TRAVELCENTERS OF AMERICA INC
S-1, 2000-12-21
AUTO & HOME SUPPLY STORES
Previous: TRAVELCENTERS OF AMERICA INC, S-4, EX-99.2, 2000-12-21
Next: TRAVELCENTERS OF AMERICA INC, S-1, EX-5.1, 2000-12-21



<PAGE>   1

   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON DECEMBER 21, 2000

                                                     REGISTRATION NO. 333-
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------

                                    FORM S-1
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                            ------------------------

                         TRAVELCENTERS OF AMERICA, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

<TABLE>
<S>                                  <C>                                  <C>
              DELAWARE                               5541                              36-3856519
  (STATE OR OTHER JURISDICTION OF        (PRIMARY STANDARD INDUSTRIAL               (I.R.S. EMPLOYER
   INCORPORATION OR ORGANIZATION)        CLASSIFICATION CODE NUMBER)             IDENTIFICATION NUMBER)
</TABLE>

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

                       24601 CENTER RIDGE ROAD, SUITE 200
                           WESTLAKE, OHIO 44145-5634
                                 (440) 808-9100
  (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE, OF
                   REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
                            ------------------------

                                 STEVEN C. LEE
                       VICE PRESIDENT AND GENERAL COUNSEL
                         TRAVELCENTERS OF AMERICA, INC.
                       24601 CENTER RIDGE ROAD, SUITE 200
                           WESTLAKE, OHIO 44145-5634
                                 (440) 808-9100
 (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                             OF AGENT FOR SERVICE)
                            ------------------------

                                WITH A COPY TO:

                              RISE B. NORMAN, ESQ.
                           SIMPSON THACHER & BARTLETT
                              425 LEXINGTON AVENUE
                            NEW YORK, NEW YORK 10017
                                 (212) 455-2000
                            ------------------------

    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as
practicable after this Registration Statement becomes effective.

    If any of the securities being registered on this form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. [X]

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

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

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

    If delivery of the prospectus is expected to be made pursuant to Rule 434,
check the following box. [ ]
                            ------------------------

                        CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
                                                                           PROPOSED            PROPOSED
                                                        AMOUNT              MAXIMUM             MAXIMUM            AMOUNT OF
             TITLE OF EACH CLASS OF                      TO BE          OFFERING PRICE         AGGREGATE         REGISTRATION
           SECURITIES TO BE REGISTERED                REGISTERED          PER UNIT(1)      OFFERING PRICE(1)        FEE(2)
---------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>                 <C>                 <C>                 <C>
Warrants to purchase shares of Common Stock......       760,000            $11.57(3)          $8,793,200            $2,322
---------------------------------------------------------------------------------------------------------------------------------
Common Stock, par value $0.00001 per share ......     277,165(4)              --                $    --              --(5)
---------------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1) Estimated solely for the purpose of calculating the registration fee
    pursuant to Rule 457 under the Securities Act of 1933.

(2) Calculated pursuant to Rule 457(g) of the Securities Act of 1933.

(3) In connection with the sale of the units of which the warrants were a part,
    the warrants were allocated a value of $11.57 per initial warrant and no
    value per contingent warrant.

(4) 277,165 shares of Common Stock of the Registrant are issuable upon the
    exercise of the warrants being registered hereunder.

(5) No registration fee is required pursuant to Rule 457(g) of the Securities
    Act of 1933.
                            ------------------------

    THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933, AS AMENDED, OR UNTIL THIS REGISTRATION STATEMENT
SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID
SECTION 8(a), MAY DETERMINE.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<PAGE>   2

        THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED.
        WE MAY NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED
        WITH THE SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS
        PROSPECTUS IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT
        SOLICITING AN OFFER TO BUY THESE SECURITIES IN ANY STATE WHERE THE OFFER
        OR SALE IS NOT PERMITTED.

