CNL AMERICAN PROPERTIES FUND INC
10-Q, 1998-11-16
LESSORS OF REAL PROPERTY, NEC
Previous: APARTMENT INVESTMENT & MANAGEMENT CO, 10-Q, 1998-11-16
Next: BENEDEK BROADCASTING CORP, 10-Q, 1998-11-16





                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

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

                For the quarterly period ended September 30, 1998
             -------------------------------------------------------

                                       OR

             ( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                        For the transition period from to
                ------------------------------------------------


                             Commission file number
                                     0-28380
                          ----------------------------


                       CNL American Properties Fund, Inc.
      --------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                   Maryland                                59-3239115
         (State of other jurisdiction                   (I.R.S. Employer
      of incorporation or organization)                Identification No.)

             400 E. South Street
               Orlando, Florida                               32801
   (Address of principal executive offices)                (Zip Code)

        Registrant's telephone number
        (including area code)                             (407) 422-1574

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

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock as of the latest practicable date.

69,382,570 shares of common stock,  $0.01 par value,  outstanding as of November
9, 1998.


<PAGE>








                                    CONTENTS




Part I                                                                  Page

    Item 1.  Financial Statements:

       Condensed Consolidated Balance Sheets                            1

       Condensed Consolidated Statements of Earnings                    2

       Condensed Consolidated Statements of Stockholders' Equity        3

       Condensed Consolidated Statements of Cash Flows                  4-5

       Notes to Condensed Consolidated Financial Statements             6-21

    Item 2.  Management's Discussion and Analysis
                  of Financial Condition and
                  Results of Operations                                 22-33


Part II

    Other Information                                                   34-35


<PAGE>





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

                                                                    September 30,            December 31,
                                                                         1998                    1997
                                                                   -----------------       ------------------
<S> <C>
                       ASSETS

Land and buildings on operating  leases,
    less accumulated depreciation                                      $298,967,972            $205,338,186
Net investment in direct financing leases                               117,028,760              47,613,595
Investment in joint venture                                                 631,374                      --
Other investments                                                        16,200,316                      --
Mortgage notes receivable                                                18,503,397              17,622,010
Equipment notes receivable                                               15,020,109              13,548,044
Cash and cash equivalents                                                88,666,489              47,586,777
Certificates of deposit                                                   2,007,800               2,008,224
Receivables, less allowance for doubtful accounts
    of $314,406 and $99,964, respectively                                   575,104                 635,796
Accrued rental income                                                     3,071,451               1,772,261
Other assets                                                              5,711,195               2,952,869
                                                                   -----------------       -----------------

                                                                       $566,383,967            $339,077,762
                                                                   =================       =================

LIABILITIES AND STOCKHOLDERS' EQUITY

Line of credit                                                       $    6,765,575          $    2,459,043
Accrued construction costs payable                                        3,045,304              10,978,211
Accounts payable and accrued expenses                                       156,916               1,060,497
Due to related parties                                                    2,552,411               1,524,294
Rents paid in advance                                                       437,497                 517,428
Deferred rental income                                                    1,015,758                 557,576
Other payables                                                              222,580                  56,878
                                                                   -----------------       -----------------
       Total liabilities                                                 14,196,041              17,153,927
                                                                   -----------------       -----------------

Minority interest                                                           282,544                 285,734
                                                                   -----------------       -----------------

Commitments (Note 14)

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 125,000,000 and 75,000,000
       shares, respectively, issued and outstanding
       62,118,679 and 36,192,971, respectively                              621,187                 361,930
    Capital in excess of par value                                      556,830,578             323,525,961
    Accumulated   distributions   in  excess  of  net                    (5,546,383 )            (2,249,790 )
earnings
                                                                   -----------------       -----------------
          Total stockholders' equity                                    551,905,382             321,638,101
                                                                   -----------------       -----------------

                                                                       $566,383,967            $339,077,762
                                                                   =================       =================
</TABLE>

                See accompanying notes to condensed consolidated
                              financial statements.

                                       1
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
                  CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

<TABLE>
<CAPTION>

                                                            Quarter Ended                         Nine Months Ended
                                                            September 30,                           September 30,
                                                      1998                 1997                 1998              1997
                                                  --------------       --------------      ---------------    --------------
<S> <C>
Revenues:
    Rental income from operating
       leases                                      $  6,310,554         $  3,819,866          $17,322,785       $  7,826,671
    Earned income from direct
       financing leases                               2,829,024              851,463            5,624,414          1,809,955
    Interest income from mortgage
       notes receivable                                 437,444              437,134            1,301,493          1,252,326
    Other interest income                             1,839,871              419,384            4,775,552          1,347,188
    Other income                                         19,139                9,369               40,866             16,310
                                                  --------------       --------------      ---------------    ---------------
                                                     11,436,032            5,537,216           29,065,110         12,252,450
                                                  --------------       --------------      ---------------    ---------------
Expenses:
    General operating and
       administrative                                   471,568              183,374            1,443,295            664,585
    Professional services                                30,601                8,655               95,709             53,334
    Asset management fees to
       related party                                    518,533              234,665            1,248,393            493,921
    State and other taxes                               214,866               65,741              397,569            173,604
    Depreciation and amortization                     1,044,193              526,207            2,693,020          1,105,611
                                                  --------------       --------------      ---------------    ---------------
                                                      2,279,761            1,018,642            5,877,986          2,491,055
                                                  --------------       --------------      ---------------    ---------------

Earnings Before Minority Interest
    in Income of Consolidated
    Joint Venture and Equity in Loss                  9,156,271            4,518,574           23,187,124          9,761,395
    of Unconsolidated Joint Venture

Minority Interest in Income of
    Consolidated Joint Venture                           (7,787 )             (7,860 )            (23,167 )          (23,586 )

Equity in Loss of Unconsolidated
    Joint Venture                                          (104 )                 --                 (104 )               --
                                                  --------------       --------------      ---------------    ---------------

Net Earnings                                       $  9,148,380         $  4,510,714          $23,163,853       $  9,737,809
                                                  ==============       ==============      ===============    ===============

Earnings Per Share of Common
    Stock (Basic and Diluted)                      $       0.16         $       0.18          $      0.49       $       0.48
                                                  ==============       ==============      ===============    ===============

Weighted Average Number of
    Shares of Common Stock
    Outstanding                                      56,421,932           25,371,886           47,633,909         20,368,867
                                                  ==============       ==============      ===============    ===============

</TABLE>

                See accompanying notes to condensed consolidated
                              financial statements.

                                       2
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
      Nine Months Ended September 30, 1998 and Year Ended December 31, 1997
<TABLE>
<CAPTION>

                                                                                       Accumulated
                                                                                      distributions
                                         Common Stock              Capital in           in excess
                                     Number           Par          excess of             of net
                                   of Shares         Value         par value            earnings              Total
                                   -----------      ---------     -------------       --------------       -------------
<S> <C>
Balance at
    December 31, 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                           22,248,256        222,483       222,260,077                   --         222,482,560

Stock issuance
    costs                                  --             --       (22,422,045 )                 --         (22,422,045 )

Net earnings                               --             --                --           15,564,456          15,564,456

Distributions
    declared and paid
    ($0.74 per share)                      --             --                --          (16,854,297 )       (16,854,297 )
                                  ------------     ----------    --------------        -------------      --------------

Balance at
    December 31, 1997              36,192,971        361,930       323,525,961           (2,249,790 )       321,638,101

Subscriptions
    received for
    common stock
    through public
    offerings and
    distribution
    reinvestment plan              25,925,708        259,257       258,997,822                   --         259,257,079

Stock issuance costs                       --             --       (25,693,205 )                 --         (25,693,205 )

Net earnings                               --             --                --           23,163,853          23,163,853

Distributions
    declared and paid
    ($0.57 per share)                      --             --                --          (26,460,446 )       (26,460,446 )
                                  ------------     ----------    --------------        -------------      --------------

Balance at
    September 30, 1998             62,118,679       $621,187      $556,830,578          $(5,546,383 )      $551,905,382
                                  ============     ==========    ==============        =============      ==============
</TABLE>


                See accompanying notes to condensed consolidated
                              financial statements.

                                       3
<PAGE>


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

                                                                                   Nine Months Ended
                                                                                     September 30,
                                                                             1998                    1997
                                                                         --------------          --------------
<S> <C>
Increase (Decrease) in Cash and Cash Equivalents:

      Net Cash Provided by Operating Activities                          $  26,950,631           $  10,800,147
                                                                        ---------------         ---------------

      Cash Flows from Investing Activities:
         Additions to land and buildings on
             operating leases                                             (103,003,646 )          (106,915,605 )
         Investment in direct financing leases                             (73,492,036 )           (28,977,515 )
         Proceeds from sale of buildings and
             equipment under direct financing leases                         2,385,941               7,251,511
         Investment in joint venture                                          (633,101 )                    --
         Increase in other investments                                     (16,083,055 )                    --
         Investment in mortgage notes receivable                            (1,090,000 )            (4,401,982 )
         Collection on mortgage notes receivable                               222,879                 186,135
         Investment in equipment notes receivable                           (3,363,600 )                    --
         Collection on equipment notes receivable                            1,014,484                      --
         Increase in restricted cash                                                --             (16,014,345 )
         Increase in other assets                                           (2,705,428 )                    --
                                                                        ---------------         ---------------
                Net cash used in investing activities                     (196,747,562 )          (148,871,801 )
                                                                        ---------------         ---------------

      Cash Flows from Financing Activities:
         Reimbursement of acquisition and stock
             issuance costs paid by related parties
             on behalf of the Company                                       (3,455,068 )            (2,244,153 )
         Proceeds from borrowing on line of credit                           4,306,532              16,253,399
         Payment on line of credit                                                  --              (1,784,577 )
         Subscriptions received from stockholders                          259,257,079             149,227,795
         Distributions to minority interest                                    (25,429 )               (25,515 )
         Distributions to stockholders                                     (26,460,446 )           (10,879,969 )
         Payment of stock issuance costs                                   (22,653,996 )           (13,584,558 )
         Other                                                                 (92,029 )               (16,101 )
                                                                        ---------------         ---------------
                Net cash provided by financing
                   activities                                              210,876,643             136,946,321
                                                                        ---------------         ---------------

Net Increase (Decrease) in Cash and Cash
   Equivalents                                                              41,079,712              (1,125,333 )

Cash and Cash Equivalents at Beginning of Period                            47,586,777              42,450,088
                                                                        ---------------         ---------------

Cash and Cash Equivalents at End of Period                               $  88,666,489           $  41,324,755
                                                                        ===============         ===============

</TABLE>



                See accompanying notes to condensed consolidated
                              financial statements.
 
