265
                  Kenny Rogers' Roasters                                         52,754             29,387
                  Jack in the Box                                                41,115             33,591
</TABLE>
   
         Although the Company's Properties are geographically diverse and the
         Company's lessees operate a variety of restaurant concepts, failure of
         any one of these restaurant chains or any lessee or borrower that
         contributes more than ten percent of the Company's total income could
         significantly impact the results of operations of the Company. However,
         management believes that the risk of such a default is reduced due to
         the essential or important nature of these Properties for the on-going
         operations of the lessees and borrowers.

         It is expected that the percentage of total rental and earned income
         contributed by these lessees, borrowers and restaurant chains will
         decrease as additional Properties are acquired and leased in 1996 and
         subsequent years.

    
   
12.      Commitments:

         The Company has entered into various development agreements with
         tenants which provide terms and specifications for the construction of
         buildings the tenants have agreed to lease once construction is
         completed. The agreements provide a maximum amount of development costs
         (including the purchase price of the land and closing costs) to be paid
         by the Company. The aggregate maximum development costs the Company has
         agreed to pay is approximately $12,162,800, of which approximately
         $6,976,000 in land and other costs had been
    
                                      B-25

<PAGE>

   

                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
               CONTINUED Quarters and Nine Months Ended September
                                30, 1996 and 1995


12.      Commitments - Continued:

         incurred as of September 30, 1996. The buildings currently under
         construction are expected to be operational by February 1997. In
         connection with the purchase of each Property, the Company, as lessor,
         entered into a long-term, triple-net lease agreement.

         In August 1996, the Company entered into a temporary Secured Equipment
         Lease, as lessor, with an operator of a family-style restaurant. In
         connection therewith, the Company provided initial funding of $102,570
         for the equipment. The Company has agreed to fund the remaining balance
         of the equipment purchase price of approximately $191,000. Upon funding
         the balance, which is expected to occur in December 1996, the Company
         will enter into a final Secured Equipment Lease. Until a final Secured
         Equipment Lease is entered into, the tenant will pay monthly rent in
         accordance with the temporary lease.

13.      Subsequent Events:

         During the period October 1, 1996 through November 5, 1996, the Company
         received subscription proceeds for an additional 1,315,769 shares
         ($13,157,688) of common stock.

         Subsequent to September 30, 1996, the Company declared distributions of
         $615,914 and $683,758, respectively, or $.059375 per share of common
         stock, payable in December 1996, to stockholders of record on October
         1, 1996 and November 1, 1996, respectively.

         During the period October 1, 1996 through November 5, 1996, the Company
         acquired two Properties (both of which are undeveloped land on which
         restaurants are being constructed) for cash at a total cost of
         approximately $940,934, excluding closing and development costs. The
         development costs (including the purchase of the land and closing
         costs) to be paid by the Company relating to the two properties under
         construction are estimated to be approximately $2,253,000. The
         buildings under construction are expected to be operational by February
         1997. In connection with the purchase of each Property, the Company, as
         lessor, entered into a long-term, triple-net lease agreement.

         On November 1, 1996, the Company filed a registration statement with
         the Securities and Exchange Commission in connection with the proposed
         sale by the Company of up to 27,500,000 shares of common stock in a
         public offering (the
    
                                      B-26

<PAGE>


   
                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
               CONTINUED Quarters and Nine Months Ended September
                                30, 1996 and 1995


13.      Subsequent Events - Continued:

         "Subsequent Offering") expected to commence immediately following the
         termination of the Company's current $150,000,000 offering. Until such
         time, if any, as the stockholders approve an increase in the number of
         authorized shares of Common Stock of the Company, the subsequent
         offering will be limited to 4,800,000 shares.

                                      B-27
    
<PAGE>

                        Report of Independent Accountants


To the Board of Directors
CNL American Properties Fund, Inc.

We have audited the accompanying consolidated balance sheets of CNL American
Properties Fund, Inc. (a Maryland corporation) and its subsidiary as of December
31, 1995 and 1994, and the related consolidated statements of earnings,
stockholders' equity, and cash flows for the year ended December 31, 1995 and
for the period May 2, 1994 (date of inception) through December 31, 1994, and
the related financial statement schedule. These financial statements and
financial statement schedule are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements and
financial statement schedule based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of CNL American
Properties Fund, Inc. and its subsidiary as of December 31, 1995 and 1994, and
the consolidated results of their operations and their cash flows for the year
ended December 31, 1995 and for the period May 2, 1994 (date of inception)
through December 31, 1994 in conformity with generally accepted accounting
principles. In addition, in our opinion, the financial statement schedule
referred to above, when considered in relation to the basic financial statements
taken as a whole presents fairly, in all material respects, the information
required to be included therein.


                                                   COOPERS & LYBRAND L.L.P.



Orlando, Florida
January 22, 1996

                                      B-28

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>

                                                                                          December 31,
              ASSETS                                                               1995                  1994
              ------                                                           -----------            -------
<S> <C>
Land and buildings on operating leases,
  less accumulated depreciation                                                $19,723,726            $        -
Net investment in direct financing lease                                         1,373,882                     -
Cash and cash equivalents                                                       11,508,445                    945
Receivables                                                                        113,613                     -
Prepaid expenses                                                                     8,090                     -
Organization costs, less accumulated
  amortization of $2,318 in 1995                                                    17,682                     -
Accrued rental income                                                               39,142                     -
Deferred offering costs                                                                 -                 928,640
Other assets                                                                       818,504                     -
                                                                               -----------            ----------

                                                                               $33,603,084            $   929,585
                                                                               ===========            ===========

  LIABILITIES AND STOCKHOLDERS' EQUITY

Accrued construction costs payable                                             $ 1,058,825            $        -
Accounts payable and accrued expenses                                               79,904                424,324
Escrowed real estate taxes payable                                                   9,696                     -
Due to related parties                                                             248,584                305,261
Rents paid in advance                                                               25,351                     -
                                                                               -----------            ----------
      Total liabilities                                                          1,422,360                729,585
                                                                               -----------            -----------

Minority interest                                                                  200,076                     -
                                                                               -----------            ----------

Commitments (Note 12)

Stockholders' equity:
  Preferred stock, without par value.
    Authorized and unissued 3,000,000
    shares in 1995                                                                      -                      -
  Excess shares, $.01 par value per share.
    Authorized and unissued 23,000,000
    shares in 1995                                                                      -                      -
  Common stock, $.01 par value per share.
    Authorized 20,000,000 and 100,000
    shares, respectively, issued and
    outstanding 3,865,416 and 20,000,
    respectively                                                                    38,654                    200
  Capital in excess of par value                                                32,211,833                199,800
  Accumulated distributions in excess of
    net earnings                                                                  (269,839)                    -
                                                                               -----------            ----------
      Total stockholders' equity                                                31,980,648                200,000
                                                                               -----------            -----------

                                                                               $33,603,084            $   929,585
                                                                               ===========            ===========


</TABLE>
          See accompanying notes to consolidated financial statements.

                                      B-29

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

                       CONSOLIDATED STATEMENTS OF EARNINGS



<TABLE>
<CAPTION>
                                                                                                     May 2, 1994
                                                                                                      (Date of
                                                                                                        Inception)
                                                                               Year Ended              through
                                                                              December 31,           December 31,
                                                                                  1995                   1994
                                                                              ------------           -------------
<S> <C>
Revenues:
  Rental income from operating
    leases                                                                    $  498,817             $       -
  Earned income from direct financing
    lease                                                                         28,935                     -
  Contingent rental income                                                        12,024                     -
  Interest                                                                       119,355                     -
                                                                              ----------             ---------
                                                                                 659,131                     -
                                                                              ----------             ---------

Expenses:
  General operating and
    administrative                                                               134,759                     -
  Professional services                                                            8,119                     -
  Asset management fee to
    related party                                                                 23,078                     -
  State taxes                                                                     20,189                     -
  Depreciation and amorti-
    zation                                                                       104,131                     -
                                                                              ----------             ---------
                                                                                 290,276                     -
                                                                              ----------             ---------

Earnings Before Minority Interest in
  Income of Consolidated Joint Venture                                           368,855                     -

Minority Interest in Income of
  Consolidated Joint Venture                                                         (76)                    -
                                                                              ----------             ---------

Net Earnings                                                                  $  368,779             $       -
                                                                              ==========             =========

Earnings Per Share of Common
  Stock                                                                       $      .19             $       -
                                                                              ==========             =========

Weighted Average Number of
  Shares of Common Stock
  Outstanding                                                                  1,898,350                     -
                                                                              ==========             =========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      B-30

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                      Year Ended December 31, 1995 and the
                 Period May 2, 1994 (Date of Inception) through
                                December 31, 1994
<TABLE>
<CAPTION>


                                                                                     Accumulated
                                                                                    distributions
                                        Common stock             Capital in           in excess
                                    Number          Par           excess of             of net
                                  of shares        value          par value            earnings          Total
<S> <C>
Balance at
  May 2, 1994                             -       $    -         $        -           $      -        $        -

Sale of common
  stock to CNL
  Fund Advisors,
  Inc.                                20,000          200            199,800                 -            200,000
                                  ----------      -------        -----------          ---------       -----------

Balance at
  December 31, 1994                   20,000          200            199,800                 -            200,000

Subscriptions
  received for
  common stock
  through public
  offering and
  distribution
  reinvestment plan                3,845,416       38,454         38,415,704                 -         38,454,158

Stock issuance costs                      -            -          (6,403,671)                -         (6,403,671)

Net earnings                              -            -                  -             368,779           368,779

Distributions
  declared ($.03
  to $.06 per
  share)                                  -            -                  -            (638,618)         (638,618)
                                  ----------      -------        -----------          ---------       -----------

Balance at
  December 31, 1995                3,865,416      $38,654        $32,211,833          $(269,839)      $31,980,648
                                  ==========      =======        ===========          =========       ===========

          See accompanying notes to consolidated financial statements.

                                      B-31

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS


</TABLE>
<TABLE>
<CAPTION>

                                                                                                     May 2, 1994
                                                                                                      (Date of
                                                                                                        Inception)
                                                                               Year Ended              through
                                                                              December 31,           December 31,
                                                                                  1995                   1994
                                                                              ------------           ------------
<S> <C>
Increase (Decrease) in Cash and Cash
  Equivalents:

    Cash Flows From Operating Activities:
      Cash received from tenants                                              $    492,488           $         -
      Cash paid for expenses                                                      (113,384)                    -
      Interest received                                                            119,355                     -
                                                                              ------------           -----------
          Net cash provided by operating
            activities                                                             498,459                     -
                                                                              ------------           -----------

    Cash Flows From Investing Activities:
      Additions to land and buildings on
        operating leases                                                       (18,835,969)                    -
      Increase in net investment in
        direct financing lease                                                  (1,364,960)                    -
      Increase in other assets                                                    (628,142)                    -
                                                                              ------------           -----------
          Net cash used in investing
            activities                                                         (20,829,071)                    -
                                                                              ------------           -----------

    Cash Flows From Financing Activities:
      Reimbursement of acquisition, organi-
        zation and stock issuance costs paid
        by related parties on behalf of the
        Company                                                                 (2,500,056)              (199,036)
      Contribution from minority interest
        of consolidated joint venture                                              200,000                     -
      Sale of common stock to CNL Fund
        Advisors, Inc.                                                                  -                 200,000
      Subscriptions received from stock-
        holders                                                                 38,454,158                     -
      Distributions to stockholders                                               (635,286)                    -
      Payment of stock issuance costs                                           (3,680,704)                   (19)
                                                                              ------------           ------------
          Net cash provided by financing
            activities                                                          31,838,112                    945
                                                                              ------------           ------------

Net Increase in Cash and Cash Equivalents                                       11,507,500                    945

Cash and Cash Equivalents at Beginning of
  Period                                                                               945                     -
                                                                              ------------           -----------

Cash and Cash Equivalents at End of Period                                    $ 11,508,445           $        945
                                                                              ============           ============



</TABLE>
          See accompanying notes to consolidated financial statements.

                                      B-32

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED


<TABLE>
<CAPTION>

                                                                                                     May 2, 1994
                                                                                                      (Date of
                                                                                                        Inception)
                                                                               Year Ended              through
                                                                              December 31,           December 31,
                                                                                  1995                   1994
                                                                              ------------           --------
<S> <C>
Reconciliation of Net Earnings to Net Cash
  Provided by Operating Activities:

    Net earnings                                                              $    368,779           $         -
                                                                              ------------           -----------
    Adjustments to reconcile net earnings
      to net cash provided by operating
      activities:
        Depreciation                                                               100,318                     -
        Amortization                                                                 3,813                     -
        Increase in receivables                                                    (44,749)                    -
        Decrease in net investment in direct
          financing lease                                                            1,078                     -
        Increase in prepaid expenses                                                (8,090)                    -
        Increase in accrued rental income                                          (39,142)                    -
        Increase in accounts payable and
          accrued expenses                                                          38,461                     -
        Increase in escrowed real estate
          taxes payable                                                              9,696                     -
        Increase in due to related parties,
          excluding reimbursement of acqui-
          sition, organization and stock
          issuance costs paid on behalf
          of the Company                                                            42,868                     -
        Increase in rents paid in advance                                           25,351                     -
        Increase in minority interest                                                   76                     -
                                                                              ------------           -----------
            Total adjustments                                                      129,680                     -
                                                                              ------------           -----------

Net Cash Provided by Operating Activities                                     $    498,459           $         -
                                                                              ============           ===========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      B-33

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

<TABLE>
<CAPTION>

                                                                                                     May 2, 1994
                                                                                                      (Date of
                                                                                                        Inception)
                                                                               Year Ended              through
                                                                              December 31,           December 31,
                                                                                  1995                   1994
                                                                              ------------           --------
<S> <C>
Supplemental Schedule of Non-Cash
  Investing and Financing Activities:

    Related parties paid certain acquisition,
    organization and stock issuance
      costs on behalf of the Company as follows:
        Acquisition costs                                                     $    131,629           $         -
        Organization costs                                                          20,000                     -
        Stock issuance costs                                                     2,084,145                461,866
                                                                              ------------           ------------

                                                                              $  2,235,774           $    461,866
                                                                              ============           ============

    Land, building and other costs
      incurred and unpaid at end of
      period                                                                  $  1,127,167           $         -
                                                                              ============           ===========

    Commissions, marketing support and
      due diligence expense reimbursement
      fee, and other stock issuance costs
      incurred and unpaid at end of period                                    $    176,937           $    729,585
                                                                              ============           ============

    Distributions declared and unpaid at
      end of period                                                           $      3,332           $         -
                                                                              ============           ===========




</TABLE>
          See accompanying notes to consolidated financial statements.

                                      B-34

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                   Year Ended December 31, 1995 and the Period
                     May 2, 1994 (Date of Inception) through
                                December 31, 1994


1.       Significant Accounting Policies:

         Organization and Nature of Business - CNL Income Fund, Inc. (the
         "Company") was organized in Maryland on May 2, 1994. Effective December
         6, 1994, the Company changed its name to CNL Investment Fund, Inc. and
         effective February 1, 1995, the Company changed its name to CNL
         American Properties Fund, Inc. The Company was organized primarily for
         the purpose of acquiring, directly or indirectly through joint venture
         or co-tenancy arrangements, restaurant properties (the "Properties") to
         be leased on a long-term, triple-net basis to operators of certain
         national and regional fast-food, family-style and casual dining
         restaurant chains. To a lesser extent, the Company intends to offer
         furniture, fixtures and equipment financing ("Secured Equipment
         Leases") to operators of restaurant chains. The Company may provide
         financing (the "Mortgage Loans") for the purchase of buildings,
         generally be tenants that lease the underlying land from the Company.
         Secured Equipment Leases will be funded from the proceeds of a loan of
         up to ten percent of the gross offering proceeds which the Company
         intends to obtain.

         The Company was a development stage enterprise from May 2, 1994 through
         June 1, 1995. Since operations had not begun, activities through June
         1, 1995, were devoted to organization of the Company.

         Principles of Consolidation - The Company accounts for its expected 76
         percent interest in CNL/Corral South Joint Venture, a Florida general
         partnership, under the full consolidation method. Minority interest
         represents the minority joint venture partner's proportionate share of
         the equity in the Company's consolidated subsidiary. All significant
         intercompany accounts and transactions have been eliminated.

         Land and Buildings on Operating Leases - Land and buildings on
         operating leases are stated at cost. Buildings are depreciated on the
         straight-line method over their estimated useful life of 30 years. When
         the Properties are sold, the related cost and accumulated depreciation
         will be removed from the accounts and gains or losses from sale will be
         reflected in income. The Properties will be written down to net
         realizable value in the event management believes that the

                                      B-35

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1995 and the Period
                     May 2, 1994 (Date of Inception) through
                                December 31, 1994


1.       Significant Accounting Policies - Continued:

         undepreciated cost cannot be recovered through operations. Management
         determines whether an impairment in value has occurred by comparing the
         estimated undiscounted cash flows with the carrying cost of the
         individual Properties.

         Acquisition Fees and Miscellaneous Acquisition Expenses Acquisition
         fees and miscellaneous acquisitions expenses attributable to the
         Company's investment in Properties are capitalized and allocated to
         land and buildings on operating leases, net investment in direct
         financing lease and other assets (See Note 6).

         Lease Accounting - The leases are accounted for under either the direct
         financing or the operating methods. Such methods are described below:

                  Direct financing method - The lease accounted for under the
                  direct financing method is recorded at its net investment(See
                  Note 5). Unearned income is deferred and amortized to income
                  over the lease term so as to produce a constant periodic rate
                  of return on the Company's net investment in the lease.

                  Operating method - Land and buildings are recorded at cost,
                  revenue is recognized as rentals are earned and depreciation
                  is charged to operations as incurred. When scheduled rentals
                  vary during the lease term, income is recognized on a
                  straight-line basis so as to produce a constant periodic rent.
                  Accrued rental income is the aggregate difference between the
                  scheduled rents which vary during the lease term and the
                  income recognized on a straight-line basis.

         Cash and Cash Equivalents - The Company considers all highly liquid
         investments with a maturity of three months or less when purchased to
         be cash equivalents. Cash and cash equivalents consist of demand
         deposits at commercial banks and money market funds (some of which are
         backed by government securities). Cash equivalents are stated at cost
         plus accrued interest, which approximates market value.

                                      B-36

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1995 and the Period
                     May 2, 1994 (Date of Inception) through
                                December 31, 1994


1.       Significant Accounting Policies - Continued:

         Cash accounts maintained on behalf of the Company in demand deposits at
         commercial banks and money market funds may exceed federally insured
         levels; however, the Company has not experienced any losses in such
         accounts. The Company limits investment of temporary cash investments
         to financial institutions with high credit standing; therefore,
         management believes it is not exposed to any significant credit risk on
         cash and cash equivalents.

         Organization Costs - Organization costs are amortized over five years
         using the straight-line method.

         Income Taxes - The Company intends to make an election to be taxed as a
         real estate investment trust ("REIT") under Sections 856 through 860 of
         the Internal Revenue Code commencing with its taxable year ended
         December 31, 1995. If the Company qualifies as a REIT, the Company
         generally will not be subject to federal corporate income tax to the
         extent it distributes its REIT taxable income to its stockholders, so
         long as it distributes at least 95 percent of its REIT taxable income.
         Accordingly, no provision for federal income taxes has been made in the
         consolidated financial statements. REITs are subject to a number of
         other organizational and operational requirements. Even if the Company
         qualifies as a REIT, it may be subject to certain state and local taxes
         on its income and property, and federal income and excise taxes on its
         undistributed income.

         Earnings Per Share - Earnings per share are calculated based upon the
         weighted average number of shares of common stock outstanding during
         the period the Company was operational.

         Use of Estimates - Management of the Company has made a number of
         estimates and assumptions relating to the reporting of assets and
         liabilities and the disclosure of contingent assets and liabilities to
         prepare these financial statements in conformity with generally
         accepted accounting principles. Actual results could differ from those
         estimates.

                                      B-37

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1995 and the Period
                     May 2, 1994 (Date of Inception) through
                                December 31, 1994


1.       Significant Accounting Policies - Continued:

         New Accounting Standard - In March 1995, the Financial Accounting
         Standards Board issued Statement of Financial Accounting Standards No.
         121, Accounting for the Impairment of Long-Lived Assets and for
         Long-Lived Assets to Be Disposed Of. The Statement, which is effective
         for fiscal years beginning after December 15, 1995, requires that an
         entity review long-lived assets and certain identifiable intangibles,
         to be held and used, for impairment whenever events or changes in
         circumstances indicate that the carrying amount of the asset may not be
         recoverable. The Company will adopt this standard in 1996. Adoption of
         this standard currently would not have had a material effect on the
         Company's financial position or results of operations.

2.       Public Offering:

         The Company has filed a currently effective registration statement on
         Form S-11 with the Securities and Exchange Commission.

         A maximum of 10,000,000 shares ($100,000,000) may be sold, and if the
         managing dealer exercises its option (in the event the offering is
         oversubscribed) to sell an additional 5,000,000 shares ($50,000,000), a
         maximum of 15,000,000 shares ($150,000,000) may be sold. In addition,
         the Company has registered an additional 1,500,000 shares ($15,000,000)
         which is available only to stockholders who elect to participate in the
         Company's reinvestment plan. The Company has adopted a reinvestment
         plan pursuant to which stockholders may elect to have the full amount
         of their cash distributions from the Company reinvested in additional
         shares of common stock of the Company. As of December 31, 1995, the
         Company had received subscription proceeds of $38,454,158 (3,845,416
         shares), including $50,790 (5,079 shares) through the reinvestment
         plan.

3.       Leases:

         The Company leases its land and buildings primarily to operators or
         franchisees of national and regional fast-food, family-style and casual
         dining restaurants. The leases are accounted for under the provisions
         of the Statement of

                                      B-38

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1995 and the Period
                     May 2, 1994 (Date of Inception) through
                                December 31, 1994


3.       Leases - Continued:

         Financial Accounting Standards No. 13, Accounting for Leases. As of
         December 31, 1995, 17 of the leases have been classified as operating
         leases and one lease has been classified as a direct financing lease.
         Substantially all leases have initial terms of 15 to 20 years (expiring
         between 2007 and 2015) and provide for minimum rentals. In addition,
         all of the leases provide for contingent rentals and/or scheduled rent
         increases over the terms of the leases. Each tenant also pays all
         property taxes and assessments, fully maintains the interior and
         exterior of the building and carries insurance coverage for public
         liability, property damage, fire and extended coverage. The lease
         options generally allow tenants to renew the leases for two to four
         successive five-year periods subject to the same terms and conditions
         as the initial lease.

4.       Land and Buildings on Operating Leases:

         Land and buildings on operating leases consisted of the following at
         December 31:
<TABLE>
<CAPTION>

                                                                           1995                   1994
                                                                        -----------            -------
<S> <C>
                  Land                                                  $ 8,890,471            $        -
                  Buildings                                              10,049,032                     -
                                                                        -----------            ----------
                                                                         18,939,503                     -
                  Less accumulated depreci-
                    ation                                                  (100,318)                    -
                                                                        -----------            ----------
                                                                         18,839,185                     -
                  Construction in progress                                  884,541                     -
                                                                        -----------            ----------

                                                                        $19,723,726            $        -
                                                                        ===========            ==========
</TABLE>

         Some leases provide for escalating guaranteed minimum rents throughout
         the lease term. Income from these scheduled rent increases is
         recognized on a straight-line basis over the terms of the leases. For
         the year ended December 31, 1995, the Company recognized $39,142 of
         such rental income.

                                      B-39

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1995 and the Period
                     May 2, 1994 (Date of Inception) through
                                December 31, 1994


4.       Land and Buildings on Operating Leases - Continued:

         The following is a schedule of future minimum lease payments to be
         received on the noncancellable operating leases at December 31, 1995:

                  1996                   $ 1,814,981
                  1997                     1,820,348
                  1998                     1,825,130
                  1999                     1,831,824
                  2000                     1,841,123
                  Thereafter              23,444,157
                                         -----------
                                         $32,577,563
                                        ============

         These amounts do not include minimum lease payments that will become
         due when Properties under development or renovation are completed (See
         Note 12).

5.       Net Investment in Direct Financing Lease:

         The following lists the components of the net investment in direct
         financing lease at December 31:
<TABLE>
<CAPTION>

                                                                            1995                  1994
                                                                        -----------            -------
<S> <C>
                  Minimum lease payments
                    receivable                                          $ 2,498,881            $        -
                  Estimated residual value                                  343,740                     -
                  Less unearned income                                   (1,468,739)                    -
                                                                        -----------            ----------

                  Net investment in direct
                    financing lease                                     $ 1,373,882            $        -
                                                                        ===========            ==========
</TABLE>

         The following is a schedule of future minimum lease payments to be
         received on the direct financing lease at December 31, 1995:

                  1996                        $  196,183
                  1997                           195,997
                  1998                           195,997
                  1999                           195,997
                  2000                           199,264
                  Thereafter                   1,515,443
                                              ----------

                                              $2,498,881

                                      B-40

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1995 and the Period
                     May 2, 1994 (Date of Inception) through
                                December 31, 1994


6.       Other Assets:

         Other assets totalling $818,504 at December 31, 1995, consisted of
         acquisition fees and miscellaneous acquisition costs in the amount of
         $806,504 which will be allocated to future Properties and $12,000 of
         other assets.

