CNL AMERICAN PROPERTIES FUND INC
S-11/A, 1998-01-15
LESSORS OF REAL PROPERTY, NEC
Previous: CAPITAL ONE MASTER TRUST, 8-K, 1998-01-15
Next: MERRILL LYNCH ASSET GROWTH FUND INC, N-30D, 1998-01-15




   
As filed with the Securities and Exchange Commission on January 15, 1998

                                                     Registration No. 333-37657
    
- --------------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

   
                                 AMENDMENT NO. 1
                                       TO
    
                                    FORM S-11
                             REGISTRATION STATEMENT
                                      UNDER
                     THE SECURITIES ACT OF 1933, AS AMENDED

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


                       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>
   
LOGO                                                            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 34,500,000 Shares in
this offering for a maximum of $345,000,000. The Company invests in restaurant
properties (the "Properties") located across the United States to be leased on a
long-term, "triple-net" basis to operators of selected national and regional
fast-food, family-style, and casual dining restaurant chains (the "Restaurant
Chains"). As of December 3, 1997, the Company owned a portfolio of 238
Properties, all of which were acquired with the proceeds of its initial public
offering (the "Initial Offering") which commenced in April 1995 and was
completed on February 6, 1997, and its second public offering (the "1997
Offering") which commenced in February 1997 and is expected to terminate in
February 1998 (collectively, the "Prior Offerings"). The Company is expected to
have a total portfolio of approximately 670 to 730 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 aggregate
outstanding principal amount of Secured Equipment Leases will not exceed 10% of
gross proceeds of this offering, the Prior Offerings and any subsequent
offerings. 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" at page 9), 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, which could adversely affect the Company's business.
o    The Advisor and its Affiliates are or will be engaged in other activities
     for other entities that will result in potential conflicts of interest with
     the services that the Advisor and Affiliates will provide to the Company,
     and could take actions that are more favorable to such other entities than
     to the Company.
   
o    The Company owned, as of December 3, 1997, 238 Properties of the
     anticipated total of 670 to 730 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 revenues that the Company receives from
     tenants.
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 two to seven 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 34,500,000 Shares, with
2,000,000 of such Shares 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 one of the Prior Offerings of the Company and who receive a copy of
this Prospectus. Any participation in such plan by a person who becomes a
stockholder otherwise than by participating in this offering or one of the Prior
Offerings must be made pursuant to a solicitation under a separate prospectus.
See "Summary of Reinvestment Plan." 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............  $  345,000,000  $  25,875,000     $  319,125,000
    
                                                  (footnotes on following page)

                              CNL SECURITIES CORP.


   
                             January         , 1998
    

(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, in the Managing Dealer's sole
         discretion. 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 in the Managing Dealer's sole discretion.
         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 34,500,000 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.



<PAGE>

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



         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

TABLE OF CONTENTS................................................
SUMMARY .........................................................
     CNL American Properties Fund, Inc...........................
     Risk Factors................................................
     Estimated Use of Proceeds...................................
     Conflicts of Interest.......................................
     Management..................................................
     Management Compensation.....................................
     Summary of Reinvestment Plan................................
     Business....................................................
     Investment Objectives and Policies..........................
     Description of Shares.......................................
     Distribution Policy.........................................
     Prior Performance of Affiliates.............................
     Tax Status Of The Company...................................
     The Offering................................................
     Definitions.................................................
RISK FACTORS.....................................................
     Investment Risks............................................
         Possible Inability to Further Diversify Investments.....
         Reliance on Management..................................
         Reliance on Advisor.....................................
         Leverage................................................
         Conflicts of Interest...................................
              Competing Demands on Officers and Directors........
              Timing of Sales and Acquisitions Impact............
              Property Development...............................
              The Company May Invest With Affiliates of
                  the Advisor....................................
              No Independent Review of the Company or
                  the Prospectus by Managing Dealer..............
              No Separate Counsel for the Company,
                  Affiliates and Investors.......................
         Lack of Liquidity of Shares.............................
   
         Lack of Control by the Company over Joint Ventures......
    
         Lack of Control of Property Management..................
         Mortgage Loans..........................................
              Real Estate Market Conditions......................
              Interest Rate Fluctuations.........................
              Delays in Liquidating Defaulted Mortgage Loans.....
              Regulation.........................................
         Secured Equipment Leases................................
              Default by Lessee..................................
              Regulation.........................................
              Tax Risks..........................................
         Impact of Inflation.....................................
   
         Majority Stockholder Vote Binding on All Stockholders...
         Broad Discretion by the Board of Directors in Management
                of the Company's Operations......................
    
         Restrictions on Transfer Relating to REIT Status........
         Limited Liability of Officers and Directors.............
         Possible Effect of ERISA................................
         Ability to Use Leverage to Make Distributions...........
     Real Estate and Financing Risks ............................
         An Unspecified Property Offering........................
              Inability of Potential Investors to
                  Evaluate Properties............................
              No Limitation on Number of Properties
                  of a Particular Chain..........................

                                     -iii-

<PAGE>



              No Assurance of Obtaining Suitable
                  Investments.....................................
              Conflicts of Interest...............................
         Possible Delays in Investment............................
         Lack of Control over Properties Under Construction.......
         Ground Lease Property Risks..............................
         Impasse or Conflicts with Joint Venture Partner..........
              Impasse with Joint Venture Partner..................
              Interests of Joint Venture Partner..................
         Limitations on the Ability of the Company to Liquida.....
         Inability to Control the Sale of Certain Properties......
         Real Property Investments................................
              Lack of Control over Market and Business
                  Conditions......................................
              Multiple Property Leases or Mortgage Loans
                  with Individual Tenants or Borrowers............
              Re-leasing of Properties............................
              Third Party Franchise Agreements....................
              Lack of Adequate Insurance..........................
         Impact of Adverse Trends.................................
         Competition..............................................
         Possible Environmental Liabilities.......................
         Unspecified Secured Equipment Leases.....................
     Tax Risks    ...............................................
         REIT Qualification.......................................
         Property Lease Treatment.................................
         Secured Equipment Lease Treatment........................
         Effect of REIT Disqualification..........................
         Effect of Distribution Requirements......................
         Restrictions on Maximum Share Ownership..................
         Other Tax Liabilities....................................
         Changes in Tax Laws......................................
SUITABILITY STANDARDS AND HOW TO SUBSCRIBE .......................
     Suitability Standards........................................
     How to Subscribe.............................................
ESTIMATED USE OF PROCEEDS ........................................
MANAGEMENT COMPENSATION ..........................................
CONFLICTS OF INTEREST ............................................
     Prior and Future Programs ...................................
     Acquisition of Properties ...................................
     Sales of Properties .........................................
     Joint Investment With An Affiliated Program .................
     Competition for Management Time .............................
     Compensation of the Advisor .................................
     Relationship with Managing Dealer ...........................
     Legal Representation ........................................
     Certain Conflict Resolution Procedures ......................
SUMMARY OF REINVESTMENT PLAN .....................................
     General      ...............................................
     Investment of Distributions..................................
     Participant Accounts, Fees, and Allocation of Shares.........
     Reports to Participants......................................
     Election to Participate or Terminate Participation...........
     Federal Income Tax Considerations............................
     Amendments and Termination...................................
REDEMPTION OF SHARES .............................................
BUSINESS ........................................................
     General .....................................................
     Completed Investments........................................
     Pending Investments..........................................
     Investment of Offering Proceeds..............................
     Site Selection and Acquisition of Properties ................

                                                       -iv-

<PAGE>



     Standards for Investment in Properties ......................
     Description of Properties....................................
     Description of Property Leases ..............................
     Joint Venture Arrangements ..................................
     Mortgage Loans...............................................
     Management Services .........................................
     Borrowing    ...............................................
     Sale of Properties, Mortgage Loans, and Secured
       Equipment Leases ..........................................
     Franchise Regulation ........................................
     Competition..................................................
     Regulation of Mortgage Loans and Secured Equipment Lease.....
SELECTED FINANCIAL DATA...........................................
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
     OF THE COMPANY ..............................................
     Introduction ...............................................
     Liquidity and Capital Resources..............................
     Results of Operations.......................................
MANAGEMENT.......................................................
     General ....................................................
     Fiduciary Responsibility of the Board of Directors ..........
     Directors and Executive Officers.............................
     Independent Directors ......................................
     Committees of the Board of Directors .......................
     Compensation of Directors and Executive Officers ............
     Management Compensation .....................................
THE ADVISOR AND THE ADVISORY AGREEMENT ...........................
     The Advisor .................................................
     The Advisory Agreement ......................................
CERTAIN TRANSACTIONS..............................................
PRIOR PERFORMANCE INFORMATION ...................................
INVESTMENT OBJECTIVES AND POLICIES ...............................
     General    ..................................................
     Certain Investment Limitations ..............................
DISTRIBUTION POLICY .............................................
     General ....................................................
     Distributions ..............................................
SUMMARY OF THE ARTICLES OF INCORPORATION AND BYLAWS .............
     General ....................................................
     Description of Capital Stock ...............................
     Board of Directors .........................................
     Stockholder Meetings .......................................
     Advance Notice for Stockholder Nominations for
         Directors and Proposals of New Business ................
     Amendments to the Articles of Incorporation ................
     Mergers, Combinations, and Sale of Assets ..................
     Termination of the Company and REIT Status .................
     Restriction of Ownership ...................................
     Responsibility of Directors ................................
     Limitation of Liability and Indemnification ................
     Removal of Directors .......................................
     Inspection of Books and Records ............................
     Restrictions on "Roll-Up" Transactions .....................
FEDERAL INCOME TAX CONSIDERATIONS ...............................
     Introduction ...............................................
     Taxation of the Company ....................................
      Taxation of Stockholders ..................................
     State and Local Taxes ......................................
     Characterization of Property Leases ........................
     Characterization of Secured Equipment Leases ...............
     Investment in Joint Ventures ...............................
REPORTS TO STOCKHOLDERS .........................................



                                      -v-

<PAGE>




THE OFFERING ...................................................
     General ...................................................
     Plan of Distribution ......................................
     Subscription Procedures ...................................
     Escrow Arrangements .......................................
     ERISA Considerations .....................................
     Determination of Offering Price ..........................
SUPPLEMENTAL SALES MATERIAL ...................................
LEGAL OPINIONS ................................................
EXPERTS           .............................................
ADDITIONAL INFORMATION ........................................
DEFINITIONS       .............................................



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

                                  -vi-

<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 December 3, 1997, the Company owned a
portfolio of 238 Properties located across the United States and leased to
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 670 to 730 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").
However, because it prefers to focus on investing in Properties, which have the
potential to appreciate, the Company currently expects to provide Mortgage Loans
in the aggregate principal amount of approximately 5% to 10% of the Company's
total investments if the maximum number of Shares is sold in this offering. The
Company expects that the interest rates and terms (generally 10 to 20 years) of
the Mortgage Loans will be similar to those of its leases. 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 or loans, the Equipment (collectively, the "Secured
Equipment Leases"). The aggregate outstanding principal amount of Secured
Equipment Leases will not exceed 10% of the gross proceeds of the Prior
Offerings, this offering and any subsequent offerings. 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, and the nature of the Mortgage Loans and Secured
Equipment Leases.
    

         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.



<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 the following:

o        The Company will rely on the Advisor 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        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        Because, as of December 3, 1997, the Company owned only 238 Properties
         of the anticipated total of 670 to 730 Properties, stockholders will
         not have the opportunity to evaluate all of the Properties that the
         Company will acquire.
    

o        The Board of Directors will have significant flexibility regarding the
         Company's operations.

o        The Company may make investments that will not appreciate in value over
         time, such as building only Properties, with the land owned by a
         third-party, and Mortgage Loans.

o        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        The amount of revenues the Company will receive from tenants,
         lessees and borrowers cannot be predicted.

o        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        Tenants, lessees or borrowers may default resulting in decreased
         income.

o        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        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        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,
         thereby reducing the amount of funds available for paying Distributions
         to stockholders.

ESTIMATED USE OF PROCEEDS

         The Company will use 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 34,500,000 Shares
($345,000,000) are sold, the Company will acquire approximately 320 to 360
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. Management cannot estimate the number of
additional Mortgage Loans that may be entered into.

                                      -2-

<PAGE>



The Company currently anticipates providing Mortgage Loans in the aggregate
principal amount of approximately 5% to 10% of the Company's total investments
if the maximum number of Shares is sold in this offering. Secured Equipment
Leases will be funded solely from a portion of the proceeds of the $35,000,000
unsecured line of credit (the "Line of Credit") and the number of Secured
Equipment Leases will not depend on the amount raised in this offering.

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) development of Company Properties by
Affiliates, (iv) investments with Affiliates of the Advisor, (v) compensation of
the Advisor, (vi) the Company's relationship with the Managing Dealer, which is
an Affiliate of the Company and the Advisor, and (vii) 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 investments
among certain affiliated entities. See "Conflicts of Interest -- Certain
Conflict Resolution Procedures."

MANAGEMENT

         The Company has retained the Advisor, a Florida corporation organized
in March 1994, to provide management, advisory and administrative services to
the Company. Pursuant to an advisory agreement with the Company, the Advisor
will handle the day-to-day operations of the Company, select the Company's real
estate investments, and 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 but one 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 assets 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 asset 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.



                                      -3-

<PAGE>



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 $25,875,000 if 34,500,000 Shares are
sold), and a marketing support and due diligence expense reimbursement fee of
0.5% (a maximum of $1,725,000 if 34,500,000 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 the Managing Dealer's sole discretion. In addition,
the Company will incur a Soliciting Dealer Servicing Fee in the amount of .20%
of Invested Capital (as defined below) (a maximum of $690,000 if 34,500,000
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, in its sole discretion, 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 assets 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 $15,525,000 if 34,500,000 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, (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 assets of the Company 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.


                                      -4-

<PAGE>



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
one of the Prior Offerings may purchase Shares through the Reinvestment Plan
only after receipt of a separate prospectus relating solely to the Reinvestment
Plan.

BUSINESS

   
         As of December 3, 1997, the Company owned 238 Properties. It is
anticipated that the Company will acquire a total of 670 to 730 Properties if
the maximum number of Shares is sold in this offering (including 320 to 360
Properties to be acquired with the proceeds of this 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
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 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.

         As of December 3, 1997, the Company had provided Mortgage Loans to the
tenants of 44 Properties that are land only to purchase the buildings on these
Properties and the buildings on two additional 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 has obtained a Line of Credit in an amount up to
$35,000,000, which will be used to finance Secured Equipment Leases and to
purchase and develop Properties and fund Mortgage Loans. 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. Advances under the Line of Credit that are
used to purchase or develop Properties and fund Mortgage Loans will be repaid
using additional offering proceeds from the 1997 Offering or proceeds from this
offering or refinanced on a long-term basis. No Properties will be encumbered in
connection with the Line of Credit.

         As of  December 3, 1997, the Company had   funded $21,882,000 in
Secured Equipment Leases.  The Secured Equipment Leases are funded solely from
the proceeds of the Line of Credit.  Advances under the Line of Credit that are
used to finance Secured Equipment Leases will be repaid using payments received
from the Secured Equipment Leases and will be refinanced for any advances not
fully repaid at the end of the term of the Line of Credit.
    

                                      -6-

<PAGE>



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 and the Line of Credit.

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 two to seven years after
                  commencement of this offering, although liquidity
                  cannot be assured thereby, either through (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.

                                      -7-

<PAGE>



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.
<TABLE>
<CAPTION>
                              1995                             1996                               1997
                              ----                             ----                               ----
Month                Total         Per Share           Total        Per Share               Total        Per Share
- -----             -----------      ---------        ----------      ---------             --------        ---------
<S> <C>
   
January           $        -      $       -            $225,354     $0.058300           $  827,978     $0.059375
February                   -              -             255,649      0.058300              884,806      0.059375
March                      -              -             287,805      0.058300              980,573      0.060416
April                      -              -             323,721      0.058300            1,091,142      0.061458
May                        -              -             368,155      0.058300            1,202,718      0.062500
June                    15,148      0.030000            407,803      0.058300            1,295,253      0.062500
July                    30,682      0.030000            458,586      0.059375            1,403,187      0.062500
August                  57,739      0.035000            517,960      0.059375            1,516,980      0.062500
September               84,467      0.050000            559,599      0.059375            1,677,332      0.063540
October                104,733      0.050000            615,914      0.059375            1,844,919      0.063540
November               155,665      0.058300            683,907      0.059375            1,991,285      0.063540
December               190,184      0.058300            731,569      0.059375            2,139,006      0.063540
</TABLE>

         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
years ended December 31, 1996 and 1995, the Company declared and made
Distributions totalling $5,436,072 and $638,618, respectively (90.25% and
59.82%, respectively, of which were characterized as ordinary income and 9.75%
and 40.18%, respectively, as return of capital for federal income tax purposes).
For the nine months ended September 30, 1997, the Company declared and made
Distributions totalling $10,879,969, 92% of which were characterized as ordinary
income and 8% 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 September 30, 1997, 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 June 30, 1997, these
partnerships, which purchase properties similar to those to be acquired by the
Company, had purchased 691 fast-food and family-style restaurant properties.
Based on an analysis of the operating results of the 88 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 became fully subscribed between July 1992 and June 1997, 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

                                      -8-

<PAGE>



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."


THE OFFERING

         A maximum of 34,500,000 Shares ($345,000,000) in the Company are being
offered at a price of $10.00 per Share. Of the Shares offered hereby, 2,000,000
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
one of the Prior Offerings of the Company and who received a copy of this
Prospectus, and who elect to participate in 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 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.

         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.

         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." Also, see
"Conflicts of Interest" 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.

         Leverage. Other than 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

                                      -9-

<PAGE>



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 the Company's real estate and other investments 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. The Company will be subject to conflicts of
interest arising out of its relationship to the Advisor and its Affiliates,
including the material conflicts discussed below. See "Conflicts of Interest"
for a further discussion of the conflicts of interest between the Company and
the Advisor and its Affiliates and the Company's policies to reduce or eliminate
certain potential conflicts.

                  Competing Demands on Officers and Directors. Officers and
Directors of the Company and officers and directors of the Advisor have
management responsibilities for other entities, including entities that invest
in the same types of assets in which the Company will invest. For this reason,
the officers and Directors will share their management time and services among
those entities and the Company, will not devote all of their attention to the
Company, and could take actions that are more favorable to such other entities
than to the Company.

                  Timing of Sales and Acquisitions Impact. Investment or Sale of
an asset by the Company may result in the immediate realization by the Advisor
of substantial commissions, fees and other compensation. The Board of Directors
of the Company must approve such transactions, but the Advisor's recommendation
to the Board may be affected by the impact of the transaction on the Advisor's
compensation. None of the agreements between the Company and the Advisor
pursuant to which the Advisor will perform services and receive compensation was
the result of arms-length negotiations.

                  Property Development. Properties acquired by the Company may
require development prior to use of the Property by a tenant. Affiliates of the
Company may serve as developer and if so, the Affiliates would receive the
development fee that would otherwise be paid to an unaffiliated developer. The
Board of Directors, including the Independent Directors, must approve employing
an Affiliate of the Company to serve as a developer. There is a risk, however,
that the Company would acquire Properties that require development so that an
Affiliate would receive the development fee.

                  The Company May Invest With Affiliates of the Advisor. The
Company may invest in Joint Ventures with another program sponsored by the
Advisor or its Affiliates. The Board of Directors, including the Independent
Directors, must approve the transaction, but the Advisor's recommendation may be
affected by its relationship with one or more of the co-venturers.

                  No Independent Review of the Company or the Prospectus by
Managing Dealer. The Managing Dealer is an Affiliate of the Company and will not
make an independent review of the Company and the offering. Accordingly,
investors do not have the benefit of such independent review.

                  No Separate Counsel for the Company, Affiliates and Investors.
Each of the Company, its Affiliates and investors may have interests which
conflict with one another, but none of them currently has the benefit of
separate counsel.

         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.
   
         Lack of Control by the Company Over 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.
    

                                      -10-

<PAGE>



   
         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 December 3, 1997,
the Company had purchased only 238 Properties.
    



                                      -11-

<PAGE>



         Mortgage Loans.

                  Real Estate Market Conditions. To the extent that the Company
makes Mortgage Loans, the results of the Company's operations will be affected,
to the extent there are defaults on such loans, by various factors, many of
which are beyond the control of the Company. The factors include local and other
economic conditions affecting real estate value and interest rate levels. The
results of the Company's operations from making Mortgage Loans will depend on,
among other things, the level of interest income generated by the Mortgage
Loans, the market value of Mortgage Loans and the supply of and demand for
Mortgage Loans. No assurance can be given that the values of the properties
securing the Mortgage Loans will remain at the levels existing on the dates of
origination of the Mortgage Loans.

                  Interest Rate Fluctuations. Fluctuations in interest rates may
adversely affect the Company to the extent it invests in fixed-rate, long-term
Mortgage Loans. In this situation, if interest rates rise, the Mortgage Loans
will yield a return lower than then-current market rates. If interest rates
decrease, the Company will be adversely affected to the extent that Mortgage
Loans are prepaid, because the Company will not be able to make new Mortgage
Loans at the previously higher interest rate.

                  Delays in Liquidating Defaulted Mortgage Loans.  Even
assuming that the mortgaged properties underlying Mortgage Loans
held by the Company provide adequate security for the Mortgage
Loans, substantial delays could be encountered in connection with
the liquidation of defaulted Mortgage Loans, with corresponding
delays in the receipt of related proceeds by the Company.  An
action to foreclose on a mortgaged property securing a Mortgage
Loan is regulated by state statutes and rules and is subject to
many of the delays and expenses of other lawsuits if defenses or
counterclaims are interposed.  Furthermore, in some states an
action to obtain a deficiency judgment is not permitted following
a nonjudicial sale of a mortgaged property.  In the event of
default by a mortgagor, these restrictions, among other things,
may impede the ability of the Company to foreclose on or sell the
mortgaged property or to obtain proceeds sufficient to repay all
amounts due on the related Mortgage Loan.

                  Regulation.  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.  See
"Business -- Mortgage Loans."  See also "-- Real Estate and
Financing Risks."

         Secured Equipment Leases.

                  Default by Lessee. 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.

                  Regulation. 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.

                  Tax Risks.  In addition, there are certain federal
income tax risks associated with the Secured Equipment Lease
program.  See  "-- Tax Risks."

         Impact of Inflation. Inflation may impact the value of some of the
Company's investments. For example, a substantial rise in inflation over the
term of an investment in Mortgage Loans and Secured Equipment Leases may reduce
the Company's actual return on those investments, if they do not otherwise
provide for adjustments based upon inflation. Investments in Properties may also
be adversely affected by inflation, although leases with percentage rent
provisions may not be so affected because inflation could cause those provisions
to be triggered earlier than they would otherwise become effective, and leases
with automatic increases in base rent may be sufficient to protect against the
effects of inflation.

   
         Majority Stockholder Vote Binding on All Stockholders. 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,
    

                                      -12-

<PAGE>



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.

   
         Broad Discretion by the Board of Directors in Management of the
Company's Operations. The Board of Directors has overall authority to conduct
the Company's operations. This authority includes significant flexibility. For
example, the Board of Directors can (i) 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"); (ii) issue additional Shares without obtaining
stockholder approval, which could result in dilution to existing stockholders;
(iii) change the compensation of the Advisor, and employ and compensate
Affiliates; (iv) direct the Company's investments toward investments that will
not appreciate over time, such as building only Properties, with the land owned
by a third-party, and Mortgage Loans, and (v) change minimum creditworthiness
standards with respect to tenants.
    

         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."
   
         Possible Effect of ERISA. 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. If such excise
taxes were imposed on the Company, the amount of funds available to make
Distributions to stockholders would be reduced.
    
         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

         An Unspecified Property Offering.

   
                  Inability of Potential Investors to Evaluate Properties. 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. The Company has not set fixed
minimum standards relating to creditworthiness of tenants and therefore the
Board of Directors has flexibility in assessing potential tenants. Prospective
investors have no information to assist them in evaluating the merits of the 320
to 360 Properties expected to be acquired by the Company with the proceeds of
this offering or additional Properties to be acquired with the proceeds of the
1997 Offering.
    

                  No Limitation on Number of Properties of a Particular Chain.
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 of Obtaining Suitable Investments. 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.

                  Conflicts of Interest. The Advisor or its Affiliates from time
to time may acquire properties on a temporary basis with the intention of
subsequently transferring the properties to one or more of the CNL Group, Inc.
("CNL") programs, including the Company, although the Company has adopted
guidelines to

                                      -13-

<PAGE>



minimize such conflicts. See "Conflicts of Interest -Acquisition of Properties."
Potential investors will not have the opportunity to evaluate the manner in
which these conflicts of interest are resolved.

         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 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.

         Lack of Control Over 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 a 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 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."

         Ground Lease Property Risks. If the Company invests in ground lease
Properties, the Company will not own or, except to the extent of rights set
forth in any assignment of lease or tripartite agreement that the Company may
enter into, have a leasehold interest in the underlying land. Thus, with respect
to ground lease Properties, the Company will have no economic interest in the
land or building at the expiration of the lease on the underlying land, although
it generally will retain partial ownership of, and will have the right to
remove, any equipment that the Company may own in the building. The Company will
not share in any appreciation of the land associated with any ground lease
Property. The Company, however, will share in appreciation of the income stream
derived from the lease.

         Impasse or Conflicts with Joint Venture Partner.

                  Impasse with Joint Venture Partner. 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 co-venturer'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.

                  Interests of Joint Venture Partner. 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
two to seven 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

                                      -14-

<PAGE>



   
additional Secured Equipment Leases, or to reduce the Company's outstanding
indebtedness on the Line of Credit. 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 by December 31,
2005, 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.
    

         Inability to Control the Sale of Certain Properties. 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.

         Real Property Investments.

                  Lack of Control Over Market and Business Conditions. The value
of 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, and the
ability of borrowers to make Mortgage Loan payments on a timely basis 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

                                      -15-

<PAGE>



a tenant of its obligations under a lease, and other factors. Neither the
Company nor the Board of Directors can control these factors.

                  Multiple Property Leases or Mortgage Loans with Individual
Tenants or Borrowers. Tenants may lease more than one Property and borrowers may
enter into more than one Mortgage Loan. Events such as the default or financial
failure of a tenant or borrower 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 or borrower 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 or foreclose on the property of the
borrower.

                  Re-leasing of Properties. 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.
                  Third Party Franchise Agreements. 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.

                  Lack of Adequate Insurance. 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.

         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.

         Impact of Adverse Trends. 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.

         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 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

                                      -16-

<PAGE>



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.

         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

   
         REIT Qualification. 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, 1997,
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, 1997, 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.
    

         Property Lease Treatment. 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 respect 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 arrangement 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.

         Secured Equipment Lease Treatment. 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."

         Effect 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

                                      -17-

<PAGE>



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."

         Effect of 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 Considerations
- -- 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.



                                      -18-

<PAGE>



                   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).

         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

                                      -19-

<PAGE>



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."



                                      -20-

<PAGE>



         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."



                                      -21-

<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
34,500,000 Shares are sold. 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
                                                                                          34,500,000 Shares (1)
                                                                                          Amount        Percent
                                                                                          ------        --------
<S> <C>
GROSS PROCEEDS TO THE COMPANY (2)...............................................         $345,000,000     100.0%
Less:
   Selling Commissions to CNL
      Securities Corp. (2)......................................................           25,875,000       7.5%
   Marketing Support and Due Diligence
      Expense Reimbursement Fee to
      CNL Securities Corp. (2)..................................................            1,725,000       0.5%
   Offering Expenses (3)........................................................           10,350,000       3.0%
                                                                                         ------------     ------

NET PROCEEDS TO THE COMPANY.....................................................          307,050,000      89.0%

Less:
   Acquisition Fees to the Advisor (4)..........................................           15,525,000       4.5%
   Acquisition Expenses (5).....................................................            1,725,000       0.5%
   Initial Working Capital Reserve..............................................               (6)
                                                                                         ------------     ------

CASH PAYMENT FOR PURCHASE OF PROPERTIES
   AND THE MAKING OF MORTGAGE LOANS
   BY THE COMPANY (7)...........................................................         $289,800,000      84.0%
                                                                                         ============     ======
</TABLE>
- --------------------------------------------

FOOTNOTES:

(1)  Includes 2,000,000 Shares that may be sold only pursuant to the
     Reinvestment Plan.

(2)  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, in the Managing Dealer's sole discretion. See "The
     Offering -- Plan of Distribution" for a more complete description of this
     fee.

(3)  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.

(4)  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.

(5)  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.

(6)  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, but is not required to, 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.

(7)  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.

                                      -23-

<PAGE>



                            MANAGEMENT COMPENSATION

         The table below summarizes the types, recipients, methods of
computation, and estimated amounts of all compensation, fees, reimbursements,
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 and fees paid to the Advisor and its Affiliates since the date of
inception of the Company, see"Certain Transactions." For information concerning
compensation to the Directors, see "Management."

         A maximum of 34,500,000 Shares ($345,000,000) may be sold. This amount
includes 2,000,000 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.

         Capitalized terms used but not defined in this section are
defined at the end of this Prospectus under "Definitions."

                                      -24-


<PAGE>

<TABLE>
<CAPTION>
   TYPE OF
 COMPENSATION
     AND                                                                 ESTIMATED
 RECIPIENT                 METHOD OF COMPUTATION                      MAXIMUM AMOUNT
- ------------------------------------------------------------------------------------------------
                               Offering Stage
- ------------------------------------------------------------------------------------------------
<S> <C>

 Selling     Selling  Commissions  of  7.5%  per  Share on all   $25,875,000     if
 Com-        Shares   sold,  subject to reduction under certain  34,500,000  Shares  are
 missions    circumstances    as    described    in    "The      sold.
 to          Offering -- Plan  of Distribution."  Soliciting
 Managing    Dealers  may  be reallowed Selling Commissions of
 Dealer and  up to 7% with respect to Shares they sell.
 Soliciting
 Dealers


 Marketing   Expense  allowance  of  0.5% of Gross Proceeds to   $1,725,000 if 34,500,000
 support     the  Managing  Dealer,  all or a portion of which   Shares are sold.
 and due     may  be  reallowed  to  Soliciting Dealers in the
 diligence   Managing  Dealer's sole discretion.  The Managing
 expense     Dealer  will  pay  all  sums attributable to bona
 reimburse-  fide due diligence expenses from this fee.
 ment fee to
 Managing
 Dealer and
 Soliciting
 Dealers

 Reimburse-  Actual  expenses  incurred,  except  that  the      Amount     is     not
 ment to the Advisor  will  pay all such expenses in excess of   determinable   at   this
 Advisor     3% of Gross Proceeds.                               time but will not exceed
 and its                                                         3%  of  Gross  Proceeds,
 Affiliates                                                      $6,900,000 if 34,500,000
 for                                                             Shares are sold.
 Offering
 Expenses


<CAPTION>
                             Acquisition Stage
- ------------------------------------------------------------------------------------------------
<S> <C>
 Acquisition 4.5%  of Gross Proceeds payable to the Advisor as   $15,525,000     if
 Fee to      Acquisition Fees.                                   34,500,000  Shares  are
 the                                                             sold.
 Advisor

 Other       Any  fees  paid  to  Affiliates of the Advisor in   Amount     is     not
 Acquisition connection  with  the  financing,  development,     determinable   at   this
 Fees to     construction  or  renovation of a Property.  Such   time.
 Affiliates  fees  are  in  addition to 4.5% of Gross Proceeds
 of the      payable  to  the Advisor as Acquisition Fees, and
 Advisor     payment  of such fees will be subject to approval
             by  the  Board of Directors, including a majority
             of   the  Independent  Directors,  not  otherwise
             interested in the transaction.



 Reimburse-  Reimbursement  to  the Advisor and its Affiliates   Acquisition    Expenses,
 ment of     for expenses actually incurred.                     which  are  based  on  a
 Acquisition                                                     number    of    factors,
 Expenses                                                        including  the  purchase
 to the                                                          price of the Properties,
 Advisor                                                         are  not determinable at
 and its                                                         this time.
 Affiliates

                                      -25-
<PAGE>

<CAPTION>

   TYPE OF
 COMPENSATION
     AND                                                                 ESTIMATED
 RECIPIENT                 METHOD OF COMPUTATION                      MAXIMUM AMOUNT
- ------------------------------------------------------------------------------------------------
<S> <C>

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


                                      -26-
<PAGE>

<CAPTION>
   TYPE OF
 COMPENSATION
     AND                                                                 ESTIMATED
 RECIPIENT                 METHOD OF COMPUTATION                      MAXIMUM AMOUNT
- ------------------------------------------------------------------------------------------------

                             Operational Stage
- ------------------------------------------------------------------------------------------------
<S> <C>

 Asset       A monthly Asset Management Fee in an amount equal   Amount     is     not
 Management  to  one-twelfth  of  .60%  of  the Company's Real   determinable   at   this
 Fee to the  Estate  Asset Value and the outstanding principal   time.  The amount of the
 Advisor     amount of the Mortgage Loans as of the end of the   Asset   Management   Fee
             preceding month.  Specifically, Real Estate Asset   will  depend upon, among
             Value  equals  the  amount  invested  in  the       other  things,  the cost
             Properties   wholly   owned   by   the   Company,   of  the  Properties  and
             determined  on  the  basis  of cost, plus, in the   the  amount  invested in
             case  of Properties owned by any Joint Venture or   Mortgage Loans.
             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 Manage-
             ment  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.

 Reimburse-  Operating  Expenses (which, in general, are those   Amount     is     not
 ment to the expenses  relating  to  administration  of  the     determinable   at   this
 Advisor     Company  on  an ongoing basis) will be reimbursed   time.
 and         by  the  Company.    To the extent that Operating
 Affiliates  Expenses  payable or reimbursable by the Company,
 for         in  any  four  consecutive  fiscal  quarters (the
 operating   "Expense Year"), exceed (the "Excess Amount")
 expenses    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.


                                      -27-
<PAGE>

<CAPTION>

   TYPE OF
 COMPENSATION
     AND                                                                 ESTIMATED
 RECIPIENT                 METHOD OF COMPUTATION                      MAXIMUM AMOUNT
- ------------------------------------------------------------------------------------------------
<S> <C>

 Soliciting  An  annual  fee  of  .20%  of Invested Capital on   Amount     is     not
 Dealer      December  31 of each year, commencing on December   determinable   at   this
 Servicing   31  of  the  year following the year in which the   time.    Until such time
 Fee to      related offering terminates, generally payable to   as  assets are sold, the
 Managing    the  Managing  Dealer,  which in turn may reallow   estimated     amounts
 Dealer      all  or  a  portion  of  such  fee  to Soliciting   payable to the  Managing
             Dealers  whose  clients hold Shares on such date.   Dealer  for  each of the
             In  general,  Invested  Capital  is the amount of   years following the year
             cash paid by the  stockholders to the Company for   of  termination  of  the
             their    Shares,   reduced   by   certain   prior   offering are expected to
             Distributions  to  the stockholders from the Sale   be      $690,000     if
             of   one  or  more  Properties,  Mortgage Loans or  34,500,000  Shares  are
             Secured   Equipment Leases.  The Soliciting Dealer  sold.    The    maximum
             Servicing  Fee will terminate as of the beginning   total  amount payable to
             of  any year in which the Company is liquidated or  the   Managing   Dealer
             in  which Listing occurs, provided, however, that   through   December   31,
             any  previously accrued but unpaid portion of the   2005  is  $4,140,000  if
             Soliciting   Dealer  Servicing  Fee may be paid in  34,500,000  Shares  are
             such year or any subsequent year.                   sold.

                                      -28-
<PAGE>

<CAPTION>

   TYPE OF
 COMPENSATION
     AND                                                                 ESTIMATED
 RECIPIENT                 METHOD OF COMPUTATION                      MAXIMUM AMOUNT
- ------------------------------------------------------------------------------------------------
<S> <C>

 Deferred,   A  deferred, subordinated real estate disposition   Amount     is     not
 sub-        fee, payable upon Sale of one or more Properties,   determinable   at   this
 ordinated   in  an amount equal to the lesser of (i) one-half   time.    The  amount  of
 real        of  a Competitive Real Estate Commission, or (ii)   this  fee, if it becomes
 estate      3%  of  the  sales  price  of  such  Property  or   payable,   will   depend
 disposition Properties.     Payment of such fee shall be made   upon  the price at which
 fee         only  if  the  Advisor  provides  a  substantial    Properties are sold.
 payable to  amount of services in connection with the Sale of
 the         a   Property   or   Properties   and   shall   be
 Advisor     subordinated  to  receipt  by the stockholders of
 from a      Distributions  equal  to  the  sum  of  (i) their
 Sale or     aggregate  Stockholders' 8% Return and (ii) their
 Sales of a  aggregate Invested Capital.  If, at the time of a
 Property    Sale,  payment of the disposition fee is deferred
 not in      because  the  subordination  conditions  have not
 liquidation been satisfied, then the disposition fee shall be
 of the      paid  at  such  later  time  as the subordination
 Company     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.   "Stockholders' 8% Return," as of
             each  date, means an aggregate amount equal to an
             8%  cumulative,  noncompounded,  annual return on
             Invested Capital.

 Subordinat- At  such  time,  if any, as Listing occurs, the     Amount     is     not
 ed          Advisor  shall be paid the Subordinated Incentive   determinable   at   this
 Incentive   Fee  in  an  amount equal to 10% of the amount by   time.
 Fee         which  (i)  the  market  value of the Company (as
 payable to  defined  below) plus the total Distributions made
 the         to  stockholders  from  the  Company's  inception
 Advisor at  until the date of Listing exceeds (ii) the sum of
 such time,  (A)  100%  of  Invested Capital and (B) the total
 if any, as  Distributions  required  to be made to the stock-
 Listing     holders  in  order  to  pay  the Stockholders' 8%
 occurs      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.

                                      -29-

<PAGE>


<CAPTION>
   TYPE OF
 COMPENSATION
     AND                                                                 ESTIMATED
 RECIPIENT                 METHOD OF COMPUTATION                      MAXIMUM AMOUNT
- ------------------------------------------------------------------------------------------------
<S> <C>

 Deferred,   A  deferred,  subordinated  share equal to 10% of   Amount     is     not
 sub-        Net  Sales  Proceeds  from Sales of assets of the   determinable   at   this
 ordinated   Company payable after receipt by the stockholders   time.
 share of    of  Distributions  equal  to  the  sum of (i) the
 Net Sales   Stockholders' 8% Return and (ii) 100% of Invested
 Proceeds    Capital.    Following  Listing,  no  share of Net
 from Sales  Sales Proceeds will be paid to the Advisor.
 of assets
 of the
 Company
 not in
 liquidation
 of the
 Company
 payable to
 the
 Advisor

 Secured     A  fee paid to the Advisor out of the proceeds of   Amount     is     not
 Equipment   the   Line  of  Credit  for  negotiating  Secured   determinable   at   this
 Lease Ser-  Equipment  Leases  and  supervising  the  Secured   time.
 vicing Fee  Equipment  Lease  program  equal  to  2%  of  the
 to the      purchase  price  of the Equipment subject to each
 Advisor     Secured  Equipment  Lease  and paid upon entering
             into  such  lease.  No other fees will be payable
             in  connection  with  the Secured Equipment Lease
             program.

    
 Reimburse-  Repayment  by  the  Company  of  actual  expenses   Amount  not determinable
 ment to the incurred.    The  total of such expenses will not   at this time.
 Advisor     exceed  an  amount  equal to 0.5% of the purchase
 and         price  of  the  Equipment subject to each Secured
 Affiliates  Equipment Lease.
 for
 Secured
 Equipment
 Lease
 servicing
 expenses
    

<CAPTION>

   TYPE OF
 COMPENSATION
     AND                                                                 ESTIMATED
 RECIPIENT                 METHOD OF COMPUTATION                      MAXIMUM AMOUNT
- ------------------------------------------------------------------------------------------------
                             Liquidation Stage
- ------------------------------------------------------------------------------------------------
<S> <C>
 Deferred,   A  deferred, subordinated real estate disposition   Amount     is     not
 sub-        fee, payable upon Sale of one or more Properties,   determinable   at   this
 ordinated   in  an amount equal to the lesser of (i) one-half   time.    The  amount  of
 real        of  a Competitive Real Estate Commission, or (ii)   this  fee, if it becomes
 estate      3%  of  the  sales  price  of  such  Property  or   payable,   will   depend
 disposi-    Properties.     Payment of such fee shall be made   upon  the price at which
 tion  fee   only  if  the  Advisor  provides  a  substantial    Properties are sold.
 payable to  amount of services in connection with the Sale of
 the         a   Property   or   Properties   and   shall   be
 Advisor     subordinated  to  receipt  by the stockholders of
 from a      Distributions  equal  to  the  sum  of  (i) their
 Sale or     aggregate  Stockholders' 8% Return and (ii) their
 Sales in    aggregate Invested Capital.  If, at the time of a
 liquidation Sale,  payment of the disposition fee is deferred
 of the      because  the  subordination  conditions  have not
 Company     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   Amount     is     not
 sub-        Net  Sales  Proceeds  from Sales of assets of the   determinable   at   this
 ordinated   Company payable after receipt by the stockholders   time.
 share of    of  Distributions  equal  to  the  sum of (i) the
 Net Sales   Stockholders' 8% Return and (ii) 100% of Invested
 Proceeds    Capital.    Following  Listing,  no  share of Net
 from Sales  Sales Proceeds will be paid to the Advisor.
 of assets
 of the
 Company in
 liquidation
 of the
 Company
 payable to
 the
 Advisor

</TABLE>

<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. (1)
    
           (the Company)
- -----------------------------------     ----------------------------------------
               |                                 |
               |                                 |
      (Advisory Agreement)                       |   100%
               |             ---------------------------------------
               |             |                                     |
- -----------------------------------     ----------------------------------------
   
             CNL FUND                       CNL  SECURITIES CORP.
    