                                      4
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                                                Nine Months Ended
                                                                                  September 30,
                                                                           1998                  1997
                                                                      ---------------       ----------------
<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                                          $   799,419            $   428,114
              Stock issuance costs                                         2,941,149              1,794,722
                                                                      ---------------        ---------------

                                                                          $3,740,568             $2,222,836
                                                                      ===============        ===============

       Land and buildings under operating
          leases exchanged for land and
          buildings under operating leases                                $2,754,419         $           --
                                                                      ===============        ===============



</TABLE>

                See accompanying notes to condensed consolidated
                              financial statements.

                                       5
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
           Quarters and Nine Months Ended September 30, 1998 and 1997


1.       Organization and Nature of Business:

         CNL American  Properties Fund, Inc. was organized in Maryland on May 2,
         1994. CNL APF GP Corp.  and CNL APF LP Corp.,  organized in Delaware in
         May 1998,  are wholly owned  subsidiaries  of CNL  American  Properties
         Fund,  Inc.  CNL APF  Partners,  LP is a Delaware  limited  partnership
         formed  in May  1998.  CNL APF GP Corp.  and CNL APF LP  Corp.  are the
         general and limited partners,  respectively,  of CNL APF Partners,  LP.
         The term "Company" includes,  unless the text otherwise  requires,  CNL
         American  Properties Fund, Inc., CNL APF GP Corp., CNL APF LP Corp. and
         CNL APF Partners,  LP. The Company was formed 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 national and
         regional  fast-food,  family-style and casual dining restaurant chains.
         The Company also  provides  financing  (the  "Mortgage  Loans") for the
         purchase of buildings,  generally by tenants that lease the  underlying
         land from the  Company.  In  addition,  the Company  offers  furniture,
         fixtures and equipment  financing through leases or loans (the "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,  1998,  may not be
         indicative  of the  results  that may be  expected  for the year ending
         December  31, 1998.  Amounts as of December  31, 1997,  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, 1997.

         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.  The
         Company accounts for its 44.29% interest in CNL/Lee Vista Joint Venture
         using the equity method  because it shares control with the other joint
         venture partner.

                                       6
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


2.       Basis of Presentation - Continued:

         The  Company   determines  the  appropriate   classification  of  other
         investments  in  certificates  at the time of purchase and  reevaluates
         such  designation at each balance sheet date.  Other  investments  have
         been  classified as  available-for-sale  and are carried at fair value,
         with  unrealized  holding  gains  and  losses  reported  as a  separate
         component of stockholders' equity and in the statement of comprehensive
         income, as applicable.

         Certain  items in the  prior  year's  financial  statements  have  been
         reclassified   to   conform   with   the   1998   presentation.   These
         reclassifications   had  no  effect  on  stockholders'  equity  or  net
         earnings.

         Effective  January 1, 1998, the Company adopted  Statement of Financial
         Accounting  Standards No. 130, "Reporting  Comprehensive  Income." This
         Statement  requires the reporting of net earnings and all other changes
         to equity during the period, except those resulting from investments by
         owners and distributions to owners, in a separate statement that begins
         with  net  earnings.   Currently,   the  Company's  only  component  of
         comprehensive income is net earnings.

         In  March  1998,  the  Emerging  Issues  Task  Force  of the  Financial
         Accounting  Standards Board ("FASB") reached a consensus in EITF 97-11,
         entitled  "Accounting  for  Internal  Costs  Relating  to  Real  Estate
         Property  Acquisitions."  EITF 97-11  provides that  internal  costs of
         identifying and acquiring  operating  properties  should be expensed as
         incurred.  Due to the fact that the  Company  does not have an internal
         acquisitions  function and instead,  contracts  these  services from an
         external  advisor,  the  effectiveness  of EITF  97-11 had no  material
         effect on the Company's financial position or results of operations.

         In May 1998,  the  Emerging  Issues  Task  Force of the FASB  reached a
         consensus in EITF 98-9, entitled "Accounting for Contingent Rent in the
         Interim Financial  Periods."  Adoption of this consensus did not have a
         material  effect on the  Company's  financial  position  or  results of
         operations.

         In June  1998,  the  FASB  issued  Statement  of  Financial  Accounting
         Standards No. 133,  "Accounting for Derivative  Instruments and Hedging
         Activities"  ("FAS 133").  FAS 133 is effective for all fiscal quarters
         of all fiscal years  beginning after June 15, 1999 (January 1, 2000 for
         the  Company).  FAS 133 requires  that all  derivative  instruments  be
         recorded on the balance sheet at their fair value.  Changes in the fair
         value of  derivatives  are recorded each period in current  earnings or
         other  comprehensive  income,  depending  on  whether a  derivative  is
         designated as part of a hedge transaction and, if it is, the type of

                                       7
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


2.       Basis of Presentation - Continued:

         hedge transaction.  Management of the Company  anticipates that, due to
         its limited use of interest  rate swaps,  the  adoption of FAS 133 will
         not have a significant effect on the Company's results of operations or
         its financial position.

3.       Public Offerings:

         The Company completed its offering of up to 27,500,000 shares of common
         stock  ($275,000,000)  (the "1997 Offering"),  which included 2,500,000
         shares  ($25,000,000)  available  only to  stockholders  who elected to
         participate  in the  Company's  reinvestment  plan,  on March 2,  1998.
         Following the completion of the 1997 Offering, the Company commenced an
         offering of up to 34,500,000 shares of common stock ($345,000,000) (the
         "1998 Offering").  Net proceeds from the 1998 Offering will be invested
         in additional Properties and Mortgage Loans.

4.       Leases:

         The Company  leases its land,  buildings  and equipment 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." For Property leases classified as direct financing leases, the
         building  portions of the majority of the leases are  accounted  for as
         direct  financing  leases  while the land  portions of the  majority of
         these leases are  accounted  for as  operating  leases.  The  Company's
         equipment  financing  offered pursuant to leases are recorded as direct
         financing leases.

5.       Land and Buildings on Operating Leases:

         In April 1998, a tenant  exercised  its option under the terms of three
         lease  agreements  to  exchange  three  existing  Properties  for three
         replacement   Properties  which  were  approved  by  the  Company.   In
         connection  therewith,   the  Company  exchanged  three  Boston  Market
         Properties with three replacement Boston Market  Properties.  Under the
         exchange agreements for each Property,  each replacement  Property will
         continue under the terms of the leases of the original Properties.  All
         closing costs were paid by the tenant.  The Company accounted for these
         transactions as nonmonetary  exchanges of similar productive assets and
         recorded the acquisitions of the replacement Properties at the net book
         value of the original Properties. No gain or loss was recognized due to
         these  transactions  being  accounted for as  nonmonetary  exchanges of
         similar assets.


                                       8
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


5.       Land and Buildings on Operating Leases - Continued:

         During the nine months ended September 30, 1998, the Company sold three
         Properties to third parties. The Company received net sales proceeds of
         approximately  $2,386,000 which  approximated the carrying value of the
         Properties  at the  time of  sale.  As a  result,  no gain or loss  was
         recognized for financial reporting purposes.

         Land and buildings on operating leases consisted of the following at:
<TABLE>
<CAPTION>

                                                                    September 30,            December 31,
                                                                         1998                    1997
                                                                  -------------------     -------------------
<S> <C>
                   Land                                                 $151,703,355            $106,616,360
                   Buildings                                             146,495,502              95,518,149
                                                                   ------------------      ------------------
                                                                         298,198,857             202,134,509
                   Less accumulated
                       depreciation                                       (5,033,392 )            (2,395,665 )
                                                                   ------------------      ------------------
                                                                         293,165,465             199,738,844
                   Construction in progress                                5,802,507               5,599,342
                                                                   ------------------      ------------------

                                                                        $298,967,972            $205,338,186
                                                                   ==================      ==================
</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 nine months ended September
         30, 1998 and 1997, the Company  recognized  $2,315,968 and  $1,259,180,
         respectively, of such rental income, $910,185 and $643,153 of which was
         earned  during  the  quarters  ended   September  30,  1998  and  1997,
         respectively.