7.       Capitalization:

         The Company's Board of Directors has authorized a total of 46,000,000
         shares of capital stock, consisting of 20,000,000 shares of common
         stock, $.01 par value per share, 3,000,000 shares of preferred stock,
         and 23,000,000 shares of excess stock, $.01 par value per share. Of the
         23,000,000 excess shares, 20,000,000 are issuable in exchange for
         common stock and 3,000,000 are issuable in exchange for preferred
         stock.

8.       Stock Issuance Costs:

         The Company has incurred certain expenses of its offering of shares,
         including commissions, marketing support and due diligence expense
         reimbursement fees, filing fees, legal, accounting, printing and escrow
         fees, which have been deducted from the gross proceeds of the offering.
         Preliminary costs incurred prior to raising capital were advanced by an
         affiliate of the Company, CNL Fund Advisors, Inc. (the "Advisor"). The
         Advisor has agreed to pay all organizational and offering expenses
         (excluding commissions and marketing support and due diligence expense
         reimbursement fees) which exceed three percent of the gross offering
         proceeds received from the sale of shares of the Company.

         As of December 31, 1995, the Company had incurred $6,423,671 in
         organizational and offering costs, including $3,076,333 in commissions
         and marketing support and due diligence expense reimbursement fees (see
         Note 10). Of this amount $6,403,671 has been treated as stock issuance
         costs and $20,000 has been treated as organization costs. The stock
         issuance costs have been charged to stockholders' equity subject to the
         three percent cap described above.

                                      B-41

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                  Year Ended December 31, 1995 and the Period
                    May 2, 1994 (Date of Inception) through
                               December 31, 1994


9.       Distributions:

         For the year ended December 31, 1995, 59.82% of the distributions
         received by stockholders were considered to be ordinary income and
         40.18% were considered a return of capital for federal income tax
         purposes. No amounts distributed to stockholders for the year ended
         December 31, 1995, are required to be or have been treated by the
         Company as a return of capital for purposes of calculating the
         stockholders' return on their invested capital.

10.      Related Party Transactions:

         Certain directors and officers of the Company hold similar positions
         with the Advisor and the managing dealer, CNL Securities Corp. In
         addition, as of December 31, 1994, the Advisor was the sole stockholder
         of the Company.

         CNL Securities Corp. is entitled to receive selling commissions
         amounting to 7.5% of the total amount raised from the sale of shares
         for services in connection with the formation of the Company and the
         offering of shares, a substantial portion of which has been or will be
         paid as commissions to other broker-dealers. As of December 31, 1995,
         the Company had incurred $2,884,062 of such fees, of which
         approximately $2,682,303 was paid by CNL Securities Corp. as
         commissions to other broker-dealers.

         In addition, CNL Securities Corp. is entitled to receive a marketing
         support and due diligence expense reimbursement fee equal to 0.5% of
         the total amount raised from the sale of shares, a portion of which may
         be reallowed to other broker-dealers. As of December 31, 1995, the
         Company had incurred $192,271 of such fees.

         CNL Securities Corp. will also receive a soliciting dealer servicing
         fee payable annually by the Company beginning on December 31 of the
         year following the year in which the offering terminates in the amount
         of 0.20% of the stockholders' investment in the Company. CNL Securities
         Corp. in turn may reallow all or a portion of such fee to soliciting
         dealers whose clients held shares on such date. The Company, however,
         may pay the soliciting dealer servicing fee directly to any soliciting
         dealer exempt from registration as a broker-dealer and whose clients
         held shares on such date. As of December 31, 1995, no such fees had
         been incurred.

                                      B-42

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1995 and the Period
                     May 2, 1994 (Date of Inception) through
                                December 31, 1994


10.      Related Party Transactions - Continued:

         The Advisor is entitled to receive acquisition fees for services in
         identifying the Properties and structuring the terms of the acquisition
         and leases of the Properties equal to 4.5% of the total amount raised
         from the sale of shares. As of December 31, 1995, the Company had
         incurred $1,730,437 of such fees.

         In connection with the acquisition of Properties that have been
         constructed or renovated by affiliates, subject to approval by the
         Company's Board of Directors, the Company may incur
         development/construction management fees of generally five to ten
         percent of the cost of constructing or renovating a Property, payable
         to affiliates of the Company as acquisition fees. Such fees will be
         included in the purchase price of Properties purchased from developers
         that are affiliates of the Company. As of December 31, 1995, no such
         fees had been incurred by the Company.

         In connection with the acquisition of Properties from affiliated or
         unaffiliated developers, to whom affiliates of the Company have
         provided construction financing, subject to approval by the Company's
         Board of Directors, the Company may incur construction financing fees,
         payable to affiliates of the Company as acquisition fees. Such fees
         will be in an amount equal to generally one to two percent of the total
         amount of each loan plus the difference determined by applying an
         annual percentage rate of generally 1.5 to three percent throughout the
         duration of the loan to the outstanding amount of the loan. Such fees
         will be included in the purchase price of the Properties purchased from
         developers that receive such loans. As of December 31, 1995, no such
         fees had been incurred by the Company.

         The total of all acquisition fees (including development/construction
         management fees to affiliates and construction financing fees to
         affiliates described above) and acquisition expenses shall be
         reasonable and shall not exceed an amount equal to six percent of the
         real estate asset value of a Property (as defined in the Company's
         Articles of Incorporation), or in the case of a Mortgage Loan, six
         percent of funds advanced, unless a majority of the Board of Directors
         (including a majority of the independent directors) approves

                                      B-43

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1995 and the Period
                     May 2, 1994 (Date of Inception) through
                                December 31, 1994


10.      Related Party Transactions - Continued:

         fees in excess of these limits subject to a determination that the
         transaction is commercially competitive, fair and reasonable to the
         Company.

         For negotiating Secured Equipment Leases and supervising the Secured
         Equipment Lease program, the Advisor will be entitled to receive from
         the Company a one-time secured equipment lease servicing fee of two
         percent of the purchase price of the Equipment that is the subject of a
         Secured Equipment Lease. As of December 31, 1995, no secured equipment
         lease servicing fees had been incurred.

         The Company and the Advisor have entered into an advisory agreement
         pursuant to which the Advisor will receive a monthly asset management
         fee of one-twelfth of 0.60% of the Company's real estate asset value
         (generally, the total amount invested in the Properties as of the end
         of the preceding month, exclusive of acquisition fees and acquisition
         expenses). The asset management fee, which will not exceed fees which
         are competitive for similar services in the same geographic area, may
         or may not be taken, in whole or in part as to any year, in the sole
         discretion of the Advisor. All or any portion of the management fee not
         taken as to any fiscal year shall be deferred without interest and may
         be taken in such other fiscal year as the Advisor shall determine. As
         of December 31, 1995, the Company had incurred $27,950 of such fees,
         $4,872 of which has been capitalized as part of the cost of building
         for Properties under construction.

         Prior to such time, if any, as shares of the Company's common stock are
         listed on a national securities exchange or over-the-counter market,
         the Advisor is entitled to receive a deferred, subordinated real estate
         disposition fee, payable upon the sale of one or more Properties based
         on the lesser of one-half of a competitive real estate commission or
         three percent of the sales price if the Advisor provides a substantial
         amount of services in connection with the sale. The real estate
         disposition fee is payable only after the stockholders receive
         distributions equal to the sum of an annual, aggregate, cumulative,
         noncompounded eight percent return on their invested capital, excluding
         distributions attributable to proceeds of the sale of a Property

                                      B-44

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1995 and the Period
                     May 2, 1994 (Date of Inception) through
                                December 31, 1994


10.      Related Party Transactions - Continued:

         ("Stockholders' 8% Return") plus their aggregate invested capital. No
         deferred, subordinated real estate disposition fees have been incurred
         to date.

         A subordinated share of net sales proceeds will be paid to the Advisor
         upon the sale of one or more Properties or Secured Equipment Leases in
         an amount equal to ten percent of net sales proceeds. This amount will
         be paid only after the stockholders receive distributions equal to the
         sum of the stockholders' aggregate invested capital and the
         Stockholders 8% Return. As of December 31, 1995, no such payments have
         been made to the Advisor.

         The Advisor and its affiliates provide accounting and administrative
         services to the Company (including accounting and administrative
         services in connection with the offering of shares) on a day-to-day
         basis. For the year ended December 31, 1995 and the period May 2, 1994
         (date of inception) through December 31, 1994, the expenses incurred
         for these services were classified as follows:
<TABLE>
<CAPTION>

                                                                                                 May 2, 1994
                                                                                                  (Date of
                                                                                                    Inception)
                                                                          Year Ended               through
                                                                         December 31,            December 31,
                                                                             1995                    1994
                                                                         ------------            --------
<S> <C>
                  Deferred offering
                    costs                                                $     -                  $ 42,431
                  Stock issuance costs                                    714,674                       -
                  General operating
                    and administrative
                    expenses                                               68,016                       -
                                                                         --------                 -------

                                                                         $782,690                 $ 42,431
                                                                         ========                 ========
</TABLE>

         During the year ended December 31, 1995, the Company acquired nine
         Properties for an aggregate purchase price of approximately $6,621,000
         from affiliates of the Company. The affiliates had purchased and
         temporarily held title to these Properties in order to facilitate the
         acquisition of the Properties by the Company. Each Property was
         acquired at a

                                      B-45

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1995 and the Period
                     May 2, 1994 (Date of Inception) through
                                December 31, 1994


10.      Related Party Transactions - Continued:

         cost no greater than the lesser of the cost of the Property to the
         affiliate (including carrying costs) or the Property's appraised value.

         The due to related parties consisted of the following at December 31:
<TABLE>
<CAPTION>


                                                                                 1995               1994
                                                                               --------           ------
<S> <C>
                  Due to the Advisor:
                    Expenditures incurred on
                      behalf of the Company
                      and accounting and
                      administrative services                                  $108,316           $305,261
                    Acquisition fees                                             45,118                 -
                    Asset management fees                                         9,108                 -
                    Distributions                                                 3,332                 -
                                                                               --------           -------
                                                                                165,874            305,261
                                                                               --------           --------

                  Due to CNL Securities Corp:
                    Commissions                                                  75,197                 -
                    Marketing support and due
                      diligence expense reim-
                      bursement fees                                              5,013                 -
                                                                               --------           -------
                                                                                 80,210                 -
                                                                               --------           -------

                  Other                                                           2,500                 -
                                                                               --------           -------

                                                                               $248,584           $305,261
                                                                               ========           ========
</TABLE>

                                      B-46

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1995 and the Period
                     May 2, 1994 (Date of Inception) through
                                December 31, 1994


11.      Concentration of Credit Risk:

         The following schedule presents rental and earned income from
         individual lessees and restaurant chains, each representing more than
         ten percent of the Company's total rental and earned income for the
         year ended December 31, 1995:

                  Golden Corral Corporation                  
                    (operates Golden Corral
                    restaurants)                               $212,406
                  Roasters Corp.
                    (operates Kenny Rogers'
                    Roasters restaurants)                        82,136
                  Northstar Restaurants, Inc.
                    (operates Boston Market
                    restaurants)                                 73,219
                  Foodmaker, Inc.
                    (operates a Jack in the Box
                    restaurant)                                  66,813
                  Denwest Restaurant Corp.
                    (operates Denny's restaurants)               66,595

         Although the Company's Properties are geographically diverse and the
         lessees operate a variety of restaurant concepts, default by any one of
         these lessees could significantly impact the results of the Company.
         However, management believes that the risk of such a default is reduced
         due to the essential or important nature of these Properties for the
         on-going operations of the lessee.

         It is expected that the percentage of total rental and earned income
         contributed by these lessees and restaurant chains will decrease as
         additional Properties are acquired and leased in 1996 and subsequent
         years.

12.      Commitments:

         The Company has entered into various development agreements with
         tenants which provide terms and specifications for the construction of
         buildings the tenants have agreed to lease once construction is
         completed. The agreements provide a maximum amount of development costs
         (including the purchase price of the land and closing costs) to be paid
         by the Company. The aggregate maximum development costs the Company

                                      B-47

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1995 and the Period
                     May 2, 1994 (Date of Inception) through
                                December 31, 1994


12.      Commitments - Continued:

         has agreed to pay is approximately $3,214,700, of which approximately
         $1,760,000 in land and other costs had been incurred as of December 31,
         1995. The buildings currently under construction are expected to be
         operational by May 1996. In connection with the purchase of each
         Property, the Company, as lessor, entered into a long-term lease
         agreement. The general terms of the lease agreements are substantially
         the same as those described in Note 3.

         In addition, in connection with the acquisition of two Properties
         during the year ended December 31, 1995, the Company has committed to
         fund an aggregate amount of $500,000 for the renovation of the
         Properties. As of December 31, 1995, the Company had incurred
         approximately $234,000 in such costs. Upon the completion of the
         renovation of the Properties and the payment of such by the Company,
         the base rent due under the terms of the lease will be adjusted upward.
         The renovations are expected to be completed by March 1996.

         The Company has obtained a commitment from a bank (the "Bank") for a
         $15,000,000 line of credit (the "Commitment") to be used by the Company
         to offer Secured Equipment Leases. The Commitment provides that the
         Company will be able to receive advances under the line of credit for a
         period of two years from the date of closing on the loan. Generally,
         advances under the loan will be fully amortizing term loans repayable
         in terms equal to the duration of the Secured Equipment Leases, but in
         no event greater than 72 months. Advances under the loan will bear
         interest at either (i) a rate per annum equal to 215 basis points above
         the Reserve Adjusted LIBOR Rate (as defined in the Commitment) or (ii)
         a rate per annum equal to the Bank's prime rate, whichever the Company
         selects at the time advances are made. The Bank shall have a first
         security interest in and a direct assignment of the Secured Equipment
         Leases. In connection with such loan, at the date of closing, the
         Company shall pay the Bank a commitment fee equal to $37,500 and shall
         pay all of the Bank's expenses relating to the loan (of which $12,000
         had been incurred by the Company as of December 31, 1995). The written
         agreement between the Company and the Bank expired on July 31, 1995;
         however, the Company has received an oral agreement from the Bank to
         extend the terms of the Commitment

                                      B-48

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                   Year Ended December 31, 1995 and the Period
                     May 2, 1994 (Date of Inception) through
                                December 31, 1994


12.      Commitments - Continued:

         to the anticipated loan closing date. As of January 22, 1996, the loan
         closing had not occurred. The Company anticipates closing on the loan
         in the first quarter of 1996.

13.      Subsequent Events:

         During the period January 1, 1996 through January 22, 1996, the Company
         received subscription proceeds for an additional 349,572 shares
         ($3,495,720) of common stock.

         On January 1, 1996, the Company declared distributions of $225,354 or
         $.0583 per share of common stock, payable on March 29, 1996, to
         stockholders of record on January 1, 1996.

         During the period January 1, 1996 through January 22, 1996, the Company
         acquired 20 Properties (land only) for cash at a total cost of
         approximately $3,761,000. The Company is leasing the parcels to a
         single lessee pursuant to a master lease agreement. The general terms
         of the master lease agreement are substantially the same as those
         described in Note 3. The lessee owns the buildings located on the 20
         Properties. In connection therewith, the Company provided $8,475,000 of
         mortgage financing to the lessee pursuant to a master mortgage note
         which is collateralized by the building improvements of the 20
         Properties and three additional properties. The master mortgage note
         bears interest at a rate of 10.75% per annum and principal and interest
         will be collected in equal monthly installments over 20 years starting
         March 1, 1996.

                                      B-49

<PAGE>



                CNL AMERICAN PROPERTIES FUND, INC. AND SUBSIDIARY

             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                December 31, 1995
<TABLE>
<CAPTION>

                                                                                             Costs Capitalized
                                                                                                Subsequent
                                                                     Initial Cost             To Acquisition
                                                                      Buildings
                                     Encum-                              and             Improve-      Carrying
                                    brances           Land           Improvements         ments         Costs
<S> <C>
Properties the Company
  has Invested in Under
  Operating Leases:

    Boston Market Restaurants:
      Grand Island, Nebraska             -         $   234,685        $   644,615       $       -      $     -
      Dubuque, Iowa                      -             353,608            663,968               -            -
      Chanhassen, Minnesota              -             376,929            639,875               -            -

    Denny's Restaurant:
      Pasadena, Texas                    -             467,140            240,925               -            -
      Shawnee, Oklahoma                  -             529,362            373,427          233,646           -

    Golden Corral Family
      Steakhouse Restaurants:
        Dover, Delaware                  -           1,045,822                 -           915,609           -
        Universal City, Texas            -             349,394                 -           791,273           -
        Cleburne, Texas                  -             351,505                 -           766,463           -
        Tampa, Florida                   -             816,121                 -           641,129           -
        Carlsbad, New Mexico             -             376,075                 -           740,814           -
        Corsicana, Texas                 -             342,208            753,578               -            -
        Ft. Worth, Texas                 -             640,320            898,171               -            -
        Columbus, Ohio                   -           1,031,698                 -           975,093           -

    Jack in the Box Restaurants:
      Los Angeles, California            -             603,644            602,920               -            -
      Houston, Texas                     -             522,592                 -             9,766           -

    Kenny Rogers' Roasters
      Restaurants:
        Grand Rapids, Michigan           -             282,806            599,309               -            -
        Franklin, Tennessee              -             566,562            442,992               -            -
                                                   -----------        -----------       ----------     -------

                                                   $ 8,890,471        $ 5,859,780       $5,073,793     $     -
                                                   ===========        ===========       ==========     =======

Property the Company has Invested
  in Under Direct Financing Lease:

    TGI Friday's Restaurant:
      Orange, Connecticut                -         $        -         $        -        $1,374,960     $     -
                                                   ===========        ===========       ==========     =======
</TABLE>

                                      B-50

<PAGE>


<TABLE>
<CAPTION>


                                                                                                                            Life
                                                                                                                          on Which
                                                       Gross Amount at Which Carried                                    Depreciation
                                                          at Close of Period (c)                                         in Latest
                                                             Buildings                                 Date               Income
                                                               and                     Accumulated   of Con-    Date    Statement is
                                                Land       Improvements      Total     Depreciation struction Acquired    Computed
                                             -----------   ------------   -----------  ------------ --------- --------  ----------
<S> <C>
Properties the Company
  has Invested in Under
  Operating Leases:

    Boston Market Restaurants:
      Grand Island, Nebraska                 $   234,685    $   644,615   $   879,300  $  6,078        1995     09/95      (e)
      Dubuque, Iowa                              353,608        663,968     1,017,576     5,397        1995     10/95      (e)
      Chanhassen, Minnesota                      376,929        639,875     1,016,804     3,214        1995     11/95      (e)

    Denny's Restaurant:
      Pasadena, Texas                            467,140        240,925       708,065     2,558        1981     09/95      (e)
      Shawnee, Oklahoma                          529,362        607,073     1,136,435     3,964        1987     09/95      (e)

    Golden Corral Family
      Steakhouse Restaurants:
        Dover, Delaware                        1,045,822        915,609     1,961,431     8,781        1995     08/95      (e)
        Universal City, Texas                    349,394        791,273     1,140,667     8,294        1995     08/95      (e)
        Cleburne, Texas                          351,505        766,463     1,117,968     5,566        1995     08/95      (e)
        Tampa, Florida                           816,121        641,129     1,457,250        (d)         (b)    08/95      (d)
        Carlsbad, New Mexico                     376,075        740,814     1,116,889     8,536        1995     08/95      (e)
        Corsicana, Texas                         342,208        753,578     1,095,786     9,901        1995     08/95      (e)
        Ft. Worth, Texas                         640,320        898,171     1,538,491    11,094        1995     08/95      (e)
        Columbus, Ohio                         1,031,698        975,093     2,006,791     3,193        1995     11/95      (e)

    Jack in the Box Restaurants:
      Los Angeles, California                    603,644        602,920     1,206,564    10,101        1986     06/95      (e)
      Houston, Texas                             522,592          9,766       532,358        (d)         (b)    11/95      (d)

    Kenny Rogers' Roasters
      Restaurants:
        Grand Rapids, Michigan                   282,806        599,309       882,115     8,169        1995     08/95      (e)
        Franklin, Tennessee                      566,562        442,992     1,009,554     5,472        1995     08/95      (e)
                                             -----------    -----------   -----------  --------




Property the Company has Invested
  in Under Direct Financing Lease:

    TGI Friday's Restaurant:                 $ 8,890,471    $10,933,573   $19,824,044  $100,318
      Orange, Connecticut                    ===========    ===========   ===========  ========
                                                     (h)            (f)           (f)       (g)        1995     07/95      (g)


</TABLE>

                                        B-51
<PAGE>

                CNL AMERICAN PROPERTIES FUND, INC. AND SUBSIDIARY

        NOTES TO SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                December 31, 1995



(a)      Transactions in real estate and accumulated depreciation during 1995
         are summarized as follows:

<TABLE>
<CAPTION>

                                                                                                Accumulated
                                                                              Cost              Depreciation
<S> <C>
                    Properties the Partnership
                      has Invested in Under
                      Operating Leases:

                        Balance, December 31, 1994                        $        -           $        -
                        Acquisitions                                       19,824,044                   -
                        Depreciation expense (f)                                   -               100,318
                                                                          -----------          -----------

                        Balance, December 31, 1995                        $19,824,044          $   100,318
                                                                          ===========          ===========

</TABLE>

(b)        Scheduled for completion in 1996.

(c)        As of December 31, 1995, the aggregate cost of the Properties owned
           by the Company and its subsidiary for federal income tax purposes was
           $21,199,004. All of the leases are treated as operating leases for
           federal income tax purposes.

(d)        Property was not placed in service as of December 31, 1995;
           therefore, no depreciation was taken.

(e)        Depreciation expense is computed for buildings and improvements based
           upon estimated lives of 30 years.

(f)        For financial reporting purposes, the lease relating to this building
           has been recorded as a direct financing lease. Accordingly, costs
           relating to the building are not shown.

(g)        For financial reporting purposes, the lease has been recorded as a
           direct financing lease. The cost of the building has been included in
           net investment in direct financing lease; therefore, depreciation is
           not applicable.

(h)        The Company owns the building only relating to this Property.  This
           property is subject to a ground lease between the tenant and an
           unaffiliated third party.  In connection therewith, the Company
           entered into a tri-party agreement with the tenant and the owner of
           the land. The tri-party agreement provides that the tenant is
           responsible for all obligations under the ground lease and provides
           certain rights to the Company to help protect its interest in the
           building in the event of a default by the tenant under the terms of
           the ground lease.

                                      B-52


                                   EXHIBIT C

                            PRIOR PERFORMANCE TABLES


<PAGE>



                                   EXHIBIT C

                            PRIOR PERFORMANCE TABLES

         The information in this Exhibit C contains certain relevant summary
information concerning certain prior public partnerships sponsored by two of the
Company's principals (who also serve as the Chairman of the Board and President
of the Company) and their Affiliates (the "Prior Public Partnerships") which
like the Company, were formed to invest in restaurant properties leased on a
triple-net basis to operators of national and regional fast-food and
family-style restaurant chains.

         A more detailed description of the acquisitions by the Prior Public
Partnerships is set forth in Part II of the registration statement filed with
the Securities and Exchange Commission for this Offering and is available from
the Company upon request, without charge. In addition, upon request to the
Company, the Company will provide, without charge, a copy of the most recent
Annual Report on Form 10-K filed with the Securities and Exchange Commission for
CNL Income Fund, Ltd., CNL Income Fund II, Ltd., CNL Income Fund III, Ltd., CNL
Income Fund IV, Ltd., CNL Income Fund V, Ltd., CNL Income Fund VI, Ltd., CNL
Income Fund VII, Ltd., CNL Income Fund VIII, Ltd., CNL Income Fund IX, Ltd., CNL
Income Fund X, Ltd., CNL Income Fund XI, Ltd., CNL Income Fund XII, Ltd., CNL
Income Fund XIII, Ltd., CNL Income Fund XIV, Ltd., CNL Income Fund XV, Ltd., CNL
Income Fund XVI, Ltd., CNL Income Fund XVII, Ltd. and CNL Income Fund XVIII,
Ltd., as well as a copy, for a reasonable fee, of the exhibits filed with such
reports.

         The investment objectives of the Prior Public Partnerships (like those
of the Company) generally include preservation and protection of capital, the
potential for increased income and protection against inflation, and potential
for capital appreciation, all through investment in restaurant properties. In
addition, the investment objectives of the Prior Public Partnerships included
making partially tax-sheltered distributions.