                 SUBJECT TO COMPLETION, DATED DECEMBER 21, 2000

PROSPECTUS

TRAVELCENTERS OF AMERICA, INC.                      [TRAVELCENTERS OF AMERICA,
                                                            INC. LOGO]

WARRANTS TO PURCHASE COMMON STOCK

COMMON STOCK ISSUABLE UPON EXERCISE OF WARRANTS

THE OFFERING

- This prospectus relates to the resale of up to 570,000 initial warrants to
  purchase 207,874 shares of our common stock and 190,000 contingent warrants to
  purchase 69,291 shares of our common stock by the holders named under the
  heading "Warrant holders" in this prospectus or in an accompanying supplement.

- This prospectus also relates to the issuance and sale of 207,874 shares of our
  common stock upon exercise of the initial warrants, 69,291 shares of our
  common stock upon exercise of the contingent warrants and a presently
  indeterminable number of shares of our common stock, if any, as may be
  issuable from time to time as required by adjustments to the warrants.

- All of the warrants and shares of common stock being registered may be offered
  and sold from time to time by the named holders.

USE OF PROCEEDS

- We will not receive any proceeds from the sale of warrants or the shares of
  common stock, other than payment of the exercise price of the warrants.

TRADING MARKET

- There is no public market for the warrants or the common stock to be issued
  upon exercise of the warrants. We do not intend to apply, and are not
  obligated to apply, for listing of the warrants or common stock on any
  securities exchange or any automated quotation system. We expect that the
  warrants will be eligible for trading on The Portal(SM) Market, a subsidiary
  of The Nasdaq Stock Market, Inc.

OFFERING EXPENSES

- We have agreed to bear specific expenses in connection with the registration
  and sale of the warrants and the underlying shares of common stock.

YOU SHOULD CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE 10 OF THIS
PROSPECTUS BEFORE PURCHASING THE WARRANTS AND/OR SHARES OF COMMON STOCK.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR DETERMINED IF THIS
PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

         The date of this prospectus is                         , 2001.
<PAGE>   3

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

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                        PAGE
                                        ----
<S>                                     <C>
WHERE YOU CAN FIND MORE
  INFORMATION.......................      ii
FORWARD-LOOKING STATEMENTS..........      ii
PROSPECTUS SUMMARY..................       1
RISK FACTORS........................      10
USE OF PROCEEDS.....................      17
DIVIDEND POLICY.....................      17
CAPITALIZATION......................      18
PRO FORMA FINANCIAL DATA............      19
SELECTED HISTORICAL CONSOLIDATED
  FINANCIAL DATA....................      29
MANAGEMENT'S DISCUSSION AND ANALYSIS
  OF FINANCIAL CONDITION AND RESULTS
  OF OPERATIONS.....................      31
INDUSTRY............................      45
BUSINESS............................      47
</TABLE>

<TABLE>
<CAPTION>
                                        PAGE
                                        ----
<S>                                     <C>
MANAGEMENT..........................      69
PRINCIPAL STOCKHOLDERS..............      75
CERTAIN RELATIONSHIPS AND RELATED
  TRANSACTIONS......................      76
DESCRIPTION OF OUR INDEBTEDNESS.....      80
WARRANT HOLDERS.....................      86
DESCRIPTION OF THE WARRANTS.........      88
DESCRIPTION OF CAPITAL STOCK........      95
CERTAIN UNITED STATES FEDERAL INCOME
  TAX CONSIDERATIONS................      97
PLAN OF DISTRIBUTION................     102
LEGAL MATTERS.......................     103
EXPERTS.............................     103
INDEX TO FINANCIAL STATEMENTS.......     F-1
</TABLE>

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

                                        i
<PAGE>   4

                      WHERE YOU CAN FIND MORE INFORMATION

     We have filed with the Securities and Exchange Commission, or SEC, a
registration statement on Form S-1 under the Securities Act with respect to the
warrants and shares of common stock issuable upon exercise of the warrants. This
prospectus, which forms a part of the registration statement, does not contain
all of the information in the registration statement. You should refer to the
registration statement for further information. Statements contained in this
prospectus about the contents of any contract or other document are not
necessarily complete, and, where a contract or other document is an exhibit to
the registration statement, each of these statements is qualified by the
provision in the exhibit to which the statement relates.