                                       9
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


5.       Land and Buildings on Operating Leases - Continued:

         The  following  is a schedule of future  minimum  lease  payments to be
         received on the noncancellable operating leases at September 30, 1998:

                             1998                   $    6,410,842
                             1999                       25,832,805
                             2000                       25,862,843
                             2001                       26,062,291
                             2002                       26,822,220
                             Thereafter                386,335,781
                                                 ------------------

                                                      $497,326,782
                                                 ==================

         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 14).

6.       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,
                                                                        1998                   1997
                                                                 -------------------    -------------------
<S> <C>
                    Minimum lease payments
                        receivable                                     $247,230,809           $  98,121,853
                    Estimated residual values                            44,974,064               6,889,570
                    Secured Equipment Lease
                        interest receivable                                  72,231                  67,614
                    Less unearned income                               (175,248,344 )           (57,465,442 )
                                                                  ------------------      ------------------

                    Net investment in direct
                        financing leases                               $117,028,760           $  47,613,595
                                                                  ==================      ==================
</TABLE>



                                       10
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


6.       Net Investment in Direct Financing Leases - Continued:

         The  following  is a schedule of future  minimum  lease  payments to be
         received on the direct financing leases at September 30, 1998:

                            1998                    $    3,435,760
                            1999                        13,742,634
                            2000                        13,937,068
                            2001                        13,709,001
                            2002                        13,611,870
                            Thereafter                 188,794,476
                                                 ------------------

                                                      $247,230,809
                                                 ==================

         The above table does not include  future  minimum  lease  payments  for
         renewal  periods or contingent  rental  payments that may become due in
         future periods (see Note 5).

7.       Investment in Joint Venture:

         In June 1998,  the Company  entered into a joint  venture  arrangement,
         CNL/Lee Vista Joint  Venture,  with a third party to construct and hold
         one  restaurant  property.  As of September  30, 1998,  the Company had
         contributed  $631,374 to pay for construction  relating to the Property
         owned by the joint  venture.  The  Company  has  agreed  to  contribute
         approximately  $854,140 in additional  construction  costs to the joint
         venture. When construction is completed, the Company expects to have an
         approximate 68 percent  interest in the profits and losses of the joint
         venture.  The Company accounts for its investment in this joint venture
         under the equity method  because it shares control with the other joint
         venture partner.

                                       11
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


7.       Investment in Joint Venture - Continued:

         The following  presents the  condensed  financial  information  for the
         joint venture at:
<TABLE>
<CAPTION>

                                                                    September 30,           December 31,
                                                                         1998                   1997
                                                                  -------------------    -------------------
<S> <C>
                     Land on operating lease and
                         construction in progress                         $1,870,009         $        --
                     Cash                                                        899                  --
                     Receivables                                              28,900                  --
                     Liabilities                                             648,884                  --
                     Partners' capital                                     1,250,924                  --
                     Net loss                                                   (428 )                --
</TABLE>

         For the quarter and nine months ended  September 30, 1998,  the Company
         recognized a loss of $104 for this joint venture. The Property owned by
         the joint venture was not operational as of September 30, 1998.

8.       Other Investments:

         In August  1998,  the Company  acquired an  investment  in the Class F,
         Class  G,  and  Class H  Franchise  Loan  Certificates,  Series  1998-1
         (collectively, the "Certificates") from CNL Funding 98-1, LP a mortgage
         loan securitization entity sponsored by CNL Financial Corp., ("CFC") an
         affiliate of CNL Fund Advisors,  Inc. (the  "Advisor").  CFC originated
         and serviced mortgage loans on restaurant  properties comparable to the
         triple-net  leased  properties  currently  owned by the Company.  After
         originating  the  mortgage  loans,  CFC  contributed  the  loans to CNL
         Funding 98-1, LP, the securitization  entity which subsequently  issued
         the Certificates  representing  beneficial  ownership  interests in the
         pool of mortgage loans.

         The  Company  paid  an  aggregate   purchase  price  of   approximately
         $16,100,000  for the  Certificates,  representing  an expected  blended
         yield  of  12.3%.  The  Company  classified  the  investments  in these
         Certificates  as  available  for  sale.  At  September  30,  1998,  the
         estimated fair value of the  Certificates  approximated  their carrying
         value;  therefore,  the Company did not record any unrealized  gains or
         losses  relating to its investment in  Certificates.  The investment in
         Certificates balance at September 30, 1998 includes $117,261 of accrued
         interest.



                                       12
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


8.       Other Investments - Continued:

         The Company  acquired Class F-1, Class G-1, and Class H-1  Certificates
         with fixed pass  through  rates of 8.4% per annum.  These  Certificates
         commenced making payments of interest monthly in September 1998 and are
         scheduled to make payments of principal and interest monthly during the
         period September 2012 through June 2017.

         The  Company  also  acquired  Class  F-2,  Class  G-2,  and  Class  H-2
         Certificates  with  adjustable  pass through rates of LIBOR (defined as
         the per annum London interbank offered rate for 30 day dollar deposits)
         plus 2.25% per annum (7.918% at September 30, 1998). These Certificates
         commenced making payments of interest monthly in September 1998 and are
         scheduled to make payments of principal and interest monthly during the
         period April 2012 through March 2017.

9.        Mortgage Notes Receivable:

         During the nine months ended  September 30, 1998, the Company  accepted
         two  promissory  notes in the aggregate  principal  sum of  $1,090,000,
         collateralized   by  mortgages  on  the  buildings  of  two  Taco  Bell
         Properties.  The promissory  notes bear interest at a rate of 9.50% per
         annum and will be  collected in  consecutive  monthly  installments  of
         principal and interest totaling $11,382 beginning October 1, 1998, with
         balloon  payments  due  September  1,  2005  for the  remaining  unpaid
         balances.

         Mortgage notes receivable consisted of the following at:
<TABLE>
<CAPTION>

                                                   September 30,          December 31,
                                                       1998                   1997
                                                 ------------------     ------------------
<S> <C>
                   Outstanding principal             $17,529,539             $16,662,418
                   Accrued interest income               129,754                 118,887
                   Deferred financing income             (82,181 )               (85,448 )
                   Unamortized loan costs                926,285                 926,153
                                                  ---------------        ----------------

                                                     $18,503,397             $17,622,010
                                                  ===============        ================
</TABLE>

         Management  believes  that the estimated  fair value of mortgage  notes
         receivable at September 30, 1998 and December 31, 1997 approximated 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.



                                       13
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


10.      Equipment Notes Receivable:

         In June  1998,  the  Company  entered  into a  promissory  note  with a
         borrower   for   equipment   financing   for   $2,200,000,   which   is
         collateralized  by  restaurant  equipment.  The  promissory  note bears
         interest at a rate of ten percent per annum and is being  collected  in
         consecutive  monthly  installments of principal and interest of $36,523
         which  commenced July 1, 1998,  with a balloon payment due December 15,
         1998 for the remaining unpaid balance.

         In September 1998, the Company entered into two promissory notes with a
         borrower for  equipment  financing  for a total of $460,000,  which are
         collateralized by restaurant  equipment.  The two promissory notes bear
         interest at a rate of ten percent  per annum and will be  collected  in
         consecutive  monthly  installments  of principal and interest  totaling
         $7,636  beginning  on  October  1,  1998  for one  promissory  note and
         November 1, 1998, for the other  promissory note, with balloon payments
         due  September  1, 2003 and  October  1,  2005,  respectively,  for the
         remaining unpaid balances.

         Equipment notes receivable consisted of the following at:
<TABLE>
<CAPTION>

                                                                         September 30,          December 31,
                                                                             1998                   1997
                                                                       ------------------     ------------------
<S> <C>
                   Outstanding principal                                    $14,870,516             $13,225,000
                   Accrued interest income                                      149,593                 323,044
                                                                        ----------------       -----------------

                                                                            $15,020,109             $13,548,044
                                                                        ================       =================
</TABLE>

         Management  believes that the estimated  fair value of equipment  notes
         receivable at September 30, 1998 and December 31, 1997 approximated 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.

11.      Stock Issuance Costs:

         The Company has incurred certain expenses in connection with the public
         offerings  of  its  shares  of  common  stock,  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.  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

                                       14
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


11.      Stock Issuance Costs  - Continued:

         percent  of the  gross  offering  proceeds  received  from the  current
         offering of shares of common stock of the Company.

         During the nine  months  ended  September  30,  1998 and the year ended
         December 31, 1997, the Company  incurred  $25,693,205 and  $22,422,045,
         respectively,  in  stock  issuance  costs,  including  $20,740,566  and
         $17,798,605, respectively, in commissions and marketing support and due
         diligence expense  reimbursement fees (see Note 13). The stock issuance
         costs have been charged to  stockholders'  equity  subject to the three
         percent cap described above.

12.      Distributions:

         For the nine months ended September 30, 1998 and 1997, approximately 86
         and 92 percent, respectively, of the distributions paid to stockholders
         were considered ordinary income and approximately 14 and eight 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, 1998 and 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.   The  characterization  for  tax  purposes  of  distributions
         declared  for the  nine  months  ended  September  30,  1998 may not be
         indicative  of the  results  that may be  expected  for the year ending
         December 31, 1998.

13.      Related Party Transactions:

         During the nine months ended  September 30, 1998 and 1997,  the Company
         incurred   $19,444,281  and  $11,192,085,   respectively,   in  selling
         commissions due to CNL Securities Corp. for services in connection with
         the  offering  of  shares.  A  substantial  portion  of  these  amounts
         ($18,148,849  and  $10,427,281)  were paid by CNL  Securities  Corp. as
         commissions  to other  broker-dealers,  during  the nine  months  ended
         September 30, 1998 and 1997, respectively.