         STOCKHOLDERS SHOULD NOT CONSTRUE INCLUSION OF THE FOLLOWING TABLES AS
IMPLYING THAT THE COMPANY WILL HAVE RESULTS COMPARABLE TO THOSE REFLECTED IN
SUCH TABLES. DISTRIBUTABLE CASH FLOW, FEDERAL INCOME TAX DEDUCTIONS, OR OTHER
FACTORS COULD BE SUBSTANTIALLY DIFFERENT. STOCKHOLDERS SHOULD NOTE THAT, BY
ACQUIRING SHARES IN THE COMPANY, THEY WILL NOT BE ACQUIRING ANY INTEREST IN ANY
PRIOR PUBLIC PARTNERSHIPS.

Description of Tables

         The following Tables are included herein:

                  Table I - Experience in Raising and Investing Funds

                  Table II - Compensation to Sponsor

                  Table III - Operating Results of Prior Programs

                  Table V - Sales or Disposal of Properties

         Unless otherwise indicated in the Tables, all information contained in
the Tables is as of June 30, 1996. The following is a brief description of the
Tables:

         Table I - Experience in Raising and Investing Funds

   
         Table I presents information on a percentage basis showing the
experience of two of the principals of the Company and their Affiliates in
raising and investing funds for the Prior Public Partnerships, the offerings of
which were fully subscribed between October 1991 and September 1996.
    


                                      C-1

<PAGE>




         The Table sets forth information on the offering expenses incurred and
amounts available for investment expressed as a percentage of total dollars
raised. The Table also shows the percentage of property acquisition cost
leveraged, the date the offering commenced, and the time required to raise funds
for investment.

         Table II - Compensation to Sponsor

         Table II provides information, on a total dollar basis, regarding
amounts and types of compensation paid to the general partners of the Prior
Public Partnerships.

   
         The Table indicates the total offering proceeds and the portion of such
offering proceeds paid or to be paid to two of the principals of the Company and
their Affiliates in connection with the Prior Public Partnerships, the offerings
of which were fully subscribed between October 1991 and September 1996. The
Table also shows the amounts paid to two of the principals of the Company and
their Affiliates from cash generated from operations and from cash generated
from sales or refinancing by each of the Prior Public Partnerships on a
cumulative basis commencing with inception and ending June 30, 1996.
    

         Table III - Operating Results of Prior Programs

         Table III presents a summary of operating results for the period from
inception through June 30, 1996, of the Prior Public Partnerships, the offerings
of which were fully subscribed between October 1991 and September 1996.

         The Table includes a summary of income or loss of the Prior Public
Partnerships, which are presented on the basis of generally accepted accounting
principles ("GAAP"). The Table also shows cash generated from operations, which
represents the cash generated from operations of the properties of the Prior
Public Partnerships, as distinguished from cash generated from other sources
(special items). The section of the Table entitled "Special Items" provides
information relating to cash generated from or used by items which are not
directly related to the operations of the properties of the Prior Public
Partnerships, but rather are related to items of a partnership nature. These
items include proceeds from capital contributions of limited partners and
disbursements made from these sources of funds, such as syndication and
organizational costs, acquisition of the properties and other costs which are
related more to the organization of the partnership and the acquisition of
properties than to the actual operations of the partnerships.

         The Table also presents information pertaining to investment income,
returns of capital on a GAAP basis, cash distributions from operations, sales
and refinancing proceeds expressed in total dollar amounts as well as
distributions and tax results on a per $1,000 investment basis.

         Table IV - Results of Completed Programs

         Table IV is omitted from this Exhibit C because none of the directors
of the Company or their Affiliates has been involved in completed public
programs which made investments similar to those of the Company.

         Table V - Sales or Disposal of Properties

         Table V provides information regarding the sale or disposal of
properties owned by the Prior Public Partnerships between October 1991 and June
1996.

         This Table includes the selling price of the property, the cost of the
property, the date acquired and the date of sale.

                                      C-2

<PAGE>



                                    TABLE I
                   EXPERIENCE IN RAISING AND INVESTING FUNDS



<TABLE>
<CAPTION>

                                      CNL Income      CNL Income      CNL Income     CNL Income      CNL Income
                                        Fund X,        Fund XI,        Fund XII,     Fund XIII,       Fund XIV,
                                         Ltd.            Ltd.            Ltd.           Ltd.            Ltd.
<S> <C>

Dollar amount offered                $40,000,000     $40,000,000     $45,000,000    $40,000,000     $45,000,000
                                     ===========     ===========     ===========    ===========     ===========

Dollar amount raised                       100.0%          100.0%          100.0%         100.0%          100.0%
                                     -----------     -----------     -----------    -----------     -----------

Less offering expenses:

  Selling commissions
    and discounts                           (8.5)           (8.5)           (8.5)          (8.5)           (8.5)
  Organizational expenses                   (3.0)           (3.0)           (3.0)          (3.0)           (3.0)
  Marketing support and
    due diligence expense
    reimbursement fees
    (includes amounts
    reallowed to
    unaffiliated
    entities)                               (0.5)           (0.5)           (0.5)          (0.5)           (0.5)
                                     -----------     -----------     -----------    -----------     -----------
                                           (12.0)          (12.0)          (12.0)         (12.0)          (12.0)
                                     -----------     -----------     -----------    -----------     -----------
Reserve for operations                       --              --              --             --              --
                                     -----------     -----------     -----------    -----------     ----------

Percent available for
  investment                                88.0%           88.0%           88.0%          88.0%           88.0%
                                     ===========     ===========     ===========    ===========     ===========

Acquisition costs:

  Cash down payment                         83.0%           83.0%           83.0%          82.5%           82.5%
  Acquisition fees paid
    to affiliates                            5.0             5.0             5.0            5.5             5.5
  Loan costs                                 --              --              --             --              --
                                     -----------     -----------     -----------    -----------     ----------

Total acquisition costs                     88.0%           88.0%           88.0%          88.0%           88.0%
                                     ===========     ===========     ===========    ===========     ===========

Percent leveraged
  (mortgage financing
  divided by total
  acquisition costs)                         --              --              --             --              --

Date offering began                      9/09/91         3/18/92         9/29/92        3/31/93         8/27/93

Length of offering (in
  months)                                      6               6               6              5               6

Months to invest 90% of
  amount available for
  investment measured
  from date of offering                        7               6              11             10              11

</TABLE>

Note 1:  Pursuant to a Registration Statement on Form S-11 under the Securities
         Act of 1933, as amended, effective August 11, 1995, CNL Income Fund
         XVII, Ltd. and CNL Income Fund XVIII, Ltd. each registered for sale
         $30,000,000 of units of limited partnership interest (the "Units"). The
         offering of Units of CNL Income Fund XVII, Ltd. commenced September 2,
         1995.  Pursuant to the Registration Statement, the offering of Units of
         CNL Income Fund XVIII, Ltd. would not commence until the offering of
         Units of CNL Income Fund XVII, Ltd. had terminated.  As of June 30,
         1996, CNL Income Fund XVII, Ltd. was in the offering stage; therefore,
         CNL Income Fund XVIII, Ltd. had not commenced its offering of Units.

                                      C-3

<PAGE>
<TABLE>
<CAPTION>

                                         CNL Income      CNL Income      CNL Income     CNL Income
                                          Fund XV,        Fund XVI,      Fund XVII,     Fund XVIII,
                                            Ltd.            Ltd.            Ltd.            Ltd.
                                                                         (Note 1)        (Note 1)
<S> <C>

Dollar amount offered                   $40,000,000     $45,000,000
                                      =============    =============

Dollar amount raised                          100.0%          100.0%
                                        -----------     -----------

Less offering expenses:

  Selling commissions
    and discounts                              (8.5)           (8.5)
  Organizational expenses                      (3.0)           (3.0)
  Marketing support and
    due diligence expense
    reimbursement fees
    (includes amounts
    reallowed to
    unaffiliated
    entities)                                  (0.5)           (0.5)
                                        -----------     -----------
                                              (12.0)          (12.0)
                                        -----------     -----------
Reserve for operations                          --              --
                                        -----------     ----------

Percent available for
  investment                                   88.0%           88.0%
                                        ===========     ===========

Acquisition costs:

  Cash down payment                            82.5%           82.5%
  Acquisition fees paid
    to affiliates                               5.5             5.5
  Loan costs                                    --              --
                                        -----------     ----------

Total acquisition costs                        88.0%           88.0%
                                        ===========     ===========

Percent leveraged
  (mortgage financing
  divided by total
  acquisition costs)                            --              --

Date offering began                         2/23/94         9/02/94

Length of offering (in
  months)                                         6               9

Months to invest 90% of
  amount available for
  investment measured
  from date of offering                          10              11
</TABLE>

                                    C-4

<PAGE>



                                                     TABLE II
                                              COMPENSATION TO SPONSOR



<TABLE>
<CAPTION>
                                             CNL Income    CNL Income    CNL Income    CNL Income    CNL Income
                                               Fund X,      Fund XI,      Fund XII,    Fund XIII,     Fund XIV,
                                                Ltd.          Ltd.          Ltd.          Ltd.          Ltd.

<S> <C>
Date offering commenced                         9/09/91       3/18/92       9/29/92       3/31/93       8/27/93
Dollar amount raised                        $40,000,000   $40,000,000   $45,000,000   $40,000,000   $45,000,000
                                            ===========   ===========   ===========   ===========   ===========
Amount paid to sponsor from
  proceeds of offering:
    Selling commissions and
      discounts                               3,400,000     3,400,000     3,825,000     3,400,000     3,825,000
    Real estate commissions                           -             -             -             -             -
    Acquisition fees                          2,000,000     2,000,000     2,250,000     2,200,000     2,475,000
    Marketing support and
      due diligence expense
      reimbursement fees
      (includes amounts
      reallowed to
      unaffiliated entities)                    200,000       200,000       225,000       200,000       225,000
                                            -----------   -----------   -----------   -----------   -----------
Total amount paid to sponsor                  5,600,000     5,600,000     6,300,000     5,800,000     6,525,000
                                            ===========   ===========   ===========   ===========   ===========
Dollar amount of cash generated
  from operations before
  deducting payments to
  sponsor:
    1996 (6 Months)                           1,877,818     1,866,649     1,986,907     1,701,335     1,857,023
    1995                                      3,603,470     3,758,271     3,928,473     3,482,461     3,823,939
    1994                                      3,828,234     3,574,474     3,933,486     3,232,046     2,897,432
    1993                                      3,499,905     3,434,512     3,320,549     1,148,550       329,957
    1992                                      3,141,123     1,525,462        63,401             -             -
    1991                                        204,240             -             -             -             -
    1990                                              -             -             -             -             -
    1989                                              -             -             -             -             -
    1988                                              -             -             -             -             -
    1987                                              -             -             -             -             -
    1986                                              -             -             -             -             -
    1985                                              -             -             -             -             -
    1984                                              -             -             -             -             -
    1983                                              -             -             -             -             -
    1982                                              -             -             -             -             -
    1981                                              -             -             -             -             -
    1980                                              -             -             -             -             -
    1979                                              -             -             -             -             -
    1978                                              -             -             -             -             -
Amount paid to sponsor from operations
  (administrative, accounting and
  management fees):
    1996 (6 Months)                              55,272        55,339        55,932        53,682        57,121
    1995                                         76,108       106,086       109,111       103,083       114,095
    1994                                         42,741        76,533        84,524        83,046        84,801
    1993                                         38,999        78,926        73,789        27,003         8,220
    1992                                         39,505        30,237         2,031             -             -
    1991                                          2,834             -             -             -             -
    1990                                              -             -             -             -             -
    1989                                              -             -             -             -             -
    1988                                              -             -             -             -             -
    1987                                              -             -             -             -             -
    1986                                              -             -             -             -             -
    1985                                              -             -             -             -             -
    1984                                              -             -             -             -             -
    1983                                              -             -             -             -             -
    1982                                              -             -             -             -             -
    1981                                              -             -             -             -             -
    1980                                              -             -             -             -             -
    1979                                              -             -             -             -             -
    1978                                              -             -             -             -             -
Dollar amount of property sales and
  refinancing before deducting payments to
  sponsor:
    Cash                                      1,057,386             -     1,640,000       286,411       696,012
    Notes                                             -             -             -             -             -
Amount paid to sponsors
  from property sales and
  refinancing:
    Real estate commissions                           -             -             -             -             -
   Incentive fees                                     -             -             -             -             -
   Other                                              -             -             -             -             -

</TABLE>

Note  1: During the year ended December 31, 1995, CNL Income Fund X, Ltd.
         received proceeds of $7,200 for a small parcel of land as a result of
         an easement relating to a certain property.

                                                        C-5

<PAGE>
<TABLE>
<CAPTION>

                                                  CNL Income    CNL Income    CNL Income   CNL Income
                                                  Fund XV,       Fund XVI,     Fund XVII,  Fund XVIII,
                                                     Ltd.          Ltd.          Ltd.          Ltd.
<S> <C>                                                                         (Note 2)      (Note 2)

Date offering commenced                              2/23/94       9/02/94
Dollar amount raised                             $40,000,000   $45,000,000
                                                 ===========   ===========
Amount paid to sponsor from
  proceeds of offering:
    Selling commissions and
      discounts                                    3,400,000     3,825,000
    Real estate commissions                                -             -
    Acquisition fees                               2,200,000     2,475,000
    Marketing support and
      due diligence expense
      reimbursement fees
      (includes amounts
      reallowed to
      unaffiliated entities)                         200,000       225,000
                                                 -----------     ----------
Total amount paid to sponsor                       5,800,000     6,525,000
                                                 ===========     ==========
Dollar amount of cash generated
  from operations before
  deducting payments to
  sponsor:
    1996 (6 Months)                                1,741,150     1,936,583
    1995                                           3,361,477     2,619,840
    1994                                           1,154,454       212,171
    1993                                                   -             -
    1992                                                   -             -
    1991                                                   -             -
    1990                                                   -             -
    1989                                                   -             -
    1988                                                   -             -
    1987                                                   -             -
    1986                                                   -             -
    1985                                                   -             -
    1984                                                   -             -
    1983                                                   -             -
    1982                                                   -             -
    1981                                                   -             -
    1980                                                   -             -
    1979                                                   -             -
    1978                                                   -             -
Amount paid to sponsor from operations
   (administrative, accounting and
  management fees):
    1996 (6 Months)                                   53,223        74,887
    1995                                             122,107       138,445
    1994                                              37,620         7,023
    1993                                                   -             -
    1992                                                   -             -
    1991                                                   -             -
    1990                                                   -             -
    1989                                                   -             -
    1988                                                   -             -
    1987                                                   -             -
    1986                                                   -             -
    1985                                                   -             -
    1984                                                   -             -
    1983                                                   -             -
    1982                                                   -             -
    1981                                                   -             -
    1980                                                   -             -
    1979                                                   -             -
    1978                                                   -             -
 Dollar amount of property sales and
  refinancing before deducting payments to
  sponsor:
    Cash                                             811,706       775,000
    Notes                                                  -             -
Amount paid to sponsors
  from property sales and
  refinancing:
    Real estate commissions                                -             -
   Incentive fees                                          -             -
   Other                                                   -             -

</TABLE>

Note 2:  Pursuant to a Registration Statement on Form S-11 under the Securities
         Act of 1933, as amended, effective August 11, 1995, CNL Income Fund
         XVII, Ltd. and CNL Income Fund XVIII, Ltd. each registered for sale
         $30,000,000 of units of limited partnership interest (the "Units"). The
         offering of Units of CNL Income Fund XVII, Ltd. commenced September 2,
         1995. Pursuant to the Registration Statement, the offering of Units of
         CNL Income Fund XVIII, Ltd. would not commence until the offering of
         Units of CNL Income Fund XVII, Ltd. had terminated.  As of June 30,
         1996, CNL Income Fund XVII, Ltd. was in the offering stage; therefore,
         CNL Income Fund XVIII, Ltd. had not commenced its offering of Units.
         As of June 30, 1996, CNL Income Fund XVII, Ltd. had sold 2,113,286
         Units, representing $21,132,863 of capital contributed by limited
         partners, and 13 properties had been acquired.  From commencement of
         the offering through June 30, 1996, total selling commissions and
         discounts were $1,796,293, due diligence expense reimbursement fees
         were $105,665, and acquisition fees were $950,978, for a total amount
         paid to sponsor of $2,852,936.  CNL Income Fund XVII, Ltd. had cash
         generated from operations for the period November 3, 1995 (the date
         funds were originally released from escrow) through June 30, 1996, of
         $266,033.  CNL Income Fund XVII, Ltd. made payments of $47,754 to the
         sponsor from operations for this period.

                                      C-6

<PAGE>



                                   TABLE III
                    Operating Results of Prior Programs CNL
                              INCOME FUND X, LTD.

<TABLE>
<CAPTION>

                                                           1990
                                                          (Note 1)      1991            1992             1993
                                                        ------------ ------------    ------------      --------
<S> <C>
Gross revenue                                        $          0    $     80,723    $  2,985,620    $  3,729,533
Equity in earnings of unconsolidated
  joint venture                                                 0               0         184,425         273,564
Profit from sale of properties                                  0               0               0               0
Interest income                                                 0          77,424         149,051          35,072
Less: Operating expenses                                        0          (7,078)       (147,094)       (178,294)
      Interest expense                                          0               0               0              0
      Depreciation and amortization                             0          (5,603)       (261,058)       (215,143)
      Minority interest in income of
        consolidated joint venture                              0               0          (4,902)         (8,159)
                                                     ------------    ------------    ------------    ------------
Net income - GAAP basis                                         0         145,466       2,906,042       3,636,573
                                                     ============    ============    ============    ============
Taxable income
  - from operations                                             0         187,164       2,652,037       2,936,325
                                                     ============    ============    ============    ============
  - from gain on sale                                           0               0               0               0
                                                     ============    ============    ============    ============
Cash generated from operations
  (Notes 2 and 5)                                               0         201,406       3,101,618       3,460,906
Cash generated from sales (Note 4)                              0               0               0               0
Cash generated from refinancing                                 0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                               0         201,406       3,101,618       3,460,906
Less: Cash distributions to investors
  (Note 6)
    - from operating cash flow                                  0        (163,012)     (2,760,446)     (2,659,655)
    - from sale of properties                                   0               0               0               0
    - from cash flow from prior period                          0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                                 0          38,394         341,172         801,251
Special items (not including sales and
  refinancing):
    Limited partners' capital
      contributions                                             0      19,972,663      20,027,337               0
    General partners' capital
      contributions                                         1,000               0               0               0
    Organization costs                                          0         (10,000)              0               0
    Syndication costs                                           0      (1,942,339)     (1,880,824)              0
    Acquisition of land and buildings                           0      (7,317,942)    (12,095,378)           (316)
    Investment in direct financing
      leases                                                    0      (3,024,796)     (8,018,153)        (46,364)
    Investment in joint ventures                                0               0      (3,687,069)              0
    Return of capital from joint
      ventures                                                  0               0               0               0
    Deposit received for sale of land
      and building                                              0               0               0               0
    Increase in other assets                                  (78)       (482,466)              0               0
    Reimbursement of syndication and
      acquisition costs paid on behalf
      of CNL Income Fund X, Ltd. by
      related parties                                           0        (815,938)       (313,196)           (544)
    Distributions to holder of minority
      interest                                                  0               0          (5,729)         (5,543)
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                             922       6,417,576      (5,631,840)        748,484
                                                     ============    ============    ============    ============
TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                             0              17              70              73
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss)                                             0               0               0               0
                                                     ============    ============    ============    ============
</TABLE>
                                                        C-7

<PAGE>


<TABLE>
<CAPTION>

                                                                                         6 Months
                                                           1994            1995            1996
                                                       ------------    ------------     --------
<S> <C>
Gross revenue                                          $  3,710,792    $  3,544,446   $  1,763,069
Equity in earnings of unconsolidated
  joint venture                                             271,512         267,799        134,133
Profit from sale of properties                                    0          67,214              0
Interest income                                              46,456          72,600         30,695
Less: Operating expenses                                   (138,507)       (189,230)      (116,253)
      Interest expense                                            0               0              0
      Depreciation and amortization                        (208,941)       (201,696)       (95,126)
      Minority interest in income of
        consolidated joint venture                           (8,471)         (9,066)        (3,986)
                                                       ------------    ------------   ------------
Net income - GAAP basis                                   3,672,841       3,552,067      1,712,532
                                                       ============    ============   ============
Taxable income
  - from operations                                       3,212,304       2,956,800      1,447,328
                                                       ============    ============   ============
  - from gain on sale                                             0          50,819              0
                                                       ============    ============   ============
Cash generated from operations
  (Notes 2 and 5)                                         3,785,493       3,527,362      1,822,546
Cash generated from sales (Note 4)                                0       1,057,386              0
Cash generated from refinancing                                   0               0              0
                                                       ------------    ------------   ------------
Cash generated from operations, sales
  and refinancing                                         3,785,493       4,584,748      1,822,546
Less: Cash distributions to investors
  (Note 6)
    - from operating cash flow                           (3,500,017)     (3,527,362)    (1,822,546)
    - from sale of properties                                     0               0              0
    - from cash flow from prior period                            0        (172,641)       (17,454)
                                                       ------------    ------------   ------------
Cash generated (deficiency) after cash
  distributions                                             285,476         884,745        (17,454)
Special items (not including sales and
  refinancing):
    Limited partners' capital
      contributions                                               0               0              0
    General partners' capital
      contributions                                               0               0              0
    Organization costs                                            0               0              0
    Syndication costs                                             0               0              0
    Acquisition of land and buildings                             0        (359,506)          (978)
    Investment in direct financing
      leases                                                      0        (566,097)        (1,542)
    Investment in joint ventures                                  0               0       (129,503)
    Return of capital from joint
      ventures                                                    0               0              0
    Deposit received for sale of land
      and building                                                0          69,000              0
    Increase in other assets                                      0               0              0
    Reimbursement of syndication and
      acquisition costs paid on behalf
      of CNL Income Fund X, Ltd. by
      related parties                                             0               0              0
    Distributions to holder of minority
      interest                                               (7,909)         (7,998)        (3,677)
                                                       ------------    ------------   ------------
Cash generated (deficiency) after cash
  distributions and special items                           277,567          20,144       (153,154)
                                                       ============    ============   ============
TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                              80              73             36
                                                       ============    ============   ============
  - from recapture                                                0               0              0
                                                       ============    ============   ============
Capital gain (loss)                                               0               1              0
                                                       ============    ============   ============
</TABLE>


                                      C-8

<PAGE>



TABLE III - CNL INCOME FUND X, LTD. (continued)



<TABLE>
<CAPTION>

                                                         1990
                                                       (Note 1)          1991            1992            1993
                                                     ------------    ------------    ------------    --------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0              13              73              66
  - from capital gain                                           0               0               0               0
  - from investment income from
      prior period                                              0               0               0               0
  - from return of capital (Note 3)                             0               2               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on GAAP basis
  (Note 6)                                                      0              15              73              66
                                                     ============    ============    ============    ============
    Source (on cash basis)
    - from sales                                                0               0               0               0
    - from refinancing                                          0               0               0              0
    - from operations                                           0              15              73              66
    - from cash flow from prior
        period                                                  0               0               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on cash basis
  (Note 6)                                                      0              15              73              66
                                                     ============    ============    ============    ============
Total cash distributions as a
  percentage of original $1,000
  investment (Notes 7 and 8)                                 0.00%           5.75%           7.38%           8.75%
Total cumulative cash distributions
  per $1,000 investment from inception                          0              15              88             154
Amount (in percentage terms) remaining
  invested in program properties at the end of each year (period) presented
  (original total acquisition cost of properties retained, divided by original
  total acquisition cost of all properties
  in program) (Note 4)  N/A                                      100%            100%            100%

</TABLE>

Note 1:  Pursuant to a registration statement on Form S-11 under the Securities
         Act of 1933, as amended, CNL Income Fund X, Ltd. ("CNL X") and CNL
         Income Fund IX, Ltd. each registered for sale $35,000,000 units of
         limited partnership interests ("Units").  The offering of Units of CNL
         Income Fund IX, Ltd. commenced March 20, 1991.  Pursuant to the
         registration statement, CNL X's offering of Units could not commence
         until the offering of Units of CNL Income Fund IX, Ltd. was terminated.
         CNL Income Fund IX, Ltd. terminated its offering of Units on September
         6, 1991, at which time the maximum offering proceeds of $35,000,000 had
         been received.  Upon the termination of the offering of Units of CNL
         Income Fund IX, Ltd., CNL X commenced its offering of Units.
         Activities through September 24, 1991, were devoted to organization of
         the partnership and operations had not begun.
Note 2:  Cash generated from operations includes cash received from tenants,
         plus distributions from joint ventures, less cash paid for expenses,
         plus interest received.
Note 3:  Cash distributions presented above as a return of capital on a GAAP
         basis represent the amount of cash distributions in excess of
         accumulated net income on a GAAP basis. Accumulated net income includes
         deductions for depreciation and amortization expense and income from
         certain non-cash items. This amount is not required to be presented as
         a return of capital except for purposes of this table, and CNL Income
         Fund X, Ltd. has not treated this amount as a return of capital for any
         other purpose.
Note 4:  In August 1995, CNL Income Fund X, Ltd. sold one of its properties
         and received net sales proceeds of $1,050,186. In September 1995, the
         partnership reinvested $928,122 in an additional property. In addition,
         in January 1996, the partnership reinvested the remaining net sales
         proceeds in an additional property as tenants-in-common with affiliates
         of the general partners.
Note 5:  Cash generated from operations per this table agrees to cash
         generated from operations per the statement of cash flows included in
         the financial statements of CNL Income Fund X, Ltd.
Note 6:  As a result of the partnership's change in investor services agents in
         1993, distributions are now declared at the end of each quarter and
         paid in the following quarter.  Since this table generally presents
         distributions on a cash basis (rather than amounts declared),
         distributions on a cash basis for 1993 only reflect payments for three
         quarters.  Distributions declared for the quarters ended December 31,
         1993, 1994 and 1995, are reflected in the 1994, 1995 and 1996 columns,
         respectively, for distributions on a cash basis due to the payment of
         such distributions in January 1994, 1995 and 1996, respectively.  As a
         result of 1994, 1995 and 1996 distributions being presented on a cash
         basis, distributions declared and unpaid as of December 31, 1994 and
         1995, and June 30, 1996 are not included in the 1994, 1995 and 1996
         totals, respectively.