     We are not currently subject to the informational requirements of the
Securities Exchange Act of 1934. As a result of this offering, we will become
subject to the informational requirements of the Securities Exchange Act of
1934. Accordingly, we will file reports and other information with the SEC
unless and until we obtain an exemption from the requirement to do so. The
registration statement and other reports or information can be inspected, and
copies may be obtained, at the Public Reference Room of the SEC, 450 Fifth
Street, N.W., Washington, D.C. 20549, at prescribed rates, and at the regional
public reference facilities maintained by the SEC located at Citicorp Center,
500 West Madison Street, Suite 1400, Chicago, Illinois 60661-2511 and Seven
World Trade Center, Suite 1300, New York, New York 10048. Information on the
operation of the Public Reference Room of the SEC may be obtained by calling the
SEC at 1-800-SEC-0330. The SEC also maintains a web site (http://www.sec.gov)
that contains reports, proxy and information statements and other information
that we have filed electronically with the SEC.

     Furthermore, we agree that, even if we are not required to file periodic
reports and information with the SEC, we will furnish to you the information
that would be required to be furnished by us under Section 13 of the Securities
Exchange Act of 1934.

                           FORWARD-LOOKING STATEMENTS

     This prospectus includes forward-looking statements within the meaning of
the Private Securities Litigation Reform Act of 1995. These statements relate to
our future prospects, developments and business strategies. The statements
contained in this prospectus that are not statements of historical fact may
include forward-looking statements that involve a number of risks and
uncertainties. We have used the words "may," "will," "expect," "anticipate,"
"believe," "estimate," "plan," "intend" and similar expressions in this
prospectus to identify forward-looking statements. These forward-looking
statements are made based on our expectations and beliefs concerning future
events affecting us and are subject to uncertainties and factors relating to our
operations and business environment, all of which are difficult to predict and
many of which are beyond our control, that could cause our actual results to
differ materially from those matters expressed in or implied by these
forward-looking statements. The following factors are among those that could
cause our actual results to differ materially from the forward-looking
statements:

     - competition from other travel center and truck stop operators, including
       additional or improved services or facilities of our competitors;

     - the economic condition of the trucking industry, which in turn is
       dependent on general economic factors;

     - increased environmental regulation;

     - changes in governmental regulation of the trucking industry, including
       regulations relating to diesel fuel and gasoline;

     - diesel fuel and gasoline pricing;

     - availability of diesel fuel supply;

     - delays in completing our capital investment program to re-image, re-brand
       and upgrade our travel center sites;

                                       ii
<PAGE>   5

     - difficulties that may be encountered by us or our franchisees in
       implementing our truck repair and maintenance program, or ServicePoint
       Program, with Freightliner LLC;

     - availability of sufficient qualified personnel to staff company-operated
       sites; and

     - other factors described under "Risk Factors" in this prospectus.

     All of our forward-looking statements should be considered in light of
these factors. We do not undertake to update our forward-looking statements or
risk factors to reflect future events or circumstances.

                                       iii
<PAGE>   6

                               PROSPECTUS SUMMARY

     This summary highlights information contained elsewhere in this prospectus.
It is not complete and may not contain all of the information that is important
to you in making a decision to invest in either the warrants or common stock.
Unless the context otherwise requires, all references in this prospectus to
"TA," "us," "our," or "we" are to TravelCenters of America, Inc., and its
predecessors, including its subsidiaries.

                            TRAVELCENTERS OF AMERICA

     We are the largest, and only nationwide, full-service travel center network
in the United States serving long-haul trucking fleets and their drivers,
independent truck drivers and general motorists. Our geographically diverse
network consists of 157 sites, 148 of which are owned by us, located in 40
states. Within our industry, our travel centers have the broadest range of
product and service offerings, including diesel fuel and gasoline, truck repair
and maintenance services, full-service and fast food dining, travel and
convenience stores and other driver amenities. We believe that our nationwide
network and broad range of product and service offerings make us best suited
among our competitors to serve trucking fleets in the United States.

     Our network of 157 sites is composed of 120 sites owned and operated by us,
including one site currently under development, which we refer to as
company-operated sites, 28 sites owned by us and leased to independent
lessee-franchisees or operators, which we refer to as leased sites, and nine
sites owned and operated by independent franchisees, which we refer to as
franchisee-owned sites.