         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,  1998 and 1997,  the  Company  incurred  $1,296,285  and
         $746,139,  respectively,  of such  fees,  the  majority  of  which  was
         re-allowed  to other  broker-dealers  and from  which all bona fide due
         diligence expenses were paid.

                                       15
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


13.      Related Party Transactions - Continued:

         The  Advisor is entitled to receive  acquisition  fees for  services in
         identifying the Properties and structuring the terms of the acquisition
         and  leases  of  these  Properties  and  structuring  the  terms of the
         Mortgage  Loans equal to 4.5% of the total amount  raised from the sale
         of shares.  During the nine months ended  September  30, 1998 and 1997,
         the Company incurred $11,666,569 and $6,715,251,  respectively, of such
         fees. Such fees are included in land and buildings on operating leases,
         net investment in direct financing  leases,  mortgage notes receivable,
         investment in joint venture 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  or
         construction management fees 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 nine months ended  September  30, 1998 and
         1997, the Company incurred $166,876 and $369,570, respectively, of such
         fees relating to five and six 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, 1998 and 1997,  the
         Company  incurred  $22,426  and  $90,592,   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  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 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,
         1998  and  1997,   the  Company   incurred   $1,289,877  and  $558,319,
         respectively, of such fees, of which $41,484 and $64,398, respectively,
         was  capitalized  as part of the cost of the buildings  for  Properties
         under construction.

         In August 1998,  the Company  acquired an investment  of  approximately
         $16,100,000 in Certificates from CFC, as described in Note 8.

                                       16
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


13.      Related Party Transactions - Continued:

         The Advisor and its affiliates provide various administrative  services
         to the Company,  including  services related to accounting;  financial,
         tax and regulatory compliance and reporting; lease and loan compliance;
         stockholder  distributions and reporting;  due diligence and marketing;
         and investor relations (including administrative services in connection
         with the  offering of shares),  on a  day-to-day  basis.  The  expenses
         incurred for these  services  were  classified  as follows for the nine
         months ended September 30:
<TABLE>
<CAPTION>

                                                                                1998                  1997
                                                                           ---------------       ---------------
<S> <C>
                     Stock issuance costs                                      $2,069,626            $1,259,411
                     General operating and
                          administrative expenses                                 773,806               389,806
                                                                           ---------------       ---------------

                                                                               $2,843,432            $1,649,217
                                                                           ===============       ===============
</TABLE>

         For each of the nine months  ended  September  30,  1998 and 1997,  the
         Company  acquired  two  Properties  for  approximately  $3,977,000  and
         $1,773,300,   respectively,   from  affiliates  of  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.






                                       17
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


13.      Related Party Transactions - Continued:

         The due to related parties consisted of the following at:
<TABLE>
<CAPTION>

                                                                       September 30,            December 31,
                                                                            1998                    1997
                                                                     -------------------      ------------------
<S> <C>
                      Due to the Advisor:
                           Expenditures incurred
                              on behalf of the Company
                              and accounting and
                              administrative services                      $   578,362             $   126,205
                           Acquisition fees                                    939,339                 386,972
                                                                        ---------------         ---------------
                                                                             1,517,701                 513,177
                                                                        ---------------         ---------------

                      Due to CNL Securities Corp:
                           Commissions                                         968,975                 940,520
                           Marketing support and due
                              diligence expense reim-
                              bursement fees                                    65,735                  63,097
                                                                        ---------------         ---------------
                                                                             1,034,710               1,003,617
                                                                        ---------------         ---------------

                      Due to other affiliates                                        --                   7,500
                                                                        ---------------         ---------------

                                                                            $2,552,411              $1,524,294
                                                                        ===============         ===============
</TABLE>

14.      Commitments:

         The  Company has  entered  into  various  development  agreements  with
         tenants which provide terms and  specifications for the construction or
         renovation  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   $20,245,000,   of  which   approximately
         $13,104,000  in land and other costs had been  incurred as of September
         30, 1998. The buildings  currently under construction or renovation are
         expected  to be  operational  by March  1999.  In  connection  with the
         purchase of each Property,  the Company,  as lessor, has entered into a
         long-term lease agreement.


                                       18

<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


15.      Subsequent Events:

         On October 13, 1998,  the Board of Directors  elected to terminate  the
         Company's reinvestment plan. The Board of Directors based this decision
         on  (i)  the  fact  that  the  Company  may  issue   shares  under  the
         reinvestment plan only pursuant to an effective registration statement,
         (ii) the likelihood  that the 1998 Offering will be completed  prior to
         the next  distribution  date of the Company  and (iii) a  determination
         that it is not in the best  interest  of the  Company  at this  time to
         obtain the effectiveness of a registration statement relating solely to
         the issuance of shares pursuant to the reinvestment plan.

         The Board of Directors may determine to reinstate the reinvestment plan
         in the future subject to obtaining the  effectiveness of a registration
         statement  relating  solely to the  issuance of shares  pursuant to the
         reinvestment plan.

         The shares offered and previously reserved for issuance pursuant to the
         reinvestment  plan will be available for sale to the public through the
         1998 Offering.

         The  Board  of  Directors  also  elected  to  implement  the  Company's
         redemption  plan.  Under the redemption  plan, the Company may elect to
         redeem shares,  subject to the conditions and limitations  described in
         the  Company's   prospectus  (the  "Prospectus")  as  modified  by  the
         description below.

         At any time,  including any time during which the Company is engaged in
         a public  offering,  and prior to such time, if any, as Listing occurs,
         any  stockholder  who  purchases  shares in the  Company's  offering or
         otherwise from the Company,  may present all or any portion equal to at
         least 25% of such  stockholder's  shares to the Company for redemption,
         in accordance with the procedures  outlined in the Prospectus.  At such
         time,  the Company  may,  at its  option,  use up to the full amount of
         proceeds,  if any, from the sale of shares under the reinvestment  plan
         attributable  to a calendar  quarter  to redeem  shares  presented  for
         redemption  during such quarter.  In addition,  the Company may, at its
         option,  use up to $100,000 per calendar quarter of the proceeds of any
         public offering of its shares to redeem shares.  Any amount of offering
         proceeds which is available for redemptions,  but which is unused,  may
         be carried  over to the next  succeeding  calendar  quarter  for use in
         addition  to the amount of  offering  proceeds  and the full  amount of
         proceeds from the sale of shares under the reinvestment plan that would
         otherwise be available  for  redemptions.  At no time during a 12-month
         period,  however,  may the  number of shares  redeemed  by the  Company
         exceed 5% of the number of shares of the Company's  outstanding  common
         stock at the beginning of such 12-month period, even if

                                       19
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


15.      Subsequent Events - Continued:

         the amount of offering  proceeds and  proceeds  from the sale of shares
         under the  reinvestment  plan that would  otherwise  be  available  for
         redemptions  would  allow the  Company  to  redeem a greater  number of
         shares.

         In  addition,  the Board of  Directors  approved  an  amendment  to the
         advisory agreement providing for the payment of acquisition fees to the
         Advisor for  acquisitions  made by the Company after the  completion of
         the 1998 Offering and the investment of all of the proceeds received by
         the Company from the 1998 Offering (the  "Offering  Completion  Date").
         After the Offering  Completion Date, the Company intends to continue to
         expand its Property portfolio by acquiring additional  Properties using
         funds from its line of credit.  Under the previous advisory  agreement,
         the Advisor had no incentive to continue providing acquisition services
         after  the  Offering  Completion  Date  because  acquisition  fees were
         limited to 4.5% of the gross proceeds raised by the Company from equity
         offerings of the Company.  The Advisor has not been paid an acquisition
         fee for Properties acquired by the Company using funds from the line of
         credit,  and  will not be paid an  acquisition  fee for  Properties  so
         acquired prior to the Offering  Completion Date, because it is expected
         that a  portion  of the  proceeds  raised  by the  Company  in the 1998
         Offering  (on  which  the  Advisor   will  already  have   received  an
         acquisition  fee)  will be used to  repay  advances  under  the line of
         credit  used to acquire  Properties  prior to the  Offering  Completion
         Date.

         In order to provide  incentive  to the  Advisor to  continue  providing
         acquisition  services after the Offering  Completion Date, the Board of
         Directors deemed it to be in the best interests of the Company that the
         Company  pay  the  Advisor  an  acquisition  fee,  in  connection  with
         Properties  acquired after the Offering  Completion Date, equal to 4.5%
         of the  purchase  price  paid by the  Company.  The Board of  Directors
         believes  that paying  acquisition  fees after the Offering  Completion
         Date will permit the Company to continue to benefit from the  Advisor's
         acquisition  expertise and more effectively  enhance  stockholder value
         through the continued expansion of the Company's Property portfolio.

         During the period October 1, 1998 through November 2, 1998, the Company
         received  subscription  proceeds  for an  additional  5,876,665  shares
         ($58,766,648) of common stock.

         On  October  1,  1998  and  November  1,  1998,  the  Company  declared
         distributions of $4,015,395 and $4,303,336,  respectively,  or $0.06354
         per share of common stock,  payable in December 1998 to stockholders of
         record on October 1, 1998 and November 1, 1998, respectively.