                                      C-9

<PAGE>

<TABLE>
<CAPTION>

                                                                                         6 Months
                                                            1994            1995           1996
                                                        ------------    ------------   ------------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                        88              87             42
  - from capital gain                                              0               2              0
  - from investment income from
      prior period                                                 0               4              4
  - from return of capital (Note 3)                                0               0              0
                                                        ------------    ------------   ------------
Total distributions on GAAP basis
  (Note 6)                                                        88              93             46
                                                        ============    ============   ============
    Source (on cash basis)
    - from sales                                                   0               0              0
    - from refinancing                                             0               0               0
    - from operations                                             88              88             46
    - from cash flow from prior
        period                                                     0               5              0
                                                        ------------    ------------   ------------
Total distributions on cash basis
  (Note 6)                                                        88              93             46
                                                        ============    ============   ============
Total cash distributions as a
  percentage of original $1,000
  investment (Notes 7 and 8)                                    9.06%           9.03%          9.00%
Total cumulative cash distributions
  per $1,000 investment from inception                           242             335            381
Amount (in percentage terms) remaining
  invested in program properties at the end of each
  year (period) presented (original total
  acquisition cost of properties retained, divided
  by original total acquisition cost of all
  properties in program) (Note 4)  N/A                           100%             99%           100%

</TABLE>


Note 7:  On December 31, 1994 and December 31, 1995, CNL Income Fund X, Ltd.
         declared a special distribution of cumulative excess operating reserves
         equal to .25% and .10%, respectively, of the total invested capital.
         Accordingly, the total yield for 1994 and 1995 was 9.06% and 9.03%,
         respectively.
Note 8:  Total cash distributions as a percentage of original $1,000 investment
         are calculated based on actual distributions declared for the period.
         (See Note 6 above)
Note 9:  Certain data for columns representing less than 12 months have been
         annualized.

                                      C-10

<PAGE>



                                   TABLE III
                    Operating Results of Prior Programs CNL
                              INCOME FUND XI, LTD.


<TABLE>
<CAPTION>
                                                          1991
                                                        (Note 1)         1992            1993            1994
                                                       ------------  ------------    ------------    ------------
<S> <C>
Gross revenue                                        $          0    $  1,269,086    $  3,831,648    $  3,852,107
Equity in earnings of unconsolidated
  joint ventures                                                0          33,367         121,059         119,370
Profit from sale of properties                                  0               0               0               0
Interest income                                                 0         150,535          24,258          30,894
Less: Operating expenses                                        0         (63,390)       (206,987)       (179,717)
      Interest expense     0                                      0               0              0
      Depreciation and amortization                             0        (180,631)       (469,127)       (481,226)
      Minority interests in income of
        consolidated joint ventures                             0         (23,529)        (68,399)        (68,936)
                                                     ------------    ------------    ------------    ------------
Net income - GAAP basis                                         0       1,185,438       3,232,452       3,272,492
                                                     ============    ============    ============    ============
Taxable income
  - from operations                                             0       1,295,104       2,855,026       2,947,445
                                                     ============    ============    ============    ============
  - from gain on sale                                           0               0               0               0
                                                     ============    ============    ============    ============
Cash generated from operations
  (Notes 2 and 4)                                               0       1,495,225       3,355,586       3,497,941
Cash generated from sales                                       0               0               0               0
Cash generated from refinancing                                 0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                               0       1,495,225       3,355,586       3,497,941
Less: Cash distributions to investors
  (Note 5)
    - from operating cash flow                                  0      (1,205,030)     (2,495,002)     (3,400,001)
    - from sale of properties                                   0               0               0               0
    - from cash flow from prior period                          0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                                 0         290,195         860,584          97,940
Special items (not including sales and
  refinancing):
    Limited partners' capital
      contributions                                             0      40,000,000               0               0
    General partners' capital
      contributions                                         1,000               0               0               0
    Minority interests' capital
      contributions                                             0         426,367               0               0
    Organization costs                                          0         (10,000)              0               0
    Syndication costs                                           0      (3,922,875)              0               0
    Acquisition of land and buildings                           0     (26,428,556)       (276,157)              0
    Investment in direct financing
      leases                                                    0      (6,716,561)       (276,206)              0
    Investment in joint ventures                                0      (1,658,925)           (772)              0
    Reimbursement of syndication and
      acquisition costs paid on behalf
      of CNL Income Fund XI, Ltd. by
      related parties                                           0      (1,011,487)           (900)              0
    Increase in other assets                                    0        (122,024)              0               0
    Distributions to holders of minority
      interests                                                 0         (17,467)        (51,562)        (57,641)
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                           1,000         828,667         254,987          40,299
                                                     ============    ============    ============    ============
TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                             0              45              71              73
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss)                                             0               0               0               0
                                                     ============    ============    ============    ============
</TABLE>
                                      C-11

<PAGE>

<TABLE>
<CAPTION>
                                                                          6 Months
                                                            1995            1996
                                                        ------------    ------------
<S> <C>
Gross revenue                                           $  3,820,990    $  1,905,317
Equity in earnings of unconsolidated
  joint ventures                                             118,384          56,598
Profit from sale of properties                                     0               0
Interest income                                               51,192          24,214
Less: Operating expenses                                    (237,126)       (148,842)
      Interest expense     0                                       0               0
      Depreciation and amortization                         (481,226)       (240,613)
      Minority interests in income of
        consolidated joint ventures                          (70,038)        (34,437)
                                                         ------------    ------------
Net income - GAAP basis                                    3,202,176       1,562,237
                                                         ============    ============
Taxable income
  - from operations                                        2,985,221       1,414,282
                                                         ============    ============
  - from gain on sale                                              0               0
                                                         ============    ============
Cash generated from operations
  (Notes 2 and 4)                                          3,652,185       1,811,310
Cash generated from sales                                          0               0
Cash generated from refinancing                                    0               0
                                                         ------------    ------------
Cash generated from operations, sales
  and refinancing                                          3,652,185       1,811,310
Less: Cash distributions to investors
  (Note 5)
    - from operating cash flow                            (3,500,023)     (1,790,012)
    - from sale of properties                                      0               0
    - from cash flow from prior period                             0               0
                                                         ------------    ------------
Cash generated (deficiency) after cash
  distributions                                              152,162          21,298
Special items (not including sales and
  refinancing):
    Limited partners' capital
      contributions                                                0               0
    General partners' capital
      contributions                                                0               0
    Minority interests' capital
      contributions                                                0               0
    Organization costs                                             0               0
    Syndication costs                                              0               0
    Acquisition of land and buildings                              0               0
    Investment in direct financing
      leases                                                       0               0
    Investment in joint ventures                                   0               0
    Reimbursement of syndication and
      acquisition costs paid on behalf
      of CNL Income Fund XI, Ltd. by
      related parties                                              0               0
    Increase in other assets                                       0               0
    Distributions to holders of minority
      interests                                              (54,227)        (27,839)
                                                         ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                             97,935          (6,541)
                                                          ============    ============
TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                               74              35
                                                          ============    ============
  - from recapture                                                 0               0
                                                          ============    ============
Capital gain (loss)                                                0               0
                                                          ============    ============
</TABLE>





                                      C-12

<PAGE>



TABLE III - CNL INCOME FUND XI, LTD. (continued)




<TABLE>
<CAPTION>
                                                         1991
                                                       (Note 1)          1992            1993               1994
                                                     ------------    ------------    ------------         --------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0              41              62              81
  - from capital gain                                           0               0               0               0
  - from investment income from
      prior period                                              0               0               0               4
  - from return of capital (Note 3)                             0               1               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on GAAP basis
  (Note 5)                                                      0              42              62              85
                                                     ============    ============    ============    ============
    Source (on cash basis)
    - from sales                                                0               0               0               0
    - from refinancing    0                                       0               0              0
    - from operations                                           0              42              62              85
    - from cash flow from prior
        period                                                  0               0               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on cash basis
  (Note 5)                                                      0              42              62              85
                                                     ============    ============    ============    ============
Total cash distributions as a
  percentage of original $1,000
  investment (Notes 6 and 7)                                 0.00%           6.17%           8.31%           8.56%
Total cumulative cash distributions
  per $1,000 investment from inception                          0              42             104             189
Amount (in percentage terms) remaining
  invested in program properties at the
  end of each year (period) presented
 (original total acquisition cost of
  properties retained, divided by original
  total acquisition cost of all properties
  in program)                                                 N/A            100%            100%            100%

</TABLE>

Note 1: The registration statement relating to the offering of Units by CNL
        Income Fund XI, Ltd. became effective on March 12, 1992. Activities
        through April 22, 1992, were devoted to organization of the partnership
        and operations had not begun.

Note 2: Cash generated from operations includes cash received from tenants, plus
        distributions from joint ventures, less cash paid for expenses, plus
        interest received.

Note 3: Cash distributions presented above as a return of capital on a GAAP
        basis represent the amount of cash distributions in excess of
        accumulated net income on a GAAP basis. Accumulated net income includes
        deductions for depreciation and amortization expense and income from
        certain non-cash items. This amount is not required to be presented as a
        return of capital except for purposes of this table, and CNL Income Fund
        XI, Ltd. has not treated this amount as a return of capital for any
        other purpose.

Note 4: Cash generated from operations per this table agrees to cash generated
        from operations per the statement of cash flows included in the
        financial statements of CNL Income Fund XI, Ltd.

Note 5: As a result of the partnership's change in investor services agents in
        1993, distributions are now declared at the end of each quarter and paid
        in the following quarter.  Since this table generally presents
        distributions on a cash basis (rather than amounts declared),
        distributions on a cash basis for 1993 only reflect payments for three
        quarters.  Distributions declared for the quarters ended December 31,
        1993, 1994 and 1995, are reflected in the 1994, 1995 and 1996 columns,
        respectively, for distributions on a cash basis due to the payment of
        such distributions in January 1994, 1995 and 1996, respectively.  As a
        result of 1994, 1995 and 1996 distributions being presented on a cash
        basis, distributions declared and unpaid as of December 31, 1994 and
        1995, and June 30, 1996 are not included in the 1994, 1995 and 1996
        totals, respectively. Note 6:  On December 31, 1995, CNL Income Fund XI,
        Ltd. declared a special distribution of cumulative excess operating
        reserves equal to .10% of the total invested capital. Accordingly, the
        total yield for 1995 was 8.78%.

Note 7: Total cash distributions as a percentage of original $1,000 investment
        are calculated based on actual distributions declared for the period.
        (See Note 5 above)

Note 8: Certain data for columns representing less than 12 months have been
        annualized.

                                                       C-13

<PAGE>


<TABLE>
<CAPTION>
                                                                6 Months
                                                   1995            1996
                                                ------------    --------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                79              39
  - from capital gain                                      0               0
  - from investment income from
      prior period                                         9               5
  - from return of capital (Note 3)                        0               1
                                                ------------    ------------
Total distributions on GAAP basis
  (Note 5)                                                88              45
                                                ============    ============
    Source (on cash basis)
    - from sales                                           0               0
    - from refinancing    0                                0               0
    - from operations                                     88              45
    - from cash flow from prior
        period                                             0               0
                                                ------------    ------------
Total distributions on cash basis
  (Note 5)                                                88              45
                                                ============    ============
Total cash distributions as a
  percentage of original $1,000
  investment (Notes 6 and 7)                            8.78%           8.75%
Total cumulative cash distributions
  per $1,000 investment from inception                   277             322
Amount (in percentage terms) remaining
  invested in program properties at the
  end of each year (period) presented
 (original total acquisition cost of
  properties retained, divided by original
  total acquisition cost of all properties
  in program)                                           100%            100%

</TABLE>


                                      C-14

<PAGE>



                                   TABLE III
                    Operating Results of Prior Programs CNL
                             INCOME FUND XII, LTD.

<TABLE>
<CAPTION>

                                                         1991
                                                        (Note 1)        1992            1993            1994
                                                        ------------ ------------    ------------    --------
<S> <C>
Gross revenue                                        $          0    $     25,133    $  3,374,640    $  4,397,881
Equity in earnings of joint ventures                            0              46          49,604          85,252
Profit (Loss) from sale of properties                           0               0               0               0
Interest income (Note 7)                                        0          45,228         190,082          65,447
Less: Operating expenses                                        0          (7,211)       (193,804)       (192,951)
      Interest expense                                          0               0               0               0
      Depreciation and amortization                             0          (3,997)       (286,293)       (327,795)
                                                     ------------    ------------    ------------    ------------
Net income - GAAP basis                                         0          59,199       3,134,229       4,027,834
                                                     ============    ============    ============    ============
Taxable income
  - from operations                                             0          58,543       2,749,072       3,301,005
                                                     ============    ============    ============    ============
  - from gain (loss) on sale                                    0               0               0               0
                                                     ============    ============    ============    ============
Cash generated from operations
  (Notes 2 and 5)                                               0          61,370       3,246,760       3,848,962
Cash generated from sales (Note 7)                              0               0               0               0
Cash generated from refinancing                                 0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                               0          61,370       3,246,760       3,848,962
Less: Cash distributions to investors
  (Note 6)
    - from operating cash flow                                  0         (61,370)     (1,972,769)     (3,768,754)
    - from sale of properties                                   0               0               0               0
    - from return of capital (Note 4)                           0         (60,867)              0               0
    - from cash flow from prior period                          0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                                 0         (60,867)      1,273,991          80,208
Special items (not including sales and
  refinancing):
    Limited partners' capital
      contributions                                             0      21,543,270      23,456,730               0
    General partners' capital
      contributions                                         1,000               0               0               0
    Organization costs                                          0         (10,000)              0               0
    Syndication costs                                           0      (2,066,937)     (2,277,637)              0
    Acquisition of land and buildings                           0      (7,536,009)    (15,472,737)           (230)
    Investment in direct financing
      leases                                                    0      (2,503,050)    (11,875,100)           (591)
    Loan to tenant of joint venture,
      net of repayments                                         0               0        (207,189)          6,400
    Investment in joint ventures                                0        (372,045)       (468,771)         (4,400)
    Increase in restricted cash                                 0               0               0               0
    Reimbursement of syndication and
      acquisition costs paid on behalf
      of CNL Income Fund XII, Ltd. by
      related parties                                           0        (704,923)       (432,749)              0
    Increase in other assets                                    0        (654,497)              0               0
    Other                                                       0               0               0             973
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                           1,000       7,634,942      (6,003,462)         82,360
                                                     ============    ============    ============    ============
TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                             0               5              64              73
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss)                                             0               0               0               0
                                                     ============    ============    ============    ============
</TABLE>
                                                       C-15

<PAGE>

<TABLE>
<CAPTION>
                                                                          6 Months
                                                            1995            1996
                                                        ------------    ------------
<S> <C>
Gross revenue                                           $  4,404,792    $  2,171,212
Equity in earnings of joint ventures                          81,582          55,297
Profit (Loss) from sale of properties                              0         (15,355)
Interest income (Note 7)                                      84,197          49,199
Less: Operating expenses                                    (228,404)       (150,511)
      Interest expense                                             0               0
      Depreciation and amortization                         (327,795)       (156,420)
                                                       ------------    ------------
Net income - GAAP basis                                    4,014,372       1,953,422
                                                       ============    ============
Taxable income
  - from operations                                        3,262,046       1,591,118
                                                       ============    ============
  - from gain (loss) on sale                                       0         (66,395)
                                                       ============    ============
Cash generated from operations
  (Notes 2 and 5)                                          3,819,362       1,930,975
Cash generated from sales (Note 7)                                 0       1,640,000
Cash generated from refinancing                                    0               0
                                                        ------------    ------------
Cash generated from operations, sales
  and refinancing                                          3,819,362       3,570,975
Less: Cash distributions to investors
  (Note 6)
    - from operating cash flow                            (3,819,362)     (1,930,975)
    - from sale of properties                                      0               0
    - from return of capital (Note 4)                              0               0
    - from cash flow from prior period                        (5,645)        (26,529)
                                                         ------------    ------------
Cash generated (deficiency) after cash
  distributions                                               (5,645)      1,613,471
Special items (not including sales and
  refinancing):
    Limited partners' capital
      contributions                                                0               0
    General partners' capital
      contributions                                                0               0
    Organization costs                                             0               0
    Syndication costs                                              0               0
    Acquisition of land and buildings                              0               0
    Investment in direct financing
      leases                                                       0               0
    Loan to tenant of joint venture,
      net of repayments                                        7,008           3,774
    Investment in joint ventures                                   0      (1,655,928)
    Increase in restricted cash                                    0               0
    Reimbursement of syndication and
      acquisition costs paid on behalf
      of CNL Income Fund XII, Ltd. by
      related parties                                              0               0
    Increase in other assets                                       0               0
    Other                                                          0               0
                                                        ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                              1,363         (38,683)
                                                      ==============    =============
TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                               72              35
                                                        ============    ============
  - from recapture                                                 0               0
                                                        ============    ============
Capital gain (loss)                                                0              (1)
                                                        ============    ============

</TABLE>


                                      C-16

<PAGE>



TABLE III - CNL INCOME FUND XII, LTD. (continued)



<TABLE>
<CAPTION>

                                                         1991
                                                       (Note 1)          1992            1993            1994
                                                     ------------    ------------    ------------     -----------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0               5              46              84
  - from capital gain                                           0               0               0               0
  - from investment income from
      prior period                                              0               0               0               0
  - from return of capital (Note 3)                             0               7               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on GAAP basis
  (Note 6)                                                      0              12              46              84
                                                     ============    ============    ============    ============
    Source (on cash basis)
    - from sales                                                0               0               0               0
    - from refinancing                                          0               0               0               0
    - from operations                                           0               6              46              84
    - from return of capital (Note 4)                           0               6               0               0
    - from cash flow from prior period                          0               0               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on cash basis
  (Note 6)                                                      0              12              46              84
                                                     ============    ============    ============    ============
Total cash distributions as a
  percentage of original $1,000
  investment (Notes 8 and 9)                                     0.00%       5.00%           6.75%           8.50%
Total cumulative cash distributions
  per $1,000 investment from inception                          0              12              58             142
Amount (in percentage terms) remaining
  invested in program properties at the
  end of each year (period) presented
  (original total acquisition cost of
  properties retained, divided by original
  total acquisition cost of all properties
  in program)                                                 N/A            100%            100%            100%

</TABLE>

Note 1:  Pursuant to a registration statement on Form S-11 under the Securities
         Act of 1933, as amended, CNL Income Fund XII, Ltd. ("CNL XII") and CNL
         Income Fund XI, Ltd. each registered for sale $40,000,000 units of
         limited partnership interests ("Units").  The offering of Units of CNL
         Income Fund XI, Ltd. commenced March 12, 1992.  Pursuant to the
         registration statement, CNL XII could not commence until the offering
         of Units of CNL Income Fund XI, Ltd. was terminated.  CNL Income Fund
         XI, Ltd. terminated its offering of Units on September 28, 1992, at
         which time the maximum offering proceeds of $40,000,000 had been
         received.  Upon the termination of the offering of Units of CNL Income
         Fund XI, Ltd., CNL XII commenced its offering of Units.  Activities
         through October 8, 1992, were devoted to organization of the
         partnership and operations had not begun.
Note 2:  Cash generated from operations includes cash received from tenants,
         plus distributions from joint ventures, less cash paid for expenses,
         plus interest received.
Note 3:  Cash distributions presented above as a return of capital on a GAAP
         basis represent the amount of cash distributions in excess of
         accumulated net income on a GAAP basis. Accumulated net income includes
         deductions for depreciation and amortization expense and income from
         certain non-cash items. This amount is not required to be presented as
         a return of capital except for purposes of this table, and CNL Income
         Fund XII, Ltd. has not treated this amount as a return of capital for
         any other purpose.
Note 4:  CNL Income Fund XII, Ltd. makes its distributions in the current
         period rather than in arrears based on estimated operating results. In
         cases where distributions exceed cash from operations in the current
         period, once finally determined, subsequent distributions are lowered
         accordingly in order to avoid any return of capital. This amount is not
         required to be presented as a return of capital except for purposes of
         this table, and CNL Income Fund XII, Ltd. has not treated this amount
         as a return of capital for any other purpose.
Note 5:  Cash generated from operations per this table agrees to cash
         generated from operations per the statement of cash flows included in
         the financial statements of CNL Income Fund XII, Ltd.
Note 6:  As a result of the partnership's change in investor services agents in
         1993, distributions are now declared at the end of each quarter and
         paid in the following quarter.  Since this table generally presents
         distributions on a cash basis (rather than amounts declared),
         distributions on a cash basis for 1993 only reflect payments for three
         quarters.  Distributions declared for the quarters ended December 31,
         1993, 1994 and 1995, are reflected in the 1994, 1995 and 1996 columns,
         respectively, for distributions on a cash basis due to the payment of
         such distributions in January 1994, 1995 and 1996, respectively.  As a
         result of 1994, 1995 and 1996 distributions being presented on a cash
         basis, distributions declared and unpaid as of December 31, 1994 and
         1995, and June 30, 1996 are not included in the 1994, 1995 and 1996
         totals, respectively.

                                                       C-17

<PAGE>

<TABLE>
<CAPTION>

                                                                       6 Months
                                                         1995            1996
                                                       ------------    --------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                     85              44
  - from capital gain                                           0               0
  - from investment income from
      prior period                                              0               0
  - from return of capital (Note 3)                             0               0
                                                     ------------    ------------
Total distributions on GAAP basis
  (Note 6)                                                     85              44
                                                     ============    ============
    Source (on cash basis)
    - from sales                                                0               0
    - from refinancing                                          0               0
    - from operations                                          85              43
    - from return of capital (Note 4)                           0               0
    - from cash flow from prior period                          0               1
                                                     ------------    ------------
Total distributions on cash basis
  (Note 6)                                                     85              44
                                                     ============    ============
Total cash distributions as a
  percentage of original $1,000
  investment (Notes 8 and 9)                                 8.53%           8.50%
Total cumulative cash distributions
  per $1,000 investment from inception                        227             271
Amount (in percentage terms) remaining
  invested in program properties at the
  end of each year (period) presented
  (original total acquisition cost of
  properties retained, divided by original
  total acquisition cost of all properties
  in program)                                                100%            100%

</TABLE>


Note 7:  In April 1996, CNL Income Fund XII, Ltd. sold one of its properties to
         an unrelated third party for $1,640,000. As a result of this
         transaction, CNL Income Fund XII, Ltd. recognized a loss of $15,355 for
         financial reporting purposes primarily due to acquisition fees and
         miscellaneous acquisition expenses CNL Income Fund XII, Ltd. had
         allocated to this property.  In May 1996, CNL Income Fund XII, Ltd.
         reinvested the proceeds from this sale, along with additional funds,
         for a total of $1,655,928 in Middleburg Joint Venture.

Note 8:  On December 31, 1995, CNL Income Fund XII, Ltd. declared a special
         distribution of cumulative excess operating reserves equal to .10% of
         the total invested capital. Accordingly, the total yield for 1995 was
         8.53%.

Note 9:  Total cash distributions as a percentage of original $1,000 investment
         are calculated based on actual distributions declared for the period.
         (See Note 6 above)

Note 10: Certain data for columns representing less than 12 months have been
         annualized.

                                      C-18

<PAGE>



                                   TABLE III
                    Operating Results of Prior Programs CNL
                             INCOME FUND XIII, LTD.