                                  THE INDUSTRY

     The U.S. travel center and truck stop industry consists of travel centers,
truck stops, diesel fuel outlets and similar facilities designed to meet the
needs of long-haul trucking fleets and their drivers, independent truck drivers
and general motorists. According to the National Association of Truck Stop
Operators, or "NATSO," the travel center and truck stop industry is highly
fragmented, with in excess of 3,000 travel centers and truck stops located on or
near interstate highways nationwide, of which we consider approximately 500 to
be full-service facilities. Further, only 10 chains in the United States have 25
or more travel center and truck stop locations on the interstate highways, which
we believe is the minimum number of locations needed to provide even regional
coverage to truck drivers and trucking fleets.

                             COMPETITIVE ADVANTAGES

     We believe that our competitive advantages include the following:

     - MARKET LEADER WITH STRONG BRAND NAME RECOGNITION. The considerable size
       of our network, our competitive diesel fuel pricing and our streamlined
       information processing capabilities allow trucking fleet managers to
       concentrate their fuel purchases with us, thereby reducing fleet
       operating costs. We believe that our "TravelCenters of America" and "TA"
       brand names have earned a reputation for quality and consistency.

     - SUPERIOR LOCATIONS. We believe that the limited availability of
       well-situated locations and the increasingly restrictive zoning and
       permitting regulations make it difficult for any competitor to replicate
       our network, particularly given that most of our sites were constructed
       20 or more years ago when real estate along the interstate highways was
       more readily available.

     - STRONG FLEET RELATIONSHIPS. We have established strong relationships with
       trucking fleets based on the nationwide scope of our network, our
       competitive diesel fuel prices, our automated fueling and payment systems
       and the breadth of our non-fuel products and services. We supply diesel
       fuel to 49 of
<PAGE>   7

       the 50 largest long-haul trucking fleets in the United States and are the
       principal supplier to the two largest and four of the five largest
       long-haul trucking fleets.

     - BROADEST PRODUCT AND SERVICE PORTFOLIO. To complement our diesel fuel
       business and diversify our revenue sources, we have developed the most
       extensive product and service offerings of any travel center network. We
       believe that this is an important competitive advantage given that,
       according to our research, only one in three stops by truck drivers is
       for fuel.

     - STRATEGIC ALLIANCES. We have strategic alliances with Freightliner LLC,
       the largest class 8 truck manufacturer in the United States; The
       Bridgestone/Firestone Tire Sales Company, the leading original equipment
       truck tire supplier in the United States; and Equilon Enterprises LLC,
       the leading supplier in the United States of lubricants and oils to
       over-the-road class 8 truck service providers, which we believe enhance
       our market leadership position and increase our appeal to our customers.
       We also have an alliance with Simons Petroleum Inc., which, through its
       Pathway Network, allows trucking fleets to lock-in their diesel fuel
       costs for up to two years.

     - EXPERIENCED MANAGEMENT TEAM. Our senior management team has an average of
       approximately 25 years of experience in the travel center and related
       industries, including approximately 11 years of experience with us.

                               BUSINESS STRATEGY

     Key elements of our on-going business strategy include:

     - INCREASE FLEET TRAFFIC. We seek to increase our sites' fleet traffic and
       non-fuel revenues by offering products and services designed to meet the
       needs of fleet customers, including competitively priced diesel fuel,
       truck repair and maintenance services and expanded non-fuel product and
       service offerings. We believe that these products and services also
       attract independent truck drivers.

     - INCREASE MOTORIST TRAFFIC. In an effort to increase the appeal of our
       travel centers to our customers, we have recently redesigned and upgraded
       many of our sites. We seek to increase general motorist traffic by
       re-imaging additional sites and offering more national brands, such as
       for gasoline and fast food restaurants.

     - INCREASE OPERATING EFFICIENCY. We have implemented several initiatives
       aimed at more efficiently servicing our customers and reducing our
       operating expenses by increasing the efficiency of our operations.