                                       20
<PAGE>


                       CNL AMERICAN PROPERTIES FUND, INC.
                                AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
           Quarters and Nine Months Ended September 30, 1998 and 1997


15.      Subsequent Events - Continued:

         During the period October 1, 1998 through November 2, 1998, the Company
         acquired five Properties (one of which is under  construction) for cash
         at a total cost of  approximately  $3,439,000.  In connection  with the
         purchase  of each of the  five  Properties,  the  Company,  as  lessor,
         entered  into  a  long-term   lease   agreement.   The  building  under
         construction is expected to be operational by April 1999.



                                       21

<PAGE>


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

Introduction

         CNL American  Properties Fund, Inc. is a Maryland  corporation that was
organized on May 2, 1994.  CNL APF GP Corp.  and CNL APF LP Corp.,  organized in
Delaware in May 1998, are wholly owned  subsidiaries of CNL American  Properties
Fund, Inc. CNL APF Partners,  LP is a Delaware limited partnership formed in May
1998.  CNL APF GP  Corp.  and CNL APF LP  Corp.  are  the  general  and  limited
partners,  respectively,  of CNL APF Partners,  LP. The term "Company" includes,
unless the text otherwise requires,  CNL American Properties Fund, Inc., CNL APF
GP Corp.,  CNL APF LP Corp.,  CNL APF Partners,  LP and  CNL/Corral  South Joint
Venture.  The Company was formed to acquire  properties,  directly or indirectly
through joint  venture or  co-tenancy  arrangements  (the  "Properties"),  to be
leased on a long-term,  triple-net  basis to  operators of certain  national and
regional  fast-food,  family-style  and  casual  dining  restaurant  chains.  In
addition, the Company provides financing (the "Mortgage Loans") for the purchase
of  buildings,  generally  by tenants  that lease the  underlying  land from the
Company.  In addition,  the Company  offers  furniture,  fixtures and  equipment
financing through leases or loans (the "Secured  Equipment Leases") to operators
of restaurant chains.

         Statements   contained   in  this  Form  10-Q,   particularly   in  the
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" sections,  including,  without limitation,  the Year 2000 compliance
disclosure  that are not  historical  facts  may be  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  real  estate  conditions,  continued  availability  of
proceeds  from the  Company's  offerings  of common  stock,  the  ability of the
Company to invest the proceeds of its offerings of common stock,  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, secured equipment leases or mortgage loans.

         As of September 30, 1998, the Company owned 357  Properties,  including
two Properties  through two joint venture  arrangements  and 17 Properties which
were under construction or renovation.

Liquidity and Capital Resources

         Upon  completion  of its first  offering  (the  "Initial  Offering") on
February 6, 1997, the Company had received subscription proceeds of $150,591,765
(15,059,177  shares),  including 59,177 shares ($591,765) issued pursuant to the
Company's  reinvestment plan.  Following the completion of its Initial Offering,
the  Company  commenced  a  second  offering  (the  "1997  Offering")  of  up to
27,500,000 shares and upon completion of such offering on March 2, 1998,

                                       22
<PAGE>


Liquidity and Capital Resources - Continued

had  received  subscription   proceeds  of  $251,872,648   (25,187,265  shares),
including 187,265 shares  ($1,872,648) issued pursuant to the reinvestment plan.
Net offering  proceeds  received by the Company from the prior offerings,  after
deduction of selling  commissions,  marketing  support and due diligence expense
reimbursement fees and offering expenses,  totaled  approximately  $361,100,000.
Following the completion of the 1997 Offering, the Company commenced an offering
of up to 34,500,000 shares (the "1998 Offering").  As of September 30, 1998, the
Company had received subscription proceeds of $218,522,374  (21,852,237 shares),
including 310,784 shares  ($3,107,848)  issued pursuant to the reinvestment plan
in connection with the 1998 Offering.

         As  of  September  30,  1998,   the  Company  had  received   aggregate
subscription  proceeds  of  $620,986,787  (62,098,679  shares)  from its Initial
Offering,  1997  Offering and 1998  Offering  (collectively,  the  "Offerings"),
including 557,226 shares  ($5,572,261) issued pursuant to the reinvestment plan.
As of  September  30,  1998,  net  offering  proceeds  to the  Company  from its
Offerings,  after deduction of selling  commissions,  marketing support, and due
diligence expense  reimbursement fees, and organizational and offering expenses,
totaled  $557,231,765.  As of September  30,  1998,  the Company had invested or
committed for investment  approximately  $461,532,000  of aggregate net offering
proceeds  from  its  Offerings  in  357  Properties  (17  of  which  were  under
construction  or  renovation  as of September  30,  1998) in providing  mortgage
financing through Mortgage Loans, in paying acquisition fees to the Advisor,  as
well as certain  acquisition  expenses,  leaving  approximately  $95,700,000  in
aggregate  net offering  proceeds  available for  investment  in Properties  and
Mortgage Loans.

         During the nine months ended  September 30, 1998, the Company  acquired
two  Properties  from  affiliates  for purchase  prices  totaling  approximately
$3,977,000. 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.

         In connection with the 17 Properties  under  construction or renovation
at  September  30, 1998 (none of which were under  construction  at December 31,
1997), the Company has entered into various development  agreements with tenants
which provide terms and  specifications  for the construction of buildings.  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
$20,245,000,  of  which  approximately  $13,104,000  had  been  incurred  as  of
September  30, 1998.  The  buildings  under  construction  or  renovation  as of
September 30, 1998 are expected to be  operational  by March 1999. In connection
with the purchase of each Property,  the Company,  as lessor, has entered into a
long-term lease agreement.

         During the nine months ended September 30, 1998, a tenant exercised its
option  under the terms of its  lease  agreements  to  exchange  three  existing
Properties for three replacement  Properties which were approved by the Company.
In conjunction  therewith,  the Company exchanged three Boston Market Properties
with three replacement Boston Market Properties.  Under the exchange  agreements
for each Property, each replacement Property will continue

                                       23
<PAGE>


Liquidity and Capital Resources - Continued

under the terms of the leases of the original Properties. All closing costs were
paid by the tenant.  The Company accounted for these transactions as nonmonetary
exchanges of similar  productive  assets and recorded  the  acquisitions  of the
replacement Properties at the net book value of the original Properties. No gain
or  loss  was  recognized  due to  these  transactions  being  accounted  for as
nonmonetary exchanges of similar assets.

         During the nine months ended September 30, 1998, the Company sold three
Properties  to third  parties.  The  Company  received  net  sales  proceeds  of
approximately $2,386,000 which approximated the carrying value of the Properties
at the time of sale. As a result,  no gain or loss was  recognized for financial
reporting purposes.

         In June 1998,  the Company  entered into a joint  venture  arrangement,
CNL/Lee  Vista  Joint  Venture,  with a third  party to  construct  and hold one
restaurant  property.  As of  September  30, 1998,  the Company had  contributed
$631,374 to pay for  construction  relating to the  Property  owned by the joint
venture.  The  Company  has  agreed  to  contribute  approximately  $854,000  in
additional  construction  costs  to the  joint  venture.  When  construction  is
completed, the Company expects to have an approximate 68 percent interest in the
profits and losses of the joint venture.

         In August  1998,  the  Company  acquired  Class F, Class G, and Class H
Franchise Loan Certificates,  Series 1998-1, (collectively,  the "Certificates")
from CNL Funding 98-1, LP, a mortgage loan  securitization  entity  sponsored by
CNL Financial Corp. ("CFC"), an affiliate of the Advisor. The aggregate purchase
price paid for these Certificates was approximately $16,100,000, representing an
expected  blended yield on the  Certificates  of 12.3%.  The Class F and Class G
Certificates were rated BB and B, respectively, by two major rating agencies and
the Class H Certificates were not rated.

         CFC  originates and services  mortgage  loans on restaurant  properties
comparable to the triple-net leased  Properties  currently owned by the Company.
The  underwriting  criteria  utilized by CFC in connection with  originating the
mortgage loans is at least as stringent as the underwriting standards applied by
the Company when  determining  whether to enter into a lease with a  prospective
tenant.  After  originating the mortgage  loans,  CFC contributes the loans to a
securitization entity which subsequently issues trust certificates  representing
beneficial  ownership  interests in the pool of mortgage  loans and the proceeds
received by the  securitization  entity (less a placement  fee and expenses) are
remitted  to CFC.  The  interests  in the  pool of  loans  are  either  rated by
independent  rating agencies or not rated and may be treated as investment grade
or non-investment  grade depending on the relative risk of the security,  taking
into  account  such  factors as the  likelihood  of  default  on the  underlying
mortgages  constituting  the  loan  pool,  the  level  of  subordination  of the
interests as compared to other interests  issued by the  securitization  entity,
and the  protection  afforded  by the  mortgage  obligation  in the  event  of a
bankruptcy or similar proceeding.  The Certificates purchased by the Company are
not  investment  grade or are not rated,  and therefore  constitute an increased
degree of investment risk as compared to investment grade securities. Management
believes that the acquisition of the Certificates  represents an opportunity for
the Company to achieve  investment  returns  similar to those  generated  by its
triple-net leased restaurant Properties and that the investment risk inherent in
purchasing the Certificates has been properly reflected in the purchase price of
the Certificates.

                                       24
<PAGE>


Liquidity and Capital Resources - Continued

         During the nine months ended  September 30, 1998, the Company  accepted
two   promissory   notes  in  the  aggregate   principal   sum  of   $1,090,000,
collateralized  by mortgages on the buildings of two Taco Bell  Properties.  The
promissory  notes  bear  interest  at a rate of  9.50%  per  annum  and  will be
collected in consecutive monthly installments of principal and interest totaling
$11,382  beginning  October 1, 1998, with balloon payments due September 1, 2005
for the remaining unpaid balances.