           ADVISORS, INC.                           (Managing Dealer)
       (Advisor to Company)
- -----------------------------------     ----------------------------------------


- ---------------
(1)      James M. Seneff, Jr., Chairman of the Board and Chief Executive Officer
         of the Company, shares ownership and voting control of CNL Group, Inc.
         with Dayle L. Seneff, his wife.

PRIOR AND FUTURE PROGRAMS

         In the past, 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, one unlisted public REIT and one listed
public REIT) 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, family-style, and casual dining
restaurants, may purchase properties concurrently with the Company and may lease
fast-food, family-style, and casual dining 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,
family-style and casual dining 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.

                                      -30-

<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.

       
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.


                                      -31-

<PAGE>




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.

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's-length 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.


                                      -32-

<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 solely 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 solely 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 properties, including furniture, fixtures and equipment, and
incurring related costs for public and private programs, which have investment
objectives that are not identical, and/or 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.

         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 Advisor and its
Affiliates 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,

                                      -33-

<PAGE>


   
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 and its
Affiliates, 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 American Realty Fund, Inc. and CNL Income Fund XVIII, Ltd.,
public programs, and CNL Income & Growth Fund VIII, Ltd., a private program,
offerings of securities of which are ongoing. As of December 3, 1997, CNL Income
Fund XVIII, Ltd. and CNL Income & Growth Fund VIII, Ltd. had approximately
$2,754,000 and $2,666,000, 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.

         Additional conflict resolution procedures are identified under "--Sale
of Properties," "-- Joint Investment With An Affiliated Program," and "-- Legal
Representation."

                          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
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 2,000,000 Shares registered with the
Securities and Exchange Commission (the "Commission") in connection with this
offering. 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. The 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


                                      -34-

<PAGE>



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 or her 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.

         Stockholders who have received a copy of this Prospectus and
participate in this offering or one of the Prior Offerings 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.

         At any time that the Company is not engaged in an 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.

                                      -35-

<PAGE>




         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.

         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") and a marketing support
and due diligence fee of .5%. The Company will also pay the Advisor 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 or to invest in Mortgage Loans. 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
will be sent to each participant by the Company or the Reinvestment Agent at
least annually.
    

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

                                      -36-

<PAGE>



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 written notice to the Board of
Directors ten business days before the end of a fiscal quarter.

         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.



                                      -37-

<PAGE>



         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."

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

         At any time during which the Company is not engaged in a public
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

                                      -38-

<PAGE>



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"
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; (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; or (vi) such other reasons as the
Directors, in their sole discretion, deem to be in the best interest of the
Company. For a discussion of the tax treatment of such redemptions, see "Federal
Income Tax Considerations -- Taxation of Stockholders."


                                    BUSINESS

GENERAL

   
         The Company acquires Properties which are leased on a long-term
(generally, 15 to 20 years, plus renewal options for an additional 10 to 20
years), "triple-net" basis. With proceeds of this offering, the Company intends
to purchase fast-food, family-style, and casual dining restaurant Properties.
"Triple-net" means that the tenant will be responsible for repairs, maintenance,
property taxes, utilities and insurance. The Properties may consist of land and
building, 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 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 Secured Equipment Leases to operators of
Restaurant Chains pursuant to which the Company will finance, through direct
financing leases or loans, the Equipment.

         As of December 3, 1997, the Company owned 238 Properties. It is
anticipated that the Company will acquire a total of 670 to 730 Properties if
the maximum number of Shares is sold in this offering (including 320 to 360
Properties to be acquired with the proceeds of this offering).
    

         The Properties, which typically are freestanding and are located across
the United States, are leased to 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

                                      -39-

<PAGE>



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,
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, 1997
issue of Restaurants and Institutions, it is projected that the casual dining
segment of full-service restaurants sales will experience 3.8% real growth in
sales this year, with sales predicted to reach $49 billion. The top 15 casual
dining chains by sales have a total of 2,977 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 $335.3 billion in
1998. Restaurant industry sales for 1997 are projected to be $321.3 billion.
Nominal growth, which is comprised of real growth and inflationary growth, is
estimated to be 4.7% in 1998. Real growth of the restaurant industry in 1997 was
1.7%, and industry analysts currently estimate that the restaurant industry will
achieve 1.8% real growth in 1998; however, according to the National Restaurant
Association, fast-food restaurants should outpace the industry average for real
growth, with a projected 2.1% increase over 1997. Sales in this segment of the
restaurant industry are projected to be $105.7 billion for 1998.
    

         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 43 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 posted an average of 4.59% growth in their systemwide sales
figures for 1996. Casual-theme dining concepts are the chains showing the
strongest growth. In 1996, the family-style segment experienced sales growth of
3.61% over 1995 figures, and, the casual dining segment experienced systemwide
sales growth in 1996 of 12.37%, compared to 12.99% in 1995. 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, 1997:

<TABLE>
<CAPTION>
                                                                  Aggregate
                                Dollars Invested by             Percentage of                  Number of
Name                            Company Affiliates            Dollars Invested              Prior Programs
- ----                            -------------------           ----------------              --------------
<S><C>
Golden Corral                       $150,613,000                    16.6%                         26
Burger King                          105,659,000                    11.7%                         25
Jack in the Box                       94,041,000                    10.4%                         15
Denny's                               91,365,000                    10.1%                         20
Hardee's                              58,599,000                     6.5%                         13
Boston Market                         51,351,000                     5.7%                          8
Shoney's                              37,240,000                     4.1%                         13
IHOP                                  34,165,000                     3.8%                          6
Long John Silver's                    32,029,000                     3.5%                          6
TGI Friday's                          30,228,000                     3.3%                          9
Wendy's                               30,011,000                     3.3%                         16
Darryl's                              22,296,000                     2.5%                          4
Checkers                              21,263,000                     2.3%                          7
Perkins                               16,311,000                     1.8%                          9
Pizza Hut                             15,578,000                     1.7%                          8
KFC                                   14,436,000                     1.6%                         11
Black-eyed Pea                        10,602,000                     1.2%                          4
Popeyes                               10,589,000                     1.2%                          9
Arby's                                10,493,000                     1.2%                          6
Taco Bell                              7,435,000                     0.8%                          8
Tumbleweed Southwest
  Mesquite Grill & Bar                 6,402,000                     0.7%                          1
Houlihan's                             4,741,000                     0.5%                          1
</TABLE>
    

                                      -40-

<PAGE>



         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.

COMPLETED INVESTMENTS

   
         As of December 3, 1997, the Company had invested or committed for
investment approximately $261,112,000 of the net proceeds from the Prior
Offerings in 238 Properties (173 Properties which consist of land and building,
44 Properties which consist of land only and 21 Properties which consist of
building only), in providing mortgage financing to the tenants of the 44
Properties consisting of land only to purchase the buildings on these Properties
and the buildings on two additional properties through Mortgage Loans, and to
pay related acquisition fees and acquisition expenses. 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 9 to 25 years after the date on which each lease
commenced.

         The following tables set forth information for the Properties owned by
the Company as of December 3, 1997, including the number of Properties by
Restaurant Chain and the number of Properties by state.
    

         Restaurant                                 Number of Properties
         ----------                                 --------------------
   
         Applebee's                                            2
         Arby's                                                8
         Bennigan's                                            1
         Black-eyed Pea                                       18
         Boston Market                                        32
         Burger King                                           9
         Charley's Place                                       2
         Darryl's                                             15
         Denny's                                               4
         Einstein Bros. Bagels                                 2
         Golden Corral                                        27
         Ground Round                                         13
         Houlihan's                                            3
         IHOP                                                  8
         Jack in the Box                                      28
         Kenny Rogers Roasters                                 1
         KFC                                                   1
         Mr. Fable's                                           1
         On The Border                                         1
         Pizza Hut                                            44
         Popeyes                                               1
         Ruby Tuesday's                                        1
         Ruth's Chris Steak House                              1
         Ryan's Family Steak House                             1
         Shoney's                                              3
         TGI Friday's                                          1
         Tumbleweed Southwest Mesquite Grill & Bar             5
         Wendy's                                               5
                                                          ------

              Total                                          238
                                                         =======
    

         State                                      Number of Properties
         -----                                      --------------------
   
         Alabama                                               5
         Arizona                                               8
         California                                           21
         Colorado                                              4
         Connecticut                                           1
         Delaware                                              1
         Florida                                              13
         Georgia                                               2
         Idaho                                                 1
         Illinois                                              5
         Indiana                                               5
         Iowa                                                  3
         Kansas                                                3
    

                                                       -41-

<PAGE>



   
         Kentucky                                              4
         Maryland                                              6
         Michigan                                              8
         Minnesota                                             3
         Missouri                                              7
         Nebraska                                              1
         Nevada                                                2
         New Jersey                                            2
         New Mexico                                            3
         New York                                              1
         North Carolina                                        9
         Ohio                                                 37
         Oklahoma                                              5
         Oregon                                                1
         Pennsylvania                                          6
         Tennessee                                            13
         Texas                                                35
         Utah                                                  1
         Virginia                                              8
         Washington                                            2
         West Virginia                                        10
         Wisconsin                                             2
                                                             ---

              Total                                          238
                                                             ===
    

PENDING INVESTMENTS

   
         As of December 3, 1997, the Company had initial commitments to acquire
ten properties, including nine properties consisting of land and building and
one property consisting of building only. In connection with the property in
which the Company anticipates owning only the building and not the underlying
land, the Company anticipates entering into a landlord estoppel agreement with
the landlord of the land and a collateral assignment of the ground lease with
the lessee in order to provide the Company with certain rights with respect to
the land on which the building is located. 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 ten of these properties are expected to
be entered into on substantially the same terms described in "Business
- -Description of Property Leases."
    

INVESTMENT OF OFFERING PROCEEDS

       
         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 320 to 360 additional Properties, based on an estimated average
purchase price of $800,000 to $900,000 per Property, if the maximum of
34,500,000 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 34,500,000 Shares is sold, in Mortgage Loans.

   
         Additional Secured Equipment Leases will be funded with the proceeds of
the Line of Credit. 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, the aggregate
outstanding principal amount of Secured Equipment Leases will not exceed 10% of
the gross proceeds of this offering, the Prior Offerings and any subsequent
offerings, including the approximately $21,882,000 of Secured Equipment Leases
funded as of December 3, 1997. The Board of Directors may determine to obtain
additional financing to be used by the Company to fund Secured Equipment Leases,
provided that the amount of such additional financing may not exceed 10% of
Gross Proceeds of this offering
    

                                      -42-

<PAGE>



and gross proceeds of any subsequent offering. 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.

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 will exercise 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 and/or a
percentage of gross restaurant sales over specified levels, 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

                                      -43-

<PAGE>



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.

         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
advances funds for construction or renovation costs, as they are incurred,
pursuant to a development agreement with the developer. The developer may be the
tenant or an Affiliate of the Company. An Affiliate may serve as a developer and
enter into the development agreement with the Company if the transaction is
approved by a majority of the Directors, including a majority of the Independent
Directors. The Company believes that the ability to have an Affiliate capable of
serving as the developer provides the Company an advantage by enhancing its
relationship with key tenants and by giving it access to tenant opportunities at
an earlier stage of the development cycle. As a result, the Company believes it
has a greater number of opportunities for investment presented to it than it
might otherwise have and it is able to obtain better terms by negotiating the
terms of its investment at an earlier stage in the development cycle when there
are fewer competitive alternatives to the tenant.

         The developer will enter into all construction contracts and will
arrange for and coordinate all aspects of the construction or renovation of the
restaurant improvements. The developer 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. 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
developer. The Company, in general, only advances its funds to meet the
developer'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 generally 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 developer
(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 some cases, construction or renovation is required before the
Company acquires the Property. In this situation, the Company may have made a
deposit on the Property in cash or by means of a letter of credit. The
renovation or construction may be made by an Affiliate or a third party. The
Company may permit the proposed developer to arrange for a bank or another
lender, including an Affiliate, to provide construction financing to the
developer. In such cases, the lender may seek assurance from the Company that it
has sufficient funds to pay to the developer 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 developer 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, unless the transaction is supported by a letter
of credit in favor of the lender.

         Under the development agreement, the developer generally is obligated
to complete the construction or renovation of the restaurant improvements within
120 to 180 days from the date of the development agreement. If the construction
or renovation is not completed within that time and the developer fails to
remedy this default within 10 days after notice from the Company, the Company
has the option to grant the developer 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
developer 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 developer and any guarantor of
the obligations of the tenant

                                      -44-

<PAGE>



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 developer'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 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 180 days) after
the date of the Indemnity Agreement. If such conditions are not met, the Company
has the right to grant the developer additional time to satisfy the conditions
or to require the developer 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 developer to purchase the Property from
the Company upon demand by the Company under the circumstances specified above
entitles the Company to declare the developer in default under the lease and to
declare each guarantor in default under any guarantee of the developer'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
developer, with such amount to be based on the developer's costs and fees 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 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 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 types of properties.

         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.



                                      -45-

<PAGE>

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.



                                  -46-

<PAGE>



         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 over specified levels.

         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 238 Properties owned by the Company as of December 3, 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 1997 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.
    

         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 $1,250,000 for each
restaurant Property.


                                      -47-

<PAGE>

         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.
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.

                                      -48-

<PAGE>


         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
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.


                                      -49-

<PAGE>



         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.

         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.



                                      -50-

<PAGE>



         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 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

                                      -51-

<PAGE>



Directors.  See "Risk Factors -- Real Estate and Financing Risks -- Impasse or
Conflicts of Interest with Joint Venture Partner."


         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.

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 interest rate and terms of these
transactions are substantially the same as those of the

                                      -52-

<PAGE>



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. The Company currently expects
Mortgage Loans to constitute from 5% to 10% of the Company's total investments
if the maximum number of Shares is sold in this offering.

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 Line of Credit 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 and Mortgage
Loans, the Advisor receives 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 and the outstanding 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 Line of Credit, equal to 2% of
the purchase price of the Equipment subject to each Secured Equipment Lease. See
"Management Compensation."

BORROWING

         The Company has entered into a revolving $35,000,000 unsecured Line of
Credit with a bank to enable the Company to receive advances to fund Secured
Equipment Leases and to purchase and develop Properties and fund Mortgage Loans.
The advances will bear interest at a rate of LIBOR plus 1.65%, or the bank's
prime rate, whichever the Company selects at the time of borrowing. Interest
only is repayable monthly until July 31, 1999, at which time all remaining
interest and principal shall be due. The Line of Credit provides for two
one-year renewal options.



                                      -53-

<PAGE>

         Advances used to fund Secured Equipment Leases will be repaid using
payments received from Secured Equipment Leases and will be refinanced in regard
to any Secured Equipment Lease not fully repaid at the end of the term of the
Line of Credit. Advances used to purchase and develop Properties and to fund
Mortgage Loans will be repaid using additional offering proceeds or refinanced
on a long-term basis.


                                      -54-

<PAGE>


   
         As of December 3, 1997, the Company had used $19,000,000 of
uninvested net offering proceeds from the 1997 Offering to temporarily
reduce the balance outstanding under the Line of Credit pending the
investment of such offering proceeds in Properties or Mortgage Loans in
order to reduce interest expense incurred by the Company.
    

         The Company will not encumber Properties in connection with the Line of
Credit. Management believes that during the offering period the Line of Credit
will allow the Company to make investments 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 the 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.

         The Board of Directors does not anticipate that the Company will borrow
funds, other than the Line of Credit and any additional financing the Board of
Directors may determine to obtain to fund Secured Equipment Leases or to
purchase and develop Properties and fund Mortgage Loans. However, the Company
may also borrow funds 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 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. Any additional financing obtained
to fund Secured Equipment Leases may not exceed 10% of aggregate gross proceeds
of the Company's Prior Offerings, this offering and any subsequent offering.

SALE OF PROPERTIES, MORTGAGE LOANS, AND SECURED EQUIPMENT LEASES

   
         For the first two to seven 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 Line of Credit. By
December 31, 2005, 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 seven
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.

                                      -55-

<PAGE>




   
         During the nine months ended September 30, 1997, the Company sold five
of its Properties to tenants for a total of approximately $6,301,000. The
Company reinvested the net sales proceeds from the sale of Properties in
additional Properties. In addition, during the nine months ended September 30,
1997, the Company sold the Equipment relating to four Secured Equipment Leases
to the tenants and used the proceeds therefrom to repay amounts previously
advanced under its Line of Credit.
    

         Generally, 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.

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. Fast-food, 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, Mortgage Loan borrowers 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.

                            SELECTED FINANCIAL DATA

         The following table sets forth certain financial information for the
Company, 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
                                                                                                      of Inception)
                                            Nine Months Ended                      Year Ended            through
                                  September 30, 1997    September 30, 1996        December 31,         December 31,
                                     (Unaudited)            (Unaudited)        1996          1995         1994
                                  ------------------    ------------------     ----          ----      ------------
<S>   <C>
Revenues                               $12,252,450          $3,883,714      $6,206,684   $   659,131     $      -
Net earnings                             9,737,809           2,757,759       4,745,962       368,779            -
Cash distributions declared (1)         10,879,969           3,403,427       5,436,072       638,618            -
Funds from operations (2)               10,834,302           3,080,556       5,257,040       469,097            -
Earnings per Share                            0.48                0.41            0.59          0.19            -
Cash distributions declared per Share         0.55                0.53            0.71          0.34            -

Weighted average number of Shares
   outstanding (3)                      20,368,867           6,771,120       8,071,670     1,898,350            -
    
<CAPTION>
   

                              September 30, 1997   September 30, 1996   December 31,  December 31,  December 31,
                                 (Unaudited)          (Unaudited)           1996          1995         1994
                              ------------------   ------------------   ------------  ------------  ------------
<S>   <C>
Total assets                     $288,151,045         $97,998,150       $134,825,048  $ 33,603,084  $    929,585
Total equity                      255,603,278          89,528,514        122,867,427    31,980,648       200,000
    
</TABLE>

                                      -56-

<PAGE>
   
         (1)      Approximately eight percent, 12 percent, 13 percent and 42
                  percent of cash distributions ($0.04, $0.06, $0.06 and $0.14
                  per Share) for the nine months ended September 30, 1997 and
                  1996, and the years ended December 31, 1996 and 1995,
                  respectively, represent 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 Invested Capital and the Stockholders' 8% Return.
    

         (2)      Funds from operations ("FFO"), based on the revised
                  definition adopted by the Board of Governors of NAREIT
                  and as used herein, means net earnings determined in
                  accordance with generally accepted accounting
                  principles ("GAAP"), excluding gains or losses from
                  debt restructuring and sales of property, plus
                  depreciation and amortization of real estate assets,
                  and after adjustments for unconsolidated partnerships
                  and joint ventures.  FFO was developed by NAREIT as a
                  relative measure of performance and liquidity of an
                  equity REIT in order to recognize that income-producing
                  real estate historically has not depreciated on the
                  basis determined under GAAP.  However, FFO (i) does not
                  represent cash generated from operating activities
                  determined in accordance with GAAP (which, unlike FFO,
                  generally reflects all cash effects of transactions and
                  other events that enter into the determination of net
                  earnings), (ii) is not necessarily indicative of cash
                  flow available to fund cash needs and (iii) should not
                  be considered as an alternative to net earnings
                  determined in accordance with GAAP as an indication of
                  the Company's operating performance, or to cash flow
                  from operating activities determined in accordance with
                  GAAP as a measure of either liquidity or the Company's
                  ability to make distributions.  Accordingly, the
                  Company believes that in order to facilitate a clear
                  understanding of the consolidated historical operating
                  results of the Company, FFO should be considered in
                  conjunction with the Company's net earnings and cash
                  flows as reported in the accompanying consolidated
                  financial statements and notes thereto.  See Exhibit B
                  - Financial Information.

         (3)      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 borrowers that lease
the underlying land from the Company. To a lesser extent, the Company may offer
Secured Equipment Leases to operators of Restaurant Chains.

LIQUIDITY AND CAPITAL RESOURCES

   
         In April 1995, the Company commenced the Initial Offering of its shares
of common stock. During the period April 1, 1995 through February 6, 1997, the
Company received subscription proceeds of $150,591,765 (15,059,177 shares)
including $591,765 (59,177 shares) pursuant to the Company's Reinvestment Plan,
from the Initial Offering, thereby completing such offering. Following the
completion of the Initial Offering on February 6, 1997, the Company commenced
the 1997 Offering. As of September 30, 1997, the Company had received
subscription proceeds of $137,883,078 (13,788,308 shares) from the 1997
Offering, including $1,183,289 (118,329 shares) pursuant to the Reinvestment
Plan.

         As of September 30, 1997, net proceeds to the Company from the Prior
Offerings, after deduction of selling commissions, marketing support and due
diligence expense reimbursement fees and offering expenses totalled
$257,685,387. Approximately $230,368,000 of such amount had been used to invest,
or committed for investment, in 212 Properties (16 Properties which were under
construction as of September 30, 1997), in providing mortgage financing of
$17,047,000 and to pay acquisition fees to the Advisor totalling $12,981,368 and
certain acquisition expenses. The Company acquired 15 of the 212 Properties from
Affiliates for purchase prices totalling approximately $11,000,000. 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.

         In connection with the 16 Properties under construction at September
30, 1997, 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. 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 are approximately
    

                                      -57-

<PAGE>



   
$20,121,000, of which approximately $13,390,000 had been incurred as of
September 30, 1997. The buildings under construction as of September 30, 1997,
are expected to be operational by March 1998. In connection with the purchase of
each Property, the Company, as lessor, entered into a long-term lease agreement.

         During the nine months ended September 30, 1997, the Company sold five
of its Properties and the Equipment relating to four Secured Equipment Leases to
tenants . The Company received net proceeds of approximately $7,612,104 which
was equal to the carrying value of the Properties and the Equipment at the time
of the sale. As a result, no gain or loss was recognized for financial reporting
purposes. The Company reinvested the proceeds from the sale of Properties in
additional Properties. The Company used the net sales proceeds relating to the
sale of the Equipment to repay amounts previously advanced under the Line of
Credit.

         During the period October 1, 1997 through December 3 , 1997, the
Company acquired 26 additional Properties (six on which restaurants are being
constructed ) for cash at a total cost of approximately $22,809,200. Two of the
Properties were acquired from an Affiliate for approximately $2,340,000. In
connection with the two Properties acquired from an Affiliate, the Affiliate had
purchased and temporarily held title to the two Properties in order to
facilitate the acquisition of the Properties by the Company. The two Properties
were acquired at a cost no greater than the lesser of the cost of each Property
to the Affiliate, including its carrying costs, or the Property's appraised
value. In connection with the purchase of each of the 26 Properties, the
Company, as lessor, entered into a long-term lease agreement. The buildings
under construction are expected to be operational by August 1998. The Company
currently is negotiating to acquire additional Properties, but as of December 3,
1997, had not acquired any such Properties.

         As of December 3, 1997, the Company had received aggregate subscription
proceeds of $338,094,864 (33,809,486 shares) from the Prior Offerings, including
$1,775,054 (177,505 shares) through its Reinvestment Plan. As of December 3,
1997, the Company had invested or committed for investment approximately
$261,112,000 of aggregate net proceeds from the Prior Offerings in 238
Properties, in providing mortgage financing to the tenants of 44 Properties
consisting of land only and two additional Properties through Mortgage Loans and
in paying acquisition fees and certain acquisition expenses, leaving
approximately $42,024,000 in aggregate net offering proceeds available for
investment in Properties and Mortgage Loans.
    

         The Company expects to use the uninvested net offering proceeds, net
offering proceeds from the sale of additional shares of the 1997 Offering and
Net Offering Proceeds from this offering to purchase additional Properties 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, although the Company is expected to have a total
portfolio of 670 to 730 Properties if the maximum number of shares are sold in
the 1997 Offering and this offering. The Company expects to use the proceeds of
the Line of Credit to fund the Secured Equipment Lease program. The Company
intends to limit the amount of Secured Equipment Leases it enters into to ten
percent of gross offering proceeds from the Prior Offerings, this offering and
any subsequent offerings.

         The Company has entered into a revolving $35,000,000 unsecured Line of
Credit with a bank to fund Secured Equipment Leases and to purchase and develop
Properties or fund Mortgage Loans. The advances will bear interest at a rate of
LIBOR plus 1.65% or the bank's prime rate, whichever the Company selects at the
time of borrowing. Interest only will be repayable monthly until July 31, 1999,
at which time all remaining interest and principal shall be due. The Line of
Credit provides for two one-year renewal options. Management believes that
during the offering period the Line of Credit will allow the Company to make
investments that the Company otherwise would be forced to delay until it raised
sufficient offering proceeds. Advances used to fund Secured Equipment Leases
will be repaid using payments received from Secured Equipment Leases and will be
refinanced in regard to any Secured Equipment Lease not fully repaid at the end
of the term of the Line of Credit. Advances used to purchase and develop
Properties and fund Mortgage Loans will be repaid using additional offering
proceeds from the 1997 Offering or proceeds from this offering or refinanced on
a long-term basis. The Company will not encumber Properties in connection with
the Line of Credit.
   
         The Company does not intend to use net offering proceeds to fund
Secured Equipment Leases; however, as of December 3, 1997, the Company used
$19,000,000 of uninvested net offering proceeds to temporarily reduce the
balance outstanding under the Line of Credit pending investment of such offering
proceeds in Properties or Mortgage Loans in order to reduce interest expense
incurred by the Company.
    
         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, net
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 or to fund Mortgage Loans at such time as
Properties suitable for acquisition and investments in Mortgage Notes are
identified.



                                      -58-

<PAGE>



   
         At  September 30, 1997, the Company had $41,324,755 invested in such
short-term investments, as compared to $42,450,088 at December 31, 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 offering and acquisition costs, to pay Distributions to
stockholders, to temporarily reduce amounts outstanding under the Company's Line
of Credit pending the investment of net offering proceeds, to meet Company
expenses and, in management's discretion, to create cash reserves. The decrease
in the amount invested in short-term investments is primarily attributable to
the acquisition of additional Properties during the nine months ended September
30, 1997.

         During the nine months ended September 30, 1997 and 1996, Affiliates of
the Company incurred on behalf of the Company $1,794,722 and $615,600,
respectively, for certain offering expenses, $428,114 and $136,341,
respectively, for certain acquisition expenses, and $291,633 and $208,156,
respectively, for certain operating expenses. As of September 30, 1997, the
Company owed the Advisor $689,214 for such amounts, unpaid fees of $530,243 and
accounting and administrative expenses. As of October 31, 1997, 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 the aggregate gross
proceeds from the Company's offerings. As of September 30, 1997, the offering
expenses had not exceeded this amount.
    

                                      -59-

<PAGE>
   
         During the nine months ended September 30, 1997 and 1996, 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
$10,800,147 and $3,244,519 , respectively. Based on current and anticipated
future cash from operations, the Company declared Distributions to the
stockholders of $10,879,969 and $3,403,427 during the nine months ended
September 30, 1997 and 1996, respectively. In addition, on October 1, 1997,
November 1, 1997, and December 1, 1997, the Company declared Distributions to
its stockholders totalling $1,845,170, $1,991,363 and $2,139,006, respectively,
payable in December 1997. For the nine months ended September 30, 1997 and 1996,
approximately 92 and 88 percent, respectively, of the Distributions received by
stockholders were considered to be ordinary income and approximately eight and
12 percent, respectively, were considered a return of capital for federal income
tax purposes. However, no amounts distributed or to be distributed to the
stockholders as of December 3, 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. In addition, the Advisor 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.

         Due to the fact that the Properties are leased on a long-term,
triple-net basis, management does not believe that working capital reserves are
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

   
         As of September 30, 1997, the Company and its consolidated joint
venture, CNL/Corral South Joint Venture (hereinafter, collectively referred to
as the Company) had purchased and entered into long-term, triple-net leases for
219 Properties (including five Properties which were sold in 1997).

         The Property leases provide for minimum base annual rental payments
ranging from approximately $34,800 to $467,500, which are payable in monthly
installments. 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. In connection therewith,
during the nine months ended September 30, 1997 and 1996, the Company earned
$9,636,626 and $2,667,866, respectively, in rental income from operating leases
and earned income from direct financing leases from 219 Properties and 23
Secured Equipment Leases in 1997 (including five Properties and four Secured
Equipment Leases which were sold during the nine months ended September 30,
1997) and from 72 Properties and five Secured Equipment Leases in 1996
($4,671,329 and $963,681 of which was earned during the quarters ended September
30, 1997 and 1996, respectively). Because the Company has not yet acquired all
of its Properties and certain Properties were under construction as of September
30, 1997, revenues for the nine months ended September 30, 1997, represent only
a portion of revenues which the Company is expected to earn in future periods.

         As of September 30, 1997, the Company had also entered into Mortgage
Loans in the principal sum of $17,047,000, collateralized by mortgages on the
buildings relating to 44 Pizza
    

                                      -60-

<PAGE>



   
Hut Properties and two additional Pizza Hut buildings. The Mortgage Loans bear
interest at rates ranging from 10.5% to 10.75% per annum and are being collected
in 240 equal monthly installments in the aggregate amount of $167,455. In
connection therewith, the Company earned $1,252,326 and $796,378 in interest
income relating to such Mortgage Loans during the nine months ended September
30, 1997 and 1996, respectively, $437,134 and $330,880 of which was earned
during the quarters ended September 30, 1997 and 1996, respectively.

         During the nine months ended September 30, 1997, two affiliated groups
of lessees or borrowers, Castle Hill and Foodmaker, Inc., each represented more
than ten percent of the Company's total rental, earned and interest income from
its Properties, Mortgage Loans and Secured Equipment Leases. Castle Hill is the
lessee under leases relating to 44 restaurants and is the borrower on Mortgage
Loans relating to the buildings on such Properties . Foodmaker, Inc. is the
lessee under leases relating to 26 restaurants. In addition, during the nine
months ended September 30, 1997, four Restaurant Chains, Golden Corral Family
Steakhouse, Pizza Hut, Jack in the Box, and Boston Market, each accounted for
more than ten percent of the Company's total rental, earned and interest income
relating to its Properties, Mortgage Loans and Secured Equipment Leases. Because
the Company has not completed its investment in Properties and Mortgage Loans,
it is not possible to determine which lessees, borrowers or Restaurant Chains
will contribute more than ten percent of the Company's rental, earned and
interest income during the remainder of 1997 and subsequent years. In the event
that certain lessees, borrowers or Restaurant Chains contribute more than ten
percent of the Company's rental and interest 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, 1997 and 1996, the Company
also earned $1,363,498 and $419,470, respectively, in interest income from
investments in money market accounts or other short-term, highly liquid
investments and other income, $428,753 and $207,681 of which was earned during
the quarters ended September 30, 1997 and 1996, respectively. As net offering
proceeds 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.

         Operating expenses, including depreciation and amortization expense,
were $2,491,055 and $1,104,368 for the nine months ended September 30, 1997 and
1996, respectively, of which $1,018,642 and $434,261 were incurred for the
quarters ended September 30, 1997 and 1996, respectively. Total operating
expenses increased primarily as a result of the Company having invested in
additional Properties and Mortgage Loans during the quarter and nine months
ended September 30, 1997, as compared to the quarter and nine months ended
September 30, 1996. General and administrative expenses as a percentage of total
revenues is expected to decrease as the Company acquires additional Properties,
invests in additional Mortgage Loans and the Properties under construction
become operational. However, asset management fees and depreciation and
amortization expense are expected to increase as the Company invests in
additional Properties and Mortgage Loans.

         In February 1997, the Financial Accounting Standards Board
issued Statement of Financial Accounting Standard No. 128, "Earnings Per
Share." The statement, which is effective for fiscal years ending after
December 15, 1997, provides for a revised computation of earnings per
share. The Company will adopt this standard in 1997 and does not expect
a material effect, if any, on the Company's earnings per share.
    

         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, continued availability of proceeds from
the Company's 1997 Offering, the 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.

                                   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

                                      -61-

<PAGE>



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.

         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.         51       Director, Chairman of the Board,
                                      and Chief Executive Officer
   
Robert A. Bourne             50       Director and President
G. Richard Hostetter         58       Independent Director
J. Joseph Kruse              65       Independent Director
Richard C. Huseman           58       Independent Director
John T. Walker               38       Chief Operating Officer and
                                      Executive Vice President
Jeanne A. Wall               39       Executive Vice President
Steven D. Shackelford        34       Chief Financial Officer
Lynn E. Rose                 49       Secretary and Treasurer
    


         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 has served as Chairman of the Board, Chief Executive Officer
and a director of CNL American Realty Fund, Inc. since 1996 and
of CNL Real Estate Advisors, Inc. since January 1997.  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

                                      -62-

<PAGE>



Securities Corp., which is acting as the Managing Dealer in this offering, CNL
Investment Company, CNL Fund Advisors, Inc. and CNL Real Estate 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 $60 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 Vice Chairman of the Board of Directors, director
and Treasurer of CNL Fund Advisors, Inc., the Advisor to the Company.
Mr. Bourne served as President of CNL Fund Advisors, Inc. from the date
of its inception through June 30, 1997. Mr. Bourne also has served as
President and a director of CNL American Realty Fund, Inc. since 1996
and of CNL Real Estate Advisors, Inc. since January 1997. 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
Chief Investment Officer , Vice Chairman of the Board of Directors, a
director and Treasurer of CNL Institutional Advisors, Inc., a registered
investment advisor. Mr. Bourne served as President of CNL Institutional
Advisors, Inc. from the date of its inception through June 30, 1997. 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 the
Company's investment objectives, in which Mr. Bourne, directly or
through an affiliated entity, serves or has served as a general partner.
Mr. Bourne oversaw the acquisition and oversees the management of over
1,500 properties located across 47 states with a total value in excess
of $2 billion.
    

         G. Richard Hostetter, Esq. Independent Director. Mr. Hostetter also
serves as a director of CNL American Realty Fund, Inc. Mr. Hostetter was
associated with the law firm of Miller and Martin from 1966 through 1989, the
last ten years of such association as a senior partner. As a lawyer, he 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., the corporate general partner of MRH, L.P., a
holding company involved in corporate acquisitions, in which he also is a
general and limited partner.

         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.

                                      -63-

<PAGE>

         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 Administration, 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 Fund Advisors, 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 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 and sales 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 Fund Advisors, Inc., the Advisor to the Company, in September 1996 as the
Chief Financial Officer. 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 and a
director of CNL Fund Advisors, Inc., the Advisor to the Company, and CNL Real
Estate Advisors, Inc.  Ms. Rose served as Treasurer of CNL Fund Advisors, Inc.
from the date of its inception through June 30, 1997.  Ms. Rose, a certified
public accountant, has served as Secretary of CNL Group, Inc. since 1987, as
Chief Financial Officer of CNL Group, Inc. since December 1993, and served as
Controller 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, Vice President and
Secretary of CNL Corporate Services, Inc. since November 1994.  Ms. Rose also
has served as Chief Financial Officer and Secretary of CNL Institutional
Advisors, Inc. since its inception in 1990, as 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. Ms. Rose also currently serves as Secretary for approximately 50
additional corporations.  Ms. Rose oversees the management information services,
administration, legal compliance, accounting, tenant compliance, and reporting
for over 250 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.

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

                                      -64-

<PAGE>



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."


                     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
originally entered into the Advisory Agreement with the Advisor effective April
19, 1995. 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 ..........   Vice Chairman of the Board, Treasurer
                              and Director
Curtis B. McWilliams.......   President
John T. Walker ............   Chief Operating Officer and Executive
                              Vice President
Steven D. Shackelford......   Chief Financial Officer
Lynn E. Rose ..............   Secretary 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.

         For biographies of James M. Seneff, Jr., Robert A. Bourne, John T.
Walker, Steven D. Shackelford, Lynn E. Rose and Jeanne A. Wall, see "Management
- - Directors and Executive Officers."

         Curtis B. McWilliams.  Mr. McWilliams joined CNL Fund Advisors,
Inc. in April 1997 and currently serves as President of the Advisor.  In
addition, Mr. McWilliams serves as Executive Vice President of CNL
Group, Inc. and as President of CNL Institutional Advisors, Inc. and
certain other subsidiaries of CNL Group, Inc.  From January 1991 to
August 1996, Mr. McWilliams was a managing director in the corporate
banking group of Merrill Lynch's investment banking division.  During
this time, he was a senior relationship manager with Merrill Lynch and
as such was responsible for a number of the firm's relationships with
companies such as AT&T, AT&T Capital, AMR Corporation, J.C. Penney and
the Robert M. Bass Group.  In addition, from February 1990 to February
1993, he served as co-head of one of the Industrial Banking Groups
within Merrill Lynch's investment banking division and had
administrative responsibility for 25 bankers overseeing 150 client
relationships, including the firm's transportation group. In addition,
from September 1996 to March 1997, Mr. McWilliams served as Chairman of
Private Advisory Services, Merrill Lynch's high net worth brokerage
business.  Mr. McWilliams received a B.S.E. in Chemical Engineering from
Princeton University in 1977 and a Masters of Business Administration
with a concentration in finance from the University of Chicago in 1983.

                                  -65-

<PAGE>




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, 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
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.



                                      -66-

<PAGE>



         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:

                                      -67-

<PAGE>



(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, subject to successive
one-year renewals upon mutual consent of the parties. The current Advisory
Agreement expires on April 17, 1998. 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.

         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 assets of the Company on the date
of termination of the Advisory Agreement (the "Termination Date"), less the
amount of all indebtedness secured by the assets of the Company, 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
assets shall be an amount which provides compensation to the terminated Advisor
only for that portion of the holding period for the respective assets 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

   
         The Managing Dealer is entitled to receive Selling Commissions
amounting to 7.5% of the total amount raised from the sale of Shares of common
stock for services in connection with the offering of Shares, a substantial
portion of which has been or will be paid as commissions to other
broker-dealers. For the period January 1, 1997 through December 3, 1997, and the
years ended December 31, 1996 and 1995, the Company incurred $14,913,579,
$7,559,474 and $2,884,062, respectively, of such fees in connection with the
Prior Offerings, of which
    

                                      -68-

<PAGE>



   
approximately $13,896,000, $7,059,000 and $2,682,000, respectively, was paid by
the Managing Dealer as commissions to other broker-dealers.

         In addition, the Managing Dealer 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. For the period January 1, 1997 through December 3, 1997,
and the years ended December 31, 1996 and 1995, the Company incurred $994,239,
$503,965 and $192,271, respectively, of such fees in connection with the Prior
Offerings, substantially all of which were reallowed to other broker-dealers and
from which all bona fide due diligence expenses were paid.

         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. For the period
January 1, 1997 through December 3, 1997, and the years ended December 31, 1996
and 1995, the Company incurred $8,948,147, $4,535,685 and $1,730,437,
respectively, of such fees in connection with the Prior Offerings.

         For negotiating Secured Equipment Leases and supervising the Secured
Equipment Lease program, the Advisor is 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. For the
period January 1, 1997 through December 3, 1997, and the year ended December 31,
1996, the Company incurred $366,125 and $70,070, respectively, in such fees.
    



                                      -69-

<PAGE>



   
         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, plus one-twelfth
of 0.60% of the total principal amount of the Company's 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. For the nine months ended September 30,
1997, and the years ended December 31, 1996 and 1995, the Company incurred
$558,319, $278,902 and $27,950, respectively, of such fees, $64,398, $27,702 and
$4,872, respectively, of which has been capitalized as part of the cost of the
buildings for Properties that have been or are being constructed.

         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, 1997, and the years ended December 31, 1996 and 1995,
the Company incurred a total of $1,649,217, $1,103,828 and $782,690,
respectively, for these services, $1,259,411, $769,225 and $714,674,
respectively, of such costs representing stock issuance costs and $389,806,
$334,603 and $68,016, respectively, representing general operating and
administrative expenses, including costs related to preparing and distributing
reports required by the Securities and Exchange Commission.

         During 1996, the Company acquired four Properties from Affiliates for
an aggregate purchase price of approximately $2,609,800 and, in 1995, the
Company acquired nine Properties from Affiliates for an aggregate purchase price
of approximately $6,621,000. In addition, during the period January 1, 1997
through December 3, 1997, the Company acquired four Properties from an Affiliate
for an aggregate purchase price of approximately $4,113,300. 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.

         In connection with the acquisition of three Properties in 1996 and six
Properties during the period January 1, 1997 through December 3, 1997, that were
constructed or renovated by Affiliates, the Company incurred
development/construction management fees totalling $159,350 and $369,570,
respectively. Such fees were included in the purchase price of Properties. No
such amounts were incurred in 1995.
    