     - ENHANCE AND EXPAND OUR NETWORK. We plan to strengthen our network by
       completing our travel center re-image and upgrade program and expanding
       our operations to additional geographic areas through select new site
       construction, strategic acquisitions and franchising.

                                THE TRANSACTIONS

     The offering is part of a series of transactions involving our
restructuring in which:

          - we entered into a recapitalization agreement and plan of merger, as
            amended, with TCA Acquisition Corporation, a newly created
            corporation formed by Oak Hill Capital Partners, L.P. and its
            affiliates ("Oak Hill"), under which TCA Acquisition Corporation
            merged with and into us.

          - Oak Hill invested $133.0 million to purchase approximately 60.5% of
            our equity.

          - Olympus Growth Fund III, L.P., Olympus Executive Fund, L.P., Monitor
            Clipper Equity Partners, L.P., Monitor Clipper Equity Partners
            (Foreign), L.P., UBS Capital Americas II, LLC, Credit Suisse First
            Boston LFG Holdings 2000, L.P. and Credit Suisse First Boston
            Corporation (collectively, the "Other Investors"), who are all
            affiliates of certain of our former stockholders, invested $72.0
            million, in the aggregate, to purchase approximately 32.7% of our
            equity.
                                        2
<PAGE>   8

          - Freightliner retained its equity investment in us and exercised an
            option to invest $3.3 million to purchase an additional 1.4% of our
            equity, such that after the Transactions it owns 4.3% of our equity.

          - members of our management team retained approximately 2.0% of our
            equity and exercised options to purchase an additional 0.5% of our
            equity, such that after the Transactions they own, in the aggregate,
            before the impact of new options, approximately 2.5% of our equity.

          - all other shares of our outstanding capital stock, including
            preferred stock, and all unexercised common stock options and
            warrants were redeemed or canceled in exchange for cash payments
            totaling approximately $262.7 million. This amount is net of $16.2
            million of expenses of the selling stockholders that we paid upon
            the closing of the Transactions.

          - we repaid all amounts outstanding under our Amended and Restated
            Credit Agreement dated as of November 24, 1998 (the "Existing Credit
            Agreement"), redeemed in full all of our existing senior secured
            notes and consummated a tender offer and consent solicitation for
            our 10 1/4% Senior Subordinated Notes due 2007. We paid a tender
            offer and consent solicitation premium and related fees and paid a
            prepayment penalty associated with our senior secured notes that
            together totaled approximately $12.4 million.

          - we amended and restated the Existing Credit Agreement in an amount
            up to $428.0 million (the "Senior Credit Facility") under which we
            borrowed $328.3 million at the closing of the Transactions.

          - we issued the outstanding notes, initial warrants and contingent
            warrants, which we refer to together as the units.

     These events are collectively referred to as the "Transactions."

                                        3
<PAGE>   9

     The following diagram illustrates our current corporate structure before
the impact of dilution related to new options we granted to members of our
management team and the warrants issued through the sale of the units.

<TABLE>
<S>             <C>                 <C>           <C>
   Oak Hill      Other Investors    Freightliner   Management
                                                  Stockholders
    60.5%             32.7%             4.3%          2.5%

                TravelCenters of America, Inc.
                           (Issuer)
                             100%

           TA Operating                    TA Franchise
           Corporation                     Systems Inc.
      (Operating Subsidiary)             (Non-Guarantor)
           (Guarantor)

     100%              99%              100%           1%
</TABLE>

<TABLE>
<S>                 <C>       <C>                <C>       <C>            <C>       <C>
TA Licensing, Inc.             TA Travel, LLC       1%     TravelCenters    99%      TravelCenters
   (Guarantor)                   (Guarantor)               Realty, Inc.             Properties, L.P.
                                                            (Guarantor)               (Guarantor)
</TABLE>

                              [OAKHILL FLOW CHART]

                                  THE SPONSOR

     Oak Hill was established by Robert M. Bass and his team of investment
professionals to make control investments in operating companies through
acquisitions, build-ups, recapitalizations, restructurings or purchases of
significant minority stakes. Oak Hill raised $1.6 billion in equity capital in
1999 through the sale of limited partnership interests to selected investors and
is managed by Oak Hill Capital Management, Inc. Mr. Bass and the principals of
Oak Hill Capital Management have personally committed $400 million to Oak Hill,
representing the largest known capital commitment by a non-institutional sponsor
to a private equity partnership. Excluding the Transactions, Oak Hill Capital
Management's principals have completed 44 control transactions since 1986,
investing or committing to invest in excess of $2.2 billion in equity capital.