<TABLE>
<CAPTION>

                                                           1992
                                                          (Note 1)       1993            1994            1995
                                                        ------------  ------------    ------------    --------
<S> <C>
Gross revenue                                        $          0    $    966,564    $  3,558,447    $  3,806,944
Equity in earnings of joint ventures                            0           1,305          43,386          98,520
Profit (Loss) from sale of properties
  (Note 4)                                                      0               0               0         (29,560)
Interest income                                                 0         181,568          77,379          51,410
Less: Operating expenses                                        0         (59,390)       (183,311)       (214,705)
      Interest expense                                          0               0               0               0
      Depreciation and amortization                             0        (148,170)       (378,269)       (393,435)
                                                     ------------    ------------    ------------    ------------
Net income - GAAP basis                                         0         941,877       3,117,632       3,319,174
                                                     ============    ============    ============    ============
Taxable income
  - from operations                                             0         978,535       2,703,252       2,920,859
                                                     ============    ============    ============    ============
  - from gain (loss) on sale                                    0               0               0               0
                                                     ============    ============    ============    ============
Cash generated from operations
  (Notes 2 and 3)                                               0       1,121,547       3,149,000       3,379,378
Cash generated from sales (Note 4)                              0               0               0         286,411
Cash generated from refinancing                                 0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                               0       1,121,547       3,149,000       3,665,789
Less: Cash distributions to investors
  (Note 5)
    - from operating cash flow                                  0        (528,364)     (2,800,004)     (3,350,014)
    - from sale of properties                                   0               0               0               0
    - from cash flow from prior period                          0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after
  cash distributions                                            0         593,183         348,996         315,775
Special items (not including sales
  and refinancing):
    Limited partners' capital
      contributions                                             0      40,000,000               0               0
    General partners' capital
      contributions                                         1,000               0               0               0
    Syndication costs                                           0      (3,932,017)           (181)              0
    Acquisition of land and buildings                           0     (19,691,630)     (5,764,308)       (336,116)
    Investment in direct financing leases                       0      (6,760,624)     (1,365,075)              0
    Investment in joint ventures                                0        (314,998)       (545,139)       (140,052)
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XIII, Ltd. by related parties                             0        (799,980)        (25,036)         (3,074)
    Increase in other assets                                    0        (454,909)          9,226               0
    Other                                                       0               0               0             954
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                           1,000       8,639,025      (7,341,517)       (162,513)
                                                     ============    ============    ============    ============
TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                             0              33              67              72
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss) (Note 4)                                    0               0               0               0
                                                     ============    ============    ============    ============
</TABLE>


                                      C-19

<PAGE>



<TABLE>
<CAPTION>

                                                      6 Months
                                                        1996
                                                    ------------
<S> <C>
Gross revenue                                       $  1,773,791
Equity in earnings of joint ventures                      52,525
Profit (Loss) from sale of properties
  (Note 4)                                                     0
Interest income                                           18,430
Less: Operating expenses                                (173,194)
      Interest expense                                         0
      Depreciation and amortization                     (196,717)
                                                    -------------
Net income - GAAP basis                                1,474,835
                                                    =============
Taxable income
  - from operations                                    1,427,419
                                                    ============
  - from gain (loss) on sale                                   0
                                                    ============
Cash generated from operations
  (Notes 2 and 3)                                      1,647,653
Cash generated from sales (Note 4)                             0
Cash generated from refinancing                                0
                                                     -----------
Cash generated from operations, sales
  and refinancing                                      1,647,653
Less: Cash distributions to investors
  (Note 5)
    - from operating cash flow                        (1,647,653)
    - from sale of properties                                  0
    - from cash flow from prior period                   (52,351)
                                                      ----------
Cash generated (deficiency) after
  cash distributions                                     (52,351)
Special items (not including sales
  and refinancing):
    Limited partners' capital
      contributions                                            0
    General partners' capital
      contributions                                            0
    Syndication costs                                          0
    Acquisition of land and buildings                          0
    Investment in direct financing leases                      0
    Investment in joint ventures                               0
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XIII, Ltd. by related parties                            0
    Increase in other assets                                   0
    Other                                                      0
                                                      -----------
Cash generated (deficiency) after cash
  distributions and special items                        (52,351)
                                                      ===========
TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                           35
                                                      ===========
  - from recapture                                             0
                                                      ===========
Capital gain (loss) (Note 4)                                   0
                                                      ===========
</TABLE>



                                                       C-20

<PAGE>



TABLE III - CNL INCOME FUND XIII, LTD. (continued)


<TABLE>
<CAPTION>


                                                         1992
                                                       (Note 1)          1993            1994          1995
                                                     ------------    ------------    ------------    --------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0              18              70          82
  - from capital gain                                           0               0               0           0
  - from investment income from prior
      period                                                    0               0               0           2
                                                     ------------    ------------    ------------    --------
Total distributions on GAAP basis (Note 5)                      0              18              70          84
                                                     ============    ============    ============    ========
  Source (on cash basis)
  - from sales                                                  0               0               0           0
  - from refinancing                                            0               0               0           0
  - from operations                                             0              18              70          84
  - from cash flow from prior period                            0               0               0           0
                                                     ------------    ------------    ------------    --------
Total distributions on cash basis (Note 5)                      0              18              70          84
                                                     ============    ============    ============    ========
Total cash distributions as a percentage
  of original $1,000 investment (Note 6)                     0.00%           5.33%           7.56%       8.44%
Total cumulative cash distributions per
  $1,000 investment from inception                              0              18              88         172
Amount (in percentage terms) remaining
  invested in program properties at the end
  of each year (period) presented
  (original total acquisition cost of
  properties retained, divided by original
  total acquisition cost of all properties
  in program)                                                 N/A            100%            100%        100%



Note 1:  The registration statement relating to the offering of Units by CNL
         Income Fund XIII, Ltd. became effective on March 17, 1993. Activities
         through April 15, 1993, were devoted to organization of the partnership
         and operations had not begun.
Note 2:  Cash generated from operations includes cash received from tenants,
         plus distributions from joint ventures, less cash paid for expenses,
         plus interest received.
Note 3:  Cash generated from operations per this table agrees to cash generated
         from operations per the statement of cash flows included in the
         financial statements of CNL Income Fund XIII, Ltd.
Note 4:  During 1995, the partnership sold one of its properties to a tenant for
         its original purchase price, excluding acquisition fees and
         miscellaneous acquisition expenses.  The net sales proceeds were used
         to acquire an additional property.  As a result of this transaction,
         the partnership recognized a loss for financial reporting purposes of
         $29,560 primarily due to acquisition fees and miscellaneous acquisition
         expenses the partnership had allocated to the property and due to the
         accrued rental income relating to future scheduled rent increases that
         the partnership had recorded and reversed at the time of sale.
Note 5:  As a result of the partnership's change in investor services agents in
         1993, distributions are now declared at the end of each quarter and
         paid in the following quarter.  Since this table generally presents
         distributions on a cash basis (rather than amounts declared),
         distributions on a cash basis for 1993 only reflect payments for three
         quarters. Distributions declared for the quarters ended December 31,
         1993, 1994 and 1995, are reflected in the 1994, 1995 and 1996 columns,
         respectively, for distributions on a cash basis due to the payment of
         such distributions in January 1994, 1995 and 1996, respectively. As a
         result of 1994, 1995 and 1996 distributions being presented on a cash
         basis, distributions declared and unpaid as of December 31, 1994 and
         1995, and June 30, 1996, are not included in the 1994, 1995 and 1996
         totals, respectively.
Note 6:  Total cash distributions as a percentage of original $1,000 investment
         are calculated based on actual distributions declared for the period.
         (See Note 5 above)
Note 7:  Certain data for columns representing less than 12 months have been
         annualized.

                                      C-21

<PAGE>



</TABLE>
<TABLE>
<CAPTION>


                                                       6 Months
                                                         1996
                                                    -------------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                     37
  - from capital gain                                           0
  - from investment income from prior
      period                                                    6
                                                       -----------
Total distributions on GAAP basis (Note 5)                     43
                                                       ===========
  Source (on cash basis)
  - from sales                                                  0
  - from refinancing                                            0
  - from operations                                            41
  - from cash flow from prior period                            2
                                                       -----------
Total distributions on cash basis (Note 5)                     43
                                                       ===========
Total cash distributions as a percentage
  of original $1,000 investment (Note 6)                     8.50%
Total cumulative cash distributions per
  $1,000 investment from inception                            215
Amount (in percentage terms) remaining
  invested in program properties at the end
  of each year (period) presented
  (original total acquisition cost of
  properties retained, divided by original
  total acquisition cost of all properties
  in program)                                                100%




</TABLE>
                                      C-22

<PAGE>



                                   TABLE III
                    Operating Results of Prior Programs CNL
                             INCOME FUND XIV, LTD.


<TABLE>
<CAPTION>
                                                            1992
                                                          (Note 1)       1993            1994            1995
                                                        ------------  ------------    ------------    --------
<S> <C>
Gross revenue                                        $          0    $    256,234    $  3,135,716    $  4,017,266
Equity in earnings of joint ventures                            0           1,305          35,480         338,717
Profit (Loss) from sale of properties
  (Note 4)                                                      0               0               0         (66,518)
Interest income                                                 0          27,874         200,499          50,724
Less: Operating expenses                                        0         (14,049)       (181,980)       (248,840)
      Interest expense                                          0               0               0               0
      Depreciation and amortization                             0         (28,918)       (257,640)       (340,112)
                                                     ------------    ------------    ------------    ------------
Net income - GAAP basis                                         0         242,446       2,932,075       3,751,237
                                                     ============    ============    ============    ============
Taxable income
  - from operations                                             0         278,845       2,482,240       3,162,165
                                                     ============    ============    ============    ============
  - from gain on sale                                           0               0               0               0
                                                     ============    ============    ============    ============
Cash generated from operations
  (Notes 2 and 3)                                               0         321,737       2,812,631       3,709,844
Cash generated from sales (Note 4)                              0               0               0         696,012
Cash generated from refinancing                                 0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                               0         321,737       2,812,631       4,405,856
Less: Cash distributions to investors
  (Note 5)
    - from operating cash flow                                  0          (9,050)     (2,229,952)     (3,543,751)
    - from sale of properties                                   0               0               0               0
    - from cash flow from prior period                          0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                                 0         312,687         582,679         862,105
Special items (not including sales and
  refinancing):
    Limited partners' capital
      contributions                                             0      28,785,100      16,214,900               0
    General partners' capital
      contributions                                         1,000               0               0               0
    Syndication costs                                           0      (2,771,892)     (1,618,477)              0
    Acquisition of land and buildings                           0     (13,758,004)    (11,859,237)       (964,073)
    Investment in direct financing leases                       0      (4,187,268)     (5,561,748)        (75,352)
    Investment in joint ventures                                0        (315,209)     (1,561,988)     (1,087,218)
    Return of capital from joint venture                        0               0               0               0
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XIV, Ltd. by related parties                              0        (706,215)       (376,738)           (577)
    Increase in other assets                                    0        (444,267)              0               0
    Other                                                       0               0               0           5,530
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                           1,000       6,914,932      (4,180,609)     (1,259,585)
                                                     ============    ============    ============    ============
TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                             0              16              56              70
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss) (Note 4)                                    0               0               0               0
                                                     ============    ============    ============    ============
</TABLE>

                                                       C-23

<PAGE>



<TABLE>
<CAPTION>
                                                          6 Months
                                                            1996
                                                        -----------
<S> <C>
Gross revenue                                           $  1,987,463
Equity in earnings of joint ventures                         177,099
Profit (Loss) from sale of properties
  (Note 4)                                                         0
Interest income                                               21,659
Less: Operating expenses                                    (138,978)
      Interest expense                                             0
      Depreciation and amortization                         (170,044)

Net income - GAAP basis                                    1,877,199
                                                      ==============
Taxable income
  - from operations                                        1,570,651
                                                      ==============
  - from gain on sale                                              0
                                                      ==============
Cash generated from operations
  (Notes 2 and 3)                                          1,799,902
Cash generated from sales (Note 4)                                 0
Cash generated from refinancing                                    0
                                                       -------------
Cash generated from operations, sales
  and refinancing                                          1,799,902
Less: Cash distributions to investors
  (Note 5)
    - from operating cash flow                            (1,799,902)
    - from sale of properties                                      0
    - from cash flow from prior period                       (56,358)
                                                       --------------
Cash generated (deficiency) after cash
  distributions                                              (56,358)
Special items (not including sales and
  refinancing):
    Limited partners' capital
      contributions                                                0
    General partners' capital
      contributions                                                0
    Syndication costs                                              0
    Acquisition of land and buildings                              0
    Investment in direct financing leases                          0
    Investment in joint ventures                                   0
    Return of capital from joint venture                           0
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XIV, Ltd. by related parties                                 0
    Increase in other assets                                       0
    Other                                                          0
                                                        -------------
Cash generated (deficiency) after cash                       (56,358)
  distributions and special items
                                                       ==============
TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                               35
                                                       ==============
  - from recapture                                                 0
                                                       ==============
Capital gain (loss) (Note 4)                                       0
                                                       ==============
</TABLE>

                                      C-24

<PAGE>



TABLE III - CNL INCOME FUND XIV, LTD. (continued)




<TABLE>
<CAPTION>
                                                         1992
                                                       (Note 1)          1993            1994            1995
                                                     ------------    ------------    ------------    --------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0               1              51              79
  - from capital gain                                           0               0               0               0
  - from return of capital                                      0               0               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on GAAP basis (Note 5)                      0               1              51              79
                                                     ============    ============    ============    ============
  Source (on cash basis)
  - from sales                                                  0               0               0               0
  - from refinancing                                            0               0               0               0
  - from operations                                             0               1              51              79
  - from cash flow from prior period                            0               0               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on cash basis (Note 5)                      0               1              51              79
                                                     ============    ============    ============    ============
Total cash distributions as a percentage
  of original $1,000 investment (Note 6)                     0.00%           4.50%           6.50%           8.06%
Total cumulative cash distributions
  per $1,000 investment from inception                          0               1              52             131
Amount (in percentage terms) remaining
  invested in program properties at the
  end of each year (period) presented
  (original total acquisition cost of
   properties retained, divided by original
  total acquisition cost of all properties
  in program)                                                 N/A            100%            100%            100%

</TABLE>

Note 1:  Pursuant to a registration statement on Form S-11 under the Securities
         Act of 1933, as amended, CNL Income Fund XIV, Ltd. ("CNL XIV") and CNL
         Income Fund XIII, Ltd. each registered for sale $40,000,000 units of
         limited partnership interests ("Units").  The offering of Units of CNL
         Income Fund XIII, Ltd. commenced March 17, 1993.  Pursuant to the
         registration statement, CNL XIV could not commence until the offering
         of Units of CNL Income Fund XIII, Ltd. was terminated.  CNL Income Fund
         XIII, Ltd. terminated its offering of Units on August 26, 1993, at
         which time the maximum offering proceeds of $40,000,000 had been
         received.  Upon the termination of the offering of Units of CNL Income
         Fund XIII, Ltd., CNL XIV commenced its offering of Units.  Activities
         through September 13, 1993, were devoted to organization of the
         partnership and operations had not begun.
Note 2:  Cash generated from operations includes cash received from tenants,
         plus distributions from joint ventures, less cash paid for expenses,
         plus interest received.
Note 3:  Cash generated from operations per this table agrees to cash generated
         from operations per the statement of cash flows included in the
         financial statements of CNL Income Fund XIV, Ltd.
Note 4:  During 1995, the partnership sold two of its properties to a tenant for
         its original purchase price, excluding acquisition fees and
         miscellaneous acquisition expenses.  The net sales proceeds were used
         to acquire two additional properties.  As a result of these
         transactions, the partnership recognized a loss for financial reporting
         purposes of $66,518 primarily due to acquisition fees and miscellaneous
         acquisition expenses the partnership had allocated to the property and
         due to the accrued rental income relating to future scheduled rent
         increases that the partnership had recorded and reversed at the time of
         sale.
Note 5:  As a result of the partnership's change in investor services agents in
         1993, distributions are now declared at the end of each quarter and
         paid in the following quarter.  Since this table generally presents
         distributions on a cash basis (rather than amounts declared),
         distributions on a cash basis for 1993 only reflect payments for three
         quarters.  Distributions declared for the quarters ended December 31,
         1993, 1994 and 1995, are reflected in the 1994, 1995 and 1996 columns,
         respectively, for distributions on a cash basis due to the payment of
         such distributions in January 1994, 1995 and 1996, respectively.  As a
         result of 1994, 1995 and 1996 distributions being presented on a cash
         basis, distributions declared and unpaid as of December 31, 1994 and
         1995, and June 30, 1996 are not included in the 1994, 1995 and 1996
         totals, respectively.
Note 6:  Total cash distributions as a percentage of original $1,000 investment
         are calculated based on actual distributions declared for the period.
         (See Note 5 above)
Note 7:  Certain data for columns representing less than 12 months have been
         annualized.

                                      C-25

 <PAGE>

 <TABLE>
 <CAPTION>
                                                            6 Months
                                                              1996
                                                         --------------
 <S> <C>
 Cash distributions to investors
   Source (on GAAP basis)
   - from investment income                                         41
   - from capital gain                                               0
   - from return of capital                                          0
                                                              ---------
 Total distributions on GAAP basis (Note 5)                         41
                                                              ---------
   Source (on cash basis)
   - from sales                                                      0
   - from refinancing                                                0
   - from operations                                                40
   - from cash flow from prior period                                1
                                                              ----------
 Total distributions on cash basis (Note 5)                         41
                                                              ==========
 Total cash distributions as a percentage
   of original $1,000 investment (Note 6)                         8.25%
 Total cumulative cash distributions
   per $1,000 investment from inception                            172
 Amount (in percentage terms) remaining
   invested in program properties at the
   end of each year (period) presented
   (original total acquisition cost of
    properties retained, divided by original
   total acquisition cost of all properties
   in program)                                                    100%

 </TABLE>
                                      C-26

<PAGE>



                                   TABLE III
                    Operating Results of Prior Programs CNL
                              INCOME FUND XV, LTD.


<TABLE>
<CAPTION>

                                                         1993                                          6 Months
                                                       (Note 1)          1994            1995            1996
                                                     ------------    ------------    ------------    ------------
<S> <C>
Gross revenue                                        $          0    $  1,143,586    $  3,546,320    $  1,799,609
Equity in earnings of joint venture                             0           8,372         280,606         144,539
Profit (Loss) from sale of properties
  (Note 4)                                                      0               0         (71,023)              0
Interest income                                                 0         167,734          88,059          21,155
Less: Operating expenses                                        0         (62,926)       (228,319)       (138,719)
      Interest expense                                          0               0               0               0
      Depreciation and amortization                             0         (70,848)       (243,175)       (124,093)
                                                     ------------    ------------    ------------    ------------
Net income - GAAP basis                                         0       1,185,918       3,372,468       1,702,491
                                                     ============    ============    ============    ============
Taxable income
  - from operations                                             0       1,026,715       2,861,912       1,399,634
                                                     ============    ============    ============    ============
  - from gain on sale                                           0               0               0               0
                                                     ============    ============    ============    ============
Cash generated from operations
  (Notes 2 and 3)                                               0       1,116,834       3,239,370       1,687,927
Cash generated from sales (Note 4)                              0               0         811,706               0
Cash generated from refinancing                                 0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                               0       1,116,834       4,051,076       1,687,927
Less: Cash distributions to investors
  (Note 5)
    - from operating cash flow                                  0        (635,944)     (2,650,003)     (1,600,000)
    - from sale of properties                                   0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                                 0         480,890       1,401,073          87,927
Special items (not including sales and
  refinancing):
    Limited partners' capital contra-
      bunions                                                   0      40,000,000               0               0
    General partners' capital contra-
      bunions                                               1,000               0               0               0
    Syndication costs                                           0      (3,892,003)              0               0
    Acquisition of land and buildings                           0     (22,152,379)     (1,625,601)              0
    Investment in direct financing
      leases                                                    0      (6,792,806)     (2,412,973)              0
    Investment in joint venture                                 0      (1,564,762)       (720,552)       (145,526)
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XV, Ltd. by related parties                               0      (1,098,197)        (23,507)              0
    Increase in other assets                                    0        (187,757)              0               0
    Other                                                     (38)         (6,118)         25,150               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                             962       4,786,868      (3,356,410)        (57,599)
                                                     ============    ============    ============    ============
TAX AND DISTRIBUTION DATA PER $1,000
  INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                             0              33              71              35
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss) (Note 4)                                    0               0               0               0
                                                     ============    ============    ============    ============
</TABLE>
                                      C-27

<PAGE>



TABLE III - CNL INCOME FUND XV, LTD. (continued)




<TABLE>
<CAPTION>
                                                         1993                                          6 Months
                                                       (Note 1)          1994            1995            1996
                                                     ------------    ------------    ------------    --------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0              21              66              40
  - from capital gain                                           0               0               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on GAAP basis (Note 5)                      0              21              66              40
                                                     ============    ============    ============    ============
  Source (on cash basis)
  - from sales                                                  0               0               0               0
  - from refinancing                                            0               0               0               0
  - from operations                                             0              21              66              40
                                                     ------------    ------------    ------------    ------------
Total distributions on cash basis (Note 5)                      0              21              66              40
                                                     ============    ============    ============    ============
Total cash distributions as a percentage
  of original $1,000 investment (Note 6)                     0.00%           5.00%           7.25%          8.00%
Total cumulative cash distributions per
  $1,000 investment from inception                              0              21              87             127
Amount (in percentage terms) remaining
  invested in program properties at the
  end of each year (period) presented
  (original total acquisition cost of
  properties retained, divided by original
  total acquisition cost of all properties
  in program)                                                 N/A            100%            100%            100%

</TABLE>

Note  1: The registration statement relating to this offering of Units of CNL
         Income Fund XV, Ltd. became effective February 23, 1994. Activities
         through March 23, 1994, were devoted to organization of the partnership
         and operations had not begun.

Note  2: Cash generated from operations includes cash received from tenants,
         plus distributions from joint venture, less cash paid for expenses,
         plus interest received.

Note  3: Cash generated from operations per this table agrees to cash generated
         from operations per the statement of cash flows included in the
         financial statements of CNL Income Fund XV, Ltd.

Note  4: During 1995, the partnership sold three of its properties to a tenant
         for its original purchase price, excluding acquisition fees and
         miscellaneous acquisition expenses.  The majority of the net sales
         proceeds were used to acquire additional properties.  As a result of
         these transactions, the partnership recognized a loss for financial
         reporting purposes of $71,023 primarily due to acquisition fees and
         miscellaneous acquisition expenses the partnership had allocated to the
         three properties and due to the accrued rental income relating to
         future scheduled rent increases that the partnership had recorded and
         reversed at the time of sale.

Note  5: Distributions declared for the quarters ended December 31, 1994 and
         1995 are reflected in the 1995 and 1996 columns, respectively, due to
         the payment of such distributions in January 1995 and 1996,
         respectively. As a result of distributions being presented on a cash
         basis, distributions declared and unpaid as of December 31, 1994 and
         1995, and June 30, 1996 are not included in the 1994, 1995 and 1996
         totals, respectively.

Note  6: Total cash distributions as a percentage of original $1,000 investment
         are calculated based on actual distributions declared for the period.
         (See Note 5 above)

Note  7: Certain data for columns representing less than 12 months have been
         annualized.

                                                       C-28

<PAGE>



                                                     TABLE III
                                        Operating Results of Prior Programs CNL
                                             INCOME FUND XVI, LTD.