         The Advisor and the Managing Dealer 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 85 and 86
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

                                      -70-

<PAGE>



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 of the partnerships, casual dining restaurant properties and have investment
objectives similar to those of the Company. As of June 30, 1997, the 18
partnerships had raised a total of $602,212,212 from a total of 48,461
investors, and had invested in 691 fast-food, family-style or casual dining
restaurant properties. 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               $25,000,000        August 21, 1987              50,000       November 1987
Income            (50,000 units)
Fund II, Ltd.


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

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

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


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


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

CNL Income        $45,000,000        March 15, 1993            4,500,000       July 1993
Fund XII, Ltd.    (4,500,000 units)

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

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

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


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

                                      -71-

<PAGE>





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


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

    

</TABLE>

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

(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, see the table set forth on the following page.

(3)  As of June 30, 1997, CNL Income Fund XVIII, Ltd., which is offering a
     maximum of 3,500,000 limited partnership units ($35,000,000), had received
     subscriptions totalling $22,192,212 (2,219,221 units). As of such date, CNL
     Income Fund XVIII, Ltd. had purchased 17 properties.

                                      -72-

<PAGE>




         As of June 30, 1997, Mr. Seneff and Mr. Bourne, directly or through
affiliated entities, also had served as joint general partners of 67 nonpublic
real estate limited partnerships. The offerings of 65 of these 67 nonpublic
limited partnerships had terminated as of June 30, 1997. These 65 partnerships
raised a total of $166,969,266 from approximately 4,180 investors, and
purchased, directly or through participation in a joint venture or limited
partnership, interests in a total of 203 projects as of June 30, 1997. These 203
projects consist of 19 apartment projects (comprising 11% of the total amount
raised by all 65 partnerships), 13 office buildings (comprising 5% of the total
amount raised by all 65 partnerships), 157 fast-food, family-style or casual
dining restaurant property and business investments (comprising 68% of the total
amount raised by all 65 partnerships), one condominium development (comprising
 .5% of the total amount raised by all 65 partnerships), four hotels/motels
(comprising 5% of the total amount raised by all 65 partnerships), seven
commercial/retail properties (comprising 10% of the total amount raised by all
65 partnerships), and two tracts of undeveloped land (comprising .5% of the
total amount raised by all 65 partnerships). The offering of the two remaining
nonpublic limited partnerships (offerings aggregating $16,750,000) had raised
$9,700,000 from 201 investors (approximately 57.9% of the total offering amount)
as of June 30, 1997.

         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 85 real estate limited partnerships whose offerings had closed
as of June 30, 1997 (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, 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 85 real
estate limited partnerships).

   
         The following table sets forth summary information, as of June 30,
1997, regarding property acquisitions by the 18 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.
    



NAME OF         TYPE OF                            METHOD OF        TYPE OF
PARTNERSHIP     PROPERTY          LOCATION         FINANCING        PROGRAM
- ----------      ---------         --------        ----------        -------
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      44 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      33 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, NC, NE, OK,
                                TX

CNL Income      45 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      48 fast-food or AR, AZ, FL, GA,     All cash         Public
Fund VI, Ltd.   family-style    IN, MA, MI, MN,
                restaurants     NC, NE, NM, NY,
                                OH, OK, PA, TN,
                                TX, VA, WY

CNL Income      47 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      42 fast-food or AZ, FL, IN, LA,     All cash         Public
Fund VIII, Ltd. family-style    MI, MN, NC, NY,
                restaurants     OH, TN, TX, VA

CNL Income      42 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      40 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

<PAGE>

NAME OF         TYPE OF                            METHOD OF        TYPE OF
PARTNERSHIP     PROPERTY          LOCATION         FINANCING        PROGRAM
- ----------      ---------         --------        ----------        -------


CNL Income      49 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      62 fast-food or AL, AZ, CO, FL,     All cash         Public
Fund XIV, Ltd.  family-style    GA, KS, LA, MN,
                restaurants     MO, MS, NC, NJ,
                                NV, OH, SC, TN,
                                TX, VA

CNL Income      54 fast-food or AL, CA, FL, GA,     All cash         Public
Fund XV, Ltd.   family-style    KS, KY, MN, MO,
                restaurants     MS, NC, NJ, NM,
                                OH, OK, PA, SC,
                                TN, TX, VA

CNL Income      44 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      27 fast-food,   CA, FL, GA, IL,     All cash         Public
Fund XVII, Ltd. family-style or IN, MI, NC, NV,
                casual dining   OH, SC, TN, TX
                restaurants

CNL Income      17 fast-food,   CA, GA, KY, MD,     All cash         Public
Fund XVIII,     family-style or MN, NC, NV, OH,
Ltd.            casual dining   TN, TX
                restaurants


         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 became fully subscribed between July 1992
and June 1997, 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 two to seven
years after commencement of this offering, through (a) the Listing of the Shares
of the Company, or, (b) if Listing does not occur by December 31, 2005, 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 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 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 or borrowers 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 or
borrower, 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 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 Inability to Further
Diversify Investments." For a more complete description of the

                                      -75-

<PAGE>



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.

         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

                                      -76-

<PAGE>



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 any foreign currency or bullion or
engage in short sales.

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

         12. The Company will not make loans to the Advisor, Directors or their
Affiliates.

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

         14. 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.



                                      -77-

<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.
<TABLE>
<CAPTION>

                              1995                             1996                               1997
                              ----                             ----                               ----
Month                Total         Per Share           Total        Per Share               Total      Per Share
- -----             -----------      ---------        ----------      ---------               -----      ---------
<S> <C>
   
January           $        -      $       -            $225,354     $0.058300           $  827,978     $0.059375
February                   -              -             255,649      0.058300              884,806      0.059375
March                      -              -             287,805      0.058300              980,573      0.060416
April                      -              -             323,721      0.058300            1,091,142      0.061458
May                        -              -             368,155      0.058300            1,202,718      0.062500
June                    15,148      0.030000            407,803      0.058300            1,295,253      0.062500
July                    30,682      0.030000            458,586      0.059375            1,403,187      0.062500
August                  57,739      0.035000            517,960      0.059375            1,516,980      0.062500
September               84,467      0.050000            559,599      0.059375            1,677,332      0.063540
October                104,733      0.050000            615,914      0.059375            1,844,919      0.063540
November               155,665      0.058300            683,907      0.059375            1,991,285      0.063540
December               190,184      0.058300            731,569      0.059375            2,139,006      0.063540
    
</TABLE>
   
         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
years ended December 31, 1996 and 1995, the Company declared and made
Distributions totalling $5,436,072 and $638,618, respectively, of which 90.25%
and 59.82%, respectively, of such amounts were characterized as ordinary income
and 9.75% and 40.18%, respectively, were characterized as return of capital for
federal income tax purposes. For the nine months ended September 30, 1997, the
Company declared and made Distributions totalling $10,879,969, 92% of which were
characterized as ordinary income and 8% as return of capital for federal income
tax purposes. However, no amounts distributed to stockholders as of December 3,
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. Due to the fact that the Company had not acquired all of its Properties
and was still in its offering period as of September 30, 1997, 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
    

                                      -78-

<PAGE>



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.

         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.

         The discussion below sets forth material provisions of governing laws,
instruments and guidelines applicable to the Company. For more complete
provisions, reference is made to the Maryland General Corporation Law, the
guidelines for REITs published by the North American Securities Administrators
Association and the Company's Articles of Incorporation and Bylaws.

DESCRIPTION OF CAPITAL STOCK

   
         The Company has authorized a total of 156,000,000 shares of capital
stock, consisting of 75,000,000 shares of Common Stock, $.01 par value per
share, 3,000,000 shares of Preferred Stock ("Preferred Stock"), and 78,000,000
additional shares of excess stock ("Excess Shares"), $.01 par value per share.
Of the 78,000,000 Excess Shares, 75,000,000 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 December 3, 1997, the Company had
33,829,487 shares of Common Stock outstanding (including 20,000 issued to the
Advisor prior to the commencement of the Initial Offering and 177,506 Shares
issued pursuant to the Reinvestment Plan) and no Preferred Stock or Excess
Shares outstanding. 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.
    

         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,
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

                                      -79-

<PAGE>



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
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 50% of the shares of Common Stock
then outstanding shall constitute a quorum, and the majority vote 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.

                                      -80-

<PAGE>





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.

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."



                                      -81-

<PAGE>



         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.


                                      -82-

<PAGE>



         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.

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

                                      -83-

<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, the person sponsoring the Roll-Up
Transaction shall offer to stockholders who vote against the proposal
the choice of:
    

         (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

                                      -84-

<PAGE>



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
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

                                      -85-

<PAGE>



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, 1997, 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.

         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

                                      -86-

<PAGE>



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 or borrower 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 or borrower 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.

         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 two 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. However, a REIT is
currently permitted to earn up to one percent of its gross income from tenants,
determined on a property-by-property basis, by furnishing services that are
noncustomary or provided directly to the tenants, without causing the rental
income to fail to qualify as rents from real 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


                                      -87-

<PAGE>



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 or loans, 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.

         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 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 . 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

                                      -88-

<PAGE>



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.

         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. In addition, the Company may elect to retain
and pay income tax on its net long-term capital gains. If the Company so elects,
each stockholder will take into income the stockholder's share of the retained
capital gain as long-term capital gain and will receive a credit or refund for
that stockholder's share of the tax paid by the Company. The stockholder
will increase the basis of such stockholder's shares by an amount equal to the
excess of the retained capital gain included in the stockholder's income over
the tax deemed paid by such stockholder. 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

                                      -89-

<PAGE>



   
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. 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 it 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."

         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

                                      -90-

<PAGE>



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.

   
         Distributions 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 dividends of 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. A number of U.S. tax
treaties that reduce the rate of withholding tax on corporate dividends do not
reduce, or reduce to a lesser extent, the rate of withholding applied to
dividends from a REIT. The Company expects to withhold U.S. income tax at the
rate of 30% on the gross amount of any such distributions paid to a Non-U.S.
Stockholder unless (i) a lower treaty rate applies (and, with regard to payments
on or after January 1, 1999, the Non-U.S. Stockholder files IRS Form W-8 with
the Company and, if the Shares are not traded on an established securities
market, acquires a taxpayer identification number from the IRS) or (ii) the
Non-U.S. Stockholder files an IRS Form 4224 (or, with respect to payments on or
after January 1, 1999, files IRS Form W-8 with the Company) with the Company
claiming that the distribution is effectively connected income. Distributions in
excess of the Company's current and accumulated earnings and profits will not be
taxable to a stockholder to the extent that such distributions 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 distributions in excess of current and
accumulated earnings and profits exceed the adjusted basis of a Non-U.S.
Stockholders' Shares, such distributions 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 distribution is paid whether or not such distribution will be in
excess of current and accumulated earnings and profits, the distribution 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 distribution was, in fact, in excess of the Company's current and
accumulated earnings and profits. Beginning with payments made on or after
January 1, 1999, the Company will be permitted, but not required, to make
reasonable estimates of the extent to which distributions exceed current or
accumulated earnings and profits. Such distributions will generally be subject
to a 10% withholding tax, which may be refunded to the extent it exceeds the
shareholder's actual U.S. tax liability, provided the required information is
furnished to the IRS.

         For any year in which the Company qualifies as a REIT, distributions
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, distributions 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,
distributions 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 or
rate reduction. 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.
Stockholder's 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. The Company currently believes that it is, and
expects to continue to 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, 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 certain other conditions are met.
Effectively connected gain realized by a foreign corporate shareholder may be
subject to an additional 30% branch profits tax, subject to possible exemption
or rate reduction under an applicable tax treaty. 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
    

                                      -91-

<PAGE>



the purchaser of the Shares would be required to withhold and remit to the
Service 10% of the purchase price.

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 interest 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.

         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
Property 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 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.

                                      -92-

<PAGE>





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.



                                      -93-

<PAGE>



         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 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

                                      -94-

<PAGE>



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

                                      -95-

<PAGE>



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.

         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 34,500,000 Shares ($345,000,000) are being offered at a
purchase price of $10.00 per Share. Of the 34,500,000 Shares offered hereby,
2,000,000 Shares ($20,000,000) 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 one of the
Prior Offerings of the Company and received a copy of this Prospectus. 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."



                                      -96-

<PAGE>



         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.

                                      -97-

<PAGE>




         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.

         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 consistent 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>
         For example, if an investor purchases 100,000 Shares, the investor
could pay as little as $960,000 rather than $1,000,000 for the Shares, in which
event the Selling Commissions on the sale of such Shares would be $35,000 ($0.35
per Share). The net proceeds to the Company will not be affected by such
discounts.

         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

                                      -98-

<PAGE>



period from (i) the Managing Dealer or the same Soliciting Dealer, (ii)
investors whose accounts are managed by a single investment adviser registered
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.

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.


                                      -99-

<PAGE>



         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.

         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

                                     -100-

<PAGE>



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").

         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
TAX-QUALIFIED 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.



                                     -101-

<PAGE>



         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

                                     -102-

<PAGE>



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 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.



                                     -103-

<PAGE>



         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 -- 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 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 schedules) of the Company, as of December 31, 1996 and 1995, and for
the years ended December 31, 1996 and 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.


                                     -104-

<PAGE>




                             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

   
         "1997 Offering" means the public offering of the Company of 27,500,000
shares of Common Stock, including 2,500,000 shares available pursuant to the
Reinvestment Plan, which commended in February 1997 and is expected to terminate
in February 1998.
    

         "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.
    

         "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.


                                     -105-

<PAGE>



         "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.
   
         "Construction Fee" shall mean a fee or other remuneration for acting as
general contractor and/or construction manager to construct improvements,
supervise and coordinate projects or to provide major repairs or rehabilitation
on a Property.
    
         "Counsel" shall mean tax counsel to the Company.
   
         "Development Fee" shall mean a fee for the packaging of a Property,
including negotiating and approving plans, and undertaking to assist in
obtaining zoning and necessary variances and necessary financing for the
specific Property, either initially or at a later date.
    
         "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.

         "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.

                                     -106-

<PAGE>

         "Initial Offering" means the initial public offering of the Company of
16,500,000 shares of Common Stock, including 1,500,000 shares available pursuant
to the Reinvestment Plan, which commenced in April 1995 and terminated on
February 6, 1997.

         "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 revolving $35,000,000 unsecured line of
credit, the proceeds of which will be used to fund Secured Equipment Leases and
to purchase and develop Properties and to fund Mortgage Loans.

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

         "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.

         "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.


                                     -107-

<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.

         "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).

         "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.

         "Prior Offerings" means the prior public offerings of the Company, the
Initial Offering and the 1997 Offering.

         "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, family-style, 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.



                                     -108-

<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,

                                     -109-

<PAGE>



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 or loans, the Equipment.

         "Secured Equipment Lease Servicing Fee" shall mean the fee payable to
the Advisor by the Company out of the proceeds of the Line of Credit 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 34,500,000 shares to be sold in the offering.

         "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.

         "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.

         "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:

         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.
   
         "Stockholder" shall mean a registered holder of the
Company's Shares.
    
         "Stockholders' 8% Return," as of each date, shall mean an aggregate
amount equal to an 8% cumulative, noncompounded, annual return on Invested
Capital.

         "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.

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

         "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.

                                     -110-

<PAGE>









                                    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 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,

                                       A-1

<PAGE>



         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 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

                                       A-2

<PAGE>



(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. Tax information for income earned on Shares under the Reinvestment
Plan will be sent to each participant by the Company or the Reinvestment Agent
at least annually.
    
   
         8. Administrative Charges, Commissions, and Plan Expenses. The Company
shall be responsible for all administrative charges 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 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.
    

                                       A-3

<PAGE>



         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, 1997                                        B-2

   Pro Forma Consolidated Statement of Earnings for the nine months ended September 30, 1997            B-3

   Pro Forma Consolidated Statement of Earnings for the year ended December 31, 1996                    B-4

   Notes to Pro Forma Consolidated Financial Statements for the nine months ended
      September 30, 1997 and the year ended December 31, 1996                                           B-5

Updated Unaudited Condensed Consolidated Financial Statements:

   Condensed Consolidated Balance Sheets as of September 30, 1997 and December 31, 1996                 B-8

   Condensed Consolidated Statements of Earnings for the nine months ended September 30,
      1997 and 1996                                                                                     B-9

   Condensed Consolidated Statements of Stockholders' Equity for the nine months ended
      September 30, 1997 and the year ended December 31, 1996                                           B-10

   Condensed Consolidated Statements of Cash Flows for the nine months ended September
      30, 1997 and 1996                                                                                 B-11

   Notes to Condensed Consolidated Financial Statements for the nine months ended September
      30, 1997 and 1996                                                                                 B-13

Audited Consolidated Financial Statements:

   Report of Independent Accountants                                                                    B-25

   Consolidated Balance Sheets as of December 31, 1996 and 1995                                         B-26

   Consolidated Statements of Earnings for the years ended December 31, 1996
      and 1995 and the period May 2, 1994 (date of inception) through December 31, 1994                 B-27

   Consolidated Statements of Stockholders' Equity for the years ended December
      31, 1996 and 1995 and the period May 2, 1994 (date of inception) through
      December 31, 1994 B-28

   Consolidated Statements of Cash Flows for the years ended December 31, 1996
      and 1995 and the period May 2, 1994 (date of inception) through December 31, 1994                 B-29

   Notes to Consolidated Financial Statements for the years ended December 31, 1996
      and 1995 and the period May 2, 1994 (date of inception) through December 31, 1994                 B-31

Financial Statement Schedules:

   Schedule III - Real Estate and Accumulated Depreciation as of December 31, 1996                      B-49

   Notes to Schedule III - Real Estate and Accumulated Depreciation as of December 31, 1996             B-57

   Schedule IV - Mortgage Loans on Real Estate as of December 31, 1996                                  B-59

   Notes to Schedule IV - Mortgage Loans on Real Estate as of December 31, 1996                         B-60
</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, 1997, including the receipt of $288,474,843 in gross offering proceeds from
the sale of 28,847,485 shares of common stock and the application of such
proceeds to purchase 212 properties (including 154 properties which consist of
land and building, one property through a joint venture arrangement which
consists of land and building, 13 properties which consist of building only and
44 properties which consist of land only), 16 of which were under construction
at September 30, 1997, to provide mortgage financing to the lessees of the 44
properties consisting of land only, and to pay organizational and offering
expenses, acquisition fees and miscellaneous acquisition expenses, (ii) the
receipt of $49,620,021 in gross offering proceeds from the sale of 4,962,002
additional shares of common stock during the period October 1, 1997 through
December 3, 1997, (iii) the application of such funds and $1,203,616 of cash and
cash equivalents at September 30, 1997, to purchase 26 additional properties
acquired during the period October 1, 1997 through December 3, 1997 (seven
properties which consist of building only and 19 properties which consist of
land and building, including six of which are under construction), to pay
additional costs for the 16 properties under construction at September 30, 1997,
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, 1997,
includes the transactions described in (i) above from the historical
consolidated balance sheet, adjusted to give effect to the transactions in (ii),
and (iii) above, as if they had occurred on September 30, 1997.

         The Pro Forma Consolidated Statements of Earnings for the nine months
ended September 30, 1997 and the year ended December 31, 1996, include the
historical operating results of the properties described in (i) above from the
dates of their acquisitions plus operating results for seven of the properties
that were acquired by the Company during the period January 1, 1996 through
December 3, 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) January 1,
1996, 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 Statement of Earnings
for the remaining properties acquired by the Company during the period January
1, 1996 through December 3, 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, 1997

<TABLE>
<CAPTION>
                                                                                 Pro Forma
            ASSETS                                        Historical            Adjustments           Pro Forma
                                                          ----------            -----------           ---------
<S> <C>

Land and buildings on operating
  leases, less accumulated
  depreciation                                           $170,249,188          $ 23,985,603 (a)      $194,234,791
Net investment in direct
  financing leases (b)                                     39,344,776             9,818,586 (a)        49,163,362
Cash and cash equivalents                                  41,324,755            (1,203,616)(a)        40,121,139
Restricted cash                                            16,014,345                                  16,014,345
Receivables, less allowance for
  doubtful accounts                                           736,931                                     736,931
Mortgage notes receivable                                  17,657,131                                  17,657,131
Organization costs, less
  accumulated amortization                                     10,682                                      10,682
Loan costs, less accumulated
  amortization                                                 46,214                                      46,214
Accrued rental income                                       1,320,957                                   1,320,957
Other assets                                                1,446,066               514,044 (a)         1,960,110
                                                         ------------          -------------         -------------

                                                         $288,151,045         $  33,114,617          $321,265,662
                                                         ============         =============          =============

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Note payable                                           $ 17,990,638                                $ 17,990,638
  Accrued interest payable                                     28,456                                      28,456
  Accrued construction costs
    payable                                                11,080,621          $(11,080,621)(a)                  -
  Accounts payable and other
    accrued expenses                                          139,471                                     139,471
  Due to related parties                                    1,148,881                                   1,148,881
  Rents paid in advance                                       700,171                                     700,171
  Deferred rental income                                    1,167,099                33,419 (a)         1,200,518
  Other payables                                                6,058                                       6,058
                                                         ------------           ------------         ------------
      Total liabilities                                    32,261,395           (11,047,202)           21,214,193
                                                         ------------           ------------         -------------

Minority interest                                             286,372                                     286,372
                                                         ------------           ------------         -------------

Stockholders' equity:
  Preferred stock, without par
    value.  Authorized and unissued
    3,000,000 shares                                               -                                           -
  Excess shares, $0.01 par value per
    share.  Authorized and unissued
    78,000,000 shares                                              -                                           -
  Common stock, $0.01 par value per
    share.  Authorized 75,000,000
    shares; issued and outstanding
    28,867,485 shares; issued and
    outstanding, as adjusted,
    33,829,487 shares                                         288,675                49,620 (a)           338,295
  Capital in excess of par value                          257,416,712            44,112,199 (a)       301,528,911
  Accumulated distributions in
    excess of net earnings                                 (2,102,109)                                 (2,102,109)
                                                         -------------         ------------            -----------

                                                          255,603,278            44,161,819            299,765,097
                                                         ------------          ------------           ------------

                                                         $288,151,045         $  33,114,617           $321,265,662
                                                         ============          ============           ============


</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, 1997

<TABLE>
<CAPTION>
                                                                                   Pro Forma
                                                             Historical           Adjustments          Pro Forma
                                                             ----------           -----------          ---------
<S> <C>
Revenues:
  Rental income from
    operating leases                                        $ 7,826,671         $    14,573 (1)       $ 7,841,244
  Earned income from
    direct financing leases (2)                               1,809,955                                 1,809,955
  Interest income from
    mortgage notes receivable                                 1,252,326                                 1,252,326
  Other interest and income                                   1,363,498              (8,621)(3)         1,354,877
                                                             ----------          ----------           ----------
                                                             12,252,450               5,952            12,258,402
                                                             ----------          ----------            ----------

Expenses:
  General operating and
    administrative                                              664,585                                   664,585
  Professional services                                          53,334                                    53,334
  Asset and mortgage management
    fees to related party                                       493,921                 873 (4)           494,794
  State and other taxes                                         173,604                                   173,604
  Depreciation and amortization                               1,105,611               3,296 (6)         1,108,907
                                                             ----------           ----------           ----------
                                                              2,491,055               4,169             2,495,224
                                                             ----------          ----------            ----------

Earnings Before Minority
  Interest in Income of
  Consolidated Joint Venture                                  9,761,395               1,783             9,763,178

Minority Interest in Income of
  Consolidated Joint Venture                                    (23,586)                                  (23,586)
                                                              ---------          ----------             ---------

Net Earnings                                                $ 9,737,809          $    1,783           $ 9,739,592
                                                             ==========          ==========            ==========

Earnings Per Share of
  Common Stock (7)                                          $      0.48                               $      0.48
                                                             ==========                                ==========

Weighted Average Number of
  Shares of Common Stock
  Outstanding (7)                                            20,368,867                                20,368,867
                                                             ==========                                ==========


</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, 1996
<TABLE>
<CAPTION>

                                                                                   Pro Forma
                                                             Historical           Adjustments          Pro Forma
                                                             ----------           ------------         ---------
<S> <C>
Revenues:
  Rental income from
    operating leases                                         $3,717,886           $   62,167 (1)       $3,780,053
  Earned income from
    direct financing leases (2)                                 625,492               34,282 (1)          659,774
  Contingent rental income                                       13,920                                    13,920
  Interest income from
    mortgage notes receivable                                 1,069,349                                 1,069,349
  Other interest and income                                     780,037              (24,826)(3)          755,211
                                                             ----------           ----------           ----------
                                                              6,206,684               71,623            6,278,307
                                                             ----------          -----------           ----------

Expenses:
  General operating and
    administrative                                              542,564                                   542,564
  Professional services                                          58,976                                    58,976
  Asset and mortgage management
    fees to related party                                       251,200                5,435 (4)          256,635
  State and other taxes                                          56,184                1,218 (5)           57,402
  Depreciation and amortization                                 521,871                6,852 (6)          528,723
                                                             ----------           ----------           ----------
                                                              1,430,795               13,505            1,444,300
                                                             ----------          -----------           ----------

Earnings Before Minority
  Interest in Income of
  Consolidated Joint Venture                                  4,775,889               58,118            4,834,007

Minority Interest in Income of
  Consolidated Joint Venture                                    (29,927)                                  (29,927)
                                                             ----------          ----------            ----------

Net Earnings                                                 $4,745,962           $   58,118           $4,804,080
                                                             ==========          ===========           ==========

Earnings Per Share of
  Common Stock (7)                                           $     0.59                                $     0.60
                                                             ==========                                ==========

Weighted Average Number of
  Shares of Common Stock
  Outstanding (7)                                             8,071,670                                 8,071,670
                                                             ==========                                ==========

</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, 1997 AND
                        THE YEAR ENDED DECEMBER 31, 1996


Pro Forma Consolidated Balance Sheet:

(a)      Represents gross proceeds of $49,620,021 from the issuance of 4,962,002
         shares of common stock during the period October 1, 1997 through
         December 3, 1997, the receipt of $33,419 of rental income during
         construction (capitalized as deferred rental income), and $1,203,616 of
         cash and cash equivalents used (i) to acquire 26 properties for
         $26,167,382 of which seven properties consist of building only and 19
         properties consist of land and building, (ii) to fund estimated
         construction costs of $16,998,571 ($11,080,621 of which was accrued as
         construction costs payable at September 30, 1997) relating to 16 wholly
         owned properties under construction at September 30, 1997, (iii) to pay
         acquisition fees of $2,232,901 ($1,718,857 of which was allocated to
         properties and $514,044 of which was classified as other assets and
         will be allocated to future properties) and (iv) to pay selling
         commissions and offering expenses (stock issuance costs) of $5,458,202,
         which have been netted against capital in excess of par value.

         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
                                                               construction and
                                                                closing costs)     Acquisition fees
                                                                and additional       allocated to
                                                              construction costs       property            Total
                                                              ------------------   ----------------        ------
<S> <C>
         Black-eyed Pea in Albuquerque, NM (#1)                     667,290               35,748            703,038
         Black-eyed Pea in Albuquerque, NM (#2)                     666,355               35,698            702,053
         Black-eyed Pea in Dallas, TX                               660,748               35,397            696,145
         Black-eyed Pea in Forestville, MD                          643,925               34,496            678,421
         Black-eyed Pea in Houston, TX                              648,599               34,745            683,344
         Black-eyed Pea in Waco, TX                                 661,682               35,447            697,129
         Black-eyed Pea in Wichita, KS                              660,748               35,397            696,145
         Golden Corral in Olathe, KS                              1,557,340               83,429          1,640,769
         Jack in the Box in Florissant, MO                        1,078,237               57,763          1,136,000
         Jack in the Box in Folsom, CA                            1,266,379               67,842          1,334,221
         On the Border in San Antonio, TX                         1,200,597               64,318          1,264,915
         Ground Round in Allentown, PA                            1,220,261               65,372          1,285,633
         Ground Round in Colerain, OH                               772,227               41,369            813,596
         Ground Round in Crystal, MN                                758,591               40,638            799,229
         Ground Round in Dubuque, IA                              1,422,227               76,191          1,498,418
         Ground Round in Gloucester, NJ                             899,500               48,187            947,687
         Ground Round in Janesville, WI                             944,955               50,623            995,578
         Ground Round in Kalamazoo, MI                              944,955               50,623            995,578
         Ground Round in Parma, OH                                1,117,682               59,875          1,177,557
         Ground Round in Reading, PA                              1,439,051               77,092          1,516,143
         Ground Round in Waterloo, IA                             1,035,864               55,493          1,091,357
         Ground Round in Wauwatosa, WI                            1,354,044               72,539          1,426,583
         Ground Round in Ewing, NJ                                  999,500               53,544          1,053,044
         Wendy's in Westlake Village, CA                          1,439,389               77,110          1,516,499
         Ground Round in Nanuet, NY                                 926,773               49,649            976,422
         Ground Round in Muskogee, OK                             1,180,463               63,239          1,243,702
         16 wholly owned properties under
           construction at September 30, 1997                     5,917,950              317,033          6,234,983
                                                                -----------          -----------        -----------

                                                                $32,085,332          $ 1,718,857        $33,804,189
                                                                ===========          ===========        ===========

         Adjustment classified as follows:
              Land and buildings on operating leases                                                    $23,985,603
              Net investment in direct financing leases                                                   9,818,586
                                                                                                        ------------
                                                                                                        $33,804,189
                                                                                                        ============

</TABLE>

                                      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, 1997 AND
                        THE YEAR ENDED DECEMBER 31, 1996

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.

Pro Forma Consolidated Statement of Earnings:

(1)      Represents rental income from operating leases and earned income from
         direct financing leases for seven of the properties acquired during the
         period January 1, 1996 through December 3, 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) January 1, 1996, 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
         six 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 or placed in
         service 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 Statement of Earnings.
<TABLE>
<CAPTION>
                                                                                            Date Pro Forma
                                                                  Date Placed               Property Became
                                                                  in Service                Operational as
                                                                By the Company              Rental Property
                                                                --------------              ---------------
<S> <C>
               Mr. Fable's in Grand
                 Rapids, MI                                       March 1996                 January 1996
               Denny's in McKinney, TX                             June 1996                 January 1996
               Boston Market in Merced, CA                       October 1996                  July 1996
               Boston Market in St. Joseph, MO                   December 1996                 June 1996
               Burger King in Kent, OH                           February 1997               December 1996
               Golden Corral in Hopkinsville, KY                 February 19, 1997           February 18, 1997
               Jack in the Box in Folsom, CA                      October 1997               September 1997
</TABLE>
         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.



                                       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, 1997 AND
                        THE YEAR ENDED DECEMBER 31, 1996

Pro Forma Consolidated Statement of Earnings - Continued:

         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 1997 that the previous owners held the
         properties, no pro forma adjustment was made for percentage rental
         income for the nine months ended September 30, 1997 and the year ended
         December 31, 1996.

(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) January 1, 1996, 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, 1997 and the year ended December 31, 1996.

(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) January 1, 1996 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
         $873,000 and $3,509,000 for the Pro Forma Properties for the nine
         months ended September 30, 1997 and the year ended December 31, 1996,
         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 two
         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.

(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, 1997 and the year ended December 31, 1996.


                                       B-7

<PAGE>



                                        CNL AMERICAN PROPERTIES FUND, INC.
                                                  AND SUBSIDIARY
                                       CONDENSED CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>

                                                                               September 30,          December 31,
               ASSETS                                                              1997                   1996
                                                                               -------------          ------------
<S> <C>
Land and buildings on operating leases,
  less accumulated depreciation                                                 $170,249,188          $ 60,243,146
Net investment in direct financing leases                                         39,344,776            15,204,972
Cash and cash equivalents                                                         41,324,755            42,450,088
Restricted cash                                                                   16,014,345                    -
Receivables, less allowance for doubtful
  accounts of $11,177 and $2,857                                                     736,931               142,389
Mortgage notes receivable                                                         17,657,131            13,389,607
Organization costs, less accumulated
  amortization of $9,318 and $6,318                                                   10,682                13,682
Loan costs, less accumulated amortization
  of $54,420 and $22,034                                                              46,214                32,499
Accrued rental income                                                              1,320,957               422,076
Other assets                                                                       1,446,066             2,926,589
                                                                                ------------          ------------

                                                                                $288,151,045          $134,825,048
                                                                                ============          ============

LIABILITIES AND STOCKHOLDERS' EQUITY

Note payable                                                                    $ 17,990,638          $  3,521,816
Accrued interest payable                                                              28,456                13,164
Accrued construction costs payable                                                11,080,621             6,587,573
Accounts payable and accrued expenses                                                139,471                79,817
Due to related parties                                                             1,148,881               997,084
Rents paid in advance                                                                700,171               118,900
Deferred rental income                                                             1,167,099               335,849
Other payables                                                                         6,058                15,117
                                                                                ------------          ------------
      Total liabilities                                                           32,261,395            11,669,320
                                                                                ------------          ------------

Minority interest                                                                    286,372               288,301
                                                                                ------------          ------------

Commitments (Note 13)

Stockholders' equity:
  Preferred stock, without par value.
    Authorized and unissued 3,000,000
    shares                                                                                -                     -
  Excess shares, $0.01 par value per share.
    Authorized and unissued 78,000,000
    shares                                                                                -                     -
  Common stock, $0.01 par value per share.
    Authorized 75,000,000 shares, issued
    and outstanding 28,867,485 and
    13,944,715, respectively                                                         288,675               139,447
  Capital in excess of par value                                                 257,416,712           123,687,929
  Accumulated distributions in excess of
    net earnings                                                                  (2,102,109)             (959,949)
                                                                                ------------          ------------
      Total stockholders' equity                                                 255,603,278           122,867,427
                                                                                ------------          ------------

                                                                                $288,151,045          $134,825,048
                                                                                ============          ============



</TABLE>

See accompanying notes to condensed consolidated financial statements.

                                      B-8

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
                 CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
<TABLE>
<CAPTION>

                                                         Quarter Ended                       Nine Months Ended
                                                          September 30,                        September 30,
                                                     1997             1996               1997              1996
                                                  ----------       ----------         ----------        -------
<S> <C>
Revenues:
  Rental income from
    operating leases                              $3,819,866       $  724,958         $7,826,671        $2,342,959
  Earned income from
    direct financing
    leases                                           851,463          238,723          1,809,955           324,907
  Interest income from
    mortgage notes
    receivable                                       437,134          330,880          1,252,326           796,378
  Other interest and
    income                                           428,753          207,681          1,363,498           419,470
                                                  ----------       ----------         ----------        ----------
                                                   5,537,216        1,502,242         12,252,450         3,883,714
                                                  ----------       ----------         ----------        ----------

Expenses:
  General operating and
    administrative                                   183,374          176,418            664,585           449,315
  Professional services                                8,655            1,710             53,334            50,101
  Asset and mortgage
    management fees to
    related party                                    234,665           78,100            493,921           175,773
  State and other taxes                               65,741           27,982            173,604            40,366
  Depreciation and
    amortization                                     526,207          150,051          1,105,611           388,813
                                                  ----------       ----------         ----------        ----------
                                                   1,018,642          434,261          2,491,055         1,104,368
                                                  ----------       ----------         ----------        ----------

Earnings Before Minority
  Interest in Loss (Income)
  of Consolidated Joint
  Venture                                          4,518,574        1,067,981          9,761,395         2,779,346

Minority Interest in
  Loss (Income) of
  Consolidated Joint
  Venture                                             (7,860)             736            (23,586)          (21,587)
                                                  ----------        ----------        ----------        ----------

Net Earnings                                      $4,510,714       $1,068,717         $9,737,809        $2,757,759
                                                  ==========       ==========         ==========        ==========

Earnings Per Share of
  Common Stock                                    $     0.18       $     0.12         $     0.48        $     0.41
                                                  ==========       ==========         ==========        ==========

Weighted Average Number
  of Shares of Common
  Stock Outstanding                               25,371,886        8,993,595         20,368,867         6,771,120
                                                  ==========       ==========         ==========        ==========

</TABLE>

See accompanying notes to condensed consolidated financial statements.

                                      B-9

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
           CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                    Nine Months Ended September 30, 1997 and
                          Year Ended December 31, 1996

<TABLE>
<CAPTION>

                                                                                   Accumulated
                                      Common stock                                distributions
                                      -------------              Capital in         in excess
                                   Number         Par            excess of            of net
                                 of shares       value           par value           earnings             Total
                                 ---------     ---------         ----------       --------------      ------------
<S> <C>
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                           10,079,299      100,793        100,692,198                 -          100,792,991

Stock issuance
  costs                                  -            -          (9,216,102)                -           (9,216,102)

Net earnings                             -            -                  -           4,745,962           4,745,962

Distributions
  declared and
  paid ($0.71
  per share)                             -            -                  -          (5,436,072)         (5,436,072)
                                 ----------     --------       ------------       ------------        ------------

Balance at
  December 31, 1996              13,944,715      139,447        123,687,929           (959,949)        122,867,427

Subscriptions
  received for
  common stock
  through public
  offering and
  distribution
  reinvestment
  plan                           14,922,770      149,228        149,078,567                 -          149,227,795

Stock issuance
  costs                                  -            -         (15,349,784)                -          (15,349,784)

Net earnings                             -            -                  -           9,737,809           9,737,809

Distributions
  declared and
  paid ($0.55
  per share)                             -            -                  -         (10,879,969)        (10,879,969)
                                 ----------     --------       ------------       ------------        ------------

Balance at
  September 30, 1997             28,867,485     $288,675       $257,416,712       $ (2,102,109)       $255,603,278
                                 ==========     ========       ============       ============        ============
</TABLE>

See accompanying notes to condensed consolidated financial statements.

                                      B-10

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>

                                                                                        Nine Months Ended
                                                                                          September 30,
                                                                                  1997                    1996
                                                                              ------------            -----------
<S> <C>
Increase (Decrease) in Cash and Cash
  Equivalents:

    Net Cash Provided by Operating
      Activities                                                              $ 10,800,147            $  3,244,519
                                                                              ------------            ------------

    Cash Flows From Investing Activities:
      Additions to land and buildings
        on operating leases                                                   (106,915,605)            (27,023,938)
      Investment in direct financing
        leases                                                                 (28,977,515)             (9,406,953)
      Proceeds from sale of buildings and
        equipment under direct financing
        leases                                                                   7,251,511                      -
      Investment in mortgage notes
        receivable                                                              (4,443,982)            (12,363,000)
      Collection of deferred financing
        income                                                                      42,000                  43,270
      Collection on mortgage notes
        receivable                                                                 186,135                  86,815
      Increase in restricted cash                                              (16,014,345)                     -
      Increase in other assets                                                          -                 (877,463)
                                                                              ------------            ------------
          Net cash used in investing
            activities                                                        (148,871,801)            (49,541,269)
                                                                              ------------            ------------

    Cash Flows From Financing Activities:
      Reimbursement of acquisition and
        stock issuance costs paid by
        related parties on behalf of
        the Company                                                             (2,244,153)               (765,996)
      Proceeds of borrowing on line
        of credit                                                               16,253,399               2,417,572
      Payment on line of credit                                                 (1,784,577)                (41,337)
      Payment of loan costs                                                        (46,101)                (53,500)
      Contribution from minority
        interest of consolidated
        joint venture                                                                   -                   97,419
      Subscriptions received from
        stockholders                                                           149,227,795              64,506,734
      Distributions to minority interest                                           (25,515)                (30,626)
      Distributions to stockholders                                            (10,879,969)             (3,406,759)
      Payment of stock issuance costs                                          (13,584,558)             (5,680,757)
      Other                                                                         30,000                   2,550
                                                                              ------------            ------------
          Net cash provided by
            financing activities                                               136,946,321              57,045,300
                                                                              ------------            ------------

Net Increase (Decrease) in Cash and Cash
  Equivalents                                                                   (1,125,333)             10,748,550

Cash and Cash Equivalents at Beginning
  of Period                                                                     42,450,088              11,508,445
                                                                              ------------            ------------

Cash and Cash Equivalents at End
  of Period                                                                   $ 41,324,755            $ 22,256,995
                                                                              ============            ============
</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 - CONTINUED

<TABLE>
<CAPTION>

                                                                                      Nine Months Ended
                                                                                         September 30,
                                                                                  1997                    1996
                                                                              ------------            --------
<S><C>
Supplemental Schedule of Non-Cash
  Investing and Financing Activities:

    Related parties paid certain acquisition and stock issuance costs on behalf
      of the Company as follows:
        Acquisition costs                                                     $    428,114            $    136,341
        Stock issuance costs                                                     1,794,722                 615,600
                                                                              ------------            ------------

                                                                              $  2,222,836            $    751,941
                                                                              ============            ============




</TABLE>

See accompanying notes to condensed consolidated financial statements.

                                      B-12

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
           Quarters and Nine Months Ended September 30, 1997 and 1996


1.       Organization and Nature of Business:

         CNL American Properties Fund, Inc. (the "Company") was organized in
         Maryland on May 2, 1994, 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, familystyle and casual dining restaurant chains.
         The Company may provide financing ("Mortgage Loans") for the purchase
         of buildings, generally by tenants that lease the underlying land from
         the Company. To a lesser extent, the Company may offer furniture,
         fixtures and equipment financing through leases or loans ("Secured
         Equipment Leases") to operators of restaurant chains.

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, 1997, may not be
         indicative of the results that may be expected for the year ending
         December 31, 1997. Amounts as of December 31, 1996, 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, 1996.

         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 balances and transactions have been eliminated.