                                        4
<PAGE>   10

                        SUMMARY OF TERMS OF THE WARRANTS

     On November 14, 2000, we issued 570,000 initial warrants and 190,000
contingent warrants through the sale of 190,000 units. Each unit consisted of
$1,000 principal amount of notes, three initial warrants and one contingent
warrant. Each warrant entitles the holder to purchase 0.36469 shares of our
common stock. References to the "warrants" in this prospectus are references to
both the initial warrants and the contingent warrants. This prospectus is part
of a registration statement covering the registration of the warrants and common
stock issuable upon the exercise of the warrants. We have also filed an exchange
offer registration statement to exchange our outstanding notes for registered
exchange notes.

Issuer........................   TravelCenters of America, Inc.

Warrants Offered..............   570,000 initial warrants which, when exercised,
                                 will entitle the warrant holders to acquire an
                                 aggregate of 207,874 shares of our common stock
                                 (representing 3% of our common stock as of the
                                 date the warrants were originally issued) and
                                 190,000 contingent warrants which, if released
                                 from escrow and exercised, will entitle the
                                 warrant holders to acquire an aggregate of
                                 69,291 shares of our common stock (representing
                                 1% of our common stock as of the date the
                                 warrants were originally issued). See
                                 "Description of Capital Stock."

Contingent Warrant Release....   The contingent warrants will initially be held
                                 in escrow and will be released from escrow and
                                 distributed to holders of initial warrants on
                                 March 31, 2003, the contingent warrant release
                                 date, only if, as of December 31, 2002, our
                                 consolidated leverage ratio exceeds 4.5 to 1.0
                                 and any of the notes remain outstanding on that
                                 date. If, as of December 31, 2002, either our
                                 consolidated leverage ratio is 4.5 to 1.0 or
                                 less or all of our notes have been repaid,
                                 redeemed or repurchased, the contingent
                                 warrants will be cancelled.

Exercise Price................   $0.001 per share of common stock.

Exercise......................   The initial warrants are exercisable beginning
                                 on November 14, 2001, the first anniversary of
                                 their issue date. If released from escrow, the
                                 contingent warrants are exercisable at any time
                                 after March 31, 2003, the contingent warrant
                                 release date.

Expiration....................   May 1, 2009.

Voting Rights.................   Warrant holders will have no voting rights.

Anti-dilution.................   The exercise price and number of shares of
                                 common stock issuable upon exercise of the
                                 warrants are both subject to adjustment in some
                                 cases. See "Description of the
                                 Warrants -- Adjustments."

                                  RISK FACTORS

     You should carefully consider the information under the caption "Risk
Factors" and all other information in this prospectus before investing in the
warrants or common stock.
                            ------------------------

     Our executive offices are located at TravelCenters of America, Inc., 24601
Center Ridge Road, Suite 200, Westlake, Ohio 44145-5634. Our telephone number is
(440) 808-9100. We were incorporated in Delaware on December 1, 1992.

                                        5
<PAGE>   11

                   SUMMARY UNAUDITED PRO FORMA FINANCIAL DATA

     You should read our summary unaudited pro forma financial data set forth
below in conjunction with our consolidated financial statements and unaudited
pro forma consolidated financial data included elsewhere in this prospectus. The
pro forma financial data have been derived from the unaudited pro forma
consolidated financial data and the related notes included elsewhere in this
prospectus. The summary unaudited pro forma financial data is for informational
purposes only. It does not purport to represent our financial position or the
results of our operations that would have actually been obtained had the
Transactions in fact occurred as of the assumed dates or for the periods
presented, nor does it purport to be indicative of, or a projection of, our
results of operations or financial position for any future period or date. The
pro forma adjustments, as described in the notes to the Unaudited Pro Forma
Financial Data included elsewhere in this prospectus, are based on available
information and upon certain assumptions which we believe are reasonable. See
"Pro Forma Financial Data," "Selected Historical Consolidated Financial Data,"
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the historical consolidated financial statements and the related
notes included elsewhere in this prospectus.