         During the nine months ended  September 30, 1998, the Company  received
advances  totaling  $4,306,532  under its line of credit  to  provide  equipment
financing.  The balance of the line of credit was $6,765,575 as of September 30,
1998. The Company expects to obtain additional advances under the line of credit
to fund future  equipment  financing  requirements and from time to time may use
the line of credit to purchase Properties and fund Mortgage Loans.

         In June  1998,  the  Company  entered  into a  promissory  note  with a
borrower for equipment  financing for  $2,200,000,  which is  collateralized  by
restaurant  equipment.  The  promissory  note  bears  interest  at a rate of ten
percent per annum and is being collected in consecutive monthly  installments of
principal and interest of $36,523 which  commenced July 1, 1998,  with a balloon
payment due December 15, 1998 for the remaining unpaid balance.

         In September 1998, the Company entered into two promissory notes with a
borrower  for  equipment   financing   for  a  total  of  $460,000,   which  are
collateralized by restaurant  equipment.  The two promissory notes bear interest
at a rate of ten percent per annum and will be collected in consecutive  monthly
installments of principal and interest  totaling $7,636  beginning on October 1,
1998 for one promissory note and November 1, 1998 for the other promissory note,
with balloon  payments due September 1, 2003 and October 1, 2005,  respectively,
for the remaining unpaid balances.

         During the period October 1, 1998 through November 2, 1998, the Company
received  subscription proceeds for an additional 5,876,665 shares ($58,766,648)
of common stock.

         In  addition,  during the period  October 1, 1998  through  November 2,
1998, the Company acquired five Properties (one of which is under  construction)
for cash at a total cost of  approximately  $3,439,000.  In connection  with the
purchase of each of the five Properties,  the Company, as lessor, entered into a
long-term  lease  agreement.  The building under  construction is expected to be
operational by April 1999.

         As of November 2, 1998, the Company had received aggregate subscription
proceeds of  $679,753,435  (67,975,344  shares)  from the  Offerings,  including
$5,572,261  (557,226  shares) through its  reinvestment  plan. As of November 2,
1998,  the  Company had  invested  or  committed  for  investment  approximately
$467,270,000 of aggregate net offering proceeds in 362 Properties,  in providing
mortgage  financing  through  Mortgage Loans and in paying  acquisition fees and
certain acquisition expenses,  leaving  approximately  $143,575,000 in aggregate
net offering proceeds available for investment in Properties and Mortgage Loans.



                                       25
<PAGE>


Liquidity and Capital Resources - Continued

         Additionally,   the  Company   currently  is   negotiating  to  acquire
additional  Properties,  but as of  November 2, 1998 had not  acquired  any such
Properties.

         The Company expects to use uninvested net offering  proceeds,  plus any
net offering proceeds from the sale of additional shares, to purchase additional
Properties, to fund construction and renovation costs relating to the Properties
under  construction  and to make Mortgage Loans.  The Company does not intend to
use net offering proceeds to fund Secured Equipment Leases;  however,  from time
to time the Company may use uninvested net offering  proceeds to repay a portion
of or all of the  balance  outstanding  under  the line of  credit  pending  the
investment of such offering  proceeds in Properties or Mortgage  Loans, in order
to reduce the Company's interest cost during such period. The Company expects to
fund the Secured  Equipment  Leases with proceeds  from the line of credit.  The
Company  intends to limit  equipment  financing to ten percent of the  aggregate
gross offering proceeds from its offerings.

         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
suitable Properties and investments in Mortgage Loans are identified.

         At  September  30,  1998  and  December  31,  1997,   the  Company  had
$90,674,289  and   $49,595,001,   respectively,   invested  in  such  short-term
investments  (including a certificate of deposit in the amount of $2,007,800 and
$2,008,224,  respectively).  The increase in the amount  invested in  short-term
investments is primarily attributable to the receipt of additional  subscription
proceeds  during the nine months ended  September 30, 1998.  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 line of credit  pending the
investment  of  net  offering  proceeds,  to  pay  Company  expenses,   and,  in
management's discretion, to create cash reserves.

         During the nine months ended  September 30, 1998 and 1997,  the Advisor
and its affiliates  incurred on behalf of the Company $2,941,149 and $1,794,722,
respectively,   for  certain   offering   expenses,   $799,419   and   $428,114,
respectively,  for certain  acquisition  expenses,  and $557,862  and  $291,633,
respectively, for certain operating expenses. As of September 30, 1998 and 1997,
the Company  owed the  Advisor and its  affiliates  $2,552,411  and  $1,219,457,
respectively,   for  such  amounts,  unpaid  fees  and  administrative  expenses
(including services for accounting; financial, tax and regulatory compliance and
reporting;  lease and loan compliance;  stockholder distributions and reporting;
due diligence and marketing; and investor

                                       26
<PAGE>


Liquidity and Capital Resources - Continued

relations). As of November 2, 1998, 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  gross  proceeds  from the  Company's  1998
Offering.  As of September 30, 1998, the offering expenses had not exceeded this
amount.

         During the nine months ended  September 30, 1998 and 1997,  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
$26,950,631 and $10,800,147,  respectively.  Based on cash from operations,  the
Company  declared and paid  distributions to its stockholders of $26,459,880 and
$10,879,969   during  the  nine  months  ended  September  30,  1998  and  1997,
respectively.  In addition, on October 1, 1998 and November 1, 1998, the Company
declared  distributions to its stockholders  totaling $4,015,395 and $4,303,336,
respectively,  payable in December 1998. For the nine months ended September 30,
1998  and  1997,  approximately  86  and  92  percent,   respectively,   of  the
distributions received by stockholders were considered to be ordinary income and
approximately  14 and eight 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 November 1, 1998, 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 has  obtained  contingent  liability  and
property  coverage for the Company.  This insurance policy is intended to reduce
the Company's  exposure in the unlikely event a tenant's insurance policy lapses
or is insufficient to cover a claim relating to a 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 other 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.

         The  Company  formed a  special  committee  (the  "Special  Committee")
consisting of the Independent  Directors for the purpose of evaluating strategic
alternatives  designed  to maximize  stockholder  value.  The Special  Committee
retained the investment banking firms of Merrill Lynch, Pierce,  Fenner & Smith,
Incorporated and Solomon Smith Barney Holdings,  Inc. (the "Advising  Firms") to
advise the Special Committee regarding its strategic  alternatives.  On July 17,
1998, the Advising  Firms  presented  their  findings and  supporting  financial
information to the Special Committee. Based on the reports of the Advising Firms
and its own analyses, on July 20,

                                       27
<PAGE>


Liquidity and Capital Resources - Continued

1998, the Special Committee  unanimously  agreed to present the  recommendations
described  below to the full Board of  Directors.  The full  Board of  Directors
unanimously  adopted the  recommendations  of the Special Committee at a meeting
held on July 24, 1998.

         In summary,  the  Special  Committee  concluded  that the best means to
maximize  stockholder  value  would  be for  the  Company  to (i)  significantly
increase the size of the Company by acquiring  from  affiliates of the Company's
Advisor portfolios of Properties similar to those currently held by the Company;
(ii) become  internally  advised and acquire  internal  real estate  development
capability  by  acquiring  the  Advisor;   (iii)  expand  its  mortgage  lending
capabilities by acquiring an affiliate of the Advisor, thus allowing the Company
to offer a full range of financing  options to  restaurant  operators;  and (iv)
list its common stock on a national stock exchange,  assuming market  conditions
are favorable.

         The Special  Committee  recommended  that the Company  seek to list its
common stock either  concurrently  with the  acquisitions  described below or as
shortly  thereafter  as market  conditions  are deemed to be favorable  for such
listing.  The Special Committee further  recommended that the Company evaluate a
public offering of its common stock concurrently with the listing of its shares.

         The  acquisitions  of portfolios of restaurant  Properties  and certain
related  restaurant  businesses  owned by affiliates  are subject to the Company
negotiating  acceptable purchase prices and other acquisition terms with each of
the sellers and obtaining  approval of the  acquisitions by the limited partners
and/or the shareholders of the affiliates.  Accordingly, the acquisition of such
entities is not assured.

         In addition, in order to effect the acquisitions, the Company will need
to increase its  authorized  common  stock,  which  requires the approval of the
Company's  stockholders.  It is  expected  that the  request  for a vote on such
increase will be presented to the stockholders in early 1999. In connection with
such vote, complete information on the proposed transaction will be delivered to
the Company's stockholders.  Prior to seeking that vote, the Company will obtain
and  furnish  to  the  stockholders  an  opinion  of  a  third  party  that  the
consideration proposed to be paid by the Company for the acquisitions is fair to
the Company from a financial point of view.

         On October 13, 1998,  the Board of Directors  elected to terminate  the
Company's  reinvestment  plan. The Board of Directors based this decision on (i)
the fact that the  Company may issue  shares  under the  reinvestment  plan only
pursuant to an effective  registration  statement,  (ii) the likelihood that the
1998  Offering  will be  completed  prior to the next  distribution  date of the
Company  and (iii) a  determination  that it is not in the best  interest of the
Company at this time to obtain the  effectiveness  of a  registration  statement
relating solely to the issuance of shares pursuant to the reinvestment plan.

         The Board of Directors may determine to reinstate the reinvestment plan
in the future subject to obtaining the effectiveness of a registration statement
relating solely to the issuance of shares pursuant to the reinvestment plan.
                                     