         Certain items in the prior year's financial statements have been
         reclassified to conform with the 1997 presentation. These
         reclassifications had no effect on stockholders' equity or net
         earnings.

                                      B-13

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1997 and 1996


2.       Basis of Presentation - Continued:

         In February 1997, the Financial Accounting Standards Board issued
         Statement of Financial Accounting Standard No. 128, "Earnings Per
         Share." The Statement, which is effective for fiscal years ending after
         December 15, 1997, provides for a revised computation of earnings per
         share. The Company will adopt this Standard in 1997 and does not expect
         a material effect, if any, on the Company's earnings per share.

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 174 of the
         Company's Properties have been classified as operating leases
         (including the leases relating to 16 properties under construction as
         of September 30, 1997) and the leases relating to 40 Properties and 21
         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 26 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,
                                                                         1997                     1996
                                                                     -------------            ------------
<S> <C>
                  Land                                                $ 93,077,670            $ 33,850,436
                  Buildings                                             71,892,658              24,152,610
                                                                      ------------            ------------
                                                                       164,970,328              58,003,046
                  Less accumulated
                    depreciation                                        (1,707,889)               (611,396)
                                                                      ------------            ------------
                                                                       163,262,439              57,391,650
                  Construction in
                    progress                                             6,986,749               2,851,496
                                                                      ------------            ------------

                                                                      $170,249,188            $ 60,243,146
                                                                      ============            ============
</TABLE>




                                      B-14

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1997 and 1996


4.       Land and Buildings on Operating Leases - Continued:

         Some leases provide for scheduled rent increases throughout the lease
         term and/or rental payments during the construction of a Property prior
         to the date it is placed in service. Such amounts are recognized on a
         straight-line basis over the terms of the leases commencing on the date
         the Property is placed in service. For the nine months ended September
         30, 1997 and 1996, the Company recognized $1,259,180 and $275,422,
         respectively, of such rental income, $643,153 and $99,342 of which was
         earned during the quarters ended September 30, 1997 and 1996,
         respectively.

         In May 1997, the Company sold four of its Properties and the equipment
         relating to two Secured Equipment Leases to a tenant. The Company
         received net proceeds of approximately $6,216,400, which were equal to
         the carrying value of the Properties and the equipment at the time of
         the sale. As a result, no gain or loss was recognized for financial
         reporting purposes. The Company used the net sales proceeds relating to
         the sale of the equipment to repay amounts previously advanced under
         its line of credit (see Note 8). The Company intends to reinvest the
         proceeds from the sale of Properties in additional Properties.

         In July 1997, the Company acquired a Property and then sold it to a
         tenant. The Company received net proceeds of approximately $1,035,000,
         which were equal to the carrying value of the Property at the time of
         sale. As a result, no gain or loss was recognized for financial
         reporting purposes. The Company intends to reinvest the proceeds from
         the sale of this Property in an additional Property.

         The following is a schedule of future minimum lease payments to be
         received on the noncancellable operating leases at September 30, 1997:

                  1997                      $  3,802,503
                  1998                        15,515,073
                  1999                        15,601,068
                  2000                        15,557,858
                  2001                        15,777,481
                  Thereafter                 236,483,012
                                            ------------

                                            $302,736,995
                                            ============



                                      B-15

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1997 and 1996


4.       Land and Buildings on Operating Leases - Continued:

         Since leases are renewable at the option of the tenant, the above table
         only presents future minimum lease payments due during the initial
         lease terms. In addition, this table does not include any amounts for
         future contingent rents which may be received on the leases based on
         the percentage of the tenant's gross sales. These amounts do not
         include minimum lease payments that will become due when Properties
         under development are completed (See Note 13).

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,
                                                                             1997                     1996
                                                                        -------------             -------------
<S> <C>
                  Minimum lease payments
                    receivable                                           $ 82,112,142             $ 30,162,465
                  Estimated residual
                    values                                                  6,465,836                1,346,332
                  Secured equipment lease
                    interest receivable                                        58,072                   18,286
                  Less unearned income                                    (49,291,274)             (16,322,111)
                                                                         ------------             ------------

                  Net investment in
                    direct financing
                    leases                                               $ 39,344,776             $ 15,204,972
                                                                         ============             ============
</TABLE>
         The following is a schedule of future minimum lease payments to be
         received on the direct financing leases at September 30, 1997:

                  1997                $ 1,400,937
                  1998                  5,603,745
                  1999                  5,603,745
                  2000                  5,603,745
                  2001                  5,375,677
                  Thereafter           58,524,293
                                      -----------

                                      $82,112,142
                                      ===========

         The above table does not include future minimum lease payments for
         renewal periods or for contingent rental payments that may become due
         in future periods (see Note 4).




                                      B-16

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1997 and 1996


6.       Restricted Cash:

         As of September 30, 1997, the proceeds from amounts advanced under the
         line of credit (see Note 8) of $11,404,999 plus net offering proceeds
         of $4,609,346, were being held in an interest-bearing, escrow account
         pending the release of the funds to provide equipment financing and to
         purchase seven Properties consisting of building only, respectively
         (see Note 14).

7.       Mortgage Notes Receivable:

         In March 1997, in connection with the acquisition of land for nine
         Pizza Hut restaurants, the Company accepted a promissory note in the
         principal sum of $4,200,000, collateralized by a mortgage on the
         buildings on the nine Pizza Hut Properties and two additional Pizza Hut
         buildings. The promissory note bears interest at a rate of 10.5% per
         annum and is being collected in 240 equal monthly installments of
         $41,943.

         Mortgage notes receivable consisted of the following at:

                             September 30,            December 31,
                                 1997                     1996
                             -------------            ------------

  Outstanding principal        $16,727,015            $12,713,151
  Accrued interest income           78,705                 35,285
  Deferred financing
    income                         (86,512)               (46,268)
  Unamortized loan costs           937,923                687,439
                               -----------            -----------

                               $17,657,131            $13,389,607
                               ===========            ===========

         Management believes that the estimated fair value of mortgage notes
         receivable at September 30, 1997, approximates the outstanding
         principal amount based on estimated current rates at which similar
         loans would be made to borrowers with similar credit and for similar
         maturities.

8.       Note Payable:

         On August 20, 1997, the Company's $15 million line of credit was
         amended and restated to enable the Company to receive advances on a
         revolving $35 million unsecured line of credit (the "Line of Credit")
         to provide equipment financing and to purchase and develop Properties
         and fund Mortgage Loans. The advances bear interest at a rate of LIBOR
         plus 1.65% or the

                                      B-17



<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1997 and 1996


8.       Note Payable - Continued:

         bank's prime rate, whichever the Company selects at the time of
         borrowing. Interest only is repayable monthly until July 31, 1999, at
         which time all remaining interest and principal shall be due. The Line
         of Credit provides for two one-year renewal options.

         As of September 30, 1997, $17,990,638 of principal was outstanding
         relating to the Line of Credit, plus $28,456 of accrued interest. As of
         September 30, 1997, the interest rate on amounts outstanding under the
         Line of Credit was 7.306% (LIBOR plus 1.65%). The Company believes,
         based on current terms, that the carrying value of the Line of Credit
         at September 30, 1997, approximates fair value.

         Interest costs (including amortization of loan costs) incurred for the
         quarter and nine months ended September 30, 1997, were $114,546 and
         $325,088, respectively, all of which were capitalized as part of the
         cost of buildings under construction.

9.       Stock Issuance Costs:

         The Company has incurred certain expenses in connection with the public
         offerings of its 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 offerings. CNL Fund Advisors, Inc. (the
         "Advisor") has agreed to pay all offering expenses (excluding
         commissions and marketing support and due diligence expense
         reimbursement fees) which exceed three percent of aggregate gross
         offering proceeds received from the sale of shares of the Company.

         During the nine months ended September 30, 1997 and the year ended
         December 31, 1996, the Company incurred $15,349,784 and $9,216,102,
         respectively, in stock issuance costs, including $11,938,224 and
         $8,063,439, respectively, in commissions and marketing support and due
         diligence expense reimbursement fees (see Note 11). The stock issuance
         costs have been charged to stockholders' equity subject to the three
         percent cap described above.



                                      B-18

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1997 and 1996


10.      Distributions:

         For the nine months ended September 30, 1997 and 1996, approximately 92
         and 88 percent, respectively, of the distributions paid to stockholders
         were considered ordinary income and approximately 8 and 12 percent,
         respectively, were considered a return of capital to stockholders for
         federal income tax purposes. No amounts distributed to the stockholders
         for the nine months ended September 30, 1997 and 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, 1997, may not be
         indicative of the results that may be expected for the year ending
         December 31, 1997.

11.      Related Party Transactions:

         During the nine months ended September 30, 1997, the Company incurred
         $11,192,085 in selling commissions due to CNL Securities Corp. for
         services in connection with the offering of shares. A substantial
         portion of this amount ($10,427,281) was or will be 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 re-allowed to other broker-dealers. During the nine months ended
         September 30, 1997, the Company incurred $746,139 of such fees, the
         majority of which was reallowed to other broker-dealers and from which
         all bona fide due diligence expenses were paid.

         The Advisor is entitled to receive acquisition fees for services in
         identifying the Properties and structuring the terms of the acquisition
         and leases of these Properties and structuring the terms of the
         Mortgage Loans. This fee is equal to 4.5% of the total amount raised
         from the sale of shares. During the nine months ended September 30,
         1997, the Company incurred $6,715,251 of such fees. Such fees are
         included in land and buildings on operating leases, net investment in
         direct financing leases, mortgage notes receivable 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 fees
         payable to affiliates of

                                      B-19

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1997 and 1996


11.      Related Party Transactions - Continued:

         the Company. Such fees are included in the purchase price of the
         Properties and are therefore included in the basis on which the Company
         charges rent on the Properties. During the nine months ended September
         30, 1997, and 1996, the Company incurred $369,570 of such fees relating
         to six Properties and $159,350 of such fees relating to three
         Properties, respectively.

         For negotiating Secured Equipment Leases and supervising the Secured
         Equipment Lease program, the Advisor is entitled to receive 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 nine months ended September 30, 1997 and 1996, the
         Company incurred $90,592 and $45,430, respectively, in Secured
         Equipment Lease servicing fees.

         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 and the outstanding principal balance of the Mortgage Loans
         as of the end of the preceding month. The real estate asset value
         represents the total amount invested in the Properties as of the end of
         the preceding month, exclusive of acquisition fees and acquisition
         expenses. 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 nine months ended September 30, 1997 and 1996, the Company
         incurred $558,319 and $181,497, respectively, of such fees, $64,398 and
         $5,724, respectively, of which was capitalized as part of the cost of
         the buildings for Properties under construction.



                                  B-20

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1997 and 1996


11.      Related Party Transactions - Continued

         The Advisor and its affiliates provide accounting and administrative
         services to the Company on a day-to-day basis as well as services in
         connection with the offerings of shares. For the nine months ended
         September 30, 1997 and 1996, the expenses incurred for these services
         were classified as follows:

                                                       1997               1996
                                                    ----------         -------

               Stock issuance costs              $1,259,411         $ 558,383
               General operating and
                 administrative expenses            389,806           236,191
                                                 ----------         ---------

                                                 $1,649,217         $ 794,574
                                                 ==========         =========

         For the periods ended September 30, 1997 and 1996, the Company acquired
         two Properties for approximately $1,773,300 and three Properties for
         approximately $2,358,000, respectively, from affiliates of the Company.
         The affiliates had purchased and temporarily held title to the
         Properties in order to facilitate the acquisition of the Properties by
         the Company. The Properties were acquired at a cost no greater than the
         lesser of the cost of each Property to the affiliate, including its
         carrying costs, or the Property's appraised value.

         The due to related parties consisted of the following at:
<TABLE>
<CAPTION>
                                                                             September 30,            December 31,
                                                                                 1997                     1996
                                                                             -------------            ------------
<S> <C>
                  Due to the Advisor:
                    Expenditures incurred
                      on behalf of the
                      Company and accounting
                      and administrative
                      services                                                $  158,971               $  199,068
                    Acquisition fees                                             530,243                  383,210
                                                                              ----------               ----------
                                                                                 689,214                  582,278
                                                                              ----------               ----------

                  Due to CNL Securities Corp:
                    Commissions                                                  427,142                  372,227
                    Marketing support and due
                      diligence expense reim-
                      bursement fees                                              32,525                   42,579
                                                                              ----------               ----------
                                                                                 459,667                  414,806
                                                                              ----------               ----------

                                                                              $1,148,881               $  997,084
                                                                              ==========               ==========
</TABLE>
                                  B-21

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC
                                 AND SUBSIDIARY
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -  CONTINUED
           Quarters and Nine Months Ended September 30, 1997 and 1996


12.      Concentration of Credit Risk:

         The following schedule presents total rental, earned, and interest
         income from individual lessees, or affiliated groups of lessees, each
         representing more than ten percent of the Company's total rental,
         earned, and interest income from its Properties, Mortgage Loans and
         Secured Equipment Leases for at least one of the nine month periods
         ended September 30:

<TABLE>
<CAPTION>
                                                                                 1997                   1996
                                                                              ----------             -------
<S> <C>
                  Castle Hill Holdings V,
                    L.L.C., Castle Hill
                    Holdings VI, L.L.C., and
                    Castle Hill Holdings VII,                                 $1,950,890             $  442,877
                      L.L.C.
                  Foodmaker, Inc.                                              1,181,907                176,582
                  Golden Corral Corporation                                      641,879                432,210
</TABLE>

         In addition, the following schedule presents total rental, earned, and
         interest income from individual restaurant chains, each representing
         more than ten percent of the Company's rental, earned, and interest
         income, for at least one of the nine month periods ended September 30:

<TABLE>
<CAPTION>
                                                                                 1997                   1996
                                                                              ----------             -------
<S> <C>

                  Pizza Hut                                                   $1,950,890             $  442,877
                  Golden Corral Family
                    Steakhouse Restaurants                                     1,767,534                827,289
                  Jack in the Box                                              1,162,274                176,582
                  Boston Market                                                1,482,990                276,370

</TABLE>

         Although the Company's Properties are geographically diverse and the
         Company's lessees and borrowers operate a variety of restaurant
         concepts, failure of any one of these restaurant chains or any one of
         these lessees or borrowers that contributes more than ten percent of
         the Company's rental, earned and interest 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.

                                  B-22

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1997 and 1996

13.      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. 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 $20,121,000, of which approximately $13,390,000 in land
         and other costs had been incurred as of September 30, 1997. The
         buildings currently under construction are expected to be operational
         by March 1998. In connection with the purchase of each Property, the
         Company, as lessor, entered into a long-term lease agreement.

14.      Subsequent Events:

         During the period October 1, 1997 through October 31, 1997, the Company
         received subscription proceeds for an additional 2,472,810 shares
         ($24,728,101) of common stock.

         On October 1, 1997, the Company declared distributions of $1,845,170 or
         $0.06354 per share of common stock, payable in December 1997 to
         stockholders of record on October 1, 1997.

         On October 1, 1997, the escrow agent released the $16,014,345 that was
         held in escrow as of on September 30, 1997 (see Note 6) to provide
         equipment financing and to purchase seven Properties.

         During the period October 1, 1997 through October 31, 1997, the Company
         acquired 22 Properties (three on which restaurants are being
         constructed and two Properties which were acquired from an affiliate
         for approximately $2,340,000) for cash at a total cost of approximately
         $19,700,000 (including the seven Properties acquired with proceeds held
         in escrow at September 30, 1997, as described above). The affiliate had
         purchased and temporarily held title to the two Properties in order to
         facilitate the acquisition of the Properties by the Company. The two
         Properties were acquired at a cost no greater than the lesser of the
         cost of each Property to the affiliate, including its carrying costs,
         or the Property's appraised value. In connection with the purchase of
         each of the 22 Properties, the Company, as lessor, entered into a
         long-term lease agreement. The buildings under construction are
         expected to be operational by April 1998. Additionally, during this
         period, the Company provided equipment financing with a total cost of
         approximately $14,200,000.

                                  B-23

<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
                                 AND SUBSIDIARY
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1997 and 1996



14.      Subsequent Events - Continued:

         On October 10, 1997, the Company filed a registration statement with
         the Securities and Exchange Commission in connection with the proposed
         sale by the Company of up to 34,500,000 shares of common stock (the
         "Subsequent Offering") in an offering expected to commence immediately
         following the termination of the Company's current offering of shares.
         Of the 34,500,000 shares of common stock to be offered, 2,000,000 will
         be available only to stockholders purchasing shares through the
         reinvestment plan. The price per share and the other terms of the
         Subsequent Offering, including the percentage of gross proceeds payable
         to the managing dealer for selling commissions and expenses in
         connection with the offering, payable to the Advisor for acquisition
         fees and acquisition expenses and reimbursable to the Advisor for
         offering expenses, will be the same as those for the Company's current
         offering. Net proceeds from the Subsequent Offering will be invested in
         additional Properties and Mortgage Loans.



                                  B-24
    
<PAGE>

                   Report of Independent Accountants



To the Board of Directors
CNL American Properties Fund, Inc.


We have audited the consolidated financial statements and the financial
statement schedules of CNL American Properties Fund, Inc. (a Maryland
corporation) and its subsidiary listed in Item 14(a) of this Form 10-K. These
financial statements and financial statement schedules are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements and financial statement schedules based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of CNL American
Properties Fund, Inc. and its subsidiary as of December 31, 1996 and 1995, and
the consolidated results of their operations and their cash flows for each of
the two years in the period ended December 31, 1996 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 schedules referred to above, when considered in relation to the basic
financial statements taken as a whole, present fairly, in all material respects,
the information required to be included herein.



/s/Coopers & Lybrand L.L.P.
- ---------------------------


Orlando, Florida
January 22, 1997

                                  B-25

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

                      CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                            December 31,
               ASSETS                                                             1996                      1995
                                                                              ------------              ----------
<S> <C>
Land and buildings on operating leases,
  less accumulated depreciation                                               $ 60,243,146           $ 19,723,726
Net investment in direct financing leases                                       15,186,686              1,373,882
Cash and cash equivalents                                                       42,450,088             11,508,445
Receivables                                                                        160,675                113,613
Mortgage notes receivable                                                       13,389,607                     -
Organization costs, less accumulated
  amortization of $6,318 and $2,318                                                 13,682                 17,682
Loan costs, less accumulated amortization
  of $22,034 at December 31, 1996                                                   32,499                     -
Accrued rental income                                                              422,076                 39,142
Other assets                                                                     2,926,589                826,594
                                                                              ------------           ------------

                                                                              $134,825,048           $ 33,603,084
                                                                              ============           ============

  LIABILITIES AND STOCKHOLDERS' EQUITY

Note payable                                                                  $  3,521,816           $         -
Accrued interest payable                                                            13,164                     -
Accrued construction costs payable                                               6,587,573              1,058,825
Accounts payable and other accrued expenses                                         79,817                 79,904
Due to related parties                                                             997,084                248,584
Rents paid in advance                                                              118,900                 25,351
Deferred rental income                                                             335,849                     -
Other payables                                                                      15,117                  9,696
                                                                              ------------           ------------
      Total liabilities                                                         11,669,320              1,422,360
                                                                              ------------           ------------

Minority interest                                                                  288,301                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 13,944,715 and 3,865,416,
    respectively                                                                   139,447                 38,654
  Capital in excess of par value                                               123,687,929             32,211,833
  Accumulated distributions in excess of
    net earnings                                                                  (959,949)              (269,839)
                                                                              ------------           ------------
      Total stockholders' equity                                               122,867,427             31,980,648
                                                                              ------------           ------------

                                                                              $134,825,048           $ 33,603,084
                                                                              ============           ============
</TABLE>


See accompanying notes to consolidated financial statements.

                                  B-26

<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,
                                                                1996                1995             1994
                                                             ----------          ----------       -----------
<S> <C>
Revenues:
  Rental income from operating
    leases                                                   $3,717,886         $  498,817        $       -
  Earned income from direct
    financing leases                                            625,492             28,935                -
  Contingent rental income                                       13,920             12,024                -
  Interest income from
    mortgage notes receivable                                 1,069,349                 -                 -
  Other interest and income                                     780,037            119,355                -
                                                             ----------         ----------        ---------
                                                              6,206,684            659,131                -
                                                             ----------         ----------        ---------

Expenses:
  General operating and
    administrative                                              542,564            134,759                -
  Professional services                                          58,976              8,119                -
  Asset and mortgage manage-
    ment fees to related party                                  251,200             23,078                -
  State taxes                                                    56,184             20,189                -
  Depreciation and amorti-
    zation                                                      521,871            104,131                -
                                                             ----------         ----------        ---------
                                                              1,430,795            290,276                -
                                                             ----------         ----------        ---------

Earnings Before Minority
  Interest in Income of
  Consolidated Joint Venture                                  4,775,889            368,855                -

Minority Interest in Income of
  Consolidated Joint Venture                                    (29,927)               (76)               -
                                                             ----------         ----------        ---------

Net Earnings                                                 $4,745,962         $  368,779        $       -
                                                             ==========         ==========        =========

Earnings Per Share of Common
  Stock                                                      $      .59         $      .19        $       -
                                                             ==========         ==========        =========

Weighted Average Number of
  Shares of Common Stock
  Outstanding                                                 8,071,670          1,898,350                -
                                                             ==========         ==========        =========
</TABLE>


                    See accompanying notes to consolidated financial statements.

                                  B-27

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

             Years Ended December 31, 1996 and 1995 and the
             Period May 2, 1994 (Date of Inception) through
                           December 31, 1994

<TABLE>
<CAPTION>

                                                    Common stock                                  Accumulated
                                             --------------------------        Capital in         distributions
                                                 Number          Par           excess of           in excess of
                                               of shares        value          par value           net 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
  ($.31 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                            10,079,299       100,793        100,692,198                 -           100,792,991

Stock issuance costs                                   -             -          (9,216,102)                -            (9,216,102)

Net earnings                                           -             -                  -           4,745,962            4,745,962

Distributions declared
  ($.71 per share)                                     -             -                  -          (5,436,072)          (5,436,072)
                                               ----------      --------       ------------        -----------         ------------

Balance at December 31,
  1996                                         13,944,715      $139,447       $123,687,929        $  (959,949)        $122,867,427
                                               ==========      ========       ============        ===========         ============



</TABLE>
      See accompanying notes to consolidated financial statements.

                                  B-28

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

                 CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                                                      May 2, 1994
                                                                                                                       (Date of
                                                                                                                         Inception)
                                                                                        Year Ended                      through
                                                                                       December 31,                   December 31,
                                                                                1996                 1995                 1994
                                                                            ------------         ------------         -------------
<S> <C>
Increase (Decrease) in Cash and Cash
  Equivalents:

    Cash Flows From Operating Activities:
      Cash received from tenants                                            $  4,543,506         $    492,488         $         -
      Cash paid for expenses                                                    (928,001)            (113,384)                  -
      Interest received                                                        1,867,035              119,355                   -
                                                                            ------------         ------------         -----------
          Net cash provided by operating
            activities                                                         5,482,540              498,459                   -
                                                                            ------------         ------------         -----------

    Cash Flows From Investing Activities:
      Additions to land and buildings on
        operating leases                                                     (36,104,148)         (18,835,969)                  -
      Increase in net investment in direct
        financing leases                                                     (13,372,621)          (1,364,960)                  -
      Investment in mortgage notes
        receivable                                                           (13,547,264)                  -                    -
      Collections on mortgage notes
        receivable                                                               133,850                   -                    -
      Increase in other assets                                                (1,103,896)            (628,142)                  -
                                                                            ------------         ------------         -----------
          Net cash used in investing
            activities                                                       (63,994,079)         (20,829,071)                  -
                                                                            ------------         ------------         -----------

    Cash Flows From Financing Activities:
      Reimbursement of acquisition,
        organization, deferred offering and
        stock issuance costs paid by related
        parties on behalf of the Company                                        (939,798)          (2,500,056)            (199,036)
      Proceeds of borrowing on line of
        credit                                                                 3,666,896                   -                    -
      Payment on line of credit                                                 (145,080)                  -                    -
      Payment of loan costs                                                      (54,533)                  -                    -
      Contribution from minority interest
        of consolidated joint venture                                             97,419              200,000                   -
      Sale of common stock to CNL Fund
        Advisors, Inc.                                                                -                    -               200,000
      Subscriptions received from
        stockholders                                                         100,792,991           38,454,158                   -
      Distributions to minority interest                                         (39,121)                  -                    -
      Distributions to stockholders                                           (5,439,404)            (635,286)                  -
      Payment of stock issuance costs                                         (8,486,188)          (3,680,704)                 (19)
                                                                            ------------         ------------         ------------
          Net cash provided by financing
            activities                                                        89,453,182           31,838,112                  945
                                                                            ------------         ------------         ------------

Net Increase in Cash and Cash Equivalents                                     30,941,643           11,507,500                  945

Cash and Cash Equivalents at Beginning of
  Period                                                                      11,508,445                  945                   -
                                                                            ------------         ------------         -----------

Cash and Cash Equivalents at End of Period                                  $ 42,450,088         $ 11,508,445         $        945
                                                                            ============         ============         ============
</TABLE>


      See accompanying notes to consolidated financial statements.

                                  B-29

<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,
                                                                                1996                 1995                 1994
                                                                            ------------         ------------         --------
<S> <C>
Reconciliation of Net Earnings to Net Cash
  Provided by Operating Activities:

    Net earnings                                                            $  4,745,962         $    368,779         $         -
                                                                            ------------         ------------         -----------
    Adjustments to reconcile net earnings
      to net cash provided by operating
      activities:
        Depreciation                                                             511,078              100,318                   -
        Amortization                                                              69,886                3,813                   -
        Increase in receivables                                                 (160,984)             (44,749)                  -
        Decrease in net investment in direct
          financing leases                                                       259,740                1,078                   -
        Increase in accrued rental income                                       (382,934)             (39,142)                  -
        Increase in other assets                                                  (4,293)              (8,090)                  -
        Increase in accrued interest payable                                      13,164                   -                    -
        Increase (decrease) in accounts
          payable and other accrued expenses                                      (2,896)              38,461                   -
        Increase (decrease) in due to related
          parties, excluding reimbursement of
          acquisition, organization, deferred
          offering and stock issuance costs
          paid on behalf of the Company                                          (30,929)              42,868                   -
        Increase in rents paid in advance                                         93,549               25,351                   -
        Increase in deferred rental income                                       335,849                   -                    -
        Increase in other payables                                                 5,421                9,696                   -
        Increase in minority interest                                             29,927                   76                   -
                                                                            ------------         ------------         -----------
            Total adjustments                                                    736,578              129,680                   -
                                                                            ------------         ------------         -----------

Net Cash Provided by Operating Activities                                   $  5,482,540         $    498,459         $         -
                                                                            ============         ============         ===========

Supplemental Schedule of Non-Cash Investing
  and Financing Activities:

    Related parties paid certain acquisition, organization, deferred offering
      and stock issuance costs on behalf of the Company as follows:
        Acquisition costs                                                   $    206,103         $    131,629         $         -
        Organization costs                                                            -                20,000                   -
        Deferred offering costs                                                  466,405                   -               461,866
        Stock issuance costs                                                     338,212            2,084,145                   -
                                                                            ------------         ------------         -----------

                                                                            $  1,010,720         $  2,235,774         $    461,866
                                                                            ============         ============         ============

</TABLE>


      See accompanying notes to consolidated financial statements.

                                  B-30

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         Years Ended December 31, 1996 and 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 ("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. The Company may provide financing ("Mortgage Loans")
         for the purchase of buildings, generally by tenants that lease the
         underlying land from the Company. To a lesser extent, the Company may
         offer furniture, fixtures and equipment financing ("Secured Equipment
         Leases") to operators of restaurant chains.

         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 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.

         Real Estate and Lease Accounting - The Company records the acquisition
         of land, buildings and equipment at cost, including acquisition and
         closing costs. In addition, interest costs incurred during construction
         are capitalized in accordance with accounting standards. Land and
         buildings are leased to unrelated third parties on a triple-net basis,
         whereby the tenant is generally responsible for all operating expenses
         relating to the Property, including property taxes, insurance,
         maintenance and repairs. In addition, the Company leases equipment
         subject to Secured Equipment Leases. The

                                  B-31

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


1.       Significant Accounting Policies - Continued:

         leases are accounted for using either the direct financing or
         the operating method.  Such methods are described below:

                  Direct financing method - The leases accounted for using the
                  direct financing method are recorded at their net investment
                  (which at the inception of the lease generally represents the
                  cost of the asset) (Note 5). Unearned income is deferred and
                  amortized to income over the lease terms so as to produce a
                  constant periodic rate of return on the Company's investment
                  in the leases.

                  Operating method - Land and building leases accounted for
                  using the operating method are recorded at cost, revenue is
                  recognized as rentals are earned and depreciation is charged
                  to operations as incurred. Buildings are depreciated on the
                  straight-line method over their estimated useful lives of 30
                  years. When scheduled rentals (including rental payments, if
                  any, required during the construction of a Property) vary
                  during the lease term, income is recognized on a straight-line
                  basis so as to produce a constant periodic rent over the lease
                  term commencing on the date the Property is placed in service.

                  Accrued rental income represents the aggregate amount of
                  income recognized on a straight-line basis in excess of
                  scheduled rental payments to date. In contrast, deferred
                  rental income represents the aggregate amount of scheduled
                  rental payments to date (including rental payments due during
                  construction and prior to the Property being placed in
                  service) in excess of income recognized on a straight-line
                  basis over the lease term commencing on the date the Property
                  is placed in service.

         When the Properties or equipment are sold, the related cost and
         accumulated depreciation for operating leases and the net investment
         for direct financing leases, plus any accrued rental income or deferred
         rental income, will be removed from the accounts and gains or losses
         from sales will be reflected in income. Management reviews its
         Properties for impairment

                                  B-32

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


1.       Significant Accounting Policies - Continued:

         whenever events or changes in circumstances indicate that the carrying
         amount of the assets may not be recoverable through operations.
         Management determines whether an impairment in value has occurred by
         comparing the estimated future undiscounted cash flows, including the
         residual value of the Property, with the carrying cost of the
         individual Property. If an impairment is indicated, a loss will be
         recorded for the amount by which the carrying value of the asset
         exceeds its fair market value.

         Mortgage Loans - The Company accounts for loan origination fees and
         costs incurred in connection with Mortgage Loans in accordance with
         Statement of Financial Accounting Standards No. 91, "Accounting for
         Nonrefundable Fees and Costs Associated with Originating or Acquiring
         Loans and Initial Direct Costs of Leases." This statement requires the
         deferral of loan origination fees and the capitalization of direct loan
         costs. The costs capitalized, net of the fees deferred, are amortized
         to interest income as an adjustment of yield over the life of the
         loans. The unpaid principal and accrued interest on the Mortgage Loans,
         plus the unamortized balance of such fees and costs are included in
         mortgage notes receivable (see Note 6).

         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, money market funds (some of which are
         backed by government securities) and certificates of deposit. 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.

         Organization Costs - Organization costs are amortized over five years
         using the straight-line method.

                                  B-33

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


1.       Significant Accounting Policies - Continued:

         Loan Costs - Loan costs incurred in connection with the Company's
         $15,000,000 line of credit for equipment financing have been
         capitalized and are being amortized over the term of the loan
         commitment using the straight-line method.

         Income or expense associated with interest rate swap agreements related
         to equipment financing is recognized on the accrual basis as earned or
         incurred through an adjustment to interest expense.

         Income Taxes - The Company has made an election to be taxed as a real
         estate investment trust ("REIT") under Sections 856 through 860 of the
         Internal Revenue Code of 1986, as amended, and related regulations. The
         Company generally will not be subject to federal corporate income taxes
         on amounts distributed to stockholders, providing it distributes at
         least 95 percent of its REIT taxable income and meets certain other
         requirements for qualifying as a REIT. Accordingly, no provision for
         federal income taxes has been made in the accompanying consolidated
         financial statements. Notwithstanding the Company's qualification for
         taxation as a REIT, the Company is subject to certain state taxes on
         its income and property.

         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.

         New Accounting Standard - 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

                                  B-34

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


1.       Significant Accounting Policies - Continued:

         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.

2.       Public Offering:

         The Company has a currently effective registration statement on Form
         S-11 with the Securities and Exchange Commission for the sale of
         15,000,000 shares ($150,000,000) of common stock. 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, 1996, the
         Company had received subscription proceeds of $139,247,149 (13,924,715
         shares), including $591,765 (59,177 shares) through the reinvestment
         plan.

         In addition, 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 additional
         shares ($275,000,000) of common stock in a public offering (the
         "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 ($48,000,000). The Board
         of Directors expects to submit, for a vote of the stockholders at a
         meeting expected to be held in April 1997, a resolution to increase the
         number of authorized shares of common stock of the Company from
         20,000,000 to 75,000,000.

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 82 of the
         Company's

                                  B-35

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


3.       Leases - Continued:

         Properties have been classified as operating leases (including the
         leases relating to nine Properties under construction as of December
         31, 1996) and the leases relating to 12 Properties and six 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 four of these leases are accounted for as operating
         leases. Substantially all Property leases have initial terms of 15 to
         20 years (expiring between 2007 and 2016) and provide for minimum
         rentals. In addition, all of the Property 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 for the Property leases 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.
         Most leases also allow the tenant to purchase the Property at the
         greater of the Company's purchase price plus a specified percentage of
         such purchase price or fair market value after a specified portion of
         the lease has elapsed.

         The Secured Equipment Leases placed in service as of December 31, 1996,
         provide for minimum rentals payable monthly and have lease terms
         ranging from five to seven years. The Secured Equipment Leases
         generally include an option for the lessee to acquire the equipment at
         the end of the lease term for a nominal fee.

                                  B-36

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


4.       Land and Buildings on Operating Leases:

         Land and buildings on operating leases consisted of the following at
         December 31:
<TABLE>
<CAPTION>
                                                                           1996                   1995
                                                                        -----------            -----------
<S> <C>
                  Land                                                  $33,850,436            $ 8,890,471
                  Buildings                                              24,152,610             10,049,032
                                                                        -----------            -----------
                                                                         58,003,046             18,939,503
                  Less accumulated depreci-
                    ation                                                  (611,396)              (100,318)
                                                                        -----------            -----------
                                                                         57,391,650             18,839,185
                  Construction in progress                                2,851,496                884,541
                                                                        -----------            -----------

                                                                        $60,243,146            $19,723,726
                                                                        ===========            ===========
</TABLE>

         Some leases provide for scheduled rent increases throughout the lease
         term and/or rental payments during the construction of a Property prior
         to the date it is placed in service. Such amounts are recognized on a
         straight-line basis over the terms of the leases commencing on the date
         the Property is placed in service. For the years ended December 31,
         1996 and 1995, the Company recognized $517,067 and $39,142,
         respectively, of such rental income.

         The following is a schedule of future minimum lease payments to be
         received on the noncancellable operating leases at December 31, 1996:

                  1997                   $  5,359,617
                  1998                      5,368,667
                  1999                      5,383,078
                  2000                      5,406,750
                  2001                      5,591,865
                  Thereafter               73,053,334
                                         ------------

                                         $100,163,311
                                         ============

         Since lease renewal periods are exercisable at the option of the
         tenant, the above table only presents future minimum lease payments due
         during the initial lease terms. In addition, this table does not
         include any amounts for future contingent rentals which may be received
         on the leases based on a percentage of the tenant's gross sales. These
         amounts also do not include minimum lease payments that will become due
         when Properties under development are completed (see Note 12).

                                  B-37

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


5.       Net Investment in Direct Financing Leases:

         The following lists the components of net investment in direct
         financing leases at December 31:
<TABLE>
<CAPTION>
                                                                           1996                   1995
                                                                       ------------           --------
<S> <C>
                  Minimum lease payments
                    receivable                                         $ 30,162,465           $  2,498,881
                  Estimated residual values                               1,346,332                343,740
                  Less unearned income                                  (16,322,111)            (1,468,739)
                                                                       ------------           ------------

                  Net investment in direct
                    financing leases                                   $ 15,186,686           $  1,373,882
                                                                       ============           ============
</TABLE>

         The following is a schedule of future minimum lease payments to be
         received on direct financing leases at December 31, 1996:

                  1997             $ 2,329,762
                  1998               2,329,762
                  1999               2,329,762
                  2000               2,333,080
                  2001               2,276,690
                  Thereafter        18,563,409
                                   -----------

                                   $30,162,465
                                   ===========

         The above table does not include future minimum lease payments for
         renewal periods or for contingent rental payments that may become due
         in future periods (see Note 4).

6.       Mortgage Notes Receivable:

         During 1996, in connection with the acquisition of land for 35 Pizza
         Hut restaurants, the Company accepted three promissory notes in the
         aggregate principal sum of $12,847,000, collateralized by mortgages on
         the buildings on the 35 Pizza Hut Properties. The promissory notes bear
         interest at a rate of 10.75% per annum and are being collected in 240
         equal

                                  B-38

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


6.       Mortgage Notes Receivable - Continued:

         monthly installments totalling $130,426.  Mortgage notes
         receivable consisted of the following at December 31, 1996:

                  Outstanding principal                          $12,713,151
                  Accrued interest income                             35,285
                  Deferred financing income                          (46,268)
                  Unamortized loan costs                             687,439
                                                                 -----------

                                                                 $13,389,607
                                                                 ===========

         Management believes that the estimated fair value of mortgage notes
         receivable at December 31, 1996, approximates the outstanding principal
         amount based on estimated current rates at which similar loans would be
         made to borrowers with similar credit and for similar maturities.

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.
         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 addition, in connection with the Loan, the Company
         incurred a commitment fee, legal fees and closing costs of $54,533.

         As of December 31, 1996, the Company had obtained advances totalling
         $3,666,896 relating to the Loan. In general, the advances are fully
         amortizing term loans repayable over six years and bear interest at a
         rate per annum equal to 215 basis points above the Reserve Adjusted
         LIBOR Rate (ranging from 7.71% to 7.82% as of December 31, 1996). As of
         December 31,

                                  B-39

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


7.       Note Payable - Continued:

         1996, $3,521,816 of principal was outstanding relating to the Loan,
         plus $13,164 of accrued interest. The Company believes, based on
         current terms, that the carrying value of its note payable at December
         31, 1996 approximates fair value.

         During 1996, the Company entered into interest rate swap agreements
         with a commercial bank to reduce the impact of changes in interest
         rates on its floating rate long-term debt. The agreements effectively
         change the Company's interest rate exposure on notional amounts
         totalling approximately $2,110,000 of the outstanding floating rate
         notes to fixed rates ranging from 8.75% to nine percent per annum. The
         notional amounts of the interest rate swap agreements amortize over the
         period of the agreements which approximate the term of the related
         notes. 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.

         Interest costs (including amortization of loan costs) incurred for the
         year ended December 31, 1996, were $127,012, all of which were
         capitalized as part of the cost of buildings under construction.

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.

                                  B-40

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


8.       Stock Issuance Costs - Continued:

         During the years ended December 31, 1996 and 1995, the Company had
         incurred $9,216,102 and $6,423,671, respectively, in organizational and
         offering costs, including $8,063,439 and $3,076,333, respectively, in
         commissions and marketing support and due diligence expense
         reimbursement fees (see Note 10). Of these amounts, as of December 31,
         1996 and 1995, $15,619,773 and $6,403,671, respectively, have 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.

9.       Distributions:

         For the years ended December 31, 1996 and 1995, 90.25% and 59.82%,
         respectively, of the distributions received by stockholders were
         considered to be ordinary income and 9.75% and 40.18%, respectively,
         were considered a return of capital for federal income tax purposes. No
         amounts distributed to stockholders for the years ended December 31,
         1996 and 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 of the Company's common stock
         offerings, 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. During the years ended
         December 31, 1996 and 1995, the Company incurred $7,559,474 and
         $2,884,062, respectively, of such fees, of which approximately
         $7,059,000 and $2,682,000, respectively, were or will be paid by CNL
         Securities Corp. as commissions to other broker-dealers.

                                  B-41

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


10.      Related Party Transactions - Continued:

         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 years ended December
         31, 1996 and 1995, the Company incurred $503,965 and $192,271,
         respectively, of such fees, the majority of which were reallowed to
         other broker-dealers and from which all bona fide due diligence
         expenses were paid.

         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. As of December 31,
         1996, no such fees had been incurred.

         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 years ended December 31, 1996 and 1995, the Company incurred
         $4,535,685 and $1,730,437, respectively, of such fees. Such fees are
         included in land and buildings on operating leases, net investment in
         direct financing leases, mortgage notes receivable 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. Such fees are included in the purchase
         price of the Properties and are therefore included in the basis on
         which the Company charges rent on the Properties. During the year ended
         December 31, 1996, the Company incurred $159,350 of such amounts
         relating to three Properties. No such amounts were incurred for the
         year ended December 31, 1995.

                                  B-42

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


10.      Related Party Transactions - Continued:

         For negotiating Secured Equipment Leases and supervising the Secured
         Equipment Lease program, the Advisor is entitled to receive 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 year ended December 31, 1996, the Company incurred
         $70,070 in secured equipment lease servicing fees. No secured equipment
         lease servicing fees were incurred for the year ended December 31,
         1995.

         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 0.60% 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 years ended December 31, 1996 and 1995, the Company incurred
         $278,902 and $27,950, respectively, of such fees, $27,702 and $4,872,
         respectively, of which has been capitalized as part of the cost of
         buildings for Properties that have been or are being constructed.