<TABLE>
<CAPTION>
                                                         1993                                          6 Months
                                                       (Note 1)          1994            1995            1996
                                                     ------------    ------------    ------------    ------------
<S> <C>
Gross revenue                                        $          0    $    186,257    $  2,702,504    $  2,143,589
Profit from sale of properties (Note 5)                         0               0               0         124,305
Interest income                                                 0          21,478         321,137          43,562
Less: Operating expenses                                        0         (10,700)       (274,595)       (148,823)
      Interest expense                                          0               0               0               0
      Depreciation and amortization                             0          (9,458)       (318,205)       (270,831)
                                                     ------------    ------------    ------------    ------------
Net income - GAAP basis                                         0         187,577       2,430,841       1,891,802
                                                     ============    ============    ============    ============
Taxable income
  - from operations                                             0         189,864       2,139,382       1,550,241
                                                     ============    ============    ============    ============
  - from gain on sale (Note 5)                                  0               0               0               0
                                                     ============    ============    ============    ============
Cash generated from operations
  (Notes 2 and 3)                                               0         205,148       2,481,395       1,861,696
Cash generated from sales (Note 5)                              0               0               0         775,000
Cash generated from refinancing                                 0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                               0         205,148       2,481,395       2,636,696
Less: Cash distributions to investors
  (Note 4)
    - from operating cash flow                                  0          (2,845)     (1,798,921)     (1,631,251)
    - from sale of properties                                   0               0               0               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                                 0         202,303         682,474       1,005,445
Special items (not including sales and
  refinancing):
    Limited partners' capital contra-
      bunions                                                   0      20,174,172      24,825,828               0
    General partners' capital contra-
      bunions                                               1,000               0               0               0
    Syndication costs                                           0      (1,929,465)     (2,452,743)              0
    Acquisition of land and buildings                           0     (13,170,132)    (16,012,458)     (2,392,562)
    Investment in direct financing
      leases                                                    0        (975,853)     (5,595,236)       (382,372)
    Increase in restricted cash                                 0               0               0        (775,000)
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XVI, Ltd. by related parties                              0        (854,154)       (405,569)              0
    Collection of overpayment of acquit-
      cyton and syndication costs paid
      by related parties on behalf of the
      partnership                                               0               0               0           1,204
    Increase in other assets                                    0        (443,625)        (58,720)              0
    Other                                                     (36)        (20,714)         20,714               0
                                                     ------------    ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                             964       2,982,532       1,004,290      (2,543,285)
                                                     ============    ============    ============    ============
TAX AND DISTRIBUTION DATA PER $1,000
  INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                             0              17              53              34
                                                     ============    ============    ============    ============
  - from recapture                                              0               0               0               0
                                                     ============    ============    ============    ============
Capital gain (loss) (Note 5)                                    0               0               0               0
                                                     ============    ============    ============    ============
</TABLE>
                                      C-29

<PAGE>



TABLE III - CNL INCOME FUND XVI, LTD. (continued)



<TABLE>
<CAPTION>

                                                         1993                                          6 Months
                                                       (Note 1)          1994            1995            1996
                                                     ------------    ------------    ------------    ------------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0               1              45              33
  - from capital gain                                           0               0               0               3
  - from investment income from
      prior period                                              0               0               0               0
                                                     ------------    ------------    ------------    ------------
Total distributions on GAAP basis (Note 4)                      0               1              45              36
                                                     ============    ============    ============    ============
  Source (on cash basis)
  - from sales                                                  0               0               0               0
  - from refinancing                                            0               0               0               0
  - from operations                                             0               1              45              36
                                                     ------------    ------------    ------------    ------------
Total distributions on cash basis (Note 4)                      0               1              45              36
                                                     ============    ============    ============    ============
Total cash distributions as a percentage
  of original $1,000 investment (Note 6)                     0.00%           4.50%           6.00%           8.00%
Total cumulative cash distributions per
  $1,000 investment from inception                              0               1              46              82
Amount (in percentage terms) remaining
  invested in program properties at the end
  of each year (period) presented
  (original total acquisition cost of
  properties retained, divided by original
  total acquisition cost of all properties
  in program) (Note 5)                                        N/A            100%            100%             98%

</TABLE>

Note 1:  Pursuant to a registration statement on Form S-11 under the Securities
         Act of 1933, as amended, CNL Income Fund XVI, Ltd. ("CNL XVI") and CNL
         Income Fund XV, Ltd. each registered for sale $40,000,000 units of
         limited partnership interests ("Units").  The offering of Units of CNL
         Income Fund XV, Ltd. commenced February 23, 1994.  Pursuant to the
         registration statement, CNL XVI could not commence until the offering
         of Units of CNL Income Fund XV, Ltd. was terminated.  CNL Income Fund
         XV, Ltd. terminated its offering of Units on September 1, 1994, at
         which time the maximum offering proceeds of $40,000,000 had been
         received.  Upon the termination of the offering of Units of CNL Income
         Fund XV, Ltd., CNL XVI commenced its offering of Units.  Activities
         through September 22, 1994, were devoted to organization of the
         partnership and operations had not begun.

Note 2:  Cash generated from operations includes cash received from tenants,
         less cash paid for expenses, plus interest received.

Note 3:  Cash generated from operations per this table agrees to cash generated
         from operations per the statement of cash flows included in the
         financial statements of CNL Income Fund XVI, Ltd.

Note 4:  Distributions declared for the quarters ended December 31, 1994 and
         1995 are reflected in the 1995 and 1996 columns, respectively, due to
         the payment of such distributions in January 1995 and 1996,
         respectively. As a result of distributions being presented on a cash
         basis, distributions declared and unpaid as of December 31, 1994 and
         1995, and June 30, 1996 are not included in the 1994, 1995 and 1996
         totals, respectively.

Note 5:  In April 1996, CNL Income Fund XVI, Ltd. sold one of its properties for
         $775,000, resulting in a gain for financial reporting purposes of
         $124,305.  As of June 30, 1996, the net sales proceeds of $775,000,
         plus accrued interest of $3,526, were being held in an interest-bearing
         escrow account.  The general partners believe that the sale of this
         property will qualify as a like-kind exchange transaction in accordance
         with Section 1031 of the Internal Revenue Code.  As a result, no gain
         or loss was recognized for federal income tax purposes.  The remaining
         net sales proceeds are expected to be invested in an additional
         property or used for other Partnership purposes.

Note 6:  Total cash distributions as a percentage of original $1,000 investment
         are calculated based on actual distributions declared for the period.
         (See Note 5 above)

Note 7:  Certain data for columns representing less than 12 months have been
         annualized.

                                      C-30

<PAGE>


   
                                   TABLE III
                    Operating Results of Prior Programs CNL
                             INCOME FUND XVII, LTD.


<TABLE>
<CAPTION>
                                                         1995           6 Months
                                                       (Note 1)           1996
                                                     ------------      --------
<S> <C>
Gross revenue                                        $          0    $    264,636
Profit from sale of properties                                  0               0
Interest income                                            12,153         102,696
Less: Operating expenses                                   (3,493)        (68,597)
      Interest expense                                          0               0
      Depreciation and amortization                          (309)        (32,931)
                                                     ------------    ------------
Net income - GAAP basis                                     8,351         265,804
                                                     ============    ============
Taxable income
  - from operations                                        12,153         254,708
                                                     ============    ============
  - from gain on sale                                           0               0
                                                     ============    ============
Cash generated from operations
  (Notes 2 and 3)                                           9,012         257,021
Cash generated from sales                                       0               0
Cash generated from refinancing                                 0               0
                                                     ------------    ------------
Cash generated from operations, sales
  and refinancing                                           9,012         257,021
Less: Cash distributions to investors
  (Note 4)
    - from operating cash flow                             (1,199)       (142,120)
    - from sale of properties                                   0               0
                                                     ------------    ------------
Cash generated (deficiency) after cash
  distributions                                             7,813         114,901
Special items (not including sales and
  refinancing):
    Limited partners' capital contra-
      bunions                                           5,696,921      15,435,942
    General partners' capital contra-
      bunions                                               1,000               0
    Syndication costs                                    (604,348)     (1,544,293)
    Acquisition of land and buildings                    (332,928)    (10,087,458)
    Investment in direct financing
      leases                                                    0      (1,258,674)
    Increase in restricted cash                                 0               0
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XVII, Ltd. by related parties                      (347,907)       (339,105)
    Increase in other assets                             (221,282)        (65,775)
    Other                                                    (410)              0
                                                     ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                       4,198,859       2,255,538
                                                     ============    ============
TAX AND DISTRIBUTION DATA PER $1,000
  INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                            36             194
                                                     ============    ============
  - from recapture                                              0               0
                                                     ============    ============
Capital gain (loss)                                             0               0
                                                     ============    ============
</TABLE>
                                                       C-31

<PAGE>



TABLE III - CNL INCOME FUND XVII, LTD. (continued)



<TABLE>
<CAPTION>

                                                         1995          6 Months
                                                       (Note 1)          1996
                                                     ------------    --------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      4             108
  - from capital gain                                           0               0
  - from investment income from
      prior period                                              0               0
                                                     ------------    ------------
Total distributions on GAAP basis (Note 4)                      0             108
                                                     ============    ============
  Source (on cash basis)
  - from sales                                                  0               0
  - from refinancing                                            0               0
  - from operations                                             4             108
                                                     ------------    ------------
Total distributions on cash basis (Note 4)                      4             108
                                                     ============    ============
Total cash distributions as a percentage
  of original $1,000 investment (Note 5)                     0.00%           5.17%
Total cumulative cash distributions per
  $1,000 investment from inception                              4             112
Amount (in percentage terms) remaining
  invested in program properties at the
  end of each year (period) presented
  (original total acquisition cost of
  properties retained, divided by original
  total acquisition cost of all properties
  in program)                                                 N/A            100%

</TABLE>

Note 1:  Pursuant to a registration statement on Form S-11 under the Securities
         Act of 1933, as amended, CNL Income Fund XVII, Ltd. ("CNL XVII") and
         CNL Income Fund XVIII, Ltd. each registered for sale $30,000,000 units
         of limited partnership interests ("Units").  The offering of Units of
         CNL Income Fund XVII, Ltd. commenced September 2, 1995.  Pursuant to
         the registration statement, CNL XVIII could not commence until the
         offering of Units of CNL Income Fund XVII, Ltd. was terminated.  CNL
         Income Fund XVII, Ltd. terminated its offering of Units on September
         19, 1996, at which time subscriptions for the maximum offering proceeds
         of $30,000,000 had been received.  Upon the termination of the offering
         of Units of CNL Income Fund XVII, Ltd., CNL XVIII commenced its
         offering of Units. Activities through September 30, 1996, were devoted
         to organization of the partnership and operations had not begun.

Note 2:  Cash generated from operations includes cash received from tenants,
         less cash paid for expenses, plus interest received.

Note 3:  Cash generated from operations per this table agrees to cash generated
         from operations per the statement of cash flows included in the
         financial statements of CNL Income Fund XVII, Ltd.

Note 4:  Distributions declared for the quarter ended December 31, 1995 are
         reflected in the 1996 column due to the payment of such distributions
         in January 1996. As a result of distributions being presented on a cash
         basis, distributions declared and unpaid as of June 30, 1996 are not
         included in the 1996 totals.

Note 5:  Total cash distributions as a percentage of original $1,000 investment
         are calculated based on actual distributions declared for the period.
         (See Note 4 above)

Note 6:  Certain data for columns representing less than 12 months have been
         annualized.

    


                                      C-32

<PAGE>

<TABLE>
<CAPTION>

                                                      TABLE V
                                         SALES OR DISPOSALS OF PROPERTIES

==================================================================================================
                                                                Selling Price, Net of
                                                            Closing Costs and GAAP Adjustments

                                                                             Purchase
                                                           Cash               money    Adjustments
                                                         received   Mortgage mortgage   resulting
                                                          net of    balance   taken       from
                                       Date     Date of  closing    at time  back by   application
       Property                      Acquired    Sale     costs     of sale  program     of GAAP
==================================================================================================
<S> <C>
CNL Income Fund, Ltd.:
  Burger King -
    San Dimas, CA                    02/05/87  06/12/92 $1,169,021     0        0            0

  Wendy's -
    Fairfield, CA                    07/01/87  10/03/94  1,018,490     0        0            0

CNL Income Fund II, Ltd.:
  Golden Corral -
    Salisbury, NC                    05/29/87  07/21/93    746,800     0        0            0

  Pizza Hut -
    Graham, TX                       08/24/87  07/28/94    261,628     0        0            0

  Golden Corral -
    Medina, OH                       11/18/87  11/30/94    626,582     0        0            0

CNL Income Fund IV, Ltd.:
  Taco Bell -
    York, PA                         03/22/89  04/27/94    712,000     0        0            0

  Burger King -
    Hastings, MI                     08/12/88  12/15/95    518,650     0        0            0

CNL Income Fund V, Ltd.:
  Perkins -
    Myrtle Beach, SC (2)             02/28/90  08/25/95          0     0    1,040,000        0

CNL Income Fund VI, Ltd.:
  Hardee's -
    Batesville, AR                   11/02/89  05/24/94    791,211     0        0            0

  Hardee's -
    Heber Springs, AR                02/13/90  05/24/94    638,270     0        0            0

  Hardee's -
    Little Canada, MN                11/28/89  06/29/95    899,503     0        0            0

</TABLE>


<TABLE>
<CAPTION>
===============================================================================================
                                                     Cost of Properties
                                                    Including Closing and
                                                         Soft Costs
                                                                                  Excess
                                                          Total                (deficiency)
                                                      acquisition              of property
                                                      cost, capital            operating cash
                                            Original  improvements             receipts over
                                            mortgage  closing and                  cash
       Property                   Total     financing soft costs (1)   Total   expenditures
==============================================================================================
<S> <C>
CNL Income Fund, Ltd.:
  Burger King -
    San Dimas, CA              $1,169,021          0      $955,000  $955,000       $214,021

  Wendy's -
    Fairfield, CA               1,018,490          0       861,500   861,500        156,990

CNL Income Fund II, Ltd.:
  Golden Corral -
    Salisbury, NC                 746,800          0       642,800   642,800        104,000

  Pizza Hut -
    Graham, TX                    261,628          0       205,500   205,500         56,128

  Golden Corral -
    Medina, OH                    626,582          0       743,000   743,000       (116,418)

CNL Income Fund IV, Ltd.:
  Taco Bell -
    York, PA                      712,000          0       616,501   616,501         95,499

  Burger King -
    Hastings, MI                  518,650          0       419,936   419,936         98,714

CNL Income Fund V, Ltd.:
  Perkins -
    Myrtle Beach, SC (2)        1,040,000          0       986,418   986,418         53,582

CNL Income Fund VI, Ltd.:
  Hardee's -
    Batesville, AR                791,211          0       605,500   605,500        185,711

  Hardee's -
    Heber Springs, AR             638,270          0       532,893   532,893        105,377

  Hardee's -
    Little Canada, MN             899,503          0       821,692   821,692         77,811

</TABLE>
                                        C-33
<PAGE>

<TABLE>
<CAPTION>

                                                      TABLE V
                                         SALES OR DISPOSALS OF PROPERTIES

===================================================================================================================================
<S> <C>
                                                                                                                Cost of Properties
                                                             Selling Price, Net of                            Including Closing and
                                                          Closing Costs and GAAP Adjustments                       Soft Costs


                                                                         Purchase                                        Total
                                                       Cash               money    Adjustments                       acquisition
                                                     received   Mortgage mortgage   resulting                        cost, capital
                                                      net of    balance   taken       from                 Original  improvements
                                   Date     Date of  closing    at time  back by   application             mortgage  closing and
       Property                  Acquired    Sale     costs     of sale  program     of GAAP     Total     financing soft costs (1)
===================================================================================================================================

CNL Income Fund VII, Ltd.:
  Taco Bell -
    Kearns, UT                   06/14/90  05/19/92    700,000         0        0            0    700,000          0       560,202

  Hardee's -
    St. Paul, MN                 08/09/90  05/24/94    869,036         0        0            0    869,036          0       742,333

  Perkins -
    Florence, SC (3)             08/28/90  08/25/95          0         0 1,160,000           0  1,160,000          0     1,084,905

  Church's Fried Chicken -
    Jacksonville, FL (4)         04/30/90  12/01/95          0         0  240,000            0    240,000          0       233,728

CNL Income Fund VIII, Ltd.:
  Denny's -
    Ocoee, FL                    03/16/91  07/31/95  1,184,865         0        0            0  1,184,865          0       949,199

  Church's Fried Chicken -
    Jacksonville, FL (4)         09/28/90  12/01/95          0         0  240,000            0    240,000          0       238,153

  Church's Fried Chicken -
    Jacksonville, FL (5)         09/28/90  12/01/95          0         0  220,000            0    220,000          0       215,845

CNL Income Fund X, Ltd.:
  Shoney's -
    Denver, CO                   03/04/92  08/11/95  1,050,186         0        0            0  1,050,186          0       987,679

CNL Income Fund XII, Ltd.:
  Golden Corral -
    Houston, TX                  12/28/92  04/10/96  1,640,000         0        0            0  1,640,000          0     1,636,643

CNL Income Fund XIII, Ltd.:
  Checkers -
    Houston, TX                  03/31/94  04/24/95    286,411         0        0            0    286,411          0       286,411

</TABLE>




<TABLE>
<CAPTION>
                                                        Excess
                                                     (deficiency)
                                                     of property
                                                     operating cash
                                                     receipts over
                                                         cash
       Property                       Total          expenditures
=================================  ==========       ==================
<S> <C>
CNL Income Fund VII, Ltd.:
  Taco Bell -
    Kearns, UT                       560,202               139,798

  Hardee's -
    St. Paul, MN                     742,333               126,703

  Perkins -
    Florence, SC (3)                1,084,905               75,095

  Church's Fried Chicken -
    Jacksonville, FL (4)             233,728                 6,272

CNL Income Fund VIII, Ltd.:
  Denny's -
    Ocoee, FL                        949,199               235,666

  Church's Fried Chicken -
    Jacksonville, FL (4)             238,153                 1,847

  Church's Fried Chicken -
    Jacksonville, FL (5)             215,845                 4,155

CNL Income Fund X, Ltd.:
  Shoney's -
    Denver, CO                       987,679                62,507

CNL Income Fund XII, Ltd.:
  Golden Corral -
    Houston, TX                     1,636,643                3,357

CNL Income Fund XIII, Ltd.:
  Checkers -
    Houston, TX                      286,411                     0

</TABLE>

                                         C-34

<PAGE>


                                    TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>
=====================================================================================================================

                                                                                   Selling Price, Net of
                                                                              Closing Costs and GAAP Adjustments

                                                                         Purchase
                                                       Cash               money    Adjustments
                                                     received   Mortgage mortgage   resulting
                                                      net of    balance   taken       from                 Original
                                   Date     Date of  closing    at time  back by   application             mortgage
       Property                  Acquired    Sale     costs     of sale  program     of GAAP     Total     financing
=====================================================================================================================
<S> <C>
CNL Income Fund XIV, Ltd.:
  Checkers -
    Knoxville, TN                03/31/94  03/01/95    339,031         0        0            0    339,031          0

  Checkers -
    Dallas, TX                   03/31/94  03/01/95    356,981         0        0            0    356,981          0

CNL Income Fund XV, Ltd.:
  Checkers -
    Knoxville, TN                05/27/94  03/01/95    263,221         0        0            0    263,221          0

  Checkers -
    Leavenworth, KS              06/22/94  03/01/95    259,600         0        0            0    259,600          0

  Checkers -
    Knoxville, TN                07/08/94  03/01/95    288,885         0        0            0    288,885          0

CNL Income Fund XVI, Ltd.:
  Long John Silver's -
    Appleton, WI                 06/24/95  04/24/96    775,000         0        0            0    775,000          0
</TABLE>


<TABLE>
<CAPTION>
============================================================================
                                           Cost of Properties
                                          Including Closing and
                                              Soft Costs
                                                           Excess
                                   Total                (deficiency)
                               acquisition              of property
                               cost, capital            operating cash
                               improvements             receipts over
                               closing and                  cash
       Property                soft costs (1)   Total   expenditures
=============================================================================
<S> <C>
CNL Income Fund XIV, Ltd.:
  Checkers -
    Knoxville, TN                    339,031   339,031              0

  Checkers -
    Dallas, TX                       356,981   356,981              0

CNL Income Fund XV, Ltd.:
  Checkers -
    Knoxville, TN                    263,221   263,221              0

  Checkers -
    Leavenworth, KS                  259,600   259,600              0

  Checkers -
    Knoxville, TN                    288,885   288,885              0

CNL Income Fund XVI, Ltd.:
  Long John Silver's -
    Appleton, WI                     613,838   613,838        161,162
</TABLE>


(1)  Amounts shown do not include pro rata share of original offering costs or
     acquisition fees.

(2)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.25% per annum and provides
     for a balloon payment of $1,006,004 in July 2000.

(3)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.25% per annum and provides
     for a balloon payment of $1,106,657 in July 2000.

(4)  Amounts shown are face value and do not represent discounted current value.
     Each mortgage note bears interest at a rate of 10.00% per annum and
     provides for a balloon payment of $218,252 in December 2005.

(5)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.00% per annum and provides
     for a balloon payment of $200,324 in December 2005.


                                      C-35

<PAGE>


                                   Exhibit D

                             Subscription Agreement


<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
      -------------------------------------------------------------------




                  Up to 27,500,000 Shares -- $10.00 per Share
                    Minimum Purchase -- 250 Shares ($2,500)
            100 Shares ($1,000) for IRAs, Keogh, and Qualified Plans
               (Minimum purchase may be higher in certain states)





==============================================================================
PLEASE READ CAREFULLY this Subscription Agreement and the Notices (on the back
of the Agreement) before completing this document. TO SUBSCRIBE FOR SHARES,
complete and sign, where appropriate, and deliver the Subscription Agreement,
along with your check, to your Financial Advisor. YOUR CHECK SHOULD BE MADE
PAYABLE TO:

              SOUTHTRUST ASSET MANAGEMENT COMPANY OF FLORIDA, N.A.

ALL ITEMS ON THE SUBSCRIPTION AGREEMENT MUST BE COMPLETED IN ORDER FOR YOUR
SUBSCRIPTION TO BE PROCESSED.
==============================================================================

       Overnight Packages:                    Regular Mail Packages:
    Attn:  Investor Services                 Attn:  Investor Services
 400 E. South Street, Suite 500                Post Office Box 1033
     Orlando, Florida  32801               Orlando, Florida  32802-1033


                            For Telephone Inquiries:
                              CNL SECURITIES CORP.
                        (407) 422-1574 OR (800) 522-3863


<PAGE>


     CNL AMERICAN PROPERTIES FUND, INC.

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

1.  INVESTMENT

This subscription is in the amount of $ for the purchase of Shares ($10.00 per
Share). The minimum initial subscription is 250 Shares ($2,500); 100 Shares
($1,000) for IRA, Keogh and qualified plan accounts (except in states with
higher minimum purchase requirements).

<TABLE>
<S> <C>
|_| ADDITIONAL PURCHASE |_| REINVESTMENT PLAN - Investor elects to participate in Plan (See prospectus for details.)
</TABLE>


2.  SUBSCRIBER INFORMATION

Name (1st)___________________________ Date of Birth (MM/DD/YY) _______________

Name (2nd)___________________________ Date of Birth (MM/DD/YY) _______________

Address ________________________ City _________ State ____ Zip Code __________

Custodian Account No._______________________ Daytime Phone # (___)____________

[ ] U.S. Citizen  [ ] Resident Alien  [ ] Foreign Resident  Country _________
[ ] Check if Subscriber is a U.S. citizen residing outside the U.S.
Income Tax Filing State __________________________

ALL SUBSCRIBERS:  State of Residence of Subscriber/Plan Beneficiary (required)

Taxpayer Identification Number:  For most individual taxpayers, it is their
Social Security number.  Note:  If the purchase is in more than one name, the
number should be that of the first person listed.  For IRAs, Keoghs and
qualified plans, enter both the Social Security number and the taxpayer
identification number.

Taxpayer ID#           -           Social Security #         -         -
             ---------  -----------                  --------------------------

3.  INVESTOR MAILING ADDRESS

For the Subscriber of an IRA, Keogh, or qualified plan to receive informational
mailings, please complete if different from address in Section 2.

Name
    -------------------------------------------------------------------
Address
       ----------------------------------------------------------------
City                                            State           Zip Code
   ---------------------------------------------     --------           -----
Daytime Phone #(                 )
                ----------------   ------------
4.  DIRECT DEPOSIT ADDRESS

Investors requesting direct deposit of distribution checks to another financial
institution or mutual fund, please complete below. In no event will the Company
or Affiliates be responsible for any adverse consequences of direct deposit.

Company
        ---------------------------------------------------------------
Address
        ----------------------------------------------------------------
City                                            State          Zip Code
     -----------------------------------------        -------           ------

Account No.                             Daytime Phone #(     )
           ---------------------------                  -------------------
5.  FORM OF OWNERSHIP


(Select only one)
|_| INDIVIDUAL-one signature required (1)
|_| HUSBAND AND WIFE, AS COMMUNITY PROPERTY- two
    signatures required (15)
|_| TENANTS IN COMMON-two signatures required (3)
|_| TENANTS BY THE ENTIRETY-two
    signatures required (31)
|_|CORPORATIONS
   |_| S-Corporation (22)
   |_| C-Corporation (5)
|_| IRA-custodian signature required (23)
|_| SEP-custodian signature required (38)
|_| TAXABLE TRUST (7)
|_| TAX-EXEMPT TRUST (28)
|_| IRREVOCABLE TRUST-trustee signature required (21)
|_| JOINT TENANTS WITH RIGHT
    OF SURVIVORSHIP-all parties must sign (8)
|_| A MARRIED PERSON/SEPARATE PROPERTY-one signature required (34)
|_| KEOGH (H.R.10)-trustee signature
    required (24)
|_| CUSTODIAN-custodian signature required (33)
|_| PARTNERSHIP (3)
|_| NON-PROFIT ORGANIZATION (12)
|_| PENSION PLAN-trustee signature(s) required (19)
|_| PROFIT SHARING PLAN-trustee signature(s) required (27)
|_| CUSTODIAN UGMA-STATE of-custodian signature required (16)
|_| CUSTODIAN UTMA-STATE of-custodian signature required (42)
|_| ESTATE-Personal Representative signature required (13)
|_| REVOCABLE GRANTOR TRUST-grantor signature required (25)

|_| SUBSCRIBER elects to have the Shares covered by this subscription placed in
    a new sponsored IRA account offered by Franklin Bank as custodian. IRA
    documents will be sent to subscriber upon receipt of subscription documents.
    There is no annual fee involved for CNL American Properties Fund, Inc.
    investments.