<TABLE>
<CAPTION>
                                                                                    NINE MONTHS ENDED
                                                               YEAR ENDED     ------------------------------
                                                              DECEMBER 31,    SEPTEMBER 30,    SEPTEMBER 30,
                                                                1999(1)          1999(1)           2000
                                                              ------------    -------------    -------------
                                                                              (IN THOUSANDS)
<S>                                                           <C>             <C>              <C>
STATEMENT OF OPERATIONS DATA:
  Revenues:
    Fuel....................................................   $1,011,541      $  710,256       $1,056,444
    Non-fuel................................................      518,003         390,676          421,077
    Rent and royalties......................................       19,346          14,824           14,005
                                                               ----------      ----------       ----------
        Total revenues......................................    1,548,890       1,115,756        1,491,526
  Cost of revenues (excluding depreciation).................    1,110,492         784,873        1,151,127
                                                               ----------      ----------       ----------
    Gross profit (excluding depreciation)...................      438,398         330,883          340,399
  Operating expenses........................................      290,555         220,672          232,660
  Selling, general and administrative expenses..............       40,093          30,932           28,867
  Transition expense(2).....................................        3,952           3,025              972
  Depreciation and amortization expense.....................       57,699          40,970           50,032
  (Gain) loss on sales of property and equipment............       (2,480)           (681)            (194)
  Stock compensation expense................................        5,062           2,700            1,350
                                                               ----------      ----------       ----------
    Income from operations..................................       43,517          33,265           26,712
  Interest (expense), net...................................      (56,287)        (42,028)         (42,843)
                                                               ----------      ----------       ----------
  Income (loss) before income taxes.........................      (12,770)         (8,763)         (16,131)
  Provision (benefit) for income taxes......................       (4,498)         (2,917)          (6,190)
                                                               ----------      ----------       ----------
    Net income (loss).......................................   $   (8,272)     $   (5,846)      $   (9,941)
                                                               ==========      ==========       ==========
BALANCE SHEET DATA (END OF PERIOD):
  Cash......................................................                                    $       --
  Working capital(3)........................................                                        32,615
  Property and equipment, net...............................                                       454,313
  Total assets..............................................                                       713,043
  Long-term debt (net of unamortized discount)..............                                       507,501
  Total nonredeemable stockholders' equity(4)...............                                        41,286
OTHER FINANCIAL AND OPERATING DATA:
  EBITDA(5).................................................   $  107,750      $   79,279       $   78,872
  Capital expenditures:
    Maintenance.............................................   $   23,763      $   19,672       $   13,080
    Growth..................................................       52,845          39,127           21,063
    Other...................................................       12,948          11,015            6,422
                                                               ----------      ----------       ----------
        Total capital expenditures..........................   $   89,556      $   69,814       $   40,565
                                                               ==========      ==========       ==========
  Total diesel fuel sold (thousands of gallons).............    1,448,125       1,088,975        1,020,323
</TABLE>

            See Notes to Summary Unaudited Pro Forma Financial Data

                                        6
<PAGE>   12

              NOTES TO SUMMARY UNAUDITED PRO FORMA FINANCIAL DATA

     (1) Reflects the operating results of the 16 sites we acquired on June 3,
         1999 as part of our acquisition of Travel Ports as though we had owned
         those sites for the entire period. See "Management's Discussion and
         Analysis of Financial Condition and Results of Operations -- Creation
         of our Network."

     (2) "Transition expense" represents non-recurring costs and certain
         development costs associated with, among other things, (a) the
         integration of the BP, Unocal, Burns Bros. and Travel Ports networks
         into our current network, (b) the disposal of travel centers or
         termination of lease or franchise agreements and (c) the integration of
         the management and operations of our networks into a single network,
         including relocation, travel, training and legal expenses. We expect to
         incur additional, non-recurring transition expenses of less than $0.1
         million through the end of 2000 in connection with the continued
         combination of our networks. See "Management's Discussion and Analysis
         of Financial Condition and Results of Operations -- Creation of our
         Network."