         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
         ("Stockholders' 8% Return")

                                  B-43

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


10.      Related Party Transactions - Continued:

         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 Company assets 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, 1996, 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 years ended December 31, 1996 and 1995, expenses
         incurred for these services were classified as follows:

<TABLE>
<CAPTION>
                                                          1996                   1995
                                                       ----------             ----------
<S> <C>

                  Stock issuance costs                 $  769,225             $  714,674
                  General operating and
                    administrative expenses               334,603                 68,016
                                                       ----------             ----------

                                                       $1,103,828             $  782,690
                                                       ==========             ==========
</TABLE>

         During 1996, the Company acquired four Properties for an aggregate
         purchase price of approximately $2,609,800 from affiliates of the
         Company and during 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 cost no
         greater than the lesser of the cost of the Property to the affiliate
         (including carrying costs) or the Property's appraised value.

                                  B-44

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


10.      Related Party Transactions - Continued:

         The due to related parties consisted of the following at December 31:
<TABLE>
<CAPTION>
                                                                                 1996               1995
                                                                               --------           ---------
<S> <C>
                  Due to the Advisor:
                    Expenditures incurred on
                      behalf of the Company
                      and accounting and
                      administrative services                                  $199,068           $108,316
                    Acquisition fees                                            383,210             45,118
                    Asset and mortgage
                      management fees                                                -               9,108
                    Distributions                                                    -               3,332
                                                                               --------           --------
                                                                                582,278            165,874
                                                                               --------           --------

                  Due to CNL Securities Corp:
                    Commissions                                                 372,227             75,197
                    Marketing support and
                      due diligence expense
                      reimbursement fees                                         42,579              5,013
                                                                               --------           --------
                                                                                414,806             80,210
                                                                               --------           --------

                  Other                                                              -               2,500
                                                                               --------           --------

                                                                               $997,084           $248,584
                                                                               ========           ========
</TABLE>

                                  B-45

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


11.      Concentration of Credit Risk:

         The following schedule presents rental, earned and interest income from
         individual lessees or borrowers, or affiliated groups of lessees or
         borrowers, each representing more than ten percent of the Company's
         total rental, earned and interest income from its Properties, Mortgage
         Loans and Secured Equipment Leases for at least one of the years ended
         December 31:

<TABLE>
<CAPTION>
                                                                              1996                 1995
                                                                           ----------           ----------
<S> <C>
                  Castle Hill Holdings V,
                    L.L.C., Castle Hill
                    Holdings VI, L.L.C. and
                    Castle Hill Holdings VII,
                    L.L.C. ("Castle Hill")                                 $1,699,986           $       -
                  Golden Corral Corporation                                   577,003              212,406
                  DenAmerica Corp.                                            420,810               66,595
                  Foodmaker, Inc.                                             346,179               66,813
                  Northstar Restaurants, Inc.                                 329,117               73,219
                  Roasters Corp.                                              187,609               82,136
</TABLE>

         In addition, the following schedule presents total rental, earned and
         interest income from individual restaurant chains, each representing
         more than ten percent of the Company's total rental, earned and
         interest income from its Properties, Mortgage Loans and Secured
         Equipment Leases for at least one of the years ended December 31:

<TABLE>
<CAPTION>
                                                                              1996                 1995
                                                                           ----------           -----------
<S> <C>
                  Pizza Hut                                                $1,699,986           $       -
                  Golden Corral Family
                    Steakhouse Restaurants                                  1,459,349              212,406
                  Boston Market                                               547,590               73,219
                  Denny's                                                     420,810               66,595
                  Jack in the Box                                             346,179               66,813
                  Kenny Rogers' Roasters                                      187,609               82,136
</TABLE>

                                  B-46

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


11.      Concentration of Credit Risk - Continued:

         Although the Company's Properties are geographically diverse throughout
         the United States and the lessees and borrowers operate a variety of
         restaurant concepts, default by any lessee or borrower that contributes
         more than ten percent of the Company's rental, earned and interest
         income 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 lessees and borrowers.

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. 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 $11,749,700, of which approximately $7,495,200 in land
         and other costs had been incurred as of December 31, 1996. The
         buildings currently under construction are expected to be operational
         by August 1997. 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.

         During 1996, the Company entered into three temporary Secured Equipment
         Leases, as lessor, with operators of family-style restaurants. In
         connection therewith, the Company provided initial funding in the
         aggregate amount of $455,637 for the equipment which is included in
         other assets at December 31, 1996. The Company has agreed to fund the
         remaining balance of the equipment purchase prices of approximately
         $732,400. Upon funding the balance, which is expected to occur in
         January 1997, the Company will enter into final Secured Equipment
         Leases which are expected to have substantially the same terms as those
         described in Note 3. Until final Secured Equipment Leases are entered
         into, the tenants will pay monthly rent in accordance with the
         temporary leases.

                                  B-47

<PAGE>



                   CNL AMERICAN PROPERTIES FUND, INC.
                             AND SUBSIDIARY

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         Years Ended December 31, 1996 and 1995 and the Period
                May 2, 1994 (Date of Inception) through
                           December 31, 1994


13.      Subsequent Events:

         During the period January 1, 1997 through January 22, 1997, the Company
         received subscription proceeds for an additional 616,330 shares
         ($6,163,297) of common stock.

         On January 1, 1997, the Company declared distributions of $827,967 or
         $.0594 per share of common stock, payable on March 21, 1997, to
         stockholders of record on January 1, 1997.

         During the period January 1, 1997 through January 22, 1997, the Company
         acquired six Properties for cash at a total cost of approximately
         $6,879,700, excluding closing costs. The buildings under construction
         are expected to be operational by July 1997. In connection with the
         purchase of each Property, the Company, as lessor, has entered into a
         long-term, triplenet lease agreement.

                                  B-48

<PAGE>



           CNL AMERICAN PROPERTIES FUND, INC. AND SUBSIDIARY

        SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                           December 31, 1996

<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:

    Applebee's Restaurants:
      Montclair, California                                   -         $   874,315        $        -       $        -      $     -
      Salinas, California                                     -             779,928                 -           562,070           -

    Arby's Restaurants:
      Kendallville, Indiana                                   -             276,567            505,359               -            -
      Avon, Indiana                                           -             338,486            497,282               -            -

    Black-eyed Pea Restaurant:
      Hillsboro, Texas                                        -             368,942                 -            20,193           -

    Boston Market Restaurants:
      Franklin, Tennessee (k)                                 -             566,562            442,992               -            -
      Grand Island, Nebraska                                  -             234,685            644,615               -            -
      Dubuque, Iowa                                           -             353,608            663,969               -            -
      Chanhassen, Minnesota                                   -             376,929            639,875               -            -
      Ellisville, Missouri                                    -             397,036                 -           639,422           -
      Golden Valley, Minnesota                                -             665,555                 -           475,994           -
      Corvallis, Oregon                                       -             365,934                 -           595,687           -
      Rockwall, Texas                                         -             528,118                 -           340,297           -
      Upland, California                                      -             787,182                 -           238,273           -
      Florissant, Missouri                                    -             705,522                 -           626,845           -
      La Quinta, California                                   -             681,964                 -           287,597           -
      Merced, California                                      -             573,163                 -           402,636           -
      Atlanta, Georgia                                        -             538,580                 -            33,151           -
      St. Joseph, Missouri                                    -             378,786            388,489               -            -

    Burger King Restaurants:
      Burbank, Illinois                                       -             543,095                 -           620,617           -
      Oaklawn, Illinois                                       -           1,211,336                 -           824,061           -
      Highland, Indiana                                       -             672,815                 -           621,133           -
      Indian Head Park, Illinois                              -             599,949                 -           170,723           -
      Chicago, Illinois                                       -             907,636                 -           460,692           -
      Chattanooga, Tennessee                                  -             516,447                 -           152,178           -

    Denny's Restaurants:
      Pasadena, Texas                                         -             466,555            240,925          265,169           -
      Shawnee, Oklahoma                                       -             528,090            373,427          252,225           -
      Grand Rapids, Michigan                                  -             320,594            559,433               -            -
      McKinney, Texas                                         -             439,961                 -                -            -

</TABLE>
                                  B-49

<PAGE>

<TABLE>
<CAPTION>
                                                  Gross Amount at Which Carried
                                                          at Close of Period (c)
                                       -----------------------------------------------------
                                                              Buildings                                                  Date
                                                                 and                                Accumulated         of Con-
                                            Land             Improvements           Total           Depreciation       struction
                                         -----------         ------------        -----------        ------------       ---------
<S> <C>
Properties the Company
  has Invested in Under
  Operating Leases:

    Applebee's Restaurants:
      Montclair, California            $   874,315                   (g)       $   874,315              (h)             1996
      Salinas, California                  779,928            $ 562,070          1,341,998              (c)              (d)

    Arby's Restaurants:
      Kendallville, Indiana                276,567              505,359            781,926        $  8,077              1995
      Avon, Indiana                        338,486              497,282            835,768           4,769              1996

    Black-eyed Pea Restaurant:
      Hillsboro, Texas                     368,942               20,193            389,135              (c)              (d)

    Boston Market Restaurants:
      Franklin, Tennessee (k)              566,562              442,992          1,009,554          20,238              1995
      Grand Island, Nebraska               234,685              644,615            879,300          27,566              1995
      Dubuque, Iowa                        353,608              663,969          1,017,577          27,529              1995
      Chanhassen, Minnesota                376,929              639,875          1,016,804          24,543              1995
      Ellisville, Missouri                 397,036              639,422          1,036,458           7,007              1996
      Golden Valley, Minnesota             665,555              475,994          1,141,549           4,043              1996
      Corvallis, Oregon                    365,934              595,687            961,621           4,733              1996
      Rockwall, Texas                      528,118              340,297            868,415           2,051              1996
      Upland, California                   787,182              238,273          1,025,455           3,503              1996
      Florissant, Missouri                 705,522              626,845          1,332,367             172              1996
      La Quinta, California                681,964              287,597            969,561             420              1996
      Merced, California                   573,163              402,636            975,799           3,199              1996
      Atlanta, Georgia                     538,580               33,151            571,731              (c)              (d)
      St. Joseph, Missouri                 378,786              388,489            767,275             532              1996

    Burger King Restaurants:
      Burbank, Illinois                    543,095              620,617          1,163,712           8,275              1996
      Oaklawn, Illinois                  1,211,336              824,061          2,035,397           7,902              1996
      Highland, Indiana                    672,815              621,133          1,293,948           7,771              1996
      Indian Head Park, Illinois           599,949              170,723            770,672              (c)              (d)
      Chicago, Illinois                    907,636              460,692          1,368,328              (c)              (d)
      Chattanooga, Tennessee               516,447              152,178            668,625              (c)              (d)

    Denny's Restaurants:
      Pasadena, Texas                      466,555              506,094            972,649          22,261              1981
      Shawnee, Oklahoma                    528,090              625,652          1,153,742          27,515              1987
      Grand Rapids, Michigan               320,594              559,433            880,027          14,714              1967
      McKinney, Texas                      439,961                   (g)           439,961              (h)             1996
</TABLE>


<TABLE>
<CAPTION>
                                                                Life
                                                              on Which
                                                            Depreciation
                                                              in Latest
                                                                Income
                                               Date          Statement is
                                             Acquired          Computed
                                             --------        ----------
<S> <C>
Properties the Company
  has Invested in Under
  Operating Leases:

    Applebee's Restaurants:
      Montclair, California                  08/96            (h)
      Salinas, California                    09/96            (c)

    Arby's Restaurants:
      Kendallville, Indiana                  07/96            (e)
      Avon, Indiana                          09/96            (e)

    Black-eyed Pea Restaurant:
      Hillsboro, Texas                       06/96            (c)

    Boston Market Restaurants:
      Franklin, Tennessee (k)                08/95            (e)
      Grand Island, Nebraska                 09/95            (e)
      Dubuque, Iowa                          10/95            (e)
      Chanhassen, Minnesota                  11/95            (e)
      Ellisville, Missouri                   06/96            (e)
      Golden Valley, Minnesota               06/96            (e)
      Corvallis, Oregon                      07/96            (e)
      Rockwall, Texas                        07/96            (e)
      Upland, California                     07/96            (e)
      Florissant, Missouri                   09/96            (e)
      La Quinta, California                  09/96            (e)
      Merced, California                     09/96            (e)
      Atlanta, Georgia                       12/96            (c)
      St. Joseph, Missouri                   12/96            (e)

    Burger King Restaurants:
      Burbank, Illinois                      03/96            (e)
      Oaklawn, Illinois                      03/96            (e)
      Highland, Indiana                      04/96            (e)
      Indian Head Park, Illinois             04/96            (c)
      Chicago, Illinois                      10/96            (c)
      Chattanooga, Tennessee                 12/96            (c)

    Denny's Restaurants:
      Pasadena, Texas                        09/95            (e)
      Shawnee, Oklahoma                      09/95            (e)
      Grand Rapids, Michigan                 03/96            (e)
      McKinney, Texas                        06/96            (h)
</TABLE>


<PAGE>

           CNL AMERICAN PROPERTIES FUND, INC. AND SUBSIDIARY

  SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION - CONTINUED

                           December 31, 1996

<TABLE>
<CAPTION>

                                                                                                                 Costs Capitalized
                                                                                                                   Subsequent
                                                                                 Initial Cost                    To Acquisition
                                                                        --------------------------------    -----------------------
                                                                                           Buildings
                                                          Encum-                              and             Improve-     Carrying
                                                         brances           Land           Improvements         ments        Costs
                                                       -----------   ---------------   -----------------     ----------   ---------
<S> <C>
    Golden Corral Family
      Steakhouse Restaurants:
        Carlsbad, New Mexico                                  -             384,221                 -           643,854           -
        Cleburne, Texas                                       -             359,455                 -           653,853           -
        Corsicana, Texas                                      -             349,227            699,756               -            -
        Dover, Delaware                                       -           1,043,108                 -           977,508           -
        Ft. Worth, Texas                                      -             640,320            898,171               -            -
        Tampa, Florida                                        -             825,065                 -         1,222,843           -
        Universal City, Texas                                 -             357,429                 -           650,249           -
        Columbus, Ohio                                        -           1,031,098                 -         1,092,939           -
        Port Richey, Florida                                  -             627,739                 -         1,025,611           -
        Lufkin, Texas                                         -             462,689                 -         1,006,558           -
        Columbia, Tennessee                                   -             442,218                 -                -            -
        Moberly, Missouri                                     -             373,214                 -             9,317           -

    Jack in the Box Restaurants:
      Los Angeles, California                                 -             603,354            602,630               -            -
      Houston, Texas                                          -             545,485                 -           527,020           -
      Humble, Texas                                           -             437,667                 -           591,877           -
      Houston, Texas                                          -             376,267                 -           574,359           -
      Houston, Texas                                          -             403,350                 -           565,866           -
      Dallas, Texas                                           -             368,932                 -           509,758           -

    Kenny Rogers' Roasters
      Restaurant:
        Grand Rapids, Michigan                                -             282,806            599,309               -            -

    Pizza Hut Restaurants:
      Adrian, Michigan                                        -             242,239                 -                -            -
      Bedford, Ohio                                           -             174,721                 -                -            -
      Bowling Green, Ohio                                     -             200,442                 -                -            -
      Cleveland, Ohio                                         -             116,849                 -                -            -
      Cleveland, Ohio                                         -             226,163                 -                -            -
      Cleveland, Ohio                                         -             126,494                 -                -            -
      Defiance, Ohio                                          -             242,239                 -                -            -
      East Cleveland, Ohio                                    -             194,012                 -                -            -
      Euclid, Ohio                                            -             202,050                 -                -            -
      Fairview Park, Ohio                                     -             142,570                 -                -            -
      Lambertville, Michigan                                  -              99,166                 -                -            -
      Middleburg Heights, Ohio                                -             216,518                 -                -            -
      Monroe, Michigan                                        -             152,215                 -                -            -
      Norwalk, Ohio                                           -             261,529                 -                -            -
      North Olmstead, Ohio                                    -             259,922                 -                -            -
      Sandusky, Ohio                                          -             259,922                 -                -            -
      Seven Hills, Ohio                                       -             239,023                 -                -            -
      Toledo, Ohio                                            -             197,227                 -                -            -
      Toledo, Ohio                                            -             176,170                 -                -            -
      Toledo, Ohio                                            -             208,480                 -                -            -
      Mayfield Heights, Ohio                                  -             202,552                 -                -            -
      Strongsville, Ohio                                      -             186,476                 -                -            -
</TABLE>
                                  B-51

<PAGE>

<TABLE>
<CAPTION>
                                                  Gross Amount at Which Carried
                                                          at Close of Period (c)
                                       -----------------------------------------------------
                                                              Buildings                                                  Date
                                                                 and                                Accumulated         of Con-
                                            Land             Improvements           Total           Depreciation       struction
                                         -----------         ------------        -----------        ------------       ---------
<S> <C>
      Golden Corral Family
      Steakhouse Restaurants:
        Carlsbad, New Mexico               384,221              643,854          1,028,075          28,953              1995
        Cleburne, Texas                    359,455              653,853          1,013,308          26,600              1995
        Corsicana, Texas                   349,227              699,756          1,048,983          32,558              1995
        Dover, Delaware                  1,043,108              977,508          2,020,616          41,454              1995
        Ft. Worth, Texas                   640,320              898,171          1,538,491          41,033              1995
        Tampa, Florida                     825,065            1,222,843          2,047,908          36,734              1996
        Universal City, Texas              357,429              650,249          1,007,678          28,578              1995
        Columbus, Ohio                   1,031,098            1,092,939          2,124,037          39,990              1995
        Port Richey, Florida               627,739            1,025,611          1,653,350           9,647              1996
        Lufkin, Texas                      462,689            1,006,558          1,469,247             460              1996
        Columbia, Tennessee                442,218                   (g)           442,218              (h)             1996
        Moberly, Missouri                  373,214                9,317            382,531              (c)               (d)

    Jack in the Box Restaurants:
      Los Angeles, California              603,354              602,630          1,205,984          30,184              1986
      Houston, Texas                       545,485              527,020          1,072,505          14,631              1996
      Humble, Texas                        437,667              591,877          1,029,544           6,000              1996
      Houston, Texas                       376,267              574,359            950,626           5,140              1996
      Houston, Texas                       403,350              565,866            969,216           4,806              1996
      Dallas, Texas                        368,932              509,758            878,690              (c)               (d)

    Kenny Rogers' Roasters
      Restaurant:
        Grand Rapids, Michigan             282,806              599,309            882,115          28,146              1995

    Pizza Hut Restaurants:
      Adrian, Michigan                     242,239                   -             242,239              (f)             1989
      Bedford, Ohio                        174,721                   -             174,721              (f)             1975
      Bowling Green, Ohio                  200,442                   -             200,442              (f)             1985
      Cleveland, Ohio                      116,849                   -             116,849              (f)             1978
      Cleveland, Ohio                      226,163                   -             226,163              (f)             1987
      Cleveland, Ohio                      126,494                   -             126,494              (f)             1986
      Defiance, Ohio                       242,239                   -             242,239              (f)             1977
      East Cleveland, Ohio                 194,012                   -             194,012              (f)             1986
      Euclid, Ohio                         202,050                   -             202,050              (f)             1983
      Fairview Park, Ohio                  142,570                   -             142,570              (f)             1977
      Lambertville, Michigan                99,166                   -              99,166              (f)             1994
      Middleburg Heights, Ohio             216,518                   -             216,518              (f)             1975
      Monroe, Michigan                     152,215                   -             152,215              (f)             1994
      Norwalk, Ohio                        261,529                   -             261,529              (f)             1993
      North Olmstead, Ohio                 259,922                   -             259,922              (f)             1976
      Sandusky, Ohio                       259,922                   -             259,922              (f)             1978
      Seven Hills, Ohio                    239,023                   -             239,023              (f)             1983
      Toledo, Ohio                         197,227                   -             197,227              (f)             1978
      Toledo, Ohio                         176,170                   -             176,170              (f)             1985
      Toledo, Ohio                         208,480                   -             208,480              (f)             1975
      Mayfield Heights, Ohio               202,552                   -             202,552              (f)             1980
      Strongsville, Ohio                   186,476                   -             186,476              (f)             1976
</TABLE>


<TABLE>
<CAPTION>
                                                                    Life
                                                                   on Which
                                                                Depreciation
                                                                  in Latest
                                                                   Income
                                                  Date          Statement is
                                                Acquired          Computed
                                                --------        ----------
<S> <C>
      Golden Corral Family
      Steakhouse Restaurants:
        Carlsbad, New Mexico                    08/95            (e)
        Cleburne, Texas                         08/95            (e)
        Corsicana, Texas                        08/95            (e)
        Dover, Delaware                         08/95            (e)
        Ft. Worth, Texas                        08/95            (e)
        Tampa, Florida                          08/95            (e)
        Universal City, Texas                   08/95            (e)
        Columbus, Ohio                          11/95            (e)
        Port Richey, Florida                    05/96            (e)
        Lufkin, Texas                           11/96            (e)
        Columbia, Tennessee                     12/96            (h)
        Moberly, Missouri                       12/96            (c)

    Jack in the Box Restaurants:
      Los Angeles, California                   06/95            (e)
      Houston, Texas                            11/95            (e)
      Humble, Texas                             06/96            (e)
      Houston, Texas                            07/96            (e)
      Houston, Texas                            08/96            (e)
      Dallas, Texas                             12/96            (c)

    Kenny Rogers' Roasters
      Restaurant:
        Grand Rapids, Michigan                  08/95            (e)

    Pizza Hut Restaurants:
      Adrian, Michigan                          01/96            (f)
      Bedford, Ohio                             01/96            (f)
      Bowling Green, Ohio                       01/96            (f)
      Cleveland, Ohio                           01/96            (f)
      Cleveland, Ohio                           01/96            (f)
      Cleveland, Ohio                           01/96            (f)
      Defiance, Ohio                            01/96            (f)
      East Cleveland, Ohio                      01/96            (f)
      Euclid, Ohio                              01/96            (f)
      Fairview Park, Ohio                       01/96            (f)
      Lambertville, Michigan                    01/96            (f)
      Middleburg Heights, Ohio                  01/96            (f)
      Monroe, Michigan                          01/96            (f)
      Norwalk, Ohio                             01/96            (f)
      North Olmstead, Ohio                      01/96            (f)
      Sandusky, Ohio                            01/96            (f)
      Seven Hills, Ohio                         01/96            (f)
      Toledo, Ohio                              01/96            (f)
      Toledo, Ohio                              01/96            (f)
      Toledo, Ohio                              01/96            (f)
      Mayfield Heights, Ohio                    04/96            (f)
      Strongsville, Ohio                        04/96            (f)
</TABLE>


                                  B-52
<PAGE>



           CNL AMERICAN PROPERTIES FUND, INC. AND SUBSIDIARY

  SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION - CONTINUED

                           December 31, 1996


<TABLE>
<CAPTION>
                                                                                                                Costs Capitalized
                                                                                                                Subsequent
                                                                                 Initial Cost                   To Acquisition
                                                                           -----------------------------   ------------------------
                                                                                           Buildings
                                                          Encum-                              and             Improve-     Carrying
                                                         brances           Land           Improvements         ments         Costs
                                                       -----------    ---------------  ----------------      ----------  -----------
<S> <C>
      Toledo, Ohio                                            -             128,604                 -                -            -
      Beaver, West Virginia                                   -             212,053                 -                -            -
      Beckley, West Virginia                                  -             209,432                 -                -            -
      Belle, West Virginia                                    -              46,737                 -                -            -
      Bluefield, West Virginia                                -             120,449                 -                -            -
      Cross Lanes, West Virginia                              -             215,881                 -                -            -
      Huntington, West Virginia                               -             212,093                 -                -            -
      Hurricane, West Virginia                                -             180,803                 -                -            -
      Marietta, Ohio                                          -             169,454                 -                -            -
      Milton, West Virginia                                   -              99,815                 -                -            -
      Ronceverte, West Virginia                               -              99,733                 -                -            -
      Bowling Green, Ohio                                     -             135,831                 -                -            -
      Toledo, Ohio                                            -             194,097                 -                -            -

    Ryan's Family Steak House
      Restaurant:
        Spring Hill, Florida                                  -             588,586                 -           933,414           -

    Wendy's Old Fashioned
      Hamburgers Restaurants:
        Knoxville, Tennessee                                  -             357,760                 -                -            -
        Camarillo, California                                 -             640,145                 -           673,885           -
                                                                        -----------        -----------      -----------     -------

                                                                        $33,850,436        $ 7,756,232      $19,247,874     $     -
                                                                        ===========        ===========      ===========     =======
</TABLE>

                                  B-53

<PAGE>

<TABLE>
<CAPTION>
                                                  Gross Amount at Which Carried
                                                          at Close of Period (c)
                                       -----------------------------------------------------
                                                              Buildings                                                  Date
                                                                 and                                Accumulated         of Con-
                                            Land             Improvements           Total           Depreciation       struction
                                         -----------         ------------        -----------        ------------       ---------
<S> <C>

      Toledo, Ohio                         128,604                   -             128,604              (f)             1988
      Beaver, West Virginia                212,053                   -             212,053              (f)             1986
      Beckley, West Virginia               209,432                   -             209,432              (f)             1978
      Belle, West Virginia                  46,737                   -              46,737              (f)             1980
      Bluefield, West Virginia             120,449                   -             120,449              (f)             1986
      Cross Lanes, West Virginia           215,881                   -             215,881              (f)             1990
      Huntington, West Virginia            212,093                   -             212,093              (f)             1978
      Hurricane, West Virginia             180,803                   -             180,803              (f)             1978
      Marietta, Ohio                       169,454                   -             169,454              (f)             1986
      Milton, West Virginia                 99,815                   -              99,815              (f)             1986
      Ronceverte, West Virginia             99,733                   -              99,733              (f)             1991
      Bowling Green, Ohio                  135,831                   -             135,831              (f)             1992
      Toledo, Ohio                         194,097                   -             194,097              (f)             1993

    Ryan's Family Steak House
      Restaurant:
        Spring Hill, Florida               588,586              933,414          1,522,000              (c)              (d)

    Wendy's Old Fashioned
      Hamburgers Restaurants:
        Knoxville, Tennessee               357,760                   (g)           357,760              (h)              1996
        Camarillo, California              640,145              673,885          1,314,030           9,662               1996
                                       -----------          -----------        -----------        --------

                                       $33,850,436          $27,004,106        $60,854,542        $611,396
                                       ===========          ===========        ===========        ========
</TABLE>


<TABLE>
<CAPTION>
                                                                 Life
                                                               on Which
                                                             Depreciation
                                                              in Latest
                                                                 Income
                                                Date          Statement is
                                              Acquired          Computed
                                              --------        ------------
<S> <C>

      Toledo, Ohio                            04/96               (f)
      Beaver, West Virginia                   05/96               (f)
      Beckley, West Virginia                  05/96               (f)
      Belle, West Virginia                    05/96               (f)
      Bluefield, West Virginia                05/96               (f)
      Cross Lanes, West Virginia              05/96               (f)
      Huntington, West Virginia               05/96               (f)
      Hurricane, West Virginia                05/96               (f)
      Marietta, Ohio                          05/96               (f)
      Milton, West Virginia                   05/96               (f)
      Ronceverte, West Virginia               05/96               (f)
      Bowling Green, Ohio                     12/96               (f)
      Toledo, Ohio                            12/96               (f)

    Ryan's Family Steak House
      Restaurant:
        Spring Hill, Florida                  09/96               (c)

    Wendy's Old Fashioned
      Hamburgers Restaurants:
        Knoxville, Tennessee                  05/96               (h)
        Camarillo, California                 06/96               (e)




</TABLE>


                                  B-54

<PAGE>



           CNL AMERICAN PROPERTIES FUND, INC. AND SUBSIDIARY

  SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION - CONTINUED

                           December 31, 1996


<TABLE>
<CAPTION>


                                                                                 Initial Cost
                                                                       ---------------------------------
                                                                                           Buildings
                                                          Encum-                              and
                                                         brances           Land           Improvements
                                                      -------------    -------------   -----------------
<S> <C>
Properties the Company
  has Invested in Under
  Direct Financing Leases:

    Applebee's Restaurant:
      Montclair, California                                   -         $        -         $        -

    Denny's Restaurant:
      McKinney, Texas                                         -                  -             655,052

    Golden Corral Family
      Steakhouse Restaurants:
        Brooklyn, Ohio                                        -                  -           1,044,311
        Columbia, Tennessee                                   -                  -             939,713
        Eastlake, Ohio                                        -             256,332          1,473,306

    TGI Friday's Restaurants:
      Orange, Connecticut                                     -                  -                  -
      Marlboro, New Jersey                                    -                  -                  -
      Hazlet, New Jersey                                      -                  -                  -
      Hamden, Connecticut                                     -                  -                  -

    Wendy's Old Fashioned
      Hamburgers Restaurants:
        Knoxville, Tennessee                                  -                  -                  -
        Sevierville, Tennessee                                -                  -                  -
        San Diego, California                                 -                  -                  -
                                                                        -----------        -----------

                                                                        $   256,332        $ 4,112,382
                                                                        ===========        ===========
</TABLE>


<TABLE>
<CAPTION>
                                                           Costs Capitalized
                                                               Subsequent
                                                            To Acquisition
                                                      ----------------------------

                                                         Improve-      Carrying
                                                          ments         Costs
                                                      -------------   ------------
<S> <C>
Properties the Company
  has Invested in Under
  Direct Financing Leases:

    Applebee's Restaurant:
      Montclair, California                            $   823,193     $     -

    Denny's Restaurant:
      McKinney, Texas                                           -            -

    Golden Corral Family
      Steakhouse Restaurants:
        Brooklyn, Ohio                                          -            -
        Columbia, Tennessee                                     -            -
        Eastlake, Ohio                                          -            -

    TGI Friday's Restaurants:
      Orange, Connecticut                                1,379,330           -
      Marlboro, New Jersey                               1,409,354           -
      Hazlet, New Jersey                                 1,370,519           -
      Hamden, Connecticut                                1,272,835           -

    Wendy's Old Fashioned
      Hamburgers Restaurants:
        Knoxville, Tennessee                               482,105           -
        Sevierville, Tennessee                             529,941           -
        San Diego, California                              653,753           -
                                                       -----------     -------

                                                       $ 7,921,030     $     -
                                                       ===========     =======
</TABLE>


                                  B-55

<PAGE>

<TABLE>
<CAPTION>
                                                  Gross Amount at Which Carried
                                                          at Close of Period (c)
                                       -----------------------------------------------------
                                                              Buildings                                                  Date
                                                                 and                                Accumulated         of Con-
                                            Land             Improvements           Total           Depreciation       struction
                                         -----------         ------------        -----------        ------------       ---------
<S> <C>

Properties the Company
  has Invested in Under
  Direct Financing Leases:

    Applebee's Restaurant:
      Montclair, California                   (g)                 (g)                (g)                 (h)              1996

    Denny's Restaurant:
      McKinney, Texas                         (g)                 (g)                (g)                 (h)              1996

    Golden Corral Family
      Steakhouse Restaurants:
        Brooklyn, Ohio                        (j)                 (g)                (g)                 (h)              1996
        Columbia, Tennessee                   (g)                 (g)                (g)                 (h)              1996
        Eastlake, Ohio                        (g)                 (g)                (g)                 (i)              1996

    TGI Friday's Restaurants:
      Orange, Connecticut                     (j)                 (g)                (g)                 (h)              1995
      Marlboro, New Jersey                    (j)                 (g)                (g)                 (h)              1996
      Hazlet, New Jersey                      (j)                 (g)                (g)                 (h)              1996
      Hamden, Connecticut                     (j)                 (g)                (g)                 (h)              1996

    Wendy's Old Fashioned
      Hamburgers Restaurants:
        Knoxville, Tennessee                  (g)                 (g)                (g)                 (h)              1996
        Sevierville, Tennessee                (j)                 (g)                (g)                 (h)              1996
        San Diego, California                 (j)                 (g)                (g)                 (h)              1996
</TABLE>



<TABLE>
<CAPTION>
                                                               Life
                                                             on Which
                                                           Depreciation
                                                             in Latest
                                                               Income
                                              Date          Statement is
                                            Acquired          Computed
                                            --------        ------------
<S> <C>

Properties the Company
  has Invested in Under
  Direct Financing Leases:

    Applebee's Restaurant:
      Montclair, California                   08/96              (h)

    Denny's Restaurant:
      McKinney, Texas                         06/96              (h)

    Golden Corral Family
      Steakhouse Restaurants:
        Brooklyn, Ohio                        07/96              (h)
        Columbia, Tennessee                   12/96              (h)
        Eastlake, Ohio                        12/96              (i)

    TGI Friday's Restaurants:
      Orange, Connecticut                     07/95              (h)
      Marlboro, New Jersey                    02/96              (h)
      Hazlet, New Jersey                      03/96              (h)
      Hamden, Connecticut                     04/96              (h)

    Wendy's Old Fashioned
      Hamburgers Restaurants:
        Knoxville, Tennessee                  05/96              (h)
        Sevierville, Tennessee                06/96              (h)
        San Diego, California                 10/96              (h)
</TABLE>

                                  B-56

<PAGE>



           CNL AMERICAN PROPERTIES FUND, INC. AND SUBSIDIARY

    NOTES TO SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                           December 31, 1996



(a)      Transactions in real estate and accumulated depreciation during
         1996 and 1995 are summarized as follows:

<TABLE>
<CAPTION>
                                                                                                        Accumulated
                                                                                       Cost (b)         Depreciation
                                                                                    -------------     -----------------
<S> <C>
                        Properties the Partnership has
                        Invested in Under Operating Leases:

                        Balance, December 31, 1994                                   $        -          $        -
                        Acquisitions (l)                                              19,824,044                  -
                        Depreciation expense (e)                                              -              100,318
                                                                                     -----------         -----------

                        Balance, December 31, 1995                                    19,824,044             100,318
                        Acquisitions (l)                                              41,030,498                  -
                        Depreciation expense                                                  -              511,078
                                                                                     -----------         -----------

                        Balance, December 31, 1996                                   $60,854,542         $   611,396
                                                                                     ===========         ===========
</TABLE>

(b)        As of December 31, 1996 and 1995, the aggregate cost of the
           Properties owned by the Company and its subsidiary for federal income
           tax purposes was $73,144,286 and $21,199,004, respectively. All of
           the leases are treated as operating leases for federal income tax
           purposes.

(c)        Property was not placed in service as of December 31, 1996;
           therefore, no depreciation was taken.

(d)        Scheduled for completion in 1997.

(e)        Depreciation expense is computed for buildings and improvements based
           upon estimated lives of 30 years.

(f)        The building portion of this property is owned by the tenant;
           therefore, depreciation is not applicable.

(g)        For financial reporting purposes, certain components of the lease
           relating to land and building have been recorded as direct financing
           lease. Accordingly, costs relating to these components of this lease
           are not shown.

(h)        For financial reporting purposes, the portion of this lease relating
           to the building has been recorded as direct financing lease. The cost
           of the building has been included in net investment in direct
           financing leases; therefore, depreciation is not applicable.

(i)        For financial reporting purposes, the lease for the land and building
           has been recorded as direct financing lease. The cost of the land and
           building has been included in net investment in direct financing
           leases; therefore, depreciation is not applicable.

                                  B-57

<PAGE>



           CNL AMERICAN PROPERTIES FUND, INC. AND SUBSIDIARY

          NOTES TO SCHEDULE III - REAL ESTATE AND ACCUMULATED
                        DEPRECIATION - CONTINUED

                           December 31, 1996


(j)        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 either a tri-party agreement with
           the tenant and the owner of the land or an assignment of
           interest in the ground lease with the landlord of the land.
           The tri-party agreement or assignment of interest each
           provide that the tenant is responsible for all obligations
           under the ground lease and provide 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.

(k)        The restaurant on the property in Franklin, Tennessee, was converted
           from a Kenny Rogers' Roasters restaurant to a Boston Market
           restaurant in 1996.

(l)        During the years ended December 31, 1996 and 1995, the
           Company (i) incurred acquisition fees totalling $4,535,685
           and $1,730,437, respectively, paid to the Advisor, (ii)
           purchased land and buildings from affiliates of the Company
           for an aggregate cost of approximately $2,609,800 and
           $6,621,000, respectively, and (iii) paid
           development/construction management fees to affiliates of the
           Company totalling $159,350 during the year ended December 31,
           1996.  Such amounts are included in land and buildings on
           operating leases, net investment in direct financing leases
           and other assets at December 31, 1996 and 1995.

                                  B-58

<PAGE>



           CNL AMERICAN PROPERTIES FUND, INC. AND SUBSIDIARY

              SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE

                           December 31, 1996

<TABLE>
<CAPTION>
                                                                                                                        Principal
                                                                                                                         Amount
                                                                                                                        of Loans
                                                                                                                       Subject to
                                                         Final       Periodic              Face        Carrying        Delinquent
                                         Interest      Maturity      Payment    Prior    Amount of     Amount of        Principal
         Description                       Rate          Date         Terms     Liens    Mortgages     Mortgages       or Interest
- ------------------------------           --------   -------------    --------   -----   -----------   -----------      -----------
<S> <C>

Castle Hill Holdings V, L.L.C.
First Mortgages                           10.75%    January, 2016         (1)   $  -    $ 8,475,000   $ 8,812,787      $        -
  Pizza Hut Restaurants:
    Bedford, OH
    Middleburg Heights, OH
    Fairview Park, OH
    Strongsville, OH
    Cleveland, OH
    East Cleveland, OH
    North Olmstead, OH
    Norwalk, OH
    Sandusky, OH
    Mayfield Heights, OH
    Euclid, OH
    Seven Hills, OH
    Cleveland, OH
    Cleveland, OH
    Toledo, OH
    Toledo, OH
    Defiance, OH
    Toledo, OH
    Bowling Green, OH
    Monroe, MI
    Lambertville, MI
    Adrian, MI
    Toledo, OH

Castle Hill Holdings VI, L.L.C.
First Mortgages                           10.75%    June, 2016            (1)        -     3,888,000    4,071,755               -
  Pizza Hut Restaurants:
    Hurricane, WV
    Marietta, OH
    Bluefield, WV
    Huntington, WV
    Ronceverte, WV
    Milton, WV
    Beckley, WV
    Belle, WV
    Cross Lanes, WV
    Beaver, WV

Castle Hill Holdings VII, L.L.C.
First Mortgages                           10.75%    January, 2017        (1)         -       484,000      505,065               -
  Pizza Hut Restaurants:
    Bowling Green, OH
    Toledo, OH                                                                  -----   -----------   -----------       -----------

    Total                                                                       $  -    $12,847,000   $13,389,607 (3)   $
                                                                                =====   ===========   ===========       ===========
</TABLE>


                                  B-59

<PAGE>


           CNL AMERICAN PROPERTIES FUND, INC. AND SUBSIDIARY

          SCHEDULE IV - NOTES TO MORTGAGE LOANS ON REAL ESTATE

                           December 31, 1996






(1) Equal monthly payments of principal and interest at an annual rate of
10.75%.

(2) The tax carrying value of the notes is $13,389,607.

(3) The changes in the carrying amounts are summarized as follows:

<TABLE>
<CAPTION>
                                                                         1996            1995            1994
                                                                      -----------     -----------     -------
<S> <C>

         Balance at beginning of period                               $        -      $        -      $     -

         New mortgage loans                                            12,847,000              -            -

         Accrued interest                                                  35,286              -            -

         Collection of principal                                         (133,850)             -            -

         Deferred financing income                                        (46,268)             -            -

         Unamortized loan costs                                           687,439              -            -
                                                                      -----------     -----------     ----------

         Balance at end of period                                     $13,389,607     $        -      $     -
                                                                      ===========     ===========     ==========
</TABLE>


                                  B-60

<PAGE>


                                   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, family-style
and casual dining 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, 1997. 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 became fully subscribed between July 1992 and June 1997.


                                       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 became fully subscribed between July 1992 and June 1997. 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, 1997.

         Table III - Operating Results of Prior Programs

         Table III presents a summary of operating results for the period from
inception through June 30, 1997, of the Prior Public Partnerships, the offerings
of which became fully subscribed between July 1992 and June 1997.

         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 July 1992 and June 30,
1997.