<PAGE>

6.  SUBSCRIBER SIGNATURES

If the Subscriber is executing the Subscriber Signature Page, the Subscriber
understands that, BY EXECUTING THIS AGREEMENT A SUBSCRIBER DOES NOT WAIVE ANY
RIGHTS HE MAY HAVE UNDER THE SECURITIES ACT OF 1933 OR THE SECURITIES EXCHANGE
ACT OF 1934 OR UNDER ANY STATE SECURITIES LAW:


X                                       X
   ----------------------------  ------ ---------------------------- ----------
   Signature of 1st Subscriber   Date   Signature of 2nd Subscriber    Date




7. BROKER/DEALER INFORMATION


Broker/Dealer NASD Firm Name
                             --------------------------------------------------
Financial Advisor
                   ------------------------------------------------------------
Branch Mail Address
                   ------------------------------------------------------------
City                                      State                Zip Code
    -------------------------------------       ---------------        --------
|_|  Please check if new address

Phone #(                )                        Fax #(               )
         --------------   ---------------------        --------------- ---------
|_|  Sold CNL before

Shipping Address                            City           State     Zip Code
                 --------------------------      ----------     ----         --

|_| Telephonic Subscriptions (check here): If the Registered Representative and
    Branch Manager are executing the signature page on behalf of the Subscriber,
    both must sign below. Registered Representatives and Branch Managers may not
    sign on behalf of residents of Florida, Iowa, Maine, Massachusetts,
    Michigan, Minnesota, Mississippi, Missouri, Nebraska, New Mexico, North
    Carolina, Ohio, Oregon, South Dakota, Tennessee, or Washington. [NOTE: Not
    to be executed until Subscriber(s) has (have) acknowledged receipt of final
    prospectus.] Telephonic subscriptions may not be completed for IRA accounts.

|_| Registered Investment Advisor (check here): If an owner or principal or any
    member of the RIA firm is an NASD licensed Registered Representative
    affiliated with a Broker/Dealer, the transaction should be conducted through
    that Broker/Dealer, not through the RIA.


 PLEASE READ CAREFULLY THE REVERSE SIDE OF THIS SIGNATURE PAGE AND SUBSCRIPTION
                          AGREEMENT BEFORE COMPLETING


<TABLE>
<S> <C>
X
    ------------------------------------------------------------    -----------------------   -------------------------------------
     Principal, Branch Manager or Other Authorized Signature         Date                      Print or Type Name of Person Signing



X
    ------------------------------------------------------------    -----------------------   -------------------------------------
     Registered Representative/Investment Advisor Signature          Date                      Print or Type Name of Person Signing

</TABLE>


<TABLE>
<S> <C>
- - - - - - - ----------------------------------------------------------------------------------------------------------------------------
      Make check payable to :  SOUTHTRUST ASSET MANAGEMENT COMPANY OF FLORIDA, N.A., ESCROW AGENT

      Please remit check and For overnight delivery, please send to:
      subscription document to:                                                                      For Office Use Only

      CNL SECURITIES CORP.                     CNL SECURITIES CORP.
      Attn:  Investor Services                 Attn:  Investor Services
      P. O. Box 1033                           400 E. South Street, Suite 500
      Orlando, FL  32802-1033                  Orlando, FL  32801
      (800) 522-3863                           (407) 422-1574
                                               (800) 522-3863
                                                                                                 Sub. #
                                                                                            -----------------
                                                                                          Admit Date
                                                                                                    -------------
                                                                                          Amount
                                                                                                -----------------
                                                                                          Region
                                                                                                -----------------


- - - - - - - ---------------------------------------------------------------------------------------------------------------------------
</TABLE>



NOTICE TO ALL INVESTORS:

      (a) The purchase of Shares by an IRA, Keogh, or other tax-qualified plan
does not, by itself, create the plan.

      (b)  The Company, in its sole and absolute discretion, may accept or
reject the Subscriber's subscription which if rejected will be promptly returned
to the Subscriber, without interest.  Non-U.S. stockholders (as defined in the
Prospectus) will be admitted as stockholders with the approval of the Advisor.

      (c) THE SALE OF SHARES SUBSCRIBED FOR HEREUNDER MAY NOT BE COMPLETED UNTIL
AT LEAST FIVE BUSINESS DAYS AFTER THE DATE THE SUBSCRIBER RECEIVES A FINAL
PROSPECTUS. EXCEPT AS PROVIDED IN THIS NOTICE, THE NOTICE BELOW, AND IN THE
PROSPECTUS, THE SUBSCRIBER WILL NOT BE ENTITLED TO REVOKE OR WITHDRAW HIS
SUBSCRIPTION.




NOTICE TO CALIFORNIA RESIDENTS: IT IS UNLAWFUL TO CONSUMMATE A SALE OR TRANSFER
OF THIS SECURITY, OR ANY INTEREST THEREIN, OR TO RECEIVE ANY CONSIDERATION
THEREFORE, WITHOUT THE PRIOR WRITTEN CONSENT OF THE COMMISSIONER OF CORPORATIONS
OF THE STATE OF CALIFORNIA, EXCEPT AS PERMITTED IN THE COMMISSIONER'S RULES.
California investors who do not execute the Subscription Agreement will receive
a confirmation of investment accompanied by a second copy of the final
Prospectus, and will have the opportunity to rescind the investment within ten
(10) days from the date of confirmation.



NOTICE TO NORTH CAROLINA RESIDENTS: By signing this Subscription Agreement,
North Carolina investors acknowledge receipt of the Prospectus and represent
that they meet the suitability standards for North Carolina investors listed in
the Prospectus.



BROKER/DEALER AND FINANCIAL ADVISOR:

By signing this subscription agreement, the signers certify that they recognize
and have complied with their obligations under the NASD's Rules of Fair
Practice, and hereby further certify as follows: (i) a copy of the Prospectus,
including the Subscription Agreement attached thereto as Exhibit C, as amended
and/or supplemented to date, has been delivered to the Subscriber; (ii) they
have discussed such investor's prospective purchase of Shares with such investor
and have advised such investor of all pertinent facts with regard to the
liquidity, valuation, and marketability of the Shares; and (iii) they have
reasonable grounds to believe that the purchase of Shares is a suitable
investment for such investor, that such investor meets the suitability standards
applicable to such investor set forth in the Prospectus and related supplements,
if any, that such investor is legally capable of purchasing such Shares and will
not be in violation of any laws for having engaged in such purchase, and that
such investor is in a financial position to enable such investor to realize the
benefits of such an investment and to suffer any loss that may occur with
respect thereto and will maintain documentation on which the determination was
based for a period of not less than six years; (iv) under penalties of perjury,
(a) the information provided in this Subscription Agreement to the best of our
knowledge and belief is true, correct, and complete, including, but not limited
to, the number shown above as the Subscriber's taxpayer identification number;
(b) to the best of our knowledge and belief, the Subscriber is not subject to
backup withholding either because the Subscriber has not been notified that the
Subscriber is subject to backup withholding as result of failure to report all
interest or dividends or the Internal Revenue Service has notified the
subscriber that the Subscriber is no longer subject to backup withholding under
Section 3406(a)(1)(C) of the Internal Revenue Code of 1986, as amended; and (c)
to the best of our knowledge and belief, the Subscriber is not a nonresident
alien, foreign corporation, foreign trust, or foreign estate for U.S. tax
purposes, and we hereby agree to notify the Company if it comes to the attention
of either of us that the Subscriber becomes such a person within sixty (60) days
of any event giving rise to the Subscriber becoming such a person.



<PAGE>



Franklin Bank, N.A.
- - - - - - - --------------------------------------------------------------------------


         FRANKLIN BANK, N.A., INDIVIDUAL RETIREMENT ACCOUNT APPLICATION

ACCOUNTHOLDER INFORMATION:   NAME _________________________________________

DISCLAIMER:

           Franklin Bank, N.A. is a national bank, not associated with CNL
Group, Inc. or any CNL entity.  Franklin Bank, N.A. is a custodian for IRAs and
will act in a custodial capacity for all beneficial owners of IRAs.  CNL has no
affiliation with Franklin Bank, N.A.

           It is not reasonable to project the growth of your IRA investments
include assets other than bank time deposits or savings accounts. Therefore,
your final account balance will depend upon many factors - the amount of your
contributions, the amount of time the funds are invested, the earnings and/or
losses from the investments, expenses incurred such as brokerage commissions and
trustee's fees and the overall performance of your investments. We expressly
state that the growth in the value of your IRA cannot be guaranteed or
projected.

SIGNATURES IMPORTANT:  Please read before signing.
                       I understand the eligibility requirements for the type of
                       IRA deposit I am making and I state that I do qualify to
                       make the deposit. I understand that the terms and
                       conditions which apply to the Individual Retirement
                       Account are contained in this Application and Form 5305A
                       (which will be provided within 10 days of our receipt of
                       this application). I agree to be bound by those terms and
                       conditions. I understand that I will not be required to
                       pay an annual fee as long as all investments in this IRA
                       are sponsored by a CNL entity. Within seven (7) days from
                       the date I establish the Individual Retirement Account I
                       may revoke it without penalty by mailing or delivering a
                       written notice to the Custodian.

                       I assume complete responsibility for:

                       1.  Determining that I am eligible for an IRA each year I
                           make a contribution.

                       2.  Insuring that all contributions I make are within the
                           limits set forth by the tax laws.

                       3.  The tax consequences of any contribution (including
                           rollover contributions) and distributions.

  Signature     _______________________________________________
                Accountholder


                -----------------------------------------------    ------------
                Authorized Signature Trustee                       Date
DESIGNATION OF
BENEFICIARY(IES):   I designate the individual(s) named below as my primary and
                    contingent Beneficiary(ies) of the IRA. I revoke all prior
                    IRA Beneficiary designations, if any, made by me. I
                    understand that I may change or add Beneficiaries at any
                    time by completing and delivering the proper form to the
                    Custodian. (If you wish to name more than one Beneficiary,
                    attach a list of each Beneficiary's name, social security
                    number, relationship to you and percentage share in this
                    IRA.) If any primary or contingent Beneficiary dies before
                    me, his or her interest and the interest of his or her heirs
                    shall terminate completely, and the percentage share of any
                    remaining Beneficiary(ies) shall be increased on a pro rata
                    basis.

<TABLE>
<S> <C>
Primary             The following individual(s) shall be my Primary Beneficiary(ies):
Beneficiary(ies)
                    Name______________________________________________________________        Social Security #__________________
                    Address___________________________________________________________        Date of Birth__________  Share______
                    __________________________________________________________________        Relationship________________________

Contingent          If none of the Primary Beneficiaries survive me, the following individual(s) shall be my Beneficiary(ies):
Beneficiary(ies)
                    Name______________________________________________________________        Social Security #___________________
                    Address___________________________________________________________        Date of Birth__________  Share______
                    __________________________________________________________________        Relationship________________________

Spousal Consent
                    I am the spouse of IRA accountholder named above. I agree to
                    my spouse's naming of a primary Beneficiary other than
                    myself. I acknowledge that I have received a fair and
                    reasonable disclosure of my spouse's property and financial
                    obligation. I also acknowledge that I shall have no claim
                    whatsoever against the Custodian for any payments to my
                    spouse's Beneficiary(ies).

</TABLE>

- - - - - - - -------------------------------------------------    ---------------
Spouse's Signature                                   Date

- - - - - - - -------------------------------------------------------------------------
              Custodial Services P.O. Box 7090 Troy, MI 48007-7090
                                 1-800-344-0667


<PAGE>


                              INVESTMENT OPTIONS:

|_| I would like to receive information regarding mutual fund investments.
|_| I would like to receive information regarding money market accounts.

Note:  Franklin Bank, N.A. may consider other investment options for your IRA.
Please provide the following information on your options.

Fund Name __________________________________________________________________

Sponsor Name________________________________________________________________

Address_____________________________________________________________________

Account No._______________________________________     Telephone #___________


Registered Representative information:

Registered Representative's Name_____________________________________________

Company_____________________________________________________________________

Address_____________________________________________________________________

Telephone #___________________________________________________________________



<PAGE>
                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 30.      Other Expenses of Issuance and Distribution.

   
                                                                    Amount
                                                                    ------
              SEC registration fee............................   $   83,334
              NASD filing fee.................................       28,000
              Accounting fees and expenses....................      400,000*
              Escrow Agent's Fees.............................        8,400*
              Sales and advertising
                  expenses....................................    4,000,000*
              Legal fees and expenses.........................    1,000,000*
              Blue Sky fees and expenses......................      500,000*
              Printing and shipping expenses..................    1,200,000*
              Miscellaneous...................................    1,030,266*
    

   
                          Total...............................   $8,250,000
                                                                  ==========
    


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


   
              *Estimated through completion of the offering, assuming sale of
27,500,000 Shares.
    


Item 31.      Sales to Special Parties.

              The registrant was capitalized through the purchase by the Advisor
of 20,000 Shares for aggregate consideration of $200,000.


Item 32.      Recent Sales of Unregistered Securities.

              See response to Item 31. The offer and sale of the shares is
claimed to be exempt from the registration provisions of the Securities Act of
1933, as amended, by virtue of Section 4(2) thereunder.


Item 33.      Indemnification of Directors and Officers.

              Pursuant to Maryland corporate law and the Company's Articles of
Incorporation, the Company is required to indemnify and hold harmless a present
or former Director, officer, Advisor, or Affiliate and may indemnify and hold
harmless a present or former employee or agent of the Company (the "Indemnitee")
against any or all losses or liabilities reasonably incurred by the Indemnitee
in connection with or by reason of any act or omission performed or omitted to
be performed on behalf of the Company while a Director, officer, Advisor,
Affiliate, employee, or agent and in such capacity, provided, that the
Indemnitee has determined, in good faith, that the act or omission which caused
the loss or liability was in the best interests of the Company. The Company will
not indemnify or hold harmless the Indemnitee if: (i) the loss or liability was
the result of negligence or misconduct, or if the Indemnitee is an Independent
Director, the loss or liability was the result of gross negligence or willful
misconduct, (ii) the act or omission was material to the loss or liability and
was committed in bad faith

                                      II-1

<PAGE>



or was the result of active or deliberate dishonesty, (iii) the Indemnitee
actually received an improper personal benefit in money, property, or services,
(iv) in the case of any criminal proceeding, the Indemnitee had reasonable cause
to believe that the act or omission was unlawful, or (v) in a proceeding by or
in the right of the Company, the Indemnitee shall have been adjudged to be
liable to the Company. In addition, the Company will not provide indemnification
for any loss or liability arising from an alleged violation of federal or state
securities laws unless one or more of the following conditions are met: (i)
there has been a successful adjudication on the merits of each count involving
alleged securities law violations as to the particular Indemnitee; (ii) such
claims have been dismissed with prejudice on the merits by a court of competent
jurisdiction as to the particular Indemnitee; or (iii) a court of competent
jurisdiction approves a settlement of the claims against a particular Indemnitee
and finds that indemnification of the settlement and the related costs should be
made, and the court considering the request for indemnification has been advised
of the position of the Securities and Exchange Commission and of the published
position of any state securities regulatory authority in which securities of the
Company were offered or sold as to indemnification for violations of securities
laws. Pursuant to its Articles of Incorporation, the Company is required to pay
or reimburse reasonable expenses incurred by a present or former Director,
officer, Advisor or Affiliate and may pay or reimburse reasonable expenses
incurred by any other Indemnitee in advance of final disposition of a proceeding
if the following are satisfied: (i) the Indemnitee was made a party to the
proceeding by reasons of his or her service as a Director, officer, Advisor,
Affiliate, employee or agent of the Company, (ii) the Indemnitee provides the
Company with written affirmation of his or her good faith belief that he or she
has met the standard of conduct necessary for indemnification by the Company as
authorized by the Articles of Incorporation, (iii) the Indemnitee provides the
Company with a written agreement to repay the amount paid or reimbursed by the
Company, together with the applicable legal rate of interest thereon, if it is
ultimately determined that the Indemnitee did not comply with the requisite
standard of conduct, and (iv) the legal proceeding was initiated by a third
party who is not a stockholder or, if by a stockholder of the Company acting in
his or her capacity as such, a court of competent jurisdiction approves such
advancement. The Company's Articles of Incorporation further provide that any
indemnification, payment, or reimbursement of the expenses permitted by the
Articles of Incorporation will be furnished in accordance with the procedures in
Section 2-418 of the Maryland General Corporation Law.

              Any indemnification may be paid only out of Net Assets of the
Company, and no portion may be recoverable from the stockholders.
   
              The Company has entered into indemnification agreements with each
of the Company's officers and Directors. The indemnification agreements will
require, among other things, that the Company indemnify its officers and
Directors to the fullest extent permitted by law, and advance to the officers
and Directors all related expenses, subject to reimbursement if it is
subsequently determined that indemnification is not permitted. In accordance
with this agreement, the Company must indemnify and advance all expenses
incurred by officers and Directors seeking to enforce their rights under the
indemnification agreements.
    
Item 34.      Treatment of Proceeds from Securities Being Registered.

              Not applicable.

Item 35.      Financial Statements and Exhibits.

              (a) Financial Statements:

              The following financial statements are included in the Prospectus.

   
              (1)  Pro Forma Consolidated Balance Sheet as of September 30, 1996

              (2)  Pro Forma Consolidated Statement of Earnings for the  nine
                   months ended September 30, 1996
    

              (3)  Pro Forma Consolidated Statement of Earnings for the year
                   ended December 31, 1995

   
              (4)  Notes to Pro Forma Consolidated Financial Statements for the
                   nine months ended September 30, 1996 and the year ended
                   December 31, 1995


                                      II-2

<PAGE>


              (5)  Condensed Consolidated Balance Sheets as of September 30,
                   1996 and December 31, 1995

              (6)  Condensed Consolidated Statements of Earnings for the  nine
                   months ended September 30, 1996 and 1995

              (7)  Condensed Consolidated Statements of Stockholders' Equity for
                   the nine months ended September 30, 1996 and the year ended
                   December 31, 1995

              (8)  Condensed Consolidated Statements of Cash Flows for the  nine
                   months ended September 30, 1996 and 1995

              (9)  Notes to Condensed Consolidated Financial Statements for the
                   nine months ended September 30, 1996 and 1995
    

              (10) Report of Independent Accountants

              (11) Consolidated Balance Sheets as of December 31, 1995 and 1994

              (12) Consolidated Statements of Earnings for the year ended
                   December 31, 1995 and the period May 2, 1994 (date of
                   inception) through December 31, 1994

              (13) Consolidated Statements of Stockholders' Equity for the year
                   ended December 31, 1995 and the period May 2, 1994 (date of
                   inception) through December 31, 1994

              (14) Consolidated Statements of Cash Flows for the year ended
                   December 31, 1995 and the period May 2, 1994 (date of
                   inception) through December 31, 1994

              (15) Notes to Consolidated Financial Statements for the year ended
                   December 31, 1995 and the period May 2, 1994 (date of
                   inception) through December 31, 1994

              (16) Schedule III - Real Estate and Accumulated Depreciation as of
                   December 31, 1995

              (17) Notes to Schedule III - Real Estate and Accumulated
                   Depreciation as of December 31, 1995

              (b)      Exhibits:

   
              1.1  Form of Managing Dealer Agreement  (Previously filed.)

              1.2  Form of Participating Broker Agreement  (Previously filed.)
    

              3.1  CNL American Properties Fund, Inc. Amended and Restated
                   Articles of Incorporation (Previously filed as Exhibit 3.4 to
                   the Registrant's Registration Statement on Form S-11
                   (Registration No. 33-78790) (the "1995 Form S-11") and
                   incorporated herein by reference.)(1)

              3.2  CNL American Properties Fund, Inc. Bylaws (Previously filed
                   as Exhibit 3.5 to the 1995 Form S-11 and incorporated herein
                   by reference.)(1)

              4.1  CNL American Properties Fund, Inc. Amended and Restated
                   Articles of Incorporation (Previously filed as Exhibit 3.4 to
                   the 1995 Form S-11 and incorporated herein by reference.)

              4.2  CNL American Properties Fund, Inc. Bylaws (Previously filed
                   as Exhibit 3.5 to the 1995 Form S-11 and incorporated herein
                   by reference.)

                                      II-3

<PAGE>


              4.3  Form of Amended Reinvestment Plan (Included in the Prospectus
                   as Exhibit A and incorporated herein by reference.)

              4.4  Form of Stock Certificate (Previously filed as Exhibit 4.5 to
                   the 1995 Form S-11 and incorporated herein by reference.)
   
              5.1  Opinion of Shaw, Pittman, Potts & Trowbridge as to the
                   legality of the securities being registered by CNL American
                   Properties Fund, Inc. (Filed herewith.)

   
             8.1   Opinion of Shaw, Pittman, Potts & Trowbridge regarding
                   certain material tax issues relating to CNL American
                   Properties Fund, Inc. (Filed herewith.)

             10.1  Form of Escrow Agreement between CNL American Properties
                   Fund, Inc. and SouthTrust Asset Management Company of
                   Florida, N.A. (Previously filed.)

             10.2  Advisory Agreement (Previously filed as Exhibit 10.15 to the
                   1995 Form S-11 and incorporated herein by reference.)

             10.3  Form of Joint Venture Agreement  (Previously filed.)

             10.4  Form of Indemnification and Put Agreement (Previously filed.)

             10.5  Form of Unconditional Guaranty of Payment and Performance
                   (Previously filed.)

             10.6  Form of Purchase Agreement (Previously filed.)

             10.7  Form of Lease Agreement including Rent Addendum, Construction
                   Addendum and Memorandum of Lease (Previously filed.)
    
   
             10.8  Form of Amended Reinvestment Plan (Included in the Prospectus
                   as Exhibit A and incorporated herein by reference.)
    
   
             10.9  Form of Indemnification Agreement dated as of April 18, 1995
                   between CNL American Properties Fund, Inc. and each of James
                   M. Seneff, Jr., Robert A. Bourne, G. Richard Hostetter, J.
                   Joseph Kruse, Richard C. Huseman, John T. Walker, Jeanne A.
                   Wall, Lynn E.  Rose and Edgar J. McDougall (Previously
                   filed.)

    
   
             23.1  Consent of Coopers & Lybrand L.L.P., Certified Public
                   Accountants, dated January 30, 1997  (Filed herewith.)

             23.2  Consent of Shaw, Pittman, Potts & Trowbridge (Contained in
                   its opinion filed as Exhibit 5.1 and incorporated herein by
                   reference.)
    

                                      II-4

<PAGE>

   
    

   
Item 36.      Undertakings.
    

              The registrant undertakes (a) to file any prospectus required by
Section 10(a)(3) as post-effective amendments to this registration statement,
(b) during any period in which offers or sales are being made, to file a
post-effective amendment to this registration statement (i) to reflect in the
prospectus any facts or events arising after the effective date of the
registration statement (or the most recent post-effective amendment thereof)
which, individually or in the aggregate, represent a fundamental change in the
information set forth in the registration statement, and (ii) to include any
material information with respect to the plan of distribution not previously
disclosed in the registration statement or any material change to such
information in the registration statement, (c) that, for the purpose of
determining any liability under the Securities Act of 1933, as amended, each
such post-effective amendment may be deemed to be a new registration statement
relating to the securities offered therein, and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof, (d)
that all post-effective amendments will comply with the applicable forms, rules
and regulations of the Commission in effect at the time such post-effective
amendments are filed, and (e) to remove from registration by means of a
post-effective amendment any of the securities being registered which remain
unsold at the termination of the offering.

              The registrant undertakes to send to each stockholder, at least on
an annual basis, a detailed statement of any transactions with the Advisor or
its Affiliates, and of fees, commissions, compensation, and other benefits paid
or accrued to the Advisor or its Affiliates, for the fiscal year completed,
showing the amount paid or accrued to each recipient and the services performed.

              The registrant undertakes to provide to the stockholders the
financial statements required by Form 10-K for the first full fiscal year of
operations.

              The registrant undertakes to file a sticker supplement pursuant to
Rule 424(b)(3) under the Act during the distribution period describing each
property not identified in the Prospectus at such time as there arises a
reasonable probability that such property will be acquired and to consolidate
all such stickers into a post-effective amendment filed at least once every
three months, with the information contained in such amendment provided
simultaneously to the existing stockholders. Each sticker supplement will
disclose all compensation and fees received by the Advisor and its Affiliates in
connection with any such acquisition. The post-effective amendment will include
audited financial statements meeting the requirements of Rule 3-14 of
Registration S-X only for properties acquired during the distribution period.

              The registrant also undertakes to file, after the end of the
distribution period, a current report on Form 8-K containing the financial
statements and any additional information required by Rule 3-14 of Regulation
S-X, to reflect each commitment (i.e., the signing of a binding purchase
agreement) made after the end of the distribution period involving the use of
10% or more (on a cumulative basis) of the net proceeds of the offering and to
provide the information contained in such report to the stockholders at least
once each quarter after the distribution period of the offering has ended.