                                       28
<PAGE>


Liquidity and Capital Resources - Continued

         The shares offered and previously reserved for issuance pursuant to the
reinvestment  plan will be  available  for sale to the public  through  the 1998
Offering.

         The  Board  of  Directors  also  elected  to  implement  the  Company's
redemption  plan.  Under the  redemption  plan,  the Company may elect to redeem
shares,  subject to the  conditions and  limitations  described in the Company's
prospectus (the "Prospectus") as modified by the description below.

         At any time,  including any time during which the Company is engaged in
a public  offering,  and prior to such  time,  if any,  as Listing  occurs,  any
stockholder who purchases shares in the Company's offering or otherwise from the
Company,  may  present  all  or any  portion  equal  to at  least  25%  of  such
stockholder's  shares to the  Company for  redemption,  in  accordance  with the
procedures  outlined in the  Prospectus.  At such time,  the Company may, at its
option,  use up to the full amount of proceeds,  if any, from the sale of shares
under the reinvestment  plan attributable to a calendar quarter to redeem shares
presented for redemption during such quarter.  In addition,  the Company may, at
its  option,  use up to $100,000  per  calendar  quarter of the  proceeds of any
public offering of its shares to redeem shares.  Any amount of offering proceeds
which is available for redemptions,  but which is unused, may be carried over to
the next  succeeding  calendar  quarter  for use in  addition  to the  amount of
offering  proceeds and the full amount of proceeds from the sale of shares under
the reinvestment  plan that would otherwise be available for redemptions.  At no
time during a 12-month period, however, may the number of shares redeemed by the
Company  exceed 5% of the number of shares of the Company's  outstanding  common
stock at the beginning of such 12-month  period,  even if the amount of offering
proceeds and proceeds from the sale of shares under the  reinvestment  plan that
would otherwise be available for redemptions would allow the Company to redeem a
greater number of shares.

         In  addition,  the Board of  Directors  approved  an  amendment  to the
advisory agreement  providing for the payment of acquisition fees to the Advisor
for  acquisitions  made by the Company after the completion of the 1998 Offering
and the investment of all of the proceeds  received by the Company from the 1998
Offering (the "Offering  Completion Date").  After the Offering Completion Date,
the Company  intends to continue to expand its  Property  portfolio by acquiring
additional  Properties  using funds from its line of credit.  Under the previous
advisory  agreement,   the  Advisor  had  no  incentive  to  continue  providing
acquisition services after the Offering Completion Date because acquisition fees
were  limited to 4.5% of the gross  proceeds  raised by the Company  from equity
offerings of the Company.  The Advisor has not been paid an acquisition  fee for
Properties acquired by the Company using funds from the line of credit, and will
not be paid an acquisition  fee for Properties so acquired prior to the Offering
Completion Date, because it is expected that a portion of the proceeds raised by
the  Company  in the 1998  Offering  (on which the  Advisor  will  already  have
received an  acquisition  fee) will be used to repay  advances under the line of
credit used to acquire Properties prior to the Offering Completion Date.


                                       29
<PAGE>


Liquidity and Capital Resources - Continued

         In order to provide  incentive  to the  Advisor to  continue  providing
acquisition  services after the Offering Completion Date, the Board of Directors
deemed it to be in the best  interests  of the Company  that the Company pay the
Advisor an acquisition  fee, in connection  with  Properties  acquired after the
Offering  Completion  Date,  equal  to 4.5% of the  purchase  price  paid by the
Company.  The Board of Directors believes that paying acquisition fees after the
Offering Completion Date will permit the Company to continue to benefit from the
Advisor's  acquisition  expertise and more effectively enhance stockholder value
through the continued expansion of the Company's Property portfolio.

Results of Operations

         As of September  30, 1998,  the Company had  purchased and entered into
long-term, triple-net leases for 357 Properties.

         The Property  leases  provide for minimum base annual  rental  payments
ranging from  approximately  $61,900 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,
the Company earned $22,947,199 in rental income from operating leases and earned
income from direct financing leases from 357 Properties and 30 Secured Equipment
Leases during the nine months ended  September 30, 1998, and $9,636,626 from 219
Properties  and 23  Secured  Equipment  Leases  during  the  nine  months  ended
September  30, 1997  ($9,139,578  and  $4,671,329 of which was earned during the
quarters ended September 30, 1998 and 1997,  respectively).  Because the Company
has not yet acquired all of its  Properties  and certain  Properties  were under
construction  as of  September  30,  1998,  revenues  for the nine months  ended
September 30, 1998,  represent  only a portion of revenues  which the Company is
expected to earn in future periods.

         In  October  1998,  a tenant of 30  Boston  Market  Properties  filed a
voluntary petition for bankruptcy under Chapter 11 of the U.S.  Bankruptcy Code.
For the nine months ended  September 30, 1998,  these Boston  Market  Properties
represented  approximately  12 percent of the Company's  total rental and earned
income. As a result of filing for bankruptcy, this tenant has the legal right to
reject or affirm one or more of its leases with the Company. To date, the tenant
has closed 13 Properties. Of the 13 Properties that have been closed, the tenant
has  officially  rejected  nine leases which  accounted for  approximately  four
percent of the  Company's  rental and earned  income for the nine  months  ended
September 30, 1998.  While the tenant has not rejected or affirmed the remaining
21 leases, there can be no assurance that the tenant will not reject some or all
of these leases in the future. The lost revenues resulting from the rejection by
the  tenant of all 30 leases  could have an adverse  effect on the  results  and
operations of the Company if the Company is unable to re-lease the Properties in
a timely  manner.  Currently,  the Company is actively  marketing  the 13 closed
Properties to existing and prospective clients and local and regional restaurant
operators.


                                       30
<PAGE>


Results of Operations - Continued

         As of  September  30, 1998 and 1997,  the Company  had  mortgage  notes
receivable with carrying values of $18,503,397 and $17,657,131, respectively. In
connection  therewith,  the Company earned $1,301,493 and $1,252,326 in interest
income  relating to such Mortgage  Loans during the nine months ended  September
30,  1998 and 1997,  respectively,  $437,444  and  $437,134  of which was earned
during  the  quarters  ended  September  30,  1998 and 1997,  respectively.  The
increase  during the nine months ended  September  30, 1998,  as compared to the
nine months ended September 30, 1997, was  attributable to the Company  entering
into new  promissory  notes in March 1997 and  August  1998 in  connection  with
additional Mortgage Loans.

         During the nine months ended  September 30, 1998 and 1997,  the Company
also  earned  $4,775,552  and  $1,347,188,  respectively,  in  interest  income,
$1,839,871 and $419,384 of which was earned during the quarters ended  September
30,  1998 and 1997,  respectively,  from  promissory  notes  relating to Secured
Equipment Leases, from investments in certificates and from investments in money
market accounts or other short-term,  highly liquid investments. The increase in
interest income is primarily  attributable to the Company  accepting  additional
promissory  notes  relating to equipment  loans and  investing  in  Certificates
subsequent to September 30, 1997. Interest income is expected to increase as the
Company  invests  subscription  proceeds  received in the future relating to the
1998 Offering in  short-term  highly liquid  investments  pending  investment in
Properties and Mortgage Loans. However, 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  $5,877,986 and $2,491,055 for the nine months ended September 30, 1998 and
1997,  respectively,  of which  $2,279,761 and $1,018,642  were incurred for the
quarters  ended  September  30,  1998 and 1997,  respectively.  Total  operating
expenses  increased  primarily  as a result  of the  Company  owning  additional
Properties  during the quarter and nine months  ended  September  30,  1998,  as
compared to the quarter and nine months ended  September  30, 1997.  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  and  renovation  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.

         Effective  January 1, 1998, the Company adopted  Statement of Financial
Accounting Standards No. 130, "Reporting  Comprehensive  Income." This Statement
requires the  reporting of net earnings and all other  changes to equity  during
the period,  except those resulting from investments by owners and distributions
to owners, in a separate statement that begins with net earnings. Currently, the
Company's only component of comprehensive income is net earnings.



                                       31
<PAGE>


Results of Operations - Continued

         In  March  1998,  the  Emerging  Issues  Task  Force  of the  Financial
Accounting Standards Board ("FASB") reached a consensus in EITF 97-11,  entitled
"Accounting for Internal Costs Relating to Real Estate  Property  Acquisitions."
EITF 97-11 provides that internal costs of identifying  and acquiring  operating
Property  should be expensed as incurred.  Due to the fact that the Company does
not have an internal acquisitions function and instead, contracts these services
from an external advisor, the effectiveness of EITF 97-11 had no material effect
on the Company's financial position or results of operations.

         In May 1998,  the  Emerging  Issues  Task  Force of the FASB  reached a
consensus in EITF 98-9, entitled  "Accounting for Contingent Rent in the Interim
Financial Periods." Adoption of this consensus did not have a material effect on
the Company's financial position or results of operations.

         In June  1998,  the  FASB  issued  Statement  of  Financial  Accounting
Standards  No.  133,   "Accounting   for  Derivative   Instruments  and  Hedging
Activities"  ("FAS 133").  FAS 133 is effective  for all fiscal  quarters of all
fiscal years  beginning  after June 15, 1999  (January 1, 2000 for the Company).
FAS 133  requires  that all  derivative  instruments  be recorded on the balance
sheet at their fair value. Changes in the fair value of derivatives are recorded
each period in current  earnings or other  comprehensive  income,  depending  on
whether a derivative is designated as part of a hedge transaction and, if it is,
the type of hedge transaction.  Management of the Company  anticipates that, due
to its limited use of interest rate swaps, the adoption of FAS 133 will not have
a  significant  effect on the  Company's  results of operations or its financial
position.