         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
                                       Fund XI,        Fund XII,      Fund XIII,      Fund XIV,
                                         Ltd.            Ltd.            Ltd.           Ltd.
                                      ----------      ----------      ----------     ----------
<S> <C>
Dollar amount offered                $40,000,000     $45,000,000     $40,000,000    $45,000,000
                                     ===========     ===========     ===========    ===========

Dollar amount raised                       100.0%          100.0%          100.0%         100.0%
                                     -----------     -----------     -----------    -----------

Less offering expenses:

  Selling commissions
    and discounts                           (8.5)           (8.5)           (8.5)          (8.5)
  Organizational expenses                   (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)
                                     -----------     -----------     -----------    -----------
                                           (12.0)          (12.0)          (12.0)         (12.0)
                                     -----------     -----------     -----------    -----------
Reserve for operations                        --              --              --             --
                                     -----------     -----------     -----------    -----------

Percent available for
  investment                                88.0%           88.0%           88.0%          88.0%
                                     ===========     ===========     ===========    ===========

Acquisition costs:

  Cash down payment                         83.0%           83.0%           82.5%          82.5%
  Acquisition fees paid
    to affiliates                            5.0             5.0             5.5            5.5
  Loan costs                                  --              --              --             --
                                     -----------     -----------     -----------     ----------

Total acquisition costs                     88.0%           88.0%           88.0%          88.0%
                                     ===========     ===========     ===========    ===========

Percent leveraged
  (mortgage financing
  divided by total
  acquisition costs)                          --              --              --             --

Date offering began                      3/18/92         9/29/92         3/31/93        8/27/93

Length of offering (in
  months)                                      6               6               5              6

Months to invest 90% of
  amount available for
  investment measured
  from date of offering                        6              11              10             11

</TABLE>

                                      C-3

<PAGE>


                                    TABLE I
                   EXPERIENCE IN RAISING AND INVESTING FUNDS
                                  (continued)


<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 1)
Dollar amount offered                 $40,000,000     $45,000,000     $30,000,000
                                      ===========     ===========     ===========

Dollar amount raised                        100.0%          100.0%          100.0%
                                      -----------     -----------     -----------

Less offering expenses:

  Selling commissions
    and discounts                            (8.5)           (8.5)           (8.5)
  Organizational expenses                    (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)
                                      -----------     -----------     -----------
                                            (12.0)          (12.0)          (12.0)
                                      -----------     -----------     -----------
Reserve for operations                         --              --              --
                                      -----------     -----------     -----------

Percent available for
  investment                                 88.0%           88.0%           88.0%
                                      ===========     ===========     ===========

Acquisition costs:

  Cash down payment                          82.5%           82.5%           83.5%
  Acquisition fees paid
    to affiliates                             5.5             5.5             4.5
  Loan costs                                   --              --              --
                                      -----------     -----------     -----------

Total acquisition costs                      88.0%           88.0%           88.0%
                                      ===========     ===========     ===========

Percent leveraged
  (mortgage financing
  divided by total
  acquisition costs)                           --              --              --

Date offering began                       2/23/94         9/02/94         9/02/95

Length of offering (in
  months)                                       6               9              12

Months to invest 90% of
  amount available for
  investment measured
  from date of offering                        10              11              15

</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 and $35,000,000, respectively, 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. could not commence until the offering of Units of CNL Income Fund
         XVII, Ltd. had terminated.  CNL Income Fund XVII, Ltd. terminated its
         offering of Units on September 19, 1996, at which time subscriptions
         for an aggregate 3,000,000 Units ($30,000,000) had been received.  Upon
         the termination of the offering of Units of CNL Income Fund XVII, Ltd.,
         CNL Income Fund XVIII, Ltd. commenced its offering to the public of
         3,500,000 Units ($35,000,000).


                                       C-4

<PAGE>


                                    TABLE II
                            COMPENSATION TO SPONSOR

<TABLE>
<CAPTION>


                                  CNL Income    CNL Income    CNL Income    CNL Income
                                   Fund XI,      Fund XII,    Fund XIII,     Fund XIV,
                                     Ltd.          Ltd.          Ltd.          Ltd.
                                 -----------   -----------   -----------   -----------

<S> <C>
Date offering commenced              3/18/92       9/29/92       3/31/93       8/27/93
Dollar amount raised             $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     3,825,000     3,400,000     3,825,000
    Real estate commissions                -             -             -             -
    Acquisition fees               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       225,000       200,000       225,000
                                 -----------   -----------   -----------   -----------
Total amount paid to sponsor       5,600,000     6,300,000     5,800,000     6,525,000
                                 ===========   ===========   ===========   ===========
Dollar amount of cash generated
  from operations before
  deducting payments to
  sponsor:
    1997 (6 months)                1,841,174     1,981,123     1,708,175     1,856,053
    1996                           3,734,852     4,089,655     3,494,528     3,841,163
    1995                           3,758,271     3,928,473     3,482,461     3,823,939
    1994                           3,574,474     3,933,486     3,232,046     2,897,432
    1993                           3,434,512     3,320,549     1,148,550       329,957
    1992                           1,525,462        63,401             -             -
    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):
    1997 (6 months)                   48,260        49,885        48,767        48,170
    1996                             133,138       137,966       126,947       134,867
    1995                             106,086       109,111       103,083       114,095
    1994                              76,533        84,524        83,046        84,801
    1993                              78,926        73,789        27,003         8,220
    1992                              30,237         2,031             -             -
    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                           1,044,750     1,640,000       836,411     3,196,603
    Notes                                  -             -             -             -
Amount paid to sponsors
  from property sales and
  refinancing:
    Real estate commissions                -             -             -             -
   Incentive fees                          -             -             -             -
   Other                                   -             -             -             -

</TABLE>

                                      C-5

<PAGE>


                                    TABLE II
                            COMPENSATION TO SPONSOR
                                  (continued)


<TABLE>
<CAPTION>


                                   CNL Income   CNL Income    CNL Income     CNL Income
                                    Fund XV,     Fund XVI,     Fund XVII,    Fund XVIII,
                                      Ltd.         Ltd.            Ltd.          Ltd.
                                  -----------   -----------   -----------  -------------
                                                                               (Note 1)
<S> <C>
Date offering commenced               2/23/94       9/02/94       9/02/95
Dollar amount raised              $40,000,000   $45,000,000   $30,000,000
                                  ===========   ===========   ===========
Amount paid to sponsor from
  proceeds of offering:
    Selling commissions and
      discounts                     3,400,000     3,825,000     2,550,000
    Real estate commissions                 -             -             -
    Acquisition fees                2,200,000     2,475,000     1,350,000
    Marketing support and
      due diligence expense
      reimbursement fees
      (includes amounts
      reallowed to
      unaffiliated entities)          200,000       225,000       150,000
                                  -----------   -----------   -----------
Total amount paid to sponsor        5,800,000     6,525,000     4,050,000
                                  ===========   ===========   ===========
Dollar amount of cash generated
  from operations before
  deducting payments to
  sponsor:
    1997 (6 months)                 1,716,242     1,938,911     1,232,910
    1996                            3,557,073     3,911,609     1,340,159
    1995                            3,361,477     2,619,840        11,671
    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):
    1997 (6 months)                    42,619        50,756        53,768
    1996                              122,391       157,883       107,211
    1995                              122,107       138,445         2,659
    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                            3,312,297     1,385,384             -
    Notes                                   -             -             -
Amount paid to sponsors
  from property sales and
  refinancing:
    Real estate commissions                 -             -             -
   Incentive fees                           -             -             -
   Other                                    -             -             -
</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 and $35,000, respectively, 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. could
         not commence until the offering of Units of CNL Income Fund XVII, Ltd.
         had terminated.  CNL Income Fund XVII, Ltd. terminated its offering of
         Units on September 19, 1996, at which time subscriptions for an
         aggregate 3,000,000 Units ($30,000,000) had been received.  Upon the
         termination of the offering of Units of CNL Income Fund XVII, Ltd., CNL
         Income Fund XVIII, Ltd. commenced its offering to the public of
         3,500,000 Units ($35,000,000). As of June 30, 1997, CNL Income Fund
         XVIII, Ltd. had sold 2,219,221 Units, representing $22,192,212 of
         capital contributed by limited partners, and 17 properties had been
         acquired. From commencement of the offering through June 30, 1997,
         total selling commissions and discounts were $1,886,338, due diligence
         expense reimbursement fees were $110,961, and acquisition fees were
         $998,650, for a total amount paid to sponsor of $2,995,949. CNL Income
         Fund XVIII, Ltd. had cash generated from operations for the period
         October 11, 1996 (the date funds were originally released from escrow)
         through June 30, 1997, of $490,897. CNL Income Fund XVIII, Ltd. made
         payments of $33,405 to the sponsor from operations for this period.

                                      C-6

<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 (Note 5)                         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 (Note 5)                              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 6)
    - 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
    Increase in restricted cash                                 0               0               0               0
    Decrease in restricted cash                                 0               0               0               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-7

<PAGE>


                                    TABLE III
                      Operating Results of Prior Programs
                            CNL INCOME FUND XI, LTD.
                                  (continued)


<TABLE>
<CAPTION>


                                                                                      6 months
                                                         1995            1996           1997
                                                     ------------    ------------   ------------
<S> <C>
Gross revenue                                        $  3,820,990    $  3,877,311   $  1,847,371
Equity in earnings of unconsolidated
  joint ventures                                          118,384         118,211        105,163
Profit from sale of properties (Note 5)                         0         213,685              0
Interest income                                            51,192          51,381         21,104
Less: Operating expenses                                 (237,126)       (247,569)      (136,290)
      Interest expense                                          0               0              0
      Depreciation and amortization                      (481,226)       (478,198)      (229,919)
      Minority interests in income of
        consolidated joint ventures                       (70,038)        (70,116)       (34,598)
                                                     ------------    ------------   ------------
Net income - GAAP basis                                 3,202,176       3,464,705      1,572,831
                                                     ============    ============   ============
Taxable income
  - from operations                                     2,985,221       2,965,514      1,447,710
                                                     ============    ============   ============
  - from gain on sale                                           0               0              0
                                                     ============    ============   ============
Cash generated from operations
  (Notes 2 and 4)                                       3,652,185       3,601,714      1,792,914
Cash generated from sales (Note 5)                              0       1,044,750              0
Cash generated from refinancing                                 0               0              0
                                                     ------------    ------------   ------------
Cash generated from operations, sales
  and refinancing                                       3,652,185       4,646,464      1,792,914
Less: Cash distributions to investors
  (Note 6)
    - from operating cash flow                         (3,500,023)     (3,540,024)    (1,790,012)
    - from sale of properties                                   0               0              0
    - from cash flow from prior period                          0               0              0
                                                     ------------    ------------   ------------
Cash generated (deficiency) after cash
  distributions                                           152,162       1,106,440          2,902
Special items (not including sales and
  refinancing):
    Limited partners' capital
      contributions                                             0               0              0
    General partners' capital
      contributions                                             0               0              0
    Minority interests' capital
      contributions                                             0               0              0
    Organization costs                                          0               0              0
    Syndication costs                                           0               0              0
    Acquisition of land and buildings                           0               0              0
    Investment in direct financing
      leases                                                    0               0              0
    Increase in restricted cash                                 0      (1,044,750)             0
    Decrease in restricted cash                                 0               0      1,044,750
    Investment in joint ventures                                0               0     (1,044,750)
    Reimbursement of syndication and
      acquisition costs paid on behalf
      of CNL Income Fund XI, Ltd. by
      related parties                                           0               0              0
    Increase in other assets                                    0               0              0
    Distributions to holders of minority
      interests                                           (54,227)        (58,718)       (29,095)
                                                     ------------    ------------   ------------
Cash generated (deficiency) after cash
  distributions and special items                          97,935           2,972        (26,193)
                                                     ============    ============   ============
TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                            74              73             36
                                                     ============    ============   ============
  - from recapture                                              0               0              0
                                                     ============    ============   ============
Capital gain (loss)                                             0               0              0
                                                     ============    ============   ============
</TABLE>

                                      C-8

<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 6)                                                      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 6)                                                      0              42              62              85
                                                     ============    ============    ============    ============
Total cash distributions as a
  percentage of original $1,000
  investment (Notes 7 and 8)                                 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) (Note 5)                                        N/A             100%            100%            100%


</TABLE>

                                      C-9

<PAGE>


TABLE III - CNL INCOME FUND XI, LTD. (continued)


<TABLE>
<CAPTION>



                                                                                    6 months
                                                       1995            1996           1997
                                                   ------------    ------------   -----------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                   79              81             39
  - from capital gain                                         0               5              0
  - from investment income from
      prior period                                            9               3              2
  - from return of capital (Note 3)                           0               0              4
                                                   ------------    ------------   ------------
Total distributions on GAAP basis
  (Note 6)                                                   88              89             45
                                                   ============    ============   ============
    Source (on cash basis)
    - from sales                                              0               0              0
    - from refinancing    0                                   0               0              0
    - from operations                                        88              89             45
    - from cash flow from prior
        period                                                0               0              0
                                                   ------------    ------------   ------------
Total distributions on cash basis
  (Note 6)                                                   88              89             45
                                                   ============    ============   ============
Total cash distributions as a
  percentage of original $1,000
  investment (Notes 7 and 8)                               8.85%           8.85%          8.75%
Total cumulative cash distributions
  per $1,000 investment from inception                      277             366            411
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)                                      100%             97%           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: In November 1996, CNL Income Fund XI, Ltd. sold one if its properties
        and received net sales proceeds of $1,044,750, resulting in a gain of
        $213,685 for financial reporting purposes. In January 1997, the
        partnership reinvested the net sales proceeds in an additional property
        as tenants-in-common with an affiliate of the general partners.

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, 1995 and 1996, are reflected in the 1994, 1995, 1996 and
        1997 columns, respectively, for distributions on a cash basis due to the
        payment of such distributions in January 1994, 1995, 1996 and 1997,
        respectively.  As a result of 1994, 1995, 1996 and 1997 distributions
        being presented on a cash basis, distributions declared and unpaid as of
        December 31, 1994, 1995 and 1996, and June 30, 1997 are not included in
        the 1994, 1995, 1996 and 1997 totals, respectively.

Note 7: On December 31, 1995 and 1996, CNL Income Fund XI, Ltd. declared a
        special distribution of cumulative excess operating reserves equal to
        .10% for each year of the total invested capital. Accordingly, the total
        yield for each of 1995 and 1996 was 8.85%.

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 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
  (Note 7)                                                      0               0               0               0
Interest income                                                 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)
    Payment of lease costs                                      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-11

<PAGE>


                                    TABLE III
                      Operating Results of Prior Programs
                           CNL INCOME FUND XII, LTD.
                                  (continued)

<TABLE>
<CAPTION>


                                                                                       6 months
                                                          1995            1996           1997
                                                      ------------    ------------   ------------
<S> <C>
Gross revenue                                         $  4,404,792    $  4,264,273   $  2,058,864
Equity in earnings of joint ventures                        81,582         200,499        141,356
Profit (Loss) from sale of properties
  (Note 7)                                                       0         (15,355)             0
Interest income                                             84,197          88,286         37,968
Less: Operating expenses                                  (228,404)       (279,341)      (132,808)
      Interest expense                                           0               0              0
      Depreciation and amortization                       (327,795)       (315,319)      (159,551)
                                                      ------------    ------------   ------------
Net income - GAAP basis                                  4,014,372       3,943,043      1,945,829
                                                      ============    ============   ============
Taxable income
  - from operations                                      3,262,046       3,275,495      1,617,525
                                                      ============    ============   ============
  - from gain (loss) on sale                                     0         (41,506)             0
                                                      ============    ============   ============
Cash generated from operations
  (Notes 2 and 5)                                        3,819,362       3,951,689      1,931,238
Cash generated from sales (Note 7)                               0       1,640,000              0
Cash generated from refinancing                                  0               0              0
                                                      ------------    ------------   ------------
Cash generated from operations, sales
  and refinancing                                        3,819,362       5,591,689      1,931,238
Less: Cash distributions to investors
  (Note 6)
    - from operating cash flow                          (3,819,362)     (3,870,008)    (1,912,504)
    - from sale of properties                                    0               0              0
    - from return of capital (Note 4)                            0               0              0
    - from cash flow from prior period                      (5,645)              0              0
                                                      ------------    ------------   ------------
Cash generated (deficiency) after cash
  distributions                                             (5,645)      1,721,681         18,734
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               0        (55,000)
    Investment in direct financing
      leases                                                     0               0              0
    Loan to tenant of joint venture,
      net of repayments                                      7,008           7,741          4,171
    Investment in joint ventures                                 0      (1,645,024)             0
    Payment of lease costs                                       0               0        (24,052)
    Reimbursement of syndication and
      acquisition costs paid on behalf
      of CNL Income Fund XII, Ltd. by
      related parties                                            0               0              0
    Increase in other assets                                     0               0              0
    Other                                                        0               0              0
                                                      ------------    ------------   ------------
Cash generated (deficiency) after cash
  distributions and special items                            1,363          84,398        (56,147)
                                                      ============    ============   ============
TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                             72              72             36
                                                      ============    ============   ============
  - from recapture                                               0               0              0
                                                      ============    ============   ============
Capital gain (loss)                                              0              (1)             0
                                                      ============    ============   ============
</TABLE>

                                      C-12

<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) (Note 7)                                        N/A             100%            100%            100%
</TABLE>


                                      C-13

<PAGE>


TABLE III - CNL INCOME FUND XII, LTD. (continued)



<TABLE>
<CAPTION>


                                                                                     6 months
                                                        1995            1996           1997
                                                    ------------    ------------   -----------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                    85              86             43
  - from capital gain                                          0               0              0
  - from investment income from
      prior period                                             0               0              0
  - from return of capital (Note 3)                            0               0              0
                                                    ------------    ------------   ------------
Total distributions on GAAP basis
  (Note 6)                                                    85              86             43
                                                    ============    ============   ============
    Source (on cash basis)
    - from sales                                               0               0              0
    - from refinancing                                         0               0              0
    - from operations                                         85              86             43
    - from return of capital (Note 4)                          0               0              0
    - from cash flow from prior period                         0               0              0
                                                    ------------    ------------   ------------
Total distributions on cash basis
  (Note 6)                                                    85              86             43
                                                    ============    ============   ============
Total cash distributions as a
  percentage of original $1,000
  investment (Notes 8 and 9)                                8.60%           8.50%          8.50%
Total cumulative cash distributions
  per $1,000 investment from inception                       227             313            356
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 7)                                       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, 1995 and 1996, are reflected in the 1994, 1995, 1996 and
         1997 columns, respectively, for distributions on a cash basis due to
         the payment of such distributions in January 1994, 1995, 1996 and 1997,
         respectively.  As a result of 1994, 1995, 1996 and 1997 distributions
         being presented on a cash basis, distributions declared and unpaid as
         of December 31, 1994, 1995 and 1996, and June 30, 1997 are not included
         in the 1994, 1995, 1996 and 1997 totals, respectively.


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 $1,645,024 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
         8.60%.

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-14

<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
  (Notes 4 and 5)                                               0               0               0         (29,560)
Provision for loss on land and net
  investment in direct financing leases
  (Note 8)                                                      0               0               0               0
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 (Notes 4 and 5)                       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 6)
    - 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)
    Decrease (increase) in restricted cash                      0               0               0               0
    Loan to tenant                                              0               0               0               0
    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) (Notes 4 and 5)                             0               0               0               0
                                                     ============    ============    ============    ============
</TABLE>


                                      C-15

<PAGE>


                                    TABLE III
                      Operating Results of Prior Programs
                           CNL INCOME FUND XIII, LTD.
                                  (continued)


                                                                6 months
                                                  1996            1997
                                              ------------    -------------

Gross revenue                                 $  3,685,280    $  1,796,451
Equity in earnings of joint ventures                60,654          70,503
Profit (Loss) from sale of properties
  (Notes 4 and 5)                                   82,855               0
Provision for loss on land and net
  investment in direct financing leases
  (Note 8)                                               0         (41,202)
Interest income                                     49,820          18,246
Less: Operating expenses                          (253,360)       (128,593)
      Interest expense                                   0               0
      Depreciation and amortization               (393,434)       (197,265)
                                               -----------     -----------
Net income - GAAP basis                          3,231,815       1,518,140
                                               ===========     ===========
Taxable income
  - from operations                              2,972,159       1,387,838
                                               ===========     ===========
  - from gain (loss) on sale                             0               0
                                               ===========     ===========
Cash generated from operations
  (Notes 2 and 3)                                3,367,581       1,659,408
Cash generated from sales (Notes 4 and 5)          550,000               0
Cash generated from refinancing                          0               0
                                              ------------    ------------
Cash generated from operations, sales
  and refinancing                                3,917,581       1,659,408
Less: Cash distributions to investors
  (Note 6)
    - from operating cash flow                  (3,367,581)     (1,659,408)
    - from sale of properties                            0               0
    - from cash flow from prior period             (32,427)        (40,596)
                                              ------------    ------------
Cash generated (deficiency) after                  517,573         (40,596)
  cash distributions
Special items (not including sales
  and refinancing):
    Limited partners' capital
      contributions                                      0               0
    General partners' capital
      contributions                                      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        (550,000)
    Decrease (increase) in restricted cash        (550,000)        550,000
    Loan to tenant                                       0        (190,997)
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XIII, Ltd. by related parties                      0               0
    Increase in other assets                             0               0
    Other                                                0               0
                                              ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                  (32,427)       (231,593)
                                              ============    ============
TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                     74              34
                                              ============    ============
  - from recapture                                       0               0
                                              ============    ============
Capital gain (loss) (Notes 4 and 5)                      0               0
                                              ============    ============

                                      C-16

<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 6)                      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 6)                      0              18              70              84
                                                     ============    ============    ============    ============
Total cash distributions as a percentage
  of original $1,000 investment (Note 7)                     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) (Notes 4 and 5)                                 N/A             100%            100%            100%

</TABLE>

                                      C-17

<PAGE>


TABLE III - CNL INCOME FUND XIII, LTD. (continued)




<TABLE>
<CAPTION>

                                                                       6 months
                                                         1996            1997
                                                     ------------    -----------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                     78              38
  - from capital gain                                           2               0
  - from investment income from prior
      period                                                    5               5
                                                     ------------    ------------
Total distributions on GAAP basis (Note 6)                     85              43
                                                     ============    ============
  Source (on cash basis)
  - from sales                                                  0               0
  - from refinancing                                            0               0
  - from operations                                            84              42
  - from cash flow from prior period                            1               1
                                                     ------------    ------------
Total distributions on cash basis (Note 6)                     85              43
                                                     ============    ============
Total cash distributions as a percentage
  of original $1,000 investment (Note 7)                     8.50%           8.50%
Total cumulative cash distributions per
  $1,000 investment from inception                            257             300
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) (Notes 4 and 5)                                 99%            100%

</TABLE>



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:  In November 1996, CNL Income Fund XIII, Ltd. sold one of its properties
         and received net sales proceeds of $550,000, resulting in a gain of
         $82,855 for financial reporting purposes. In January 1997, the
         partnership reinvested the net sales proceeds in an additional property
         as tenants-in-common with an affiliate of the general partners.

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, 1995 and 1996, are reflected in the 1994, 1995, 1996 and
         1997 columns, respectively, for distributions on a cash basis due to
         the payment of such distributions in January 1994, 1995, 1996 and 1997,
         respectively.  As a result of 1994, 1995, 1996 and 1997 distributions
         being presented on a cash basis, distributions declared and unpaid as
         of December 31, 1994, 1995 and 1996, and June 30, 1997, are not
         included in the 1994, 1995, 1996 and 1997 totals, respectively.

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 6 above)

Note 8:  During the six months ended June 30, 1997, the partnership recorded an
         allowance for loss on land and net investment in the direct financing
         lease of $41,202, for financial reporting purposes, relating to one of
         its properties. The loss represents the difference between the
         property's land carrying value and the carrying value of the net
         investment in the direct financing lease, as compared to the estimated
         net realizable value, based on the anticipated sales price of this
         property from a third party.

Note 9:  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 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-19

<PAGE>


                                    TABLE III
                      Operating Results of Prior Programs
                           CNL INCOME FUND XIV, LTD.
                                  (continued)

<TABLE>
<CAPTION>


                                                                     6 months
                                                       1996            1997
                                                   ------------    ------------
<S> <C>
Gross revenue                                      $  3,999,813    $  1,964,870
Equity in earnings of joint ventures                    459,137         152,823
Profit (Loss) from sale of properties
  (Note 4)                                                    0               0
Interest income                                          44,089          23,015
Less: Operating expenses                               (246,621)       (148,962)
      Interest expense                                        0               0
      Depreciation and amortization                    (340,089)       (170,055)
                                                   ------------     -----------
Net income - GAAP basis                               3,916,329       1,821,691
                                                   ============     ===========
Taxable income
  - from operations                                   3,236,329       1,594,605
                                                   ============     ===========
  - from gain on sale                                         0          47,256
                                                   ============     ===========
Cash generated from operations
  (Notes 2 and 3)                                     3,706,296       1,807,883
Cash generated from sales (Note 4)                            0               0
Cash generated from refinancing                               0               0
                                                   ------------     -----------
Cash generated from operations, sales
  and refinancing                                     3,706,296       1,807,883
Less: Cash distributions to investors
  (Note 5)
    - from operating cash flow                       (3,706,296)     (1,807,883)
    - from sale of properties                                 0               0
    - from cash flow from prior period                   (6,226)        (48,377)
                                                   ------------     -----------
Cash generated (deficiency) after cash
  distributions                                          (6,226)        (48,377)
Special items (not including sales and
  refinancing):
    Limited partners' capital
      contributions                                           0               0

    General partners' capital
      contributions                                           0               0
    Syndication costs                                         0               0
    Acquisition of land and buildings                         0               0
    Investment in direct financing leases                     0               0
    Investment in joint ventures                         (7,500)              0
    Return of capital from joint venture                      0          51,950
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XIV, Ltd. by related parties                            0               0
    Increase in other assets                                  0               0
    Other                                                     0               0
                                                   ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                       (13,726)          3,573
                                                   ============    ============
TAX AND DISTRIBUTION DATA PER
  $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                          71              35
                                                   ============    ============
  - from recapture                                            0               0
                                                   ============    ============
Capital gain (loss) (Note 4)                                  0               1
                                                   ============    ============
</TABLE>


                                      C-20

<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
  - from investment income from prior
      period                                                    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>

                                      C-21

<PAGE>



TABLE III - CNL INCOME FUND XIV, LTD. (continued)


<TABLE>
<CAPTION>



                                                                     6 months
                                                       1996            1997
                                                   ------------    ------------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                   83              40
  - from capital gain                                         0               0
  - from return of capital                                    0               0
  - from investment income from prior
      period                                                  0               1
                                                   ------------    ------------
Total distributions on GAAP basis (Note 5)                   83              41
                                                   ============    ============
  Source (on cash basis)
  - from sales                                                0               0
  - from refinancing                                          0               0
  - from operations                                          83              40
  - from cash flow from prior period                          0               1
                                                   ------------    ------------
Total distributions on cash basis (Note 5)                   83              41
                                                   ============    ============
Total cash distributions as a percentage
  of original $1,000 investment (Note 6)                   8.25%           8.25%
Total cumulative cash distributions
  per $1,000 investment from inception                      214             255
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 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, 1995 and 1996, are reflected in the 1994, 1995, 1996 and
         1997 columns, respectively, for distributions on a cash basis due to
         the payment of such distributions in January 1994, 1995, 1996 and 1997,
         respectively.  As a result of 1994, 1995, 1996 and 1997 distributions
         being presented on a cash basis, distributions declared and unpaid as
         of December 31, 1994, 1995 and 1996, and June 30, 1997 are not included
         in the 1994, 1995, 1996 and 1997 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-22

<PAGE>


                                    TABLE III
                      Operating Results of Prior Programs
                            CNL INCOME FUND XV, LTD.
<TABLE>
<CAPTION>



                                                         1993                                                         6 months
                                                       (Note 1)          1994            1995            1996           1997
                                                     ------------    ------------    ------------    ------------    -----------
<S> <C>
Gross revenue                                        $          0    $  1,143,586    $  3,546,320    $  3,632,699   $  1,799,379
Equity in earnings of joint ventures                            0           8,372         280,606         392,862        117,311
Profit (Loss) from sale of properties
  (Note 4)                                                      0               0         (71,023)              0              0
Interest income                                                 0         167,734          88,059          43,049         24,263
Less: Operating expenses                                        0         (62,926)       (228,319)       (235,319)      (123,377)
      Interest expense                                          0               0               0               0              0
      Depreciation and amortization                             0         (70,848)       (243,175)       (248,232)      (124,149)
                                                     ------------    ------------    ------------    ------------   ------------
Net income - GAAP basis                                         0       1,185,918       3,372,468       3,585,059      1,693,427
                                                     ============    ============    ============    ============   ============
Taxable income
  - from operations                                             0       1,026,715       2,861,912       2,954,318      1,430,120
                                                     ============    ============    ============    ============   ============
  - from gain on sale                                           0               0               0               0         47,256
                                                     ============    ============    ============    ============   ============
Cash generated from operations
  (Notes 2 and 3)                                               0       1,116,834       3,239,370       3,434,682      1,673,623
Cash generated from sales (Note 4)                              0               0         811,706               0              0
Cash generated from refinancing                                 0               0               0               0              0
                                                     ------------    ------------    ------------    ------------   ------------
Cash generated from operations, sales
  and refinancing                                               0       1,116,834       4,051,076       3,434,682      1,673,623
Less: Cash distributions to investors
  (Note 5)
    - from operating cash flow                                  0        (635,944)     (2,650,003)     (3,200,000)    (1,673,623)
    - from sale of properties                                   0               0               0               0              0
    - from cash flow from prior period                                                                                    (6,377)
                                                     ------------    ------------    ------------    ------------   ------------
Cash generated (deficiency) after cash
  distributions                                                 0         480,890       1,401,073         234,682         (6,377)
Special items (not including sales and
  refinancing):
    Limited partners' capital contra-
      bunions                                                   0      40,000,000               0               0              0
    General partners' capital contra-
      bunions                                               1,000               0               0               0              0
    Syndication costs                                           0      (3,892,003)              0               0              0
    Acquisition of land and buildings                           0     (22,152,379)     (1,625,601)              0              0
    Investment in direct financing
      leases                                                    0      (6,792,806)     (2,412,973)              0              0
    Investment in joint venture                                 0      (1,564,762)       (720,552)       (129,939)             0
    Return of capital from joint venture                        0               0               0               0         51,950
    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              0
    Increase in other assets                                    0        (187,757)              0               0              0
    Other                                                     (38)         (6,118)         25,150               0              0
                                                     ------------    ------------    ------------    ------------    -----------
Cash generated (deficiency) after cash
  distributions and special items                             962       4,786,868      (3,356,410)        104,743         45,573
                                                     ============    ============    ============    ============    ===========
TAX AND DISTRIBUTION DATA PER $1,000
  INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                             0              33              71              73             35
                                                     ============    ============    ============    ============    ===========
  - from recapture                                              0               0               0               0              0
                                                     ============    ============    ============    ============    ===========
Capital gain (loss) (Note 4)                                    0               0               0               0              1
                                                     ============    ============    ============    ============    ===========
</TABLE>

                                      C-23

                                      C-24

<PAGE>



TABLE III - CNL INCOME FUND XV, LTD. (continued)



<TABLE>
<CAPTION>


                                                         1993                                                        6 months
                                                       (Note 1)          1994            1995            1996          1997
                                                     ------------  --------------    ------------    -------------   -------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0              21              66              80         42
  - from capital gain                                           0               0               0               0          0
                                                     ------------    ------------    ------------    ------------    -------
Total distributions on GAAP basis (Note 5)                      0              21              66              80         42
                                                     ============    ============    ============    ============    =======
  Source (on cash basis)
  - from sales                                                  0               0               0               0          0
  - from refinancing                                            0               0               0               0          0
  - from operations                                             0              21              66              80         42
                                                     ------------    ------------    ------------    ------------    -------
Total distributions on cash basis (Note 5)                      0              21              66              80         42
                                                     ============    ============    ============    ============    =======
Total cash distributions as a percentage
  of original $1,000 investment (Notes 6
  and 7).                                                       0            5.00%           7.25%           8.20%      8.00%
Total cumulative cash distributions per
  $1,000 investment from inception                              0              21              87             167        209
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%       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, 1995
         and 1996 are reflected in the 1995, 1996 and 1997 columns,
         respectively, due to the payment of such distributions in January 1995,
         1996 and 1997, respectively. As a result of distributions being
         presented on a cash basis, distributions declared and unpaid as of
         December 31, 1994, 1995 and 1996, and June 30, 1997 are not included in
         the 1994, 1995, 1996 and 1997 totals, respectively.

Note 6:  On December 31, 1996, CNL Income Fund XV, Ltd. declared a special
         distribution of cumulative excess operating reserves equal to .20% of
         the total invested capital. Accordingly, the total yield for 1996 was
         8.20%

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-25

                                      C-26

<PAGE>


<TABLE>
<CAPTION>

                                    TABLE III
                      Operating Results of Prior Programs
                           CNL INCOME FUND XVI, LTD.



                                                         1993                                                        6 months
                                                       (Note 1)          1994            1995            1996          1997
                                                     ------------    ------------    ------------    -----------   -----------
<S> <C>
Gross revenue                                        $          0    $    186,257    $  2,702,504    $  4,343,390  $  2,145,424
Equity in earnings from joint venture                           0               0               0          19,668        36,620
Profit from sale of properties (Notes 4
  and 5)                                                        0               0               0         124,305        41,148
Interest income                                                 0          21,478         321,137          75,160        34,155
Less: Operating expenses                                        0         (10,700)       (274,595)       (261,878)     (134,647)
      Interest expense                                          0               0               0               0             0
      Depreciation and amortization                             0          (9,458)       (318,205)       (552,447)     (282,050)
                                                     ------------    ------------    ------------    ------------  ------------
Net income - GAAP basis                                         0         187,577       2,430,841       3,748,198     1,840,650
                                                     ============    ============    ============    ============  ============
Taxable income
  - from operations                                             0         189,864       2,139,382       3,239,830     1,598,010
                                                     ============    ============    ============    ============  ============
  - from gain on sale (Notes 4 and 5)                           0               0               0               0        41,148
                                                     ============    ============    ============    ============  ============
Cash generated from operations
  (Notes 2 and 3)                                               0         205,148       2,481,395       3,753,726     1,888,155
Cash generated from sales (Notes 4 and 5)                       0               0               0         775,000       610,384
Cash generated from refinancing                                 0               0               0               0             0
                                                     ------------    ------------    ------------    ------------  ------------
Cash generated from operations, sales
  and refinancing                                               0         205,148       2,481,395       4,528,726     2,498,539
Less: Cash distributions to investors
  (Note 4)
    - from operating cash flow                                  0          (2,845)     (1,798,921)     (3,431,251)   (1,800,000)
    - from sale of properties                                   0               0               0               0             0
                                                     ------------    ------------    ------------    ------------  ------------
Cash generated (deficiency) after cash
  distributions                                                 0         202,303         682,474       1,097,475       698,539
Special items (not including sales and
  refinancing):
    Limited partners' capital contri-
      butions                                                   0      20,174,172      24,825,828               0             0
    General partners' capital contri-
      butions                                               1,000               0               0               0             0
    Syndication costs                                           0      (1,929,465)     (2,452,743)              0             0
    Acquisition of land and buildings                           0     (13,170,132)    (16,012,458)     (2,355,627)            0
    Investment in direct financing
      leases                                                    0        (975,853)     (5,595,236)       (405,937)      (29,257)
    Investment in joint venture                                 0               0               0        (775,000)            0
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XVI, Ltd. by related parties                              0        (854,154)       (405,569)         (2,494)            0
    Collection of overpayment of acqui-
      sition and syndication costs paid
      by related parties on behalf of the
      partnership                                               0               0               0               0             0
    Increase in other assets                                    0        (443,625)        (58,720)              0             0
    Other                                                     (36)        (20,714)         20,714               0             0
                                                     ------------    ------------    ------------    ------------  ------------
Cash generated (deficiency) after cash
  distributions and special items                             964       2,982,532       1,004,290      (2,441,583)      669,282
                                                     ============    ============    ============    ============  ============
TAX AND DISTRIBUTION DATA PER $1,000
  INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                             0              17              53              71            35
                                                     ============    ============    ============    ============  ============
  - from recapture                                              0               0               0               0             0
                                                     ============    ============    ============    ============  ============
Capital gain (loss) (Notes 4 and 5)                             0               0               0               0             1
                                                     ============    ============    ============    ============  ============
</TABLE>

                                      C-27

                                      C-28

<PAGE>



TABLE III - CNL INCOME FUND XVI, LTD. (continued)



<TABLE>
<CAPTION>


                                                         1993                                                      6 months
                                                       (Note 1)          1994            1995            1996        1997
                                                     ------------    ------------    ------------    ------------  --------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      0               1              45              76        39
  - from capital gain                                           0               0               0               0         1
  - from investment income from
      prior period                                              0               0               0               0         0
                                                     ------------    ------------    ------------    ------------  --------
Total distributions on GAAP basis (Note 6)                      0               1              45              76        40
                                                     ============    ============    ============    ============  ========
  Source (on cash basis)
  - from sales                                                  0               0               0               0         0
  - from refinancing                                            0               0               0               0         0
  - from operations                                             0               1              45              76        40
                                                     ------------    ------------    ------------    ------------  --------
Total distributions on cash basis (Note 6)                      0               1              45              76        40
                                                     ============    ============    ============    ============  ========
Total cash distributions as a percentage
  of original $1,000 investment (Note 7)                     0.00%           4.50%           6.00%           7.88%     8.00%
Total cumulative cash distributions per
  $1,000 investment from inception                              0               1              46             122       162
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) (Notes 4 and 5)                                 N/A             100%            100%            100%       99%
</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:  In April 1996, CNL Income Fund XVI, Ltd. sold one of its properties and
         received net sales proceeds of $775,000, resulting in a gain of
         $124,305 for financial reporting purposes. In October 1996, the
         partnership reinvested the net sales proceeds in an additional property
         as tenants-in-common with an affiliate of the general partners.

Note 5:  In March 1997, CNL Income Fund XVI, Ltd. sold one of its properties and
         received net sales proceeds of $610,384, resulting in a gain of $41,148
         for financial reporting purposes. The partnership intends to reinvest
         the net sales proceeds in a replacement property.

Note 6:  Distributions declared for the quarters ended December 31, 1994, 1995
         and 1996 are reflected in the 1995, 1996 and 1997 columns,
         respectively, due to the payment of such distributions in January 1995,
         1996 and 1997, respectively. As a result of distributions being
         presented on a cash basis, distributions declared and unpaid as of
         December 31, 1994, 1995 and 1996, and June 30, 1997 are not included in
         the 1994, 1995, 1996 and 1997 totals, respectively.

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 6 above)

Note 8:  Certain data for columns representing less than 12 months have been
         annualized.


                                      C-29

                                      C-30

<PAGE>



                                    TABLE III
                      Operating Results of Prior Programs
                           CNL INCOME FUND XVII, LTD.
<TABLE>
<CAPTION>


                                                         1995                          6 months
                                                       (Note 1)          1996            1997
                                                     ------------    ------------    ------------
<S> <C>
Gross revenue                                        $          0    $  1,195,263    $  1,237,898
Equity in earnings of unconsolidated
  joint ventures                                                0           4,834          45,358
Interest income                                            12,153         244,406          48,537
Less: Operating expenses                                   (3,493)       (169,536)       (103,397)
      Interest expense                                          0               0               0
      Depreciation and amortization                          (309)       (179,208)       (188,038)
      Minority interest in income of
        consolidated joint venture                                              0         (10,432)
                                                     ------------    ------------    ------------
Net income - GAAP basis                                     8,351       1,095,759       1,029,926
                                                     ============    ============    ============
Taxable income
  - from operations                                        12,153       1,114,964       1,138,900
                                                     ============    ============    ============
  - from gain on sale                                           0               0               0
                                                     ============    ============    ============
Cash generated from operations
  (Notes 2 and 3)                                           9,012       1,232,948       1,179,142
Cash generated from sales                                       0               0               0
Cash generated from refinancing                                 0               0               0
                                                     ------------    ------------    ------------
Cash generated from operations, sales
  and refinancing                                           9,012       1,232,948       1,179,142
Less: Cash distributions to investors
  (Note 4)
    - from operating cash flow                             (1,199)       (703,681)     (1,015,084)
    - from sale of properties                                   0               0               0
                                                     ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions                                             7,813         529,267         164,058
Special items (not including sales and
  refinancing):
    Limited partners' capital contri-
      butions                                           5,696,921      24,303,079               0
    General partners' capital contri-
      butions                                               1,000               0               0
    Contributions from minority interest                        0         140,676         278,170
    Syndication costs                                    (604,348)     (2,407,317)              0
    Acquisition of land and buildings                    (332,928)    (19,735,346)     (1,978,419)
    Investment in direct financing
      leases                                                    0      (1,784,925)     (1,009,775)
    Investment in joint ventures                                0        (201,501)       (934,196)
    Increase in restricted cash                                 0               0               0
    Reimbursement of organization,
      syndication and acquisition costs
      paid on behalf of CNL Income Fund
      XVII, Ltd. by related parties                      (347,907)       (326,483)        (26,068)
    Increase in other assets                             (221,282)              0               0
    Distributions to holder of minority
      interest                                                  0               0         (16,943)
    Other                                                    (410)            410               0
                                                     ------------    ------------    ------------
Cash generated (deficiency) after cash
  distributions and special items                       4,198,859         517,860      (3,523,173)
                                                     ============    ============    ============
TAX AND DISTRIBUTION DATA PER $1,000
  INVESTED
Federal income tax results:
Ordinary income (loss)
  - from operations                                            36              37              38
                                                     ============    ============    ============
  - from recapture                                              0               0               0
                                                     ============    ============    ============
Capital gain (loss)                                             0               0               0
                                                     ============    ============    ============
</TABLE>

                                      C-31

<PAGE>



TABLE III - CNL INCOME FUND XVII, LTD. (continued)



<TABLE>
<CAPTION>


                                                         1995                          6 months
                                                       (Note 1)          1996            1997
                                                     ------------    ------------    -----------
<S> <C>
Cash distributions to investors
  Source (on GAAP basis)
  - from investment income                                      4              23              34
  - from capital gain                                           0               0               0
  - from investment income from
      prior period                                              0               0               0
                                                     ------------    ------------    ------------
Total distributions on GAAP basis (Note 4)                      0              23              34
                                                     ============    ============    ============
  Source (on cash basis)
  - from sales                                                  0               0               0
  - from refinancing                                            0               0               0
  - from operations                                             4              23              34
                                                     ------------    ------------    ------------
Total distributions on cash basis (Note 4)                      4              23              34
                                                     ============    ============    ============
Total cash distributions as a percentage
  of original $1,000 investment (Note 5)                     5.00%           5.50%           7.25%
Total cumulative cash distributions per
  $1,000 investment from inception                              4              27              61
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              98%            100%


</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. ("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 October 11,
         1996, 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 XVII, Ltd.