              Insofar as indemnification for liabilities arising under the
Securities Act of 1933, as amended, may be permitted to directors, officers, and
controlling persons of the registrant pursuant to the foregoing provisions, or
otherwise, the registrant has been advised that in the opinion of the Securities
and Exchange Commission such indemnification is against public policy as
expressed in the Act and is, therefore, unenforceable. In the event that a claim
for indemnification against such liabilities (other than the payment by the
registrant of expenses incurred or paid by a director, officer, or controlling
person of the registrant in the successful defense of any such action, suit, or
proceeding) is asserted by such director, officer, or controlling person in
connection with the securities being registered, the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

              The undersigned registrant hereby undertakes that (a) for purposes
of determining any liability under the Securities Act of 1933, the information
omitted from the form of prospectus filed as part of this registration statement
in reliance upon Rule 430A and contained in a form of prospectus filed by the
registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act
shall be deemed to be part of this registration statement as of the time it was
declared effective, and (b) for the purpose of determining any liability under
the Securities Act of 1933, each post-effective amendment that contains a form
of prospectus shall be deemed to be a new registration statement relating to the
securities offered therein, and the offering of such securities at that time
shall be deemed to be the initial bona fide offering thereof.



                                      II-5

<PAGE>


                                    TABLE VI
                     ACQUISITION OF PROPERTIES BY PROGRAMS

              Table VI presents information concerning the acquisition of real
properties by the public real estate limited partnerships sponsored by
Affiliates of the Company in the ten years ended June 30, 1996. The information
includes the gross leasable space or number of units and total square feet of
units, dates of purchase, locations, cash down payment and contract purchase
price plus acquisition fee. This information is intended to assist the
prospective investor in evaluating the terms involved in acquisitions by such
prior programs.


                                      II-6



<PAGE>
                                    TABLE VI
                     ACQUISITIONS OF PROPERTIES BY PROGRAMS



<TABLE>
<CAPTION>

                                     CNL Income           CNL Income           CNL Income           CNL Income
                                       Fund,               Fund II,             Fund III,            Fund IV,
                                        Ltd.                 Ltd.                 Ltd.                 Ltd.
                                     ----------           ----------           ----------           ----------
                                      (Note 2)             (Note 3)             (Note 4)             (Note 5)

<S> <C>
                                                                                                   AL,DC,FL,GA,
                                                         AL,AZ,CO,FL,         AZ,CA,FL,GA,         IL,IN,KS,MA,
                                    AL,AZ,CA,FL,         GA,IL,IN,LA,         IA,IL,IN,KS,         MD,MI,MS,NC,
                                    GA,LA,MD,OK,         MI,MN,MO,NC,         KY,MD,MI,MN,         OH,PA,TN,TX,
Locations                           TX,VA                NM,OH,TX,WY          MO,NE,OK,TX          VA

Type of property                     Restaurants          Restaurants          Restaurants          Restaurants

Gross leasable space
  (sq. ft.) or number
  of units and                          20 units             43 units             32 units             43 units
  total square feet
  of units                            67,645 s/f          149,829 s/f          131,992 s/f          156,317 s/f


Dates of purchase                      6/17/86 -             2/11/87-            10/04/87-             6/24/88-
                                        12/17/87             12/08/94              6/30/88              1/24/96


Cash down payment (Note 1)           $12,296,264          $23,182,624          $19,637,008          $26,594,469


Contract purchase price
  plus acquisition fee               $12,222,062          $23,022,783          $19,512,548          $26,479,912


Other cash expenditures
  expensed                                     -                    -                    -                    -


Other cash expenditures
  capitalized                             74,202              159,841              124,460              114,557
                                     -----------          -----------          -----------          -----------

Total acquisition cost
  (Note 1)                           $12,296,264          $23,182,624          $19,637,008          $26,594,469
                                     ===========          ===========          ===========          ===========

</TABLE>


Note 1: This amount was derived from capital contributions from partners and net
         sales proceeds reinvested in other properties.

Note 2: The partnership owns a 50% interest in three separate joint ventures
         which each own a restaurant property.

Note 3: The partnership owns a 49%, 50% and 64% interest in three separate joint
         ventures. Each joint venture owns one restaurant property. In addition,
         the partnership owns a 33.87% interest in one restaurant property held
         as tenants-in-common with an affiliate.

Note 4: The partnership owns a 73.4% and 69.07% interest in two separate joint
         ventures. Each joint venture owns one restaurant property.

Note 5: The partnership owns a 51%, 26.6%, 57%, 96.1% and 68.87% interest in
         five separate joint ventures. Each joint venture owns one restaurant
         property. In addition, the partnership owns a 53.68% interest in one
         restaurant property held as tenants-in-common with affiliates.



<PAGE>



TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)


<TABLE>
<CAPTION>



                                     CNL Income           CNL Income           CNL Income           CNL Income
                                       Fund V,             Fund VI,             Fund VII,           Fund VIII,
                                        Ltd.                 Ltd.                 Ltd.                 Ltd.
                                     ----------           ----------           ----------           ----------
                                      (Note 6)             (Note 7)             (Note 8)             (Note 9)

<S> <C>

                                                         AR,AZ,FL,IN,
                                    FL,GA,IL,IN,         MA,MI,MN,NC,         AZ,CO,FL,GA,
                                    MI,NH,NY,OH,         NE,NM,NY,OH,         IN,LA,MI,MN,         AZ,FL,IN,LA,
                                    SC,TN,TX,UT,         OK,PA,TN,TX,         OH,SC,TN,TX,         MI,MN,NC,NY,
Locations                           WA                   VA,WY                UT,WA                OH,TN,TX,VA

Type of property                     Restaurants          Restaurants          Restaurants          Restaurants

Gross leasable space
  (sq. ft.) or number
  of units and                          30 units             46 units             45 units             40 units
  total square feet
  of units                           117,652 s/f          173,841 s/f          160,939 s/f          179,705 s/f


Dates of purchase                       2/06/89-             7/13/89-             3/30/90-             9/13/90-
                                         1/05/90              1/24/96              7/29/94              5/31/96


Cash down payment (Note 1)           $22,113,522          $32,679,181          $27,310,125          $31,985,071


Contract purchase price
  plus acquisition fee               $21,706,859          $32,146,520          $26,638,040          $31,450,507


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                            406,663              532,661              672,085              534,564
                                     -----------          -----------          -----------          -----------

Total acquisition cost
  (Note 1)                           $22,113,522          $32,679,181          $27,310,125          $31,985,071
                                     ===========          ===========          ===========          ===========

</TABLE>


Note 6:  The partnership owns a 43%, 49% and 66.5% interest in three separate
         joint ventures. Each joint venture owns one restaurant property.

Note 7:  The partnership owns a 3.9%, 14.5%, 36% and a 66.14% interest in four
         separate joint ventures. Each joint venture owns one restaurant
         property. In addition, the partnership owns a 51.67% and a 17.93%
         interest in two restaurant properties held separately as
         tenants-in-common with affiliates.

Note 8:  The partnership owns a 51%, 83.3%, 4.79% and a 18% interest in four
         separate joint ventures. Three of the joint ventures each own one
         restaurant property and the other joint venture owns six restaurant
         properties. In addition, the partnership owns a 48.33% interest in one
         restaurant property held as tenants-in-common with an affiliate.

Note 9:  The partnership owns a 85.5%, 87.68%, 36.8% and a 12% interest in four
         separate joint ventures. Three of the joint ventures each own one
         restaurant property and the other joint venture owns six restaurant
         properties.


<PAGE>



TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)


<TABLE>
<CAPTION>



                                     CNL Income           CNL Income           CNL Income           CNL Income
                                      Fund IX,              Fund X,             Fund XI,             Fund XII,
                                        Ltd.                 Ltd.                 Ltd.                 Ltd.
                                     ----------           ----------           ----------           ----------
                                     (Note 10)            (Note 11)            (Note 12)            (Note 13)
<S> <C>
                                                                              AL,AZ,CA,CO,
                                                         AL,CA,CO,FL,         CT,FL,KS,LA,
                                    AL,FL,GA,IL,         ID,IL,LA,MI,         MA,MI,MS,NC,         AL,AZ,CA,FL,
                                    IN,LA,MI,MN,         MO,MT,NC,NH,         NH,NM,OH,OK,         GA,LA,MO,MS,
                                    MS,NC,NH,NY,         NM,NY,OH,PA,         PA,SC,TX,VA,         NC,NM,OH,SC,
Locations                           OH,SC,TN,TX          SC,TN,TX             WA                   TN,TX,WA

Type of property                     Restaurants          Restaurants          Restaurants          Restaurants

Gross leasable space
  (sq. ft.) or number
  of units and                          41 units             49 units             39 units             49 units
  total square feet
  of units                           177,469 s/f          203,466 s/f          168,418 s/f          206,865 s/f


Dates of purchase                       5/31/91-            10/01/91-             5/18/92-            11/20/92-
                                        10/01/92              1/24/96             10/16/92              5/31/96


Cash down payment (Note 1)           $30,748,694          $36,036,814          $35,200,825          $40,840,795


Contract purchase price
  plus acquisition fee               $30,021,833          $35,320,865          $34,595,348          $40,339,796


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                            726,861              715,949              605,477              500,999
                                     -----------          -----------          -----------          -----------

Total acquisition cost
  (Note 1)                           $30,748,694          $36,036,814          $35,200,825          $40,840,795
                                     ===========          ===========          ===========          ===========

</TABLE>


Note 10:  The partnership owns a 50%, 45.2% and 27.3% interest in three separate
          joint ventures. One of the joint ventures owns one restaurant property
          and the other two joint ventures own six restaurant properties each.

Note 11:  The partnership owns a 50%, 88.3%, 40.95% and 10.5% interest in four
          separate joint ventures. Three of the joint ventures own one
          restaurant property each and the other joint venture owns six
          restaurant properties. In addition, the partnership owns a 13.37%
          interest in one restaurant property held as tenants-in-common with
          affiliates.

Note 12:  The partnership owns a 62.2%, 77.33%, 85% and 76.6% interest in four
          separate joint ventures. Each joint venture owns one restaurant
          property.

Note 13:  The partnership owns a 31.13%, 59.05%, 18.61% and 88% interest in four
          separate joint ventures. Each joint venture owns one restaurant
          property.


<PAGE>


TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)



<TABLE>
<CAPTION>

                                     CNL Income           CNL Income           CNL Income           CNL Income
                                     Fund XIII,            Fund XIV,            Fund XV,             Fund XVI,
                                        Ltd.                 Ltd.                 Ltd.                 Ltd.
                                     ----------           ----------           ----------           ----------
                                     (Note 14)            (Note 15)            (Note 16)
<S> <C>

                                    AL,AR,AZ,CA,         AL,AZ,CO,FL,         CA,FL,GA,KS,         AZ,CA,CO,DC,
                                    CO,FL,GA,IN,         GA,KS,LA,MO,         KY,MO,MS,NC,         FL,GA,ID,IN,
                                    KS,LA,MD,NC,         MS,NC,NJ,NV,         NJ,NM,OH,OK,         KS,MN,MO,NC,
                                    OH,PA,SC,TN,         OH,SC,TN,TX,         PA,SC,TN,TX,         NM,NV,OH,TN,
Locations                           TX,VA                VA                   VA                   TX,UT,WI

Type of property                     Restaurants          Restaurants          Restaurants          Restaurants

Gross leasable space
  (sq. ft.) or number
  of units and                          48 units             56 units             48 units             43 units
  total square feet
  of units                           156,156 s/f          161,913 s/f          143,473 s/f          166,793 s/f


Dates of purchase                       5/18/93-             9/27/93-             4/28/94-            10/21/94-
                                         4/24/95              3/16/95              1/24/96              3/15/96


Cash down payment (Note 1)           $34,905,219          $39,943,098          $35,778,136          $39,421,376


Contract purchase price
  plus acquisition fee               $34,535,596          $39,515,928          $35,388,860          $39,030,014


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                            369,623              427,170              389,276              391,362
                                     -----------          -----------          -----------          -----------

Total acquisition cost
  (Note 1)                           $34,905,219          $39,943,098          $35,778,136          $39,421,376
                                     ===========          ===========          ===========          ===========

</TABLE>


Note 14:  The partnership owns a 50% and 28% interest in two separate joint
          ventures. Each joint venture owns one restaurant property. In
          addition, the Partnership owns a 66.13% interest in one restaurant
          property held as tenants-in-common with an affiliate.

Note 15:  The partnership owns a 50% interest in two separate joint ventures and
          a 72% interest in one joint venture. Two of the joint ventures each
          own one restaurant property and the other joint venture owns two
          restaurant properties.

Note 16:  The partnership owns a 50% interest in a joint venture which owns two
          restaurant properties. In addition, the partnership owns a 15.02%
          interest in one restaurant property held as tenants-in-common with
          affiliates.



<PAGE>


TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)





                                     CNL Income
                                     Fund XVII,
                                        Ltd.
                                     ----------

                                    CA,FL,IL,IN,
                                    MI,NV,SC,TN,
Locations                           TX

Type of property                     Restaurants

Gross leasable space
  (sq. ft.) or number
  of units and                          13 units
  total square feet
  of units                            62,488 s/f


Dates of purchase                     12/20/95 -
                                         6/30/96


Cash down payment (Note 1)           $12,616,047


Contract purchase price
  plus acquisition fee               $12,574,025


Other cash expenditures
  expensed                                   -


Other cash expenditures
  capitalized                             42,022
                                     -----------
Total acquisition cost
  (Note 1)                           $12,616,047
                                     ===========




<PAGE>
                                   SIGNATURES

   
          Pursuant to the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-11 and has duly caused this Amendment
No. 1 to the Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Orlando, State of
Florida, on January 29, 1997.


                                          CNL AMERICAN PROPERTIES FUND, INC.

    
                                          (Registrant)




   

                                                By:   /s/ James M. Seneff, Jr.
                                                     -------------------------

                                                JAMES M. SENEFF, JR.
                                                Chairman of the Board and Chief
                                                Executive Officer

    

<PAGE>



                               POWER OF ATTORNEY

          KNOW ALL MEN BY THESE PRESENTS, that each of the undersigned hereby
constitutes and appoints Robert A. Bourne and James M. Seneff, Jr. and each of
them, his true and lawful attorneys-in-fact and agents, with full power of
substitution and resubstitution, for him and in his name, place and stead, in
any and all capacities, with full power to act alone, to sign any and all
documents (including both pre- and post-effective amendments in connection with
the registration statement), and to file the same, with all exhibits thereto,
and all documents in connection therewith, with the Securities and Exchange
Commission, granting unto said attorneys-in-fact and agent, and each of them,
full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully to all
intents and purposes as he might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or either of them, or
their or his substitutes or substitute, may lawfully do or cause to be done by
virtue thereof.

   
          Pursuant to the requirements of the Securities Act of 1933, this
Amendment No. 1 to the Registration Statement has been signed by the following
persons in the capacities and on the dates indicated.
    

   
    
        Signatures                     Title                        Date
        ----------                     -----                        ----

   
/s/ James M. Seneff, Jr.    Chairman of the Board and Chief    January 29, 1997
- - - - - - - ------------------------    Executive Officer
   JAMES M. SENEFF, JR.     (Principal Executive Officer)
    


   
/s/ Robert A. Bourne        Director and President             January 29, 1997
- - - - - - - ------------------------    (Principal Financial and
    ROBERT A. BOURNE        Accounting Officer)
    


   
/s/ G. Richard Hostetter    Independent Director               January 29, 1997
- - - - - - - ------------------------
   G. RICHARD HOSTETTER

    


   
/s/ J. Joseph Kruse         Independent Director               January 29, 1997
- - - - - - - ------------------------
    J. JOSEPH KRUSE

    


   
/s/ Richard C. Huseman      Independent Director               January 29, 1997
- - - - - - - ------------------------
    RICHARD C. HUSEMAN
    

   
    
   
                                 EXHIBIT INDEX


             5.1   Opinion of Shaw, Pittman, Potts & Trowbridge as to the
                   legality of the securities being registered by CNL American
                   Properties Fund, Inc. (Filed herewith.)


             8.1   Opinion of Shaw, Pittman, Potts & Trowbridge regarding
                   certain material tax issues relating to CNL American
                   Properties Fund, Inc. (Filed herewith.)

             23.1  Consent of Coopers & Lybrand L.L.P., Certified Public
                   Accountants, dated January 30, 1997  (Filed herewith.)
    




January 30, 1997



CNL American Properties Fund, Inc.
400 East South Street, Suite 500
Orlando, Florida  32801

Gentlemen:
   
      We have acted as counsel for CNL American Properties Fund, Inc., a
Maryland corporation (the "Company"), in connection with the registration of up
to 27,500,000 shares of common stock of the company, par value $.01 per share,
and having a purchase price of $10.00 each (the "Shares"), pursuant to the
Registration Statement on Form S-11 (File No. 333-15411) filed by the Company
under the Securities Act of 1933 (the "Registration Statement"), and the
proposed sale of the Shares by the Company in accordance with the Registration
Statement.
    

      Based upon an examination and review of such documents as we have deemed
necessary, relevant or appropriate, we are of the opinion that the Company has
the corporate power to issue the Shares issuable pursuant to the Registration
Statement, and upon issuance and delivery in accordance with the Registration
Statement, such Shares will be validly issued, fully paid and nonassessable.

      We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the use of our name under the caption "Legal
Opinions" in the prospectus which constitutes a part of the Registration
Statement.


                                          Very truly yours,

   
                                          /s/ Shaw, Pittman, Potts & Trowbridge
    

                                          SHAW, PITTMAN, POTTS & TROWBRIDGE




                               January 31, 1997


CNL American Properties Fund, Inc.
400 E. South Street
Suite 500
Orlando, Florida 32801

Ladies and Gentlemen:

      You have requested certain opinions regarding the application of U.S.
federal income tax laws to CNL American Properties Fund, Inc. (the "Company") in
connection with the registration statement on Form S-11, No. 333-15411,
originally filed with the Securities and Exchange Commission on November 1,
1996, and the amendments thereto (the "Registration Statement"). All capitalized
terms used but not otherwise defined herein shall have the respective meanings
given them in the prospectus included in the amendment to the Registration
Statement filed on January 31, 1997.

      In rendering the following opinions, we have examined such statutes,
regulations, records, certificates and other documents as we have considered
necessary or appropriate as a basis for such opinions, including the following:
(1) the Registration Statement (including all Exhibits thereto and all
amendments made thereto through the date hereof), (2) the Articles of
Incorporation of the Company, together with all amendments, (3) certain written
representations of the Company contained in a letter to us dated January 31,
1997 and attached hereto, (4) copies of all leases entered into by the Company
as of the date hereof and (5) such other documents or information as we have
deemed necessary to render the opinions set forth in this letter. In our review,
we have assumed, with your consent, that the documents listed above that we
reviewed in proposed form will be executed in substantially the same form, all
of the representations and statements set forth in such documents are true and
correct, and all of the obligations imposed by any such documents on the parties
thereto, including obligations imposed under the Articles of Incorporation of
the Company, have been or will be performed or satisfied in accordance with
their terms. We also have assumed the genuineness of all signatures, the proper
execution of all documents, the authenticity of all documents submitted to us as
originals, the conformity to

<PAGE>

CNL American Properties Fund, Inc.
January 31, 1997
Page 2

originals of documents submitted to us as copies, and the authenticity of the
originals from which any copies were made.

      Unless facts material to the opinions expressed herein are specifically
stated to have been independently established or verified by us, we have relied
as to such facts solely upon the representations made by the Company. To the
extent that the representations of the Company are with respect to matters set
forth in the Code or Treasury Regulations, we have reviewed with the individuals
making such representations the relevant provisions of the Code, the applicable
Treasury Regulations and published administrative interpretations thereof.

      Based upon, and subject to, the foregoing, we are of the opinion as
follows:

      1.  The Company qualified as a REIT under the Code for the taxable years
          ending December 31, 1996, the Company is organized in conformity with
          the requirements for qualification as a REIT, and the Company's
          proposed method of operation will enable it to meet the requirements
          for qualification as a REIT under the Code.

      2.  The discussion of matters of law under the heading "FEDERAL INCOME TAX
          CONSIDERATIONS" in the Registration Statement is accurate in all
          material respects, and such discussion fairly summarizes the federal
          income tax considerations that are likely to be material to a holder
          of Shares of the Company.

      3.  Assuming that there is no waiver of the restrictions on ownership of
          Shares in the Articles of Incorporation of the Company and that a
          tax-exempt stockholder does not finance the acquisition of its Shares
          with "acquisition indebtedness" within the meaning of Section 524(c)
          of the Code or otherwise use its Shares in an unrelated trade or
          business, the distributions of the Company with respect to such
          tax-exempt shareholder will not constitute unrelated business taxable
          income as defined in Section 512(a) of the Code.

      4.  Assuming (i) the Company leases those Properties for which it owns the
          underlying land on substantially the same terms and conditions
          described in the "Business -- Description of Leases" section of the
          Registration Statement, and (ii) the residual value of the Properties
          remaining after the end of their lease terms (including all renewal
          periods) may reasonably be expected to be at least 20% of the
          Company's cost of such Properties, and the remaining useful lives of
          the Properties at the end of their lease terms (including all renewal
          periods) may reasonably be expected to be at lease 20% of the
          Properties' useful lives at the beginning of their lease terms, the
          Company will be treated as the owner of the Properties for federal
          income tax purposes and will be

<PAGE>


CNL American Properties Fund, Inc.
January 31, 1997
Page 3

          entitled to claim depreciation and other tax benefits associated with
          such ownership.

      5.  Assuming a transaction involving a Property for which the Company does
          not own the underlying land is recharacterized as a financing
          transaction, the income derived therefrom will constitute interest on
          an obligation secured by a Mortgage on an interest in real property
          for federal income tax purposes.

      6.  Assuming (i) the Secured Equipment Leases are made on substantially
          the same terms and conditions described in the "Business -- General"
          section of the Registration Statement, and (ii) each of the Secured
          Equipment Leases will have a term that equals or exceeds the useful
          life of the Equipment subject to the lease, the Company will not be
          treated as the owner of the Equipment that is subject to the Secured
          Equipment Leases and the Company will be able to treat the Secured
          Equipment Leases as loans secured by personal property for federal
          income tax purposes.

      7.  Assuming that each joint Venture has the characteristics described in
          the "Business -- Joint Venture Arrangements" section of the
          Registration Statement, and is operated in the same manner as the
          Company operates with respect to Properties that it owns directly, (i)
          the Joint Ventures will be treated as partnerships, as defined in
          Sections 7701(a)(2) and 761(a) of the Code and not as associations
          taxable as corporations, and the Company will be subject to tax as a
          partner pursuant to Sections 701-761 of the Code and (ii) all material
          allocations to the Company of income, gain, loss and deduction as
          provided in the Joint Venture Agreements and as discussed in the
          Registration Statement will be respected under Section 704(b) of the
          Code.

          For a discussion relating the law to the facts and legal analysis
underlying the opinions set forth in this letter, we incorporate by reference
the discussion of federal income tax issues, which we assisted in preparing, in
the sections of the Registration Statement under the heading "FEDERAL INCOME TAX
CONSIDERATIONS."

      The opinions set forth in this letter are based on existing law as
contained in the Internal Revenue Code of 1986, as amended (the "Code"),
Treasury Regulations thereunder (including any Temporary and Proposed
Regulations), and interpretations of the foregoing by the Internal Revenue
Service ("IRS") and by the courts in effect (or, in case of certain Proposed
Regulations, proposed) as of the date hereof, all of which are subject to
change, both retroactively or prospectively, and to possibly different
interpretations. Moreover, the Company's ability to achieve and maintain
qualification as a REIT depends upon its ability to achieve and maintain certain
diversity of stock ownership requirements and, through actual annual operating
results, certain requirements under the Code regarding its income, assets and
distribution levels. No assurance can be given that the actual ownership of the
Company's stock and its actual operating results and distributions for any
taxable year will satisfy the tests necessary to achieve and maintain its status
as a REIT. We assume no obligation to update the opinions set forth in this

<PAGE>


CNL American Properties Fund, Inc.
January 30, 1997
Page 4

letter. We believe that the conclusions expressed herein, if challenged by the
IRS, would be sustained in court. However, because our positions are not binding
upon the IRS or the courts, there can be no assurance that contrary positions
may not be successfully asserted by the IRS.

      The foregoing opinions are limited to the specific matters covered thereby
and should not be interpreted to imply the undersigned has offered its opinion
on any other matter.

      We hereby consent to the use and filing of this opinion as an exhibit to
the Registration Statement and to all references to us in the Registration
Statement.


                                     Very truly yours,


                                     SHAW, PITTMAN, POTTS & TROWBRIDGE


                                     By:  /s/ Charles B. Temkin
                                          ---------------------
                                          Charles B. Temkin, P.C.





                                  EXHIBIT 23.1

                      Consent of Coopers & Lybrand L.L.P.


<PAGE>



                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


We consent to the inclusion in this registration statement on Form S-11 (File
No. 333-15411) of our report dated January 22, 1996 on our audits of the
financial statements of CNL American Properties Fund, Inc. and Subsidiary. We
also consent to the reference to our Firm under the caption "Experts".


/S/COOPERS & LYBRAND L.L.P.


Orlando, Florida
January 30, 1997





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