         The Year 2000 problem is the result of information  technology  systems
and embedded  systems  (products which are made with  microprocessor  (computer)
chips such as HVAC systems,  physical  security  systems and elevators)  using a
two-digit  format,  as  opposed  to four  digits,  to  indicate  the year.  Such
information  technology and embedded systems may be unable to properly recognize
and process date-sensitive information beginning January 1, 2000.

         The  Company  does not have any  information  technology  systems.  The
Advisor of the Company  provides all services  requiring the use of  information
technology  systems  pursuant to a management  agreement  with the Company.  The
maintenance  of embedded  systems,  if any, at the  Company's  properties is the
responsibility  of the tenants of the properties in accordance with the terms of
the Company's leases.  The Advisor has established a team dedicated to reviewing
the  internal  information  technology  systems  used  in the  operation  of the
Company,  and the information  technology and embedded systems and the Year 2000
compliance  plans of the Company's  tenants,  significant  suppliers,  financial
institutions and transfer agent.

         The information technology  infrastructure of the Advisor consists of a
network  of  personal  computers  and  servers  that were  obtained  from  major
suppliers.  The Advisor utilizes various  administrative  and financial software
applications on that infrastructure to perform the


                                       32
<PAGE>


Results of Operations - Continued

business functions of the Company.  The inability of the Advisor to identify and
timely  correct   material  Year  2000   deficiencies  in  the  software  and/or
infrastructure could result in an interruption in, or failure of, certain of the
Company's  business  activities  or  operations.  Accordingly,  the  Advisor has
requested  and are  evaluating  documentation  from the suppliers of the Advisor
regarding  the  Year  2000  compliance  of their  products  that are used in the
business  activities  or  operations  of the Company.  The costs  expected to be
incurred by the Advisor to become  Year 2000  compliant  will be incurred by the
Advisor;  therefore,  these costs will have no impact on the Company's financial
position or results of operations.

         The Company has material  third party  relationships  with its tenants,
financial  institutions  and transfer agent.  The Company depends on its tenants
for rents and cash flows,  its financial  institutions  for availability of cash
and its transfer  agent to maintain and track  investor  information.  If any of
these third parties are unable to meet their  obligations to the Company because
of the Year 2000 deficiencies,  such a failure may have a material impact on the
Company.  Accordingly, the Advisor has requested and is evaluating documentation
from the Company's tenants, financial institutions,  and transfer agent relating
to their Year 2000  compliance  plans.  At this time,  the  Advisor  has not yet
received  sufficient  certifications  to be assured that the tenants,  financial
institutions,  and  transfer  agent  have fully  considered  and  mitigated  any
potential material impact of the Year 2000 deficiencies.  Therefore, the Advisor
does not,  at this  time,  know of the  potential  costs to the  Company  of any
adverse impact or effect of any Year 2000 deficiencies by these third parties.

         The Advisor currently expects that all year 2000 compliance testing and
any necessary  remedial measures on the information  technology  systems used in
the business activities and operations of the Company will be completed prior to
June 30, 1999.  Based on the progress  the Advisor has made in  identifying  and
addressing  the Company's Year 2000 issues and the plan and timeline to complete
the  compliance  program,   the  Advisor  does  not  foresee  significant  risks
associated  with the Company's  Year 2000  compliance at this time.  Because the
Advisor  is  still  evaluating  the  status  of the  systems  used  in  business
activities  and  operations  of the Company and the systems of the third parties
with which the Company conducts its business,  the Advisor has not yet developed
a comprehensive  contingency plan and is unable to identify "the most reasonably
likely worst case scenario" at this time. As the Advisor identifies  significant
risks related to the  Company's  Year 2000  compliance or if the Company's  Year
2000 compliance  program's progress deviates  substantially from the anticipated
timeline, the Advisor will develop appropriate contingency plans.



                                       33
<PAGE>


                           PART II. OTHER INFORMATION


Item 1.           Legal Proceedings.  Inapplicable.

Item 2.           Changes in Securities and Use of Proceeds.  Inapplicable.

Item 3.           Defaults upon Senior Securities.  Inapplicable.

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

Item 5.           Other Information.  Inapplicable.

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

                  (a)       Exhibits

                           3.1      CNL American  Properties  Fund, Inc. Amended
                                    and Restated Articles of  Incorporation,  as
                                    amended  (Included  as  Exhibit  3.1  to the
                                    Registrant's  Quarterly  Report on Form 10-Q
                                    for the  quarter  ended  June  30,  1998 and
                                    incorporated herein by reference.)

                           3.2      CNL American  Properties  Fund, Inc. Amended
                                    and Restated Bylaws (Included as Exhibit 3.2
                                    to Registration  Statement No.  333-37657 on
                                    Form   S-11  and   incorporated   herein  by
                                    reference.)

                           4.1      Amended   Reinvestment   Plan  (Included  as
                                    Exhibit 4.4 to  Registration  Statement  No.
                                    333-37657  on  Form  S-11  and  incorporated
                                    herein by reference.)

                           4.2      Form  of  Stock  Certificate   (Included  as
                                    Exhibit 4.5 to  Registration  Statement  No.
                                    33-78790  on  Form  S-11  and   incorporated
                                    herein by reference.)

                           10.1     Advisory  Agreement,  dated as of April  24,
                                    1998, between CNL American  Properties Fund,
                                    Inc. and CNL Fund Advisors,  Inc.  (Included
                                    as Exhibit 10.10 to  Registration  Statement
                                    No.  333-37657 on Form S-11 and incorporated
                                    herein by reference.)

                           10.2     Amended   Reinvestment   Plan  (Included  as
                                    Exhibit 4.4 to  Registration  Statement  No.
                                    333-37657  on  Form  S-11  and  incorporated
                                    herein by reference.)

                                       34
<PAGE>



                           10.3     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;  dated
                                    as of January 27, 1997  between CNL American
                                    Properties   Fund,   Inc.   and   Steven  D.
                                    Shackelford;  and dated as of  February  18,
                                    1998 between CNL American  Properties  Fund,
                                    Inc. and Curtis B.  McWilliams  (Included as
                                    Exhibit 10.9 to  Registration  Statement No.
                                    333-15411  on  Form  S-11  and  incorporated
                                    herein by reference.)

                           10.4     Agreement of Limited  Partnership of CNL APF
                                    Partners,  LP  (Included  as Exhibit 10.4 to
                                    the  Registrant's  Quarterly  Report on Form
                                    10-Q for the quarter ended June 30, 1998 and
                                    incorporated herein by reference.)

                           27       Financial Data Schedule (Filed herewith.)

                 (b)       The Company  filed one report on Form 8-K,  reporting
                           the  formation  and   recommendations  of  a  special
                           committee  of the  Board  of  Directors,  on July 27,
                           1998. The  recommendations  of the special  committee
                           are set forth in  detail in this  report on Form 10-Q
                           under   "Management's   Discussion  and  Analysis  of
                           Financial Condition and Results of Operations."

                                       35
<PAGE>



                                   SIGNATURES


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

                  DATED this 13th day of November, 1998.


                       CNL AMERICAN PROPERTIES FUND, INC.


                          By: /s/ James M. Seneff, Jr.
                              ------------------------------
                              JAMES M. SENEFF, JR.
                              Chairman of the Board and
                              Chief Executive Officer
                              (Principal Executive Officer)


                          By: /s/ Steven D. Shackelford
                              ------------------------------
                              STEVEN D. SHACKELFORD
                              Chief Financial Officer
                              (Principal Financial and
                              Accounting Officer)


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This schedule contains summary financial  information extracted from the balance
sheet of CNL  American  Properties  Fund,  Inc. at September  30, 1998,  and its
statement  of income  for the nine  months  then ended and is  qualified  in its
entirety by reference to the Form 10-Q of CNL American Properties Fund, Inc. for
the nine months ended September 30, 1998.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-START>                                 JAN-01-1998
<PERIOD-END>                                   SEP-30-1998
<CASH>                                         90,674,289<F2>
<SECURITIES>                                   16,200,316
<RECEIVABLES>                                  889,510
<ALLOWANCES>                                   314,406
<INVENTORY>                                    0
<CURRENT-ASSETS>                               0<F1>
<PP&E>                                         304,001,364
<DEPRECIATION>                                 5,033,392
<TOTAL-ASSETS>                                 566,383,967
<CURRENT-LIABILITIES>                          0<F1>
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       621,187
<OTHER-SE>                                     551,284,195
<TOTAL-LIABILITY-AND-EQUITY>                   566,383,967
<SALES>                                        0
<TOTAL-REVENUES>                               29,065,110
<CGS>                                          0
<TOTAL-COSTS>                                  5,877,986
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             0
<INCOME-PRETAX>                                23,163,853
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            23,163,853
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   23,163,853
<EPS-PRIMARY>                                  0.49
<EPS-DILUTED>                                  0.49
<FN>
<F1>Due to the nature of its industry, CNL American Properties Fund, Inc. has an
unclassified  balance  sheet;  therefore,  no values are shown above for current
assets and current liabilities.
<F2>Includes $2,007,800 in certificates of deposit.
</FN>
        

</TABLE>


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