Note 4:  Distributions declared for the quarters ended December 31, 1995 and
         1996 are reflected in the 1996 and 1997 columns, respectively, due to
         the payment of such distributions in January 1996 and 1997,
         respectively. As a result of distributions being presented on a cash
         basis, distributions declared and unpaid as of December 31, 1996 and
         June 30, 1997 are not included in the 1996 and 1997 totals,
         respectively.

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 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
                                   Date     Date of  closing    at time  back by   application
       Property                  Acquired    Sale     costs     of sale  program     of GAAP     Total
==========================================================================================================
<S> <C>
CNL Income Fund, Ltd.:
  Burger King -
    San Dimas, CA                02/05/87  06/12/92 $1,169,021         0         0           0 $1,169,021
  Wendy's -
    Fairfield, CA                07/01/87  10/03/94  1,018,490         0         0           0  1,018,490

CNL Income Fund II, Ltd.:
  Golden Corral -
    Salisbury, NC                05/29/87  07/21/93    746,800         0         0           0    746,800
  Pizza Hut -
    Graham, TX                   08/24/87  07/28/94    261,628         0         0           0    261,628
  Golden Corral -
    Medina, OH                   11/18/87  11/30/94    626,582         0         0           0    626,582
  Denny's -
    Show Low, AZ (8)             05/22/87  01/31/97    620,800         0         0           0    620,800
  KFC -
    Eagan, MN                    06/01/87  06/02/97    623,882         0    42,000           0    665,882

CNL Income Fund III, Ltd.:
  Wendy's -
    Chicago, IL                  06/02/88  01/10/97    496,418         0         0           0    496,418
  Perkins -
    Bradenton, FL                06/30/88  03/14/97  1,310,001         0         0           0  1,310,001
  Pizza Hut -
    Kissimmee, FL                02/23/88  04/08/97    673,159         0         0           0    673,159
  Burger King -
    Roswell, GA                  06/08/88  06/20/97    257,981         0   685,000           0    942,981

CNL Income Fund IV, Ltd.:
  Taco Bell -
    York, PA                     03/22/89  04/27/94    712,000         0         0           0    712,000
  Burger King -
    Hastings, MI                 08/12/88  12/15/95    518,650         0         0           0    518,650
  Wendy's -
    Tampa, FL                    12/30/88  09/20/96  1,049,550         0         0           0  1,049,550

CNL Income Fund V, Ltd.:
  Perkins -
    Myrtle Beach, SC (2)         02/28/90  08/25/95          0         0 1,040,000           0  1,040,000
  Ponderosa -
    St. Cloud, FL (6)            06/01/89  10/24/96     73,713         0 1,057,299           0  1,131,012
  Franklin National Bank -
    Franklin, TN                 06/26/89  01/07/97    960,741         0         0           0    960,741

</TABLE>


                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES
                                  (continued)

<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                 financing soft costs (1)   Total   expenditures
=====================================================================================
<S> <C>
CNL Income Fund, Ltd.:
  Burger King -
    San Dimas, CA                       0      $955,000   $955,000      $214,021
  Wendy's -
    Fairfield, CA                       0       861,500    861,500       156,990

CNL Income Fund II, Ltd.:
  Golden Corral -
    Salisbury, NC                       0       642,800    642,800       104,000
  Pizza Hut -
    Graham, TX                          0       205,500    205,500        56,128
  Golden Corral -
    Medina, OH                          0       743,000    743,000      (116,418)
  Denny's -
    Show Low, AZ (8)                    0       484,185    484,185       136,615
  KFC -
    Eagan, MN                           0       601,100    601,100        64,782

CNL Income Fund III, Ltd.:
  Wendy's -
    Chicago, IL                         0       591,362    591,362       (94,944)
  Perkins -
    Bradenton, FL                       0     1,080,500  1,080,500       229,501
  Pizza Hut -
    Kissimmee, FL                       0       474,755    474,755       198,404
  Burger King -
    Roswell, GA                         0       775,226    775,226       167,755

CNL Income Fund IV, Ltd.:
  Taco Bell -
    York, PA                            0       616,501    616,501        95,499
  Burger King -
    Hastings, MI                        0       419,936    419,936        98,714
  Wendy's -
    Tampa, FL                           0       828,350    828,350       221,200

CNL Income Fund V, Ltd.:
  Perkins -
    Myrtle Beach, SC (2)                0       986,418    986,418        53,582
  Ponderosa -
    St. Cloud, FL (6)                   0       996,769    996,769       134,243
  Franklin National Bank -
    Franklin, TN                        0     1,138,164  1,138,164      (177,423)

</TABLE>

                                      C-33

<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
                                   Date     Date of  closing    at time  back by   application
       Property                  Acquired    Sale     costs     of sale  program     of GAAP     Total
===========================================================================================================
<S> <C>
  Shoney's -
    Smyrna, TN                   03/22/89  05/13/97    636,788         0         0           0    636,788

CNL Income Fund VI, Ltd.:
  Hardee's -
    Batesville, AR               11/02/89  05/24/94    791,211         0         0           0    791,211
  Hardee's -
    Heber Springs, AR            02/13/90  05/24/94    638,270         0         0           0    638,270
  Hardee's -
    Little Canada, MN            11/28/89  06/29/95    899,503         0         0           0    899,503
  Jack in the Box -
    Dallas, TX                   06/28/94  12/09/96    982,980         0         0           0    982,980
  Denny's -
    Show Low, AZ (8)             05/22/87  01/31/97    349,200         0         0           0    349,200

CNL Income Fund VII, Ltd.:
  Taco Bell -
    Kearns, UT                   06/14/90  05/19/92    700,000         0         0           0    700,000
  Hardee's -
    St. Paul, MN                 08/09/90  05/24/94    869,036         0         0           0    869,036
  Perkins -
    Florence, SC (3)             08/28/90  08/25/95          0         0 1,160,000           0  1,160,000
  Church's Fried Chicken -
    Jacksonville, FL (4)         04/30/90  12/01/95          0         0   240,000           0    240,000
  Shoney's -
    Colorado Springs, CO         07/03/90  07/24/96  1,044,909         0         0           0  1,044,909
  Hardee's -
    Hartland, MI                 07/10/90  10/23/96    617,035         0         0           0    617,035
  Hardee's -
    Columbus, IN                 09/04/90  05/30/97    223,590         0         0           0    223,590

CNL Income Fund VIII, Ltd.:
  Denny's -
    Ocoee, FL                    03/16/91  07/31/95  1,184,865         0         0           0  1,184,865
  Church's Fried Chicken -
    Jacksonville, FL (4)         09/28/90  12/01/95          0         0   240,000           0    240,000
  Church's Fried Chicken -
    Jacksonville, FL (5)         09/28/90  12/01/95          0         0   220,000           0    220,000
  Ponderosa -
    Orlando, FL (6)              12/17/90  10/24/96          0         0 1,353,775           0  1,353,775

</TABLE>


                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES
                                  (continued)

<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                  financing soft costs (1)   Total   expenditures
===================================================================================
<S> <C>
  Shoney's -
    Smyrna, TN                           0       554,200    554,200        82,588

CNL Income Fund VI, Ltd.:
  Hardee's -
    Batesville, AR                       0       605,500    605,500       185,711
  Hardee's -
    Heber Springs, AR                    0       532,893    532,893       105,377
  Hardee's -
    Little Canada, MN                    0       821,692    821,692        77,811
  Jack in the Box -
    Dallas, TX                           0       964,437    964,437        18,543
  Denny's -
    Show Low, AZ (8)                     0       272,354    272,354        76,846

CNL Income Fund VII, Ltd.:
  Taco Bell -
    Kearns, UT                           0       560,202    560,202       139,798
  Hardee's -
    St. Paul, MN                         0       742,333    742,333       126,703
  Perkins -
    Florence, SC (3)                     0     1,084,905  1,084,905        75,095
  Church's Fried Chicken -
    Jacksonville, FL (4)                 0       233,728    233,728         6,272
  Shoney's -
    Colorado Springs, CO                 0       893,739    893,739       151,170
  Hardee's -
    Hartland, MI                         0       841,642    841,642      (224,607)
  Hardee's -
    Columbus, IN                         0       219,676    219,676         3,914

CNL Income Fund VIII, Ltd.:
  Denny's -
    Ocoee, FL                            0       949,199    949,199       235,666
  Church's Fried Chicken -
    Jacksonville, FL (4)                 0       238,153    238,153         1,847
  Church's Fried Chicken -
    Jacksonville, FL (5)                 0       215,845    215,845         4,155
  Ponderosa -
    Orlando, FL (6)                      0     1,179,210  1,179,210       174,565

</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
                                   Date     Date of  closing    at time  back by   application
       Property                  Acquired    Sale     costs     of sale  program     of GAAP     Total
===========================================================================================================
<S> <C>
CNL Income Fund IX, Ltd.:
  Burger King -
    Woodmere, OH                 05/31/91  12/12/96    918,445         0        0            0    918,445
  Burger King -
    Alpharetta, GA               09/20/91  06/30/97  1,053,571         0        0            0  1,053,571

CNL Income Fund X, Ltd.:
  Shoney's -
    Denver, CO                   03/04/92  08/11/95  1,050,186         0        0            0  1,050,186

CNL Income Fund XI, Ltd.:
  Burger King -
    Philadelphia, PA             09/29/92  11/07/96  1,044,750         0        0            0  1,044,750

CNL Income Fund XII, Ltd.:
  Golden Corral -
    Houston, TX                  12/28/92  04/10/96  1,640,000         0        0            0  1,640,000

CNL Income Fund XIII, Ltd.:
  Checkers -
    Houston, TX                  03/31/94  04/24/95    286,411         0        0            0    286,411
  Checkers -
    Richmond, VA                 03/31/94  11/21/96    550,000         0        0            0    550,000

CNL Income Fund XIV, Ltd.:
  Checkers -
    Knoxville, TN                03/31/94  03/01/95    339,031         0        0            0    339,031
  Checkers -
    Dallas, TX                   03/31/94  03/01/95    356,981         0        0            0    356,981
  TGI Friday's -
    Woodridge, NJ (7)            01/01/95  09/27/96  1,753,533         0        0            0  1,753,533
  Wendy's -
    Woodridge, NJ (7)            11/28/94  09/27/96    747,058         0        0            0    747,058

CNL Income Fund XV, Ltd.:
  Checkers -
    Knoxville, TN                05/27/94  03/01/95    263,221         0        0            0    263,221
  Checkers -
    Leavenworth, KS              06/22/94  03/01/95    259,600         0        0            0    259,600
  Checkers -
    Knoxville, TN                07/08/94  03/01/95    288,885         0        0            0    288,885
  TGI Friday's -
    Woodridge, NJ (7)            01/01/95  09/27/96  1,753,533         0        0            0  1,753,533

</TABLE>


                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES
                                  (continued)

<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                 financing soft costs (1)   Total   expenditures
=====================================================================================
<S> <C>
CNL Income Fund IX, Ltd.:
  Burger King -
    Woodmere, OH                        0       918,445    918,445             0
  Burger King -
    Alpharetta, GA                      0       713,866    713,866       339,705

CNL Income Fund X, Ltd.:
  Shoney's -
    Denver, CO                          0       987,679    987,679        62,507

CNL Income Fund XI, Ltd.:
  Burger King -
    Philadelphia, PA                    0       818,850    818,850       225,900

CNL Income Fund XII, Ltd.:
  Golden Corral -
    Houston, TX                         0     1,636,643  1,636,643         3,357

CNL Income Fund XIII, Ltd.:
  Checkers -
    Houston, TX                         0       286,411    286,411             0
  Checkers -
    Richmond, VA                        0       413,288    413,288       136,712

CNL Income Fund XIV, Ltd.:
  Checkers -
    Knoxville, TN                       0       339,031    339,031             0
  Checkers -
    Dallas, TX                          0       356,981    356,981             0
  TGI Friday's -
    Woodridge, NJ (7)                   0     1,510,245  1,510,245       243,288
  Wendy's -
    Woodridge, NJ (7)                   0       672,746    672,746        74,312

CNL Income Fund XV, Ltd.:
  Checkers -
    Knoxville, TN                       0       263,221    263,221             0
  Checkers -
    Leavenworth, KS                     0       259,600    259,600             0
  Checkers -
    Knoxville, TN                       0       288,885    288,885             0
  TGI Friday's -
    Woodridge, NJ (7)                   0     1,510,245  1,510,245       243,288

</TABLE>



                                      C-35

<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     Total
==========================================================================================================
<S> <C>
  Wendy's -
    Woodridge, NJ (7)            11/28/94  09/27/96    747,058         0        0            0    747,058

CNL Income Fund XVI, Ltd.:
  Long John Silver's -
    Appleton, WI                 06/24/95  04/24/96    775,000         0        0            0    775,000
  Checker's -
    Oviedo, FL                   11/14/94  02/28/97    610,384         0        0            0    610,384

</TABLE>


<TABLE>
<CAPTION>

                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES
                                  (continued)

========================================================================================
                                         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                    financing soft costs (1)   Total   expenditures
========================================================================================
<S> <C>
  Wendy's -
    Woodridge, NJ (7)                      0       672,746   672,746         74,312

CNL Income Fund XVI, Ltd.:
  Long John Silver's -
    Appleton, WI                           0       613,838   613,838        161,162
  Checker's -
    Oviedo, FL                             0       506,311   506,311        104,073

</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.

(6)  Amounts shown are face value and do not represent discounted current value.
     Each mortgage note bears interest at a rate of 10.75% per annum and
     provides for 12 monthly payments of interest only and thereafter, 168 equal
     monthly payments of principal and interest.

(7)  CNL Income Fund XIV, Ltd. and CNL Income Fund XV, Ltd. each owned a 50
     percent interest in Wood-Ridge Real Estate Joint Venture, which owned two
     properties. The amounts presented for each of CNL Income Fund XIV, Ltd. and
     CNL Income Fund XV, Ltd. represent each partnership's 50 percent interest
     in the properties owned by Wood-Ridge Real Estate Joint Venture.

(8)  CNL Income Fund II, Ltd. owns a 64 percent interest and CNL Income Fund VI,
     Ltd. owns a 36 percent interest in this joint venture. The amounts
     presented for each of CNL Income Fund II, Ltd. and CNL Income Fund VI, Ltd.
     represent each partnership's percent interest in the properties owned by
     Show Low Joint Venture.

                                      C-36


<PAGE>




                                    EXHIBIT D

                             SUBSCRIPTION AGREEMENT


<PAGE>



                       CNL AMERICAN PROPERTIES FUND, INC.
 -------------------------------------------------------------------------------




                   Up to 34,500,000 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 Registered Representative. 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.

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

  ---------------INVESTMENT-----------------------------------------------------
1.

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).

|_| ADDITIONAL PURCHASE |_| REINVESTMENT PLAN - Investor elects to participate
                                                in Plan (See prospectus for
                                                details.)


- ---------------SUBSCRIBER INFORMATION ------------------------------------------
2.
<TABLE>

<S> <C>

Name (1st) _______________________________________________________|_| M |_| F Date of Birth (MM/DD/YY)
Name (2nd) _______________________________________________________|_| M |_| F 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.
</TABLE>

         Taxpayer ID#  -     Social Security #             -             -
- ---------             -       ---------------------------------------


- ---------------INVESTOR MAILING ADDRESS------------------------------
3.


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 #(______________)


 --------------- DIRECT DEPOSIT ADDRESS--------------------------------
4.


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.
Name___________________________________________________________________________

Address________________________________________________________________________

City __________________________________________State___________ Zip Code_______

Account No. __________________________ 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 (9)
|_|TENANTS BY THE ENTIRETY-two signatures required (31)
|_|S- CORPORATION (22)
|_|C- CORPORATION (5)
|_|IRA-custodian signature required (23)
|_|SEP-custodian signature required (38)
|_|TAXABLE TRUST (7)
|_|TAX-EXEMPT TRUST (20)
|_|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)
|_|IRREVOCABLE TRUST-trustee signature required (21)
    

|_|   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:

<TABLE>
<S>   <C>
X                                                                      X
   -----------------------------------------  -------------------       ----------------------------------------   ----------------
   Signature of 1st Subscriber                Date                      Signature of 2nd Subscriber                Date
</TABLE>



7. -------------- BROKER/DEALER INFORMATION-------------------------------------


Broker/Dealer NASD Firm Name___________________________________________________

   
 Registered Representative_____________________________________________________
    

Branch Mail Address____________________________________________________________
<TABLE>
<S>   <C>
City__________________________________________ State_________ Zip Code______  |_|  Please check if new address

Phone #(_______)     Fax #(____)      |_|  Sold CNL before


Shipping Address___________________________ City ___________________State ________ Zip Code____________
</TABLE>

|_|     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 (RIA) (check here): This investment is
        made through the RIA in its capacity as an RIA and not in its capacity
        as a Registered Representative, if applicable. 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>

 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________________


<PAGE>

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


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 AND FLORIDA RESIDENTS: California and Florida investors
will have the right to withdraw their subscription funds if subscriptions for at
least $2,500,000 have not been accepted by the Company within six months after
the initial offer of Shares of the Company pursuant to the Prospectus and the
Company elects at that time to extend the offering beyond such date. The Company
will promptly notify California and Florida investors if the Company so elects
to extend the offering, and such investors must exercise their right to withdraw
within ten (10) days of such notice by delivering written notice to the Company
of their intention to exercise such right. The subscription funds of withdrawing
California and Florida investors will be promptly returned along with such
investor's pro rata share of interest earned thereon net of any escrow fees
calculated as set forth in the Prospectus and the Escrow Agreement.
    

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 Conduct Rules, 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

<TABLE>
<S>   <C>
                             -----------------------------------------------                    -----------------------------------
                             Authorized Signature Trustee                                        Date
</TABLE>

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.

Primary             The following individual(s) shall be my Primary
Beneficiary(ies):

<TABLE>
<S>   <C>
                    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_____________________
</TABLE>
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>
<S>   <C>
                    ------------------------------------------------------------------             --------------------------------
                    Spouse's Signature                                                             Date
</TABLE>
 ------------------------------------------------------------------------------
              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............................    $101,775
           NASD filing fee.................................      30,500
           Accounting fees and expenses....................     500,000
           Escrow Agent's Fees.............................      10,500
           Sales and advertising
               expenses....................................   5,025,000
           Legal fees and expenses.........................   1,250,000
           Blue Sky fees and expenses......................     630,000
           Printing expenses...............................   1,500,000
           Miscellaneous...................................   1,302,225

                      Total...............................   10,350,000
    

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

        


Item 31.      Sales to Special Parties.
   
              Not applicable.

    

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 or was the result of active or deliberate dishonesty,
(iii) the Indemnitee actually received an improper personal

                                      II-1

<PAGE>



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 will enter 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,
                       1997

              (2)      Pro Forma Consolidated Statement of Earnings for the nine
                       months ended September 30, 1997
    
              (3)      Pro Forma Consolidated Statement of Earnings for the year
                       ended December 31, 1996

                                      II-2

<PAGE>



   
              (4)      Notes to Pro Forma Consolidated Financial Statements for
                       the nine months ended September 30, 1997 and the year
                       ended December 31, 1996

              (5)      Condensed Consolidated Balance Sheets as of September 30,
                       1997 and December 31, 1996

              (6)      Condensed Consolidated Statements of Earnings for the
                       nine months ended September 30, 1997 and 1996

              (7)      Condensed Consolidated Statements of Stockholders' Equity
                       for the nine months ended September 30, 1997 and the year
                       ended December 31, 1996

              (8)      Condensed Consolidated Statements of Cash Flows for the
                       nine months ended September 30, 1997 and 1996

              (9)      Notes to Condensed Consolidated Financial Statements for
                       the nine months ended September 30, 1997 and 1996
    

              (10)     Report of Independent Accountants

              (11)     Consolidated Balance Sheets as of December 31, 1996 and
                       1995

              (12)     Consolidated Statements of Earnings for the years ended
                       December 31, 1996 and 1995 and the period May 2, 1994
                       (date of inception) through December 31, 1994

              (13)     Consolidated Statements of Stockholders' Equity for the
                       years ended December 31, 1996 and 1995 and the period May
                       2, 1994 (date of inception) through December 31, 1994

              (14)     Consolidated Statements of Cash Flows for the years ended
                       December 31, 1996 and 1995 and the period May 2, 1994
                       (date of inception) through December 31, 1994

              (15)     Notes to Consolidated Financial Statements for the years
                       ended December 31, 1996 and 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, 1996

              (17)     Notes to Schedule III - Real Estate and Accumulated
                       Depreciation as of December 31, 1996

              (18)     Schedule IV - Mortgage Loans on Real Estate as of
                       December 31, 1996

              (19)     Notes to Schedule IV - Mortgage Loans on Real Estate as
                       of December 31, 1996

              (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)

                                      II-3

<PAGE>




   
              3.2     CNL American Properties Fund, Inc. Amended and
                      Restated Bylaws (Filed herewith.)

    

              3.3     CNL American Properties Fund, Inc. Articles of Amendment
                      dated May 8, 1997 (Previously filed as Exhibit 3.3 to the
                      Registrant's Registration Statement on Form S-11
                      (Registration No. 333-15411) (the "1997 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.)

              4.3     CNL American Properties Fund, Inc. Articles of Amendment
                      dated May 8, 1997 (Previously filed as Exhibit 3.3 to the
                      1997 Form S-11 and incorporated herein by reference.)

              4.4     Form of Amended Reinvestment Plan (Included in the
                      Prospectus as Exhibit A and incorporated herein by
                      reference.)

              4.5     Form of Stock Certificate (Previously filed as Exhibit 4.5
                      to the 1995 Form S-11 and incorporated herein by
                      reference.)(1)
   
              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 10.10 to
                      the 1997 Form S-11 and incorporated herein by reference.)
                      (1)

             10.3     Form of Joint Venture Agreement (Previously filed as
                      Exhibit 10.3 to the 1997 Form S-11 and incorporated herein
                      by reference.)(1)

             10.4     Form of Indemnification and Put Agreement (Previously
                      filed as Exhibit 10.4 to the 1997 Form S-11 and
                      incorporated herein by reference.)(1)

             10.5     Form of Unconditional Guaranty of Payment and Performance
                      (Previously filed as Exhibit 10.5 to the 1997 Form S-11
                      and incorporated herein by reference.)(1)

             10.6     Form of Purchase Agreement (Previously filed as Exhibit
                      10.6 to the 1997 Form S-11 and incorporated herein by
                      reference.)(1)

             10.7     Form of Lease Agreement including Rent Addendum,
                      Construction Addendum and Memorandum of Lease (Previously
                      filed as Exhibit 10.7 to the 1997 Form S-11 and
                      incorporated herein by reference.)(1)


                                      II-4

<PAGE>



             10.8     Form of 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 and dated as of January 27, 1997 between CNL
                      American Properties Fund, Inc. and Steven D. Shackelford
                      (Previously filed as Exhibit 10.9 to the 1997 Form S-11
                      and incorporated herein by reference.)(1)

   
             23.1     Consent of Coopers & Lybrand L.L.P., Certified Public
                      Accountants, dated January 12, 1998  (Filed herewith.)


             23.2     Consent of Shaw, Pittman, Potts & Trowbridge
                      (Contained in its opinion filed as Exhibit 5.1 and
                      incorporated herein by reference.)

    
         
- ------------------------------------
   
(1) Previously filed in connection with state filings only.
    
   
Item 36.      Undertakings.

     (a) The undersigned registrant hereby undertakes:


         (1) To file, during any period in which offers or sales are being made,
     a post-effective amendment to this Registration Statement:


              (i)  To include any prospectus required by Section 10(a)(3) of the
Securities Act of 1933;


              (ii) 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. Notwithstanding the foregoing, any
         increase or decrease in volume of securities offered (if the total
         dollar value of securities offered would not exceed that which was
         registered) and any deviation from the low or high and of the estimated
         maximum offering range may be reflected in the form of prospectus filed
         with the Commission pursuant to Rule 424(b) if, in the aggregate, the
         changes in volume and price represent no more than 20 percent change in
         the maximum aggregate offering price set forth in the "Calculation of
         Registration Fee" table in the effective Registration Statement,

              (iii) 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.

         (2) That, for the purpose of determining any liability under the
     Securities Act of 1933, each such post-effective amendment 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.


         (3) 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.
                                      II-5

<PAGE>



         (b) 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.

         (c) The registrant undertakes: (a) to file any prospectuses required
by Section 10(a)(3) as post-effective amendments to the registration statement,
(b) that for the purpose of determining any liability under the Act 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 may be deemed to be the initial bona fide offering thereof, (c)
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 (d) to remove from registration by means of a
post-effective amendment any of the securities being registered which remain at
the termination of the offering.

         (d) 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.

         (e) The registrant undertakes to provide to the stockholders the
financial statements required by Form 10-K for the first full year of
operations.

         (f) The registrant undertakes to promptly notify each stockholder, in
writing, of the receipt of the ruling or of an adverse ruling or refusal to rule
by the IRS, and undertakes to file with the Commission a Form 8-K describing
such event.
    

<PAGE>




                                      II-6





                                    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 through June 30, 1997. 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.

<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>
                                                                              AZ,CA,FL,GA,         AL,DC,FL,GA,
                                                         AL,AZ,CO,FL,         IA,IL,IN,KS,         IL,IN,KS,MA,
                                    AL,AZ,CA,FL,         GA,IL,IN,LA,         KY,MD,MI,MN,         MD,MI,MS,NC,
                                    GA,LA,MD,OK,         MI,MN,MO,NC,         MO,NC,NE,OK,         OH,PA,TN,TX,
Locations                           TX,VA                NM,OH,TX,WY          TX                   VA

Type of property                     Restaurants          Restaurants          Restaurants          Restaurants

Gross leasable space
  (sq. ft.) or number
  of units and                          20 units             44 units             33 units             45 units
  total square feet
  of units                            67,645 s/f          157,461 s/f          138,102 s/f          159,196 s/f


Dates of purchase                      6/17/86 -             2/11/87-            10/04/87-             6/24/88-
                                        12/17/87              6/11/97              6/11/97             12/31/96


Cash down payment (Note 1)           $12,296,264          $23,683,368          $20,909,969          $27,611,441


Contract purchase price
  plus acquisition fee               $12,222,062          $23,524,561          $20,788,872          $27,506,106


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                             74,202              158,807              121,097              105,335
                                     -----------          -----------          -----------          -----------

Total acquisition cost
  (Note 1)                           $12,296,264          $23,683,368          $20,909,969          $27,611,441
                                     ===========          ===========          ===========          ===========
</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.


                                      II-8

<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,GA,
                                    FL,GA,IL,IN,         IN,MA,MI,MN,         AZ,CO,FL,GA,
                                    MI,NH,NY,OH,         NC,NE,NM,NY,         IN,LA,MI,MN,         AZ,FL,IN,LA,
                                    SC,TN,TX,UT,         OH,OK,PA,TN,         OH,SC,TN,TX,         MI,MN,NC,NY,
Locations                           WA                   TX,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             48 units             47 units             42 units
  total square feet
  of units                           117,652 s/f          186,888 s/f          166,648 s/f          179,885 s/f


Dates of purchase                       2/06/89-             7/13/89-             3/30/90-             9/13/90-
                                         1/05/90              6/11/97               2/5/97              5/31/96


Cash down payment (Note 1)           $22,113,522          $34,073,497          $28,968,733          $31,985,071


Contract purchase price
  plus acquisition fee               $21,706,859          $33,528,770          $28,296,750          $31,450,507


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                            406,663              544,727              671,983              534,564
                                     -----------          -----------          -----------          -----------

Total acquisition cost
  (Note 1)                           $22,113,522          $34,073,497          $28,968,733          $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%, 18%, and 79% interest in five
         separate joint ventures. Four 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.

                                      II-9

<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                          42 units             49 units             40 units             49 units
  total square feet
  of units                           180,843 s/f          203,466 s/f          176,062 s/f          206,865 s/f


Dates of purchase                       5/31/91-            10/01/91-             5/18/92-            11/20/92-
                                        12/12/96              1/24/96              1/28/97              5/31/96


Cash down payment (Note 1)           $31,763,146          $36,036,814          $36,245,591          $40,840,795


Contract purchase price
  plus acquisition fee               $31,016,376          $35,320,865          $35,644,633          $40,339,796


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                            746,770              715,949              600,958              500,999
                                     -----------          -----------          -----------          -----------

Total acquisition cost
  (Note 1)                           $31,763,146          $36,036,814          $36,245,591          $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. In addition, the partnership owns a 72.5%
              interest in one restaurant property held as a tenants-in-common
              with an affiliate.

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.

                                     II-10

<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)            (Note 17)

<S> <C>
                                    AL,AR,AZ,CA,         AL,AZ,CO,FL,         AL,CA,FL,GA,         AZ,CA,CO,DC,
                                    CO,FL,GA,IN,         GA,KS,LA,MN,         KS,KY,MN,MO,         FL,GA,ID,IN,
                                    KS,LA,MD,NC,         MO,MS,NC,NJ,         MS,NC,NJ,NM,         KS,MN,MO,NC,
                                    OH,PA,SC,TN,         NV,OH,SC,TN,         OH,OK,PA,SC,         NM,NV,OH,TN,
Locations                           TX,VA                TX,VA                TN,TX,VA             TX,UT,WI

Type of property                     Restaurants          Restaurants          Restaurants          Restaurants

Gross leasable space
  (sq. ft.) or number
  of units and                          49 units             62 units             54 units             44 units
  total square feet
  of units                           159,378 s/f          184,689 s/f          166,249 s/f          169,867 s/f


Dates of purchase                       5/18/93-             9/27/93-             4/28/94-            10/21/94-
                                         1/28/97              1/10/97              1/10/97             10/04/96


Cash down payment (Note 1)           $35,455,235          $42,392,436          $38,227,474          $40,197,565


Contract purchase price
  plus acquisition fee               $35,087,109          $41,961,701          $37,834,633          $39,805,020


Other cash expenditures
  expensed                                    -                    -                    -                    -


Other cash expenditures
  capitalized                            368,126              430,735              392,841              392,545
                                     -----------          -----------          -----------          -----------

Total acquisition cost
  (Note 1)                           $35,455,235          $42,392,436          $38,227,474          $40,197,565
                                     ===========          ===========          ===========          ===========
</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% and a 63.03% interest in
              two restaurant properties held separately as tenants-in-common
              with affiliates.

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
              six restaurant properties.

Note 16:      The partnership owns a 50% interest in a joint venture which owns
              six restaurant properties. In addition, the partnership owns a
              15.02% interest in one restaurant property held as
              tenants-in-common with affiliates.

Note 17:      The partnership owns a 80.27% interest in one restaurant property
              held as tenants-in-common with an affiliate.


                                     II-11

<PAGE>


TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)





                                     CNL Income           CNL Income
                                     Fund XVII,           Fund XVIII,
                                        Ltd.                 Ltd.
                                     ----------           -----------
                                     (Note 18)


                                    CA,FL,GA,IL,         CA,GA,KY,MD,
                                    IN,MI,NC,NV,         MN,NC,NV,OH,
Locations                           OH,SC,TN,TX          TN,TX

Type of property                     Restaurants          Restaurants

Gross leasable space
  (sq. ft.) or number
  of units and                          27 units             17 units
  total square feet
  of units                           113,774 s/f           84,401 s/f


Dates of purchase                     12/20/95 -           12/27/96 -
                                          2/5/97              5/21/97


Cash down payment (Note 1)           $24,443,059          $18,411,910


Contract purchase price
  plus acquisition fee               $24,406,400          $18,359,382


Other cash expenditures
  expensed                                   -                    -


Other cash expenditures
  capitalized                             36,659               52,528
                                     -----------          -----------

Total acquisition cost
  (Note 1)                           $24,443,059          $18,411,910
                                     ===========          ===========



Note 18:      The partnership owns an 80% and 21% interest in two separate joint
              ventures. Each joint venture owns one restaurant property. In
              addition, the partnership owns a 19.73%, 27.5% and 36.97% interest
              in three restaurant properties held separately as
              tenants-in-common with affiliates.

                                     II-12




<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
registration statement to be signed on its behalf by the undersigned, thereunto
duly authorized, in the City of Orlando, State of Florida, on January 12, 1998.
    


                                    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
registration statement has been signed by the following persons in the
capacities and on the dates indicated.
<TABLE>
<CAPTION>


              Signatures                                  Title                                    Date
              ----------                                --------                                   ----
<S> <C>

   
/s/ James M. Seneff, Jr.                 Chairman of the Board and Chief                      January 12, 1998
- ----------------------------             Executive Officer
James M. Seneff, Jr.                     (Principal Executive Officer)


/s/ Robert A. Bourne                     Director and President                               January 12, 1998
- --------------------------
Robert A. Bourne


/s/ Steven D. Shackelford                Chief Financial Officer                              January 12, 1998
- ----------------------------             (Principal Financial
Steven D. Shackelford                     Officer)


/s/ G. Richard Hostetter                 Director                                             January 12, 1988
- ----------------------------
G. Richard Hostetter


/s/ J. Joseph Kruse                      Director                                             January 12, 1988
- ----------------------------
J. Joseph Kruse


/s/ Richard C. Huseman                   Director                                             January 12, 1998
- ----------------------------
Richard C. Huseman
    
</TABLE>





<PAGE>



                                  EXHIBIT INDEX
<TABLE>
<CAPTION>

Exhibits                                                                    Page #
<S> <C>
   
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. Amended and Restated Bylaws (Filed
         herewith.)
    

3.3      CNL American Properties Fund, Inc. Articles of Amendment dated May 8,
         1997 (Previously filed as Exhibit 3.3 to the Registrant's Registration
         Statement on Form S-11 (Registration No. 333-15411) (the "1997 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.)

4.3      CNL American Properties Fund, Inc. Articles of Amendment dated May 8,
         1997 (Previously filed as Exhibit 3.3 to the 1997 Form S-11 and
         incorporated herein by reference.)

4.4      Form of Amended Reinvestment Plan (Included in the Prospectus as
         Exhibit A and incorporated herein by reference.)

4.5      Form of Stock Certificate (Previously filed as Exhibit 4.5 to the 1995
         Form S-11 and incorporated herein by reference.)(1)
   
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.)
    




<PAGE>


10.2     Advisory Agreement (Previously filed as Exhibit 10.10 to the 1997 Form
         S-11 and incorporated herein by reference.)(1)

10.3     Form of Joint Venture Agreement (Previously filed as Exhibit 10.3 to
         the 1997 Form S-11 and incorporated herein by reference.)(1)

10.4     Form of Indemnification and Put Agreement (Previously filed as Exhibit
         10.4 to the 1997 Form S-11 and incorporated herein by reference.)(1)

10.5     Form of Unconditional Guaranty of Payment and Performance (Previously
         filed as Exhibit 10.5 to the 1997 Form S-11 and incorporated herein by
         reference.)(1)

10.6     Form of Purchase Agreement (Previously filed as Exhibit 10.6 to the
         1997 Form S-11 and incorporated herein by reference.)(1)

10.7     Form of Lease Agreement including Rent Addendum, Construction Addendum
         and Memorandum of Lease (Previously filed as Exhibit 10.7 to the 1997
         Form S-11 and incorporated herein by reference.)(1)

10.8     Form of 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 and dated as of January 27, 1997 between CNL American
         Properties Fund, Inc. and Steven D. Shackelford (Previously filed as
         Exhibit 10.9 to the 1997 Form S-11 and incorporated herein by
         reference.)(1)

   
23.1     Consent of Coopers & Lybrand L.L.P., Certified Public Accountants,
         dated January 12, 1998 (Filed herewith.)

23.2     Consent of Shaw, Pittman, Potts & Trowbridge (Contained in its
         opinion filed as Exhibit 5.1 and incorporated herein by reference.)
    
- ------------------------------------
</TABLE>
         
   
(1) Previously filed in connection with state filings only.
    




                              EXHIBIT 3.2


                       CNL American Properties Fund, Inc.
   
                          Amended and Restated Bylaws
    


<PAGE>


   
                         AMENDED AND RESTATED BYLAWS OF
                       CNL AMERICAN PROPERTIES FUND, INC.
    
         The Bylaws of CNL AMERICAN PROPERTIES FUND, INC., a corporation
organized under the laws of the State of Maryland (the "Company"), having The
Corporation Trust Incorporated as its resident agent located at 32 South Street,
Baltimore, Maryland 21202, are as follows:


                                    ARTICLE I
                                     OFFICES

                  SECTION 1.          PRINCIPAL OFFICE.  The principal office of
the Company shall be located at such place or places as the Board of Directors
may designate in the State of Maryland.

                  SECTION 2.          ADDITIONAL OFFICES.  The Company may have
additional offices at such places as the Board of Directors may from time to
time determine or the business of the Company may require.


                                   ARTICLE II
                            MEETINGS OF STOCKHOLDERS

                  SECTION 1.          PLACE.  All meetings of stockholders shall
be held at the principal office of the Company or at such other place within the
United States as shall be stated in the notice of the meeting.

                  SECTION 2. ANNUAL MEETING. An annual meeting of the
stockholders for the election of Directors, as such term is defined below, and
the transaction of any business within the powers of the Company shall be held
upon reasonable notice and not less than 30 days after delivery of the annual
report.

                  SECTION 3. SPECIAL MEETINGS. Subject to the rights of the
holders of any series of Preferred Shares (as such term is defined in the
Company's Articles of Incorporation, as amended (the "Articles of
Incorporation")) to elect additional Directors under specified circumstances,
special meetings of the stockholders may be called by (i) the chairman of the
Board of Directors; (ii) a majority of the Board of Directors; (iii) a majority
of the Independent Directors (as such term is defined herein); or (iv) the
secretary at the request in writing of stockholders holding outstanding Voting
Shares (as such term is defined in the Articles of Incorporation) representing
at least 10% of all votes entitled to be cast on any issue proposed to be
considered at any such special meeting, not less than 15 nor more than 60 days
after such request is received. Written or printed notice of any special meeting
called pursuant to subsection



<PAGE>



(iv) will be provided to all stockholders within ten days after any such request
is received, stating the time and place of the meeting specified in the request,
which shall be a time and place convenient to the stockholders.

                  SECTION 4. NOTICE. Not less than 15 nor more than 60 days
before each meeting of stockholders, the secretary shall give to each
stockholder entitled to vote at such meeting, and to each stockholder not
entitled to vote who is entitled to notice of the meeting, written or printed
notice stating the time and place of the meeting and, in the case of a special
meeting or as otherwise may be required by statute or these Bylaws, the purpose
for which the meeting is called, either by mail to the address of such
stockholder as it appears on the records of the Company, or by presenting it to
such stockholder personally or by leaving it at his residence or usual place of
business. If mailed, such notice shall be deemed to be given when deposited in
the United States mail addressed to the stockholder at his post office address
as it appears on the records of the Company, with postage thereon prepaid.

                  SECTION 5. SCOPE OF NOTICE. Any business of the Company may be
transacted at an annual meeting of stockholders without being specifically
designated in the notice, except such business as is required by statute to be
stated in such notice. No business shall be transacted at a special meeting of
stockholders except as specifically designated in the notice.

                  SECTION 6. QUORUM. At any meeting of stockholders, the
presence in person or by proxy of stockholders holding 50% of the then
outstanding shares shall constitute a quorum; but this section shall not affect
any requirement under any statute, any other provision of these Bylaws, or the
Articles of Incorporation for the vote necessary for the adoption of any
measure. If, however, such quorum shall not be present at any meeting of the
stockholders, the stockholders entitled to vote at such meeting, present in
person or by proxy, shall have power to adjourn the meeting from time to time to
a date not more than 120 days after the original record date without notice
other than announcement at the meeting. At such adjourned meeting at which a
quorum shall be present, any business may be transacted which might have been
transacted at the meeting as originally notified.

                  SECTION 7. VOTING. A majority of all the votes cast at a
meeting of stockholders duly called and at which a quorum is present shall be
sufficient to elect a Director, notwithstanding the concurrence of the Board of
Directors to such action. Each share may be voted for as many individuals as
there are Directors to be elected and for whose election the share is entitled
to be voted. A majority of the votes cast at a meeting of stockholders duly
called and at which a quorum is present shall be sufficient to approve any other
matter which may properly come before the meeting, unless more than a majority
of the votes cast is required by statute or by the Articles of Incorporation.
Unless otherwise provided in the Articles of Incorporation, each Common Share
owned of record on the applicable record date shall be entitled to one vote on
each matter submitted to a vote at a meeting of stockholders. The Company's
Advisor (as such term is defined in the Articles of Incorporation), the
Directors and any affiliates are prohibited

                                       -2-

<PAGE>



from voting on or consenting to 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, nor will such shares be counted in
determining a quorum or a majority in such circumstances.

                  SECTION 8. PROXIES. A stockholder may vote the shares owned of
record by him, either in person or by proxy executed in writing by the
stockholder or by his duly authorized attorney in fact. Such proxy shall be
filed with the secretary of the Company before or at the time of the meeting. No
proxy shall be valid after eleven months from the date of its execution, unless
otherwise provided in the proxy.

                  SECTION 9. VOTING OF SHARES BY CERTAIN HOLDERS. Shares
registered in the name of a corporation, partnership, trust or other entity, if
entitled to be voted, may be voted by the chief executive officer or a vice
president, a general partner, trustee or other fiduciary thereof, as the case
may be, or a proxy appointed by any of the foregoing individuals, unless some
other person who has been appointed to vote such shares pursuant to a bylaw or a
resolution of the board of directors of such corporation or other entity
presents a certified copy of such bylaw or resolution, in which case such person
may vote such shares. Any trustee or other fiduciary may vote shares registered
in his name as such fiduciary, either in person or by proxy.

                  Shares of the Company directly or indirectly owned by it shall
not be voted at any meeting and shall not be counted in determining the total
number of outstanding shares entitled to be voted at any given time, unless they
are held by it in a fiduciary capacity, in which case they may be voted and
shall be counted in determining the total number of outstanding shares at any
given time.

                  The Directors may adopt by resolution a procedure by which a
stockholder may certify in writing to the Company that any shares registered in
the name of the stockholder are held for the account of a specific person other
than the stockholder. The resolution shall set forth: the class of stockholders
who may make the certification, the purpose for which the certification may be
made, the form of certification and the information to be contained in it; if
the certification is with respect to a record date or closing of the share
transfer books, the time after the record date or closing of the share transfer
books within which the certification must be received by the Company; and any
other provisions with respect to the procedure which the Directors consider
necessary or desirable. On receipt of such certification, the person specified
in the certification shall be regarded as, for the purposes set forth in the
certification, the stockholder of record of the specified shares in place of the
stockholder who makes the certification.

                  SECTION 10.         INSPECTORS.  At any meeting of
stockholders, the chairman of the meeting may, or upon the request of any
stockholder shall, appoint one or more persons as inspectors for such meeting.
Such inspectors shall ascertain and report the number of shares represented at
the meeting based upon their determination of the validity and effect of
proxies,

                                       -3-

<PAGE>



count all votes, report the results and perform such other acts as are proper to
conduct the election and voting with impartiality and fairness to all the
stockholders.

                  Each report of an inspector shall be in writing and signed by
him or by a majority of them if there is more than one inspector acting at such
meeting. If there is more than one inspector, the report of a majority shall be
the report of the inspectors. The report of the inspector or inspectors on the
number of shares represented at the meeting and the results of the voting shall
be prima facie evidence thereof.

                  SECTION 11.         REPORTS TO STOCKHOLDERS.

                  (a) Not later than 120 days after the close of each fiscal
year of the Company, the Directors shall deliver or cause to be delivered a
report of the business and operations of the Company during such fiscal year to
the stockholders, containing (i) financial statements prepared in accordance
with generally accepted accounting principles 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
Company's 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 (as such
term is defined in the Articles of Incorporation) of the Company, stated as a
percentage of, 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 are subtracted, computed by taking the average
of such values at the end of each month during such period as a percentage of
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, and excluding the gain from the sale of the
Company's assets; (v) a report from the Independent Directors that the policies
being followed by the Company are in the best interests 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, Advisors and any Affiliate thereof occurring
in the year for which the annual report is made; and (vii) Distributions, as
such term is defined in the Company's Articles of Incorporation, 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) and such further information as the Board of Directors may determine
is required pursuant to any law or regulation to which the Company is subject. A
signed copy of the annual report and the accountant's certificate shall be filed
by the Directors with the State Department of Assessments and Taxation of
Maryland, and with such other governmental agencies as may be

                                       -4-

<PAGE>



required by law and as the Directors may deem appropriate. Such report shall be
submitted at the annual meeting of stockholders and, within 20 days after such
meeting, placed on file at the Company's principal office.

                  (b) Not later than 45 days after the end of each of the first
three quarterly periods of each fiscal year and upon written request by a
stockholder, the Directors shall deliver or cause to be delivered an interim
report to such requesting stockholder containing unaudited financial statements
for such quarter and for the period from the beginning of the fiscal year to the
end of such quarter, and such further information as the Directors may determine
is required pursuant to any law or regulation to which the Company is subject.

                  SECTION 12.         NOMINATIONS AND STOCKHOLDER BUSINESS.

                  (a)      Annual Meetings of Stockholders.

                           (1) With respect to an annual meeting of
         stockholders, nominations of persons for election to the Board of
         Directors and the proposal of business to be considered by the
         stockholders may be made only (i) by or at the direction of the Board
         of Directors or (ii) by any stockholder of the Company who was a
         stockholder of record at the time of giving of notice, who is entitled
         to vote at the meeting and who complied with the notice procedures set
         forth in this Section 12(a).

                           (2) For nominations or other business to be properly
         brought before an annual meeting by a stockholder pursuant to clause
         (ii) of paragraph (a)(1) of this Section 12, the stockholder must have
         given timely notice thereof in writing to the secretary of the Company.
         To be timely, a stockholder's notice shall be delivered to the
         secretary at the principal executive offices of the Company not less
         than 60 days nor more than 90 days prior to the first anniversary of
         the preceding year's annual meeting; provided, however, that in the
         event that the date of the annual meeting is advanced by more than 30
         days or delayed by more than 60 days from such anniversary date, notice
         by the stockholder to be timely must be so delivered not earlier than
         the 90th day prior to such annual meeting and not later than the close
         of business on the later of the 60th day prior to such annual meeting
         or the tenth day following the day on which public announcement of the
         date of such meeting is first made. Such stockholder's notice shall set
         forth: (i) as to each person whom the stockholder proposes to nominate
         for election or re-election as a Director all information relating to
         such person that is required to be disclosed in solicitations of
         proxies for election of Directors, or is otherwise required, in each
         case pursuant to Regulation 14A under the Securities Exchange Act of
         1934, as amended (including such person's written consent to being
         named in the proxy statement as a nominee and to serving as a Director
         if elected); (ii) as to any other business that the stockholder
         proposes to bring before the meeting, a brief description of the
         business desired to be brought before the meeting, the reasons for
         conducting such business at the meeting and any material interest in
         such business of such stockholder and of the

                                       -5-

<PAGE>



         beneficial owner, if any, on whose behalf the proposal is made; and
         (iii) as to the stockholder giving the notice and the beneficial owner,
         if any, on whose behalf the nomination or proposal is made, the name
         and address of such stockholder, as they appear on the Company's books,
         and of such beneficial owner and the class and number of shares of the
         Company which are owned beneficially and of record by such stockholder
         and such beneficial owner.

                           (3) Notwithstanding anything in the second sentence
         of Section 12(a)(2) to the contrary, in the event that the number of
         Directors to be elected to the Board of Directors is increased and
         there is no public announcement naming all of the nominees for Director
         or specifying the size of the increased Board of Directors made by the
         Company at least 70 days prior to the first anniversary of the
         preceding year's annual meeting, a stockholder's notice required by
         this Section 12(a) shall also be considered timely, but only with
         respect to nominees for any new positions created by such increase, if
         it shall be delivered to the secretary at the principal executive
         offices of the Company not later than the close of business on the
         tenth day following the day on which such public announcement is first
         made by the Company.

                  (b) Special Meetings of Stockholders. Only such business shall
be conducted at a special meeting of stockholders as shall have been brought
before the meeting pursuant to the Company's notice of meeting. Nominations of
persons for election to the Board of Directors may be made at a special meeting
of stockholders at which Directors are to be elected pursuant to the Company's
notice of meeting (i) by or at the direction of the Board of Directors or (ii)
provided that the Board of Directors has determined that Directors shall be
elected at such special meeting, by any stockholder of the Company who is a
stockholder of record at the time of giving of notice provided for in this
Section 12(b), who is entitled to vote at the meeting and who complied with the
notice procedures set forth in this Section 12(b). In the event the Company
calls a special meeting of stockholders for the purpose of electing one or more
Directors to the Board of Directors, any such stockholder may nominate a person
or persons (as the case may be) for election to such position as specified in
the Company's notice of meeting, if the stockholder's notice complies with the
requirements of Section 12(a)(2) and is delivered to the secretary at the
principal executive offices of the Company not earlier than the 90th day prior
to such special meeting and not later than the close of business on the later of
the 60th day prior to such special meeting or the tenth day following the day on
which public announcement is first made of the date of the special meeting and
of the nominees proposed by the Directors to be elected at such meeting.

                  (c)      General.

                           (1) Only such persons who are nominated in accordance
         with the procedures set forth in this Section 12 shall be eligible to
         serve as Directors and only such business shall be conducted at a
         meeting of stockholders as shall have been brought before the meeting
         in accordance with the procedures set forth in this Section 12. The
         presiding

                                       -6-

<PAGE>



         officer of the meeting shall have the power and duty to determine
         whether a nomination or any business proposed to be brought before the
         meeting was made in accordance with the procedures set forth in this
         Section 12 and, if any proposed nomination or business is not in
         compliance with this Section 12, to declare that such defective
         nomination or proposal be disregarded.

                           (2) For purposes of this Section 12, "public
         announcement" shall mean disclosure in a press release reported by the
         Dow Jones News Service, Associated Press or comparable news service or
         in a document publicly filed by the Company with the Securities and
         Exchange Commission pursuant to Sections 13, 14 or 15(d) of the
         Securities Exchange Act of 1934, as amended (the "Exchange Act").

                           (3) Notwithstanding the foregoing provisions of this
         Section 12, a stockholder also shall comply with all applicable
         requirements of state law and of the Exchange Act and the rules and
         regulations thereunder with respect to the matters set forth in this
         Section 12. Nothing in this Section 12 shall be deemed to affect any
         rights of stockholders to request inclusion of proposals in the
         Company's proxy statement pursuant to Rule 14a-8 under the Exchange
         Act.

                  SECTION 13.         VOTING BY BALLOT.  Voting on any question
or in any election may be viva voce unless the presiding officer shall order or
any stockholder shall demand that voting be by ballot.

                  SECTION 14.         NO STOCKHOLDER ACTION BY WRITTEN CONSENT.
Subject to the rights of the holders of any series of Preferred Shares to elect
additional Directors under specific circumstances, any action required or
permitted to be taken by the stockholders of the Company must be effected at an
annual or special meeting of stockholders and may not be effected by any consent
in writing by such stockholders.


                                   ARTICLE III
                                    DIRECTORS

                  SECTION 1. GENERAL POWERS; NUMBER; QUALIFICATIONS. The
business and affairs of the Company shall be managed under the direction of its
Board of Directors (also referred to herein as "Director" or "Directors").
Notwithstanding the other requirements set forth herein and in the Articles of
Incorporation, a Director shall be an individual at least 21 years of age who is
not under legal disability. The number of Directors which shall constitute the
whole board shall not be less than three nor more than fifteen. Within such
limits, the actual number of directors which shall constitute the whole board
shall be as fixed from time to time by resolution of the Board of Directors.



                                       -7-

<PAGE>



                  SECTION 2. INDEPENDENT DIRECTORS; QUALIFICATIONS. A majority
of Directors of the Company shall be Independent Directors. To qualify as an
independent director, an individual must not be 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) 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. A business or professional relationship is considered material
if the gross revenue derived by the Director from the Advisor and Affiliates
exceeds five percent (5%) of either the Director's annual gross revenue during
either of the last two years or the Director's net worth on a fair market value
basis. An indirect relationship shall include circumstances in which a
Director's spouse, parents, children, siblings, mothers- or fathers-in-law,
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.

                  SECTION 3. REGULAR MEETINGS. A meeting of the Directors shall
be held quarterly in person or by telephone. The Directors may provide, by
resolution, the time and place, either within or without the State of Maryland,
for the holding of regular meetings of the Directors without other notice than
such resolution.

                  SECTION 4. SPECIAL MEETINGS. Special meetings of Directors may
be called by or at the request of the chief executive officer or by a majority
of the Directors then in office. The person or persons authorized to call
special meetings of the Directors may fix any place, either within or without
the State of Maryland, as the place for holding any special meeting of the
Directors called by them.

                  SECTION 5. NOTICE. Notice of any annual, regular or special
meeting shall be given by written notice delivered personally, transmitted by
facsimile, telegraphed or mailed to each Director at his business or residence
address. Personally delivered, facsimile transmitted or telegraphed notices
shall be given at least two days prior to the meeting. Notice by facsimile or
telegraph shall be promptly followed by mailed notice. Notice by mail shall be
given at least five days prior to the meeting. If mailed, such notice shall be
deemed to be given when deposited in the United States mail properly addressed,
with postage thereon prepaid. If given by telegram, such notice shall be deemed
to be given when the telegram is delivered to the telegraph company. Neither the
business to be transacted at, nor the purpose of, any annual, regular or special
meeting of the Directors need be stated in the notice, unless specifically
required by statute or these Bylaws.

                  SECTION 6. QUORUM. A whole number of Directors equal to at
least a majority of the whole Board of Directors, including a majority of
Independent Directors, shall constitute a quorum for transaction of business at
any meeting of the Directors; provided, that if less than a quorum are present
at said meeting, a majority of the Directors present may adjourn

                                       -8-

<PAGE>



the meeting from time to time without further notice; and provided further, that
if, pursuant to the Articles of Incorporation or these Bylaws, the vote of a
majority of a particular group of Directors is required for action, a quorum
must also include a majority of such group.

                  The Directors present at a meeting which has been duly called
and convened may continue to transact business until adjournment,
notwithstanding the withdrawal of enough Directors to leave less than a quorum.

                  SECTION 7. VOTING. The action of the majority of the Directors
present at a meeting at which a quorum is present shall be the action of the
Directors, unless the concurrence of a particular group of Directors or of a
greater proportion is required for such action by applicable statute, the
Articles of Incorporation or these Bylaws.

                  SECTION 8. TELEPHONE MEETINGS. Directors may participate in a
meeting by means of a conference telephone or similar communications equipment
if all persons participating in the meeting can hear each other at the same
time. Participation in a meeting by these means shall constitute presence in
person at the meeting.

                  SECTION 9. INFORMAL ACTION BY DIRECTORS. Any action required
or permitted to be taken at any meeting of the Directors may be taken without a
meeting, if a consent in writing to such action is signed by each Director and
such written consent is filed with the minutes of proceedings of the Directors.

                  SECTION 10. VACANCIES. If for any reason any or all the
Directors cease to be Directors, such event shall not terminate the Company or
affect these Bylaws or the powers of the remaining Directors hereunder (even if
fewer than three Directors remain). Any vacancy created by an increase in the
number of Directors shall be filled, at any regular meeting or at any special
meeting called for that purpose, by a majority of the Directors. Any other
vacancy shall be filled at any annual meeting or at any special meeting of the
stockholders called for that purpose, by a majority of the Common Shares
outstanding and entitled to vote. Any individual so elected as Director shall
hold office for the unexpired term of the Director he is replacing. In the event
of a vacancy among the Independent Directors, the remaining Independent
Directors shall nominate replacements for such position.

                  SECTION 11. COMPENSATION. 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. 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 (as such term is defined in the Articles
of Incorporation).



                                       -9-

<PAGE>



                  SECTION 12. ELECTION AND REMOVAL OF DIRECTORS; TERM.
The stockholders may, at any time, remove any Director in the manner
provided in the Articles of Incorporation.  The term of service for a
Director is one year, without limit on successive terms.

                  SECTION 13. LOSS OF DEPOSITS. No Director shall be liable for
any loss which may occur by reason of the failure of the bank, trust company,
savings and loan association, or other institution with which moneys or shares
have been deposited.

                  SECTION 14. SURETY BONDS.  Unless required by law, no
Director shall be obligated to give any bond or surety or other security
for the performance of any of his duties.

                  SECTION 15. RELIANCE. Each Director, officer, employee and
agent of the Company shall, in the performance of his duties with respect to the
Company, be fully justified and protected with regard to any act or failure to
act in reliance in good faith upon the books of account or other records of the
Company, upon an opinion of counsel or upon reports made to the Company by any
of its officers or employees or by the advisers, accountants, appraisers or
other experts or consultants selected by the Directors or officers of the
Company, regardless of whether such counsel or expert may also be a Director.

                  SECTION 16. CERTAIN RIGHTS OF DIRECTORS, OFFICERS, EMPLOYEES
AND AGENTS. The Directors shall have no responsibility to devote their full time
to the affairs of the Company. Any Director, officer, employee or agent of the
Company, in his personal capacity or in a capacity as an affiliate, employee, or
agent of any other person, or otherwise, may have business interests and engage
in business activities similar to or in addition to those of or relating to the
Company, subject to the adoption of any policies relating to such interests and
activities adopted by the Directors and applicable law.


                                   ARTICLE IV
                                   COMMITTEES

                  SECTION 1. NUMBER, TENURE AND QUALIFICATIONS. The Directors
may, by resolution or resolutions passed by a majority of the whole Board,
appoint from among its members an Audit Committee and other committees, composed
of two or more Directors to serve at the pleasure of the Directors. At such
time, if any, as the Shares become listed on a national securities exchange or
over-the-counter market, the Company will form a Compensation Committee. At
least a majority of the members of each committee of the Company's Board of
Directors, or if a committee numbers two or less, both directors must be
Independent Directors.

                  SECTION 2. POWERS. The Directors may delegate to committees
appointed under Section 1 of this Article IV any of the powers of the Board of
Directors; provided, however, that the Directors may not delegate to committee
the power to declare dividends or other Distributions, elect Directors, issue
Preferred or Common Shares (as such terms are defined in

                                      -10-

<PAGE>



the Articles of Incorporation) (hereinafter "Shares") in the Company other than
as provided in the next sentence, recommend to the stockholders any action which
requires stockholder approval, amend the Bylaws or approve any merger or share
exchange which does not require stockholder approval. If the Board of Directors
has given general authorization for the issuance of Shares in the Company to a
committee of the Board, in accordance with a general formula or method specified
by the Board by resolution or by adoption of an option or other plan, such
committee may fix the terms of the Shares subject to classification or
reclassification and the terms on which the shares may be issued, including all
terms and conditions required or permitted to be established or authorized by
the Board of Directors.

                  SECTION 3. COMMITTEE PROCEDURES. Each committee may fix rules
of procedure for its business. A majority of the members of a committee shall
constitute a quorum for the transaction of business and the action of a majority
of those present at a meeting at which a quorum is present shall be action of
the committee. In the absence of any member of any committee, the members
thereof present at any meeting, whether or not they constitute a quorum, may
appoint another Director to act in the place of such absent member, subject to
the requirements of Section 1 of this Article IV. Any action required or
permitted to be taken at a meeting of a committee may be taken without a
meeting, if a unanimous written consent which sets forth the action to be taken
is signed by each member of the committee and filed with the minutes of the
proceedings of such committee. The members of a committee may conduct any
meeting thereof by means of a conference telephone or similar communications
equipment if all persons participating in the meeting can hear each other at the
same time. Participation in a meeting by such means shall constitute presence in
person at the meeting.


                                    ARTICLE V
                                    OFFICERS

                  SECTION 1. GENERAL PROVISIONS. The officers of the Company may
consist of a chairman of the board, a chief executive officer, a president, a
chief operating officer, one or more vice presidents, a chief financial officer
and treasurer, a secretary, and one or more assistant secretaries, as determined
by the Directors. In addition, the Directors may from time to time appoint such
other officers with such powers and duties as they shall deem necessary or
desirable. The officers of the Company shall be elected annually by the
Directors at the first meeting of the Directors held after each annual meeting
of stockholders. If the election of officers shall not be held at such meeting,
such election shall be held as soon thereafter as may be convenient. Each
officer shall hold office until his or her successor is elected and qualifies or
until his or her death, resignation or removal in the manner hereinafter
provided. Any two or more offices except (i) chief executive officer and vice
president, or (ii) president and vice president, may be held by the same person,
although any person holding more than one office in the Company may not act in
more than one capacity to execute, acknowledge or verify an instrument required
by law to be executed, acknowledged or verified by more than one officer.


                                      -11-

<PAGE>



In their discretion, the Directors may leave unfilled any office except that of
the chief executive officer, the president, the treasurer and the secretary.
Election of an officer or agent shall not of itself create contract rights
between the Company and such officer or agent.

                  SECTION 2. REMOVAL AND RESIGNATION. Any officer or agent of
the Company may be removed by a majority of the members of the whole Board of
Directors, with or without cause, if in their judgment the best interests of the
Company would be served thereby, but such removal shall be without prejudice to
the contract rights, if any, of the person so removed. Any officer of the
Company may resign at any time by giving written notice of his resignation to
the Directors, the chairman of the board, the chief executive officer or the
secretary. Any resignation shall take effect at any time subsequent to the time
specified therein or, if the time when it shall become effective is not
specified therein, immediately upon its receipt. The acceptance of a resignation
shall not be necessary to make it effective unless otherwise stated in the
resignation.

                  SECTION 3. VACANCIES.  A vacancy in any office may be
filled by the Directors for the balance of the term.

                  SECTION 4. CHAIRMAN OF THE BOARD. The chairman of the board
shall preside over the meetings of the Directors and of the stockholders at
which he or she shall be present. The chairman of the board shall perform such
other duties as may be assigned to him or her by the Directors. Except where by
law the signature of the chief executive officer or the president is required,
the chairman of the board shall possess the same power as the chief executive
officer or the president to sign deeds, mortgages, bonds, contracts or other
instruments.

                  SECTION 5. CHIEF EXECUTIVE OFFICER. The Directors may
designate a chief executive officer from among the elected officers. In the
absence of such designation, the chairman of the board shall be the chief
executive officer of the Company. The chief executive officer shall in general
supervise the management of the business affairs of the Company and the
implementation of the policies of the Company, as determined by the Directors.
He or she may execute any deed, mortgage, bond, contract or other instrument,
except in cases where the execution thereof shall be expressly delegated by the
Directors or by these Bylaws to some other officer or agent of the Company or
shall be required by law to be otherwise executed; and in general shall perform
all duties incident to the office of chief executive officer and such other
duties as may be prescribed by the Directors from time to time.

                  SECTION 6. PRESIDENT. The president, subject to the control of
the Board of Directors and with the chief executive officer, shall in general
supervise and control all of the business and affairs of the Company. He or she
shall, when present and in the absence of the chairman of the board and the
chief executive officer, preside at all meetings of the stockholders and the
Board of Directors. He or she may sign (i) with the secretary or the chief
financial officer and treasurer, certificates for shares of the Company, and
(ii) with the secretary or any other proper officer of the Company authorized by
the Board of Directors, deeds, mortgages,

                                      -12-

<PAGE>



bonds, contracts, or other instruments which the Board of Directors has
authorized to be executed, except in cases where the signing and execution
thereof shall be expressly delegated by the Board of Directors or by these
Bylaws to some other officer of agent of the Company, or shall be required by
law to be otherwise signed or executed; and in general shall perform all duties
incident to the office of president and such other duties as may be prescribed
by the chief executive officer or the Directors from time to time.

                  SECTION 7. CHIEF OPERATING OFFICER. The chief operating
officer, under the direction of the chief executive officer, shall have general
management authority and responsibility for the day-to-day implementation of the
policies of the Company. He or she may execute any deed, mortgage, bond,
contract or other instrument, except in cases where the execution thereof shall
be expressly delegated by the Directors or by these Bylaws to some other officer
or agent of the Company or shall be required by law to be otherwise executed;
and in general shall perform all duties incident to the office of chief
operating officer and such other duties as may be prescribed by the Directors
from time to time.

                  SECTION 8. VICE PRESIDENTS. In the absence of the chief
executive officer, the president, the chief operating officer or in the event of
a vacancy in all such offices, the vice president (or in the event there be more
than one vice president, the vice presidents in the order designated at the time
of their election or, in the absence of any designation, then in the order of
their election) shall perform the duties of the chief executive officer or the
president and when so acting shall have all the powers of and be subject to all
the restrictions upon the chief executive officer and the president; and shall
perform such other duties as from time to time may be assigned to him by the
chief executive officer, by the president, by the chief operating officer or by
the Directors. The Directors may designate one or more vice presidents as
executive vice president or as vice president for particular areas of
responsibility.

                  SECTION 9. SECRETARY. The secretary shall: (i) keep the
minutes of the proceedings of the stockholders, the Directors and committees of
the Directors in one or more books provided for that purpose; (ii) see that all
notices are duly given in accordance with the provisions of the Articles of
Incorporation, these Bylaws or as required by law; (iii) be custodian of the
trust records and of the seal (if any) of the Company; (iv) keep a register of
the post office address of each stockholder which shall be furnished to the
secretary by such stockholder; (v) have general charge of the share transfer
books of the Company; and (vi) in general perform such other duties as from time
to time may be assigned to him or her by the chief executive officer, by the
president, by the chief operating officer or by the Directors.

                  SECTION 10. CHIEF FINANCIAL OFFICER AND TREASURER. The chief
financial officer and treasurer shall have the custody of the funds and
securities of the Company and shall keep full and accurate accounts of receipts
and disbursements in books belonging to the Company and shall deposit all moneys
and other valuable effects in the name and to the credit of the Company in such
depositories as may be designated by the Directors. The chief financial officer
shall disburse the funds of the Company as may be ordered by the Directors,
taking proper

                                      -13-

<PAGE>



vouchers for such disbursements, and shall render to the chief executive officer
and Directors, at their regular meetings of the Directors or whenever they may
require it, an account of all his or her transactions as chief financial officer
and of the financial condition of the Company.

                  If required by the Directors, he or she shall give the Company
a bond in such sum and with such surety or sureties as shall be satisfactory to
the Directors for the faithful performance of the duties of his or her office
and for the restoration to the Company, in case of his or her death,
resignation, retirement or removal from office, all books, papers, vouchers,
moneys and other property of whatever kind in his or her possession or under his
or her control belonging to the Company.

                  SECTION 11. ASSISTANT SECRETARIES.  The assistant
secretaries, in general, shall perform such duties as shall be assigned
to them by the secretary, or by the chief executive officer, the
president, or the Directors.

                  SECTION 12. SALARIES.  The salaries of the officers
shall be fixed from time to time by the Directors, and no officer shall
be prevented from receiving such salary by reason of the fact that he or
she is also a Director.


                                   ARTICLE VI
                      CONTRACTS, LOANS, CHECKS AND DEPOSITS

                  SECTION 1. CONTRACTS. The Directors may authorize any officer
or agent to enter into any contract or to execute and deliver any instrument in
the name of and on behalf of the Company and such authority may be general or
confined to specific instances. Any agreement, deed, mortgage, lease or other
document executed by one or more of the Directors or by an authorized person
shall be deemed valid and binding upon the Directors and upon the Company when
so authorized or ratified by action of the Directors.

                  SECTION 2. CHECKS AND DRAFTS. All checks, drafts or other
orders for the payment of money, notes or other evidences of indebtedness issued
in the name of the Company shall be signed by such officer or officers, agent or
agents of the Company and in such manner as shall from time to time be
determined by the Directors.

                  SECTION 3. DEPOSITS.  All funds of the Company not
otherwise employed shall be deposited from time to time to the credit of
the Company in such banks, trust companies or other depositories as the
Directors may designate.




                                      -14-

<PAGE>



                                   ARTICLE VII
                                     SHARES

                  SECTION 1. CERTIFICATES. The Company will not issue share
certificates. A stockholder's investment will be recorded on the books of the
Company. A stockholder wishing to transfer his or her Shares will be required to
send only an executed form to the Company, 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.

                  SECTION 2. TRANSFERS. 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.

                  The Company shall be entitled to treat the holder of record of
any Share or Shares as the holder in fact thereof and, accordingly, shall not be
bound to recognize any equitable or other claim to or interest in such share on
the part of any other person, whether or not it shall have express or other
notice thereof, except as otherwise provided by the laws of the State of
Maryland.

                  SECTION 3. NOTICE OF ISSUANCE OR TRANSFER. Upon issuance or
transfer of Shares, the Company shall send the stockholder a written statement
that complies with the requirements of Section 7.6(xii) of Articles of
Incorporation and reflects such investment or transfer. In addition such written
statement shall set forth (i) the name of the Company; (ii) the name of the
stockholder or other person to whom it is issued or transferred; (iii) the class
of shares and number of shares purchased; (iv) the designations and any
preferences, conversions and other rights, voting powers, restrictions,
limitations as to distributions, qualifications and terms and conditions of
redemption of the shares of each class which the Company is authorized to issue;
(v) the differences in the relative rights and preferences between the shares of
each series of shares to the extent they have been set; (vi) the authority of
the Board of Directors to set the relative rights and preferences; (vii) the
restrictions on transferability of the shares sold or transferred (without
affecting ss. 8-204 of the Commercial Law Article of the Maryland General
Corporation Law (the "MGCL"); and (viii) any other information required by law.
The Company, alternatively, may furnish notice that a full statement of the
information contained in the foregoing subsections (i) through (viii) and
otherwise complying with Section 7.6(xii) of the Articles of Incorporation will
be provided to any stockholder upon request and without charge.

                  SECTION 4. CLOSING OF TRANSFER BOOKS OR FIXING OF RECORD DATE.
The Directors may set, in advance, a record date for the purpose of determining
stockholders entitled to notice of or to vote at any meeting of stockholders, or
stockholders entitled to receive payment of any Distribution or the allotment of
any other rights, or in order to make a determination of stockholders for any
other proper purpose. Such date, in any case,

                                      -15-

<PAGE>



shall not be prior to the close of business on the day the record date is fixed
and shall not be more than 90 days and, in the case of a meeting of
stockholders, not less than ten days, before the date on which the meeting or
particular action requiring such determination of stockholders is to be held or
taken.

                  In the context of fixing a record date, the Directors may
provide that the share transfer books shall be closed for a stated period but
not longer than 20 days. If the share transfer books are closed for the purpose
of determining stockholders entitled to notice of or to vote at a meeting of
stockholders, such books shall be closed at least ten days before the date of
such meeting.

                  If no record date is fixed and the share transfer books are
not closed for the determination of stockholders, (i) the record date for the
determination of stockholders entitled to notice of or to vote at a meeting of
stockholders shall be at the close of business on the date on which notice of
meeting is mailed or the 30th day before the meeting, whichever is the closer
date to the meeting, and (ii) the record date for the determination of
stockholders entitled to receive payment of a Distribution or an allotment of
any other rights shall be the close of business on the day on which the
resolution of the Directors declaring the Distribution or allotment of rights is
adopted, but the payment or allotment of rights may not be made more than 60
days after the date on which the resolution is adopted.

                  When a determination of stockholders entitled to vote at any
meeting of stockholders has been made as provided in this Section 4, such
determination shall apply to any adjournment thereof, except where the
determination has been made through the closing of the transfer books and the
stated period of closing has expired.

                  SECTION 5. SHARE LEDGER. The Company shall maintain at its
principal office or at the office of its counsel, accountants or transfer agent,
an original or duplicate share ledger, in written form or in any other form
which can be converted within a reasonable time into written form for visual
inspection, containing the name and address of each stockholder and the number
of shares of each class held by such stockholder.

                  SECTION 6. FRACTIONAL SHARES; ISSUANCE OF UNITS. Directors may
issue fractional shares or provide for the issuance of scrip, all on such terms
and under such conditions as they may determine. Notwithstanding any other
provision of the Articles of Incorporation or these Bylaws, the Directors may
issue units consisting of different securities of the Company. Any security
issued in a unit shall have the same characteristics as any identical securities
issued by the Company, except that the Directors may provide that for a
specified period securities of the Company issued in such unit may be
transferred on the books of the Company only in such unit.



                                      -16-

<PAGE>



                  Before issuance of any shares classified or reclassified or
otherwise issued in a unit, the Board of Directors will file articles
supplementary with the Maryland State Department of Assessments and Taxation
that describe such shares, including (a) the preferences, conversion and other
rights, voting powers, restrictions, limitations as to distributions,
qualifications, and terms and conditions of redemption, as set or changed by the
Board of Directors; and (b) a statement that the shares have been classified or
reclassified by the Board of Directors pursuant to its authority under the
Company's charter. The articles supplementary will be executed in the manner
provided by Title 7 of the Maryland General Corporation Law (the "MGCL").


                                  ARTICLE VIII
                                 ACCOUNTING YEAR

         The Directors shall have the power, from time to time, to fix the
fiscal year of the Company by a duly adopted resolution.


                                   ARTICLE IX
                                  DISTRIBUTIONS

                  SECTION 1. DECLARATION.  Distributions upon the shares
of the Company may be declared by the Directors, subject to the
provisions of law and the Articles of Incorporation.  Distributions may
be paid in cash or other property of the Company, subject to the
provisions of law and the Articles of Incorporation.

                  SECTION 2. CONTINGENCIES. Before payment of any Distributions,
there may be set aside out of any funds of the Company available for
Distributions such sum or sums as the Directors may from time to time, in their
absolute discretion, think proper as a reserve fund for the contingencies, for
equalizing Distributions, for repairing or maintaining any property of the
Company or for such other purpose as the Directors shall determine to be in the
best interest of the Company, and the Directors may modify or abolish any such
reserve in the manner in which it was created.


                                    ARTICLE X
                                INVESTMENT POLICY

         Subject to the provisions of the Articles of Incorporation, the
Directors may from time to time adopt, amend, revise or terminate any policy or
policies with respect to investments by the Company as they shall deem
appropriate in their sole discretion. In addition, the Independent Directors
shall review the Company's investment policies at least annually to determine
that the policies are in the best interests of the stockholders.


                                      -17-

<PAGE>




                                   ARTICLE XI
                                      SEAL

                  SECTION 1. SEAL.  The Directors may authorize the
adoption of a seal by the Company. The seal shall have inscribed thereon
the name of the Company and the year of its organization.  The Directors
may authorize one or more duplicate seals and provide for the custody
thereof.

                  SECTION 2. AFFIXING SEAL. Whenever the Company is required to
place its seal to a document, it shall be sufficient to meet the requirements of
any law, rule or regulation relating to a seal to place the word "(SEAL)"
adjacent to the signature of the person authorized to execute the document on
behalf of the Company.


                                   ARTICLE XII
                                WAIVER OF NOTICE

         Whenever any notice is required to be given pursuant to the Articles of
Incorporation or these Bylaws or pursuant to applicable law, a waiver thereof in
writing, signed by the person or persons entitled to such notice, whether before
or after the time stated therein, shall be deemed equivalent to the giving of
such notice. Neither the business to be transacted at nor the purpose of any
meeting need be set forth in the waiver of notice, unless specifically required
by statute. The attendance of any person at any meeting shall constitute a
waiver of notice of such meeting, except where such person attends a meeting for
the express purpose of objecting to the transaction of any business on the
ground that the meeting is not lawfully called or convened.


                                  ARTICLE XIII
                               AMENDMENT OF BYLAWS

                  SECTION 1. AMENDMENTS. These Bylaws may be amended or repealed
by either the affirmative vote of a majority of all Equity Shares, as such term
is defined in the Company's Articles of Incorporation, outstanding and entitled
to vote generally in the election of Directors, voting as a single group or by
an affirmative vote of a majority of the Directors (including a majority of the
Independent Directors), provided that such amendments are not inconsistent with
the Articles of Incorporation, and further provided that the Directors may not
amend these Bylaws, without the affirmative vote of a majority of the Equity
Shares, to the extent that such amendments adversely affect the rights,
preferences and privileges of Stockholders.
   
                  SECTION 2. LOCATION OF BYLAWS.  The original or a
certified copy of these Bylaws, including any amendments thereto, shall
be kept at the Company's principal office, as determined pursuant to
Article I, Section 1 of these  Bylaws.
    

                                      -18-

<PAGE>
   
                              ARTICLE XIV
                          ROLL-UP TRANSACTION

                  SECTION 1. PROVISION IN CONFLICT WITH LAW OR REGULATIONS. The
Board of Directors has determined, in accordance with Section 12.3 of the
Articles of Incorporation, that the following sentence included in section 10.3
of the Articles of Incorporation is inconsistent with applicable state laws or
regulations and, as a result, does not constitute part of the Articles of
Incorporation.

                  In connection with a proposed Roll-Up Transaction which has
not been approved by a vote of at least two-thirds (2/3) of the Stockholders,
the person sponsoring the Roll-Up Transaction shall offer to Stockholders who
vote against the proposed Roll-Up Transaction the choice of:

         (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.

                  SECTION 2.          REPLACEMENT PROVISION.  The following will
apply to a Roll-Up Transaction in place of the sentence referenced above.

                  In connection with a proposed Roll-Up Transaction, the person
sponsoring the Roll-Up Transaction shall offer to Stockholders who vote against
the proposed Roll-Up Transaction the choice of:

         (i)      accepting the securities of a 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
    

                                      -19-

<PAGE>


   
                  (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.


                                   ARTICLE XV
                                   SUITABILITY

                  SECTION 1. The Advisor and each person selling shares on
behalf of the Company shall make every reasonable effort to determine that the
purchase of shares is a suitable and appropriate investment for each
stockholder.

                  SECTION 2. In making this determination, the Advisor or each
person selling shares on behalf of the Company shall ascertain that the
prospective stockholder:

                           (1)   meets the minimum income and net worth
standards established for the Company;

                           (2) can reasonably benefit from the Company based on
the prospective stockholder's overall investment objectives and portfolio
structure;

                           (3) is able to bear the economic risk of the
investment based on the prospective stockholder's overall financial situation;
and

                           (4) has apparent understanding of:

                                 (A) the fundamental risks of the
                          investment;

                                 (B) the risk that the stockholder may lose the
                          entire investment;

                                 (C) the lack of liquidity of the shares;

                                 (D) the restrictions of transferability of
                          the shares;

                                 (E) the background and qualifications of
                          the Advisor; and

                                 (F) the tax consequences of the investment.

                  SECTION 3. The Advisor or each person selling shares on behalf
of the Company will make this determination on the basis of information it has
obtained from a prospective stockholder. Relevant information for this purpose
will include at least the age, investment objectives, investment experience,
income, net worth, financial situation, and other investments of the prospective
stockholder, as well as any other pertinent factors.


                                      -20-

<PAGE>


                  SECTION 4. The Advisor or each person selling shares on behalf
of the Company shall maintain records of the information used to determine that
an investment in the shares is suitable and appropriate for a prospective
stockholder. The Advisor or each person selling shares on behalf of the Company
shall maintain these records for at least six years.

                  SECTION 5. The Advisor shall disclose in each prospectus the
responsibility of the Advisor and each person selling shares on behalf of the
Company to make every reasonable effort to determine that the purchase of shares
is a suitable and appropriate investment for each stockholder, based on
information provided by the stockholder regarding the stockholder's financial
situation and investment objectives.


         The foregoing are certified as the Amended and Restated Bylaws of the
Company adopted by the Directors (including a majority of the Independent
Directors) as of January 12, 1998.
    


                                             /s/ Lynn E. Rose
                                             ---------------------
                                             Secretary

                                      -21-





   
                                   EXHIBIT 5.1

                  Opinion of Shaw, Pittman, Potts & Trowbridge
            as to the legality of the securities being registered by
                       CNL American Properties Fund, Inc.
    

<PAGE>
   

                                  SHAW PITTMAN
                               POTTS & TROWBRIDGE
                A PARTNERSHIP INCLUDING PROFESSIONAL CORPORATIONS

                               2300 N Street, N.W.
                           Washington, D.C. 20037-1128
                                  202.663.8000
                             Facsimile 202.663.8007

                                                                New York
                                                                Virginia



                                 January 9, 1998



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 34,500,000 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. 333-37657) 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 as provided in 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

    





   
                                  EXHIBIT 8.1

                  Opinion of Shaw, Pittman, Potts & Trowbridge
               regarding certain material tax issues relating to
                       CNL American Properties Fund, Inc.
    

<PAGE>

   

                                  SHAW PITTMAN
                               POTTS & TROWBRIDGE
               A PARTNERSHIP INCLUDING PROFESSIONAL CORPORATIONS

                              2300 N Street, N.W.
                          Washington, D.C.  20037-1128
                                  202.663.8000
                             Facsimile 202.663.8007

                                                                New York
                                                                Virginia



                                January 15, 1998



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. 333-37657,
originally filed with the Securities and Exchange Commission on October 10,
1997, 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 15, 1998.

         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 15,
1998, 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 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.



<PAGE>



CNL American Properties Fund, Inc.
January 15, 1998
Page 2

         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, 1995, December 31, 1996, and
                  December 31, 1997, 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
                  Property Leases" section of the Registration Statement, and
                  (ii) the residual value of such 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 least 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
                  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



<PAGE>


CNL American Properties Fund, Inc.
January 15, 1998
Page 3

                  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
letter. We believe that the conclusions expressed herein, if challenged by the
IRS, would be sustained in court. Because our positions are not binding upon the
IRS or the courts, however, 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 of our
report dated January 22, 1997 on our audits of the financial statements and the
financial statement schedules 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.
- --------------------------------
Coopers & Lybrand L.L.P.

Orlando, Florida

   

January 12, 1998

    




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