     (3) "Working capital" consists of current assets minus current liabilities.

     (4) "Total nonredeemable stockholders' equity" consists of common stock,
         additional paid-in capital and retained earnings (deficit).

     (5) "EBITDA", as used here, is based on the definition for EBITDA set forth
         in the Indenture, dated as of November 14, 2000, between us and State
         Street Bank and Trust Company, as trustee, under which the notes were
         issued, and consists of net income plus the sum of (a) income taxes,
         (b) interest expense, net, (c) depreciation, amortization and other
         noncash charges, (d) transition expense and (e) gains and losses on
         sales of property and equipment. We have included certain information
         concerning EBITDA because management believes that EBITDA is generally
         accepted as providing useful information regarding a company's ability
         to service and/or incur debt. EBITDA should not be considered in
         isolation or as a substitute for net income, cash flows or other
         consolidated income or cash flow data prepared in accordance with
         generally accepted accounting principles or as a measure of a company's
         profitability or liquidity. While EBITDA is frequently used as a
         measure of operations and ability to meet debt service requirements, it
         is not necessarily comparable to similarly titled captions of other
         companies due to differences in methods of calculation.

       Our management believes that the following additional adjustment is
       relevant to evaluating our future operating performance. The following
       additional adjustment eliminates the impact of non-recurring costs
       associated with the opening for business of newly constructed travel
       centers. "Adjusted EBITDA" represents EBITDA, adjusted as follows:

<TABLE>
<CAPTION>
                                                                    NINE MONTHS ENDED
                                       YEAR ENDED        ----------------------------------------
                                    DECEMBER 31, 1999    SEPTEMBER 30, 1999    SEPTEMBER 30, 2000
                                    -----------------    ------------------    ------------------
    <S>                             <C>                  <C>                   <C>
    EBITDA........................      $107,750              $79,279               $78,872
    Adjustment:
      New site start-up costs.....         1,037                  304                   730
                                        --------              -------               -------
    Adjusted EBITDA...............      $108,787              $79,583               $79,602
                                        ========              =======               =======
</TABLE>

       The adjustment for new site start-up costs reflects the elimination of
       actual expenses we incurred before and upon starting operations at six
       newly-constructed travel centers. These expenses primarily consist of (1)
       labor costs incurred in the weeks prior to the site opening for business
       during which the site work force is being hired and trained and (2) costs
       of training the new site employees, which include labor costs of hourly
       employees on loan from established sites for training purposes and travel
       costs of these hourly employees and salaried employees from established
       sites and our headquarters staff that are involved in training and other
       start-up activities. All of the expenses classified as new site start-up
       costs are considered to be non-recurring costs. One of the new travel
       centers was opened in each of May 1999, October 1999, April 2000 and
       August 2000 and two of the new travel centers were opened in December
       1999.
                                        7
<PAGE>   13

                       SUMMARY HISTORICAL FINANCIAL DATA

     You should read our summary historical financial data set forth below in
conjunction with our consolidated financial statements included elsewhere in
this prospectus. The summary historical financial data as of and for the fiscal
years ended December 31, 1997, 1998 and 1999 were derived from our audited
consolidated financial statements. The summary historical financial data as of
and for the nine months ended September 30, 1999 and September 30, 2000 were
derived from our unaudited interim consolidated financial statements. Our
unaudited interim consolidated financial statements reflect, in our opinion, all
adjustments, which include only normal recurring adjustments, necessary to
present fairly the financial position and results of operations for the
unaudited periods. The results of operations for the interim periods are not
necessarily indicative of operating results for the full year. See "Selected
Historical Consolidated Financial Data," "Management's Discussion and Analysis
of Financial Condition and Results of Operations" and the historical
consolidated financial statements and the related notes included elsewhere in
this prospectus.

<TABLE>
<CAPTION>
                                                                                  NINE MONTHS ENDED
                                               YEAR ENDED DECEMBER 31,              SEPTEMBER 30,
                                          ----------------------------------   -----------------------
                                             1997      1998(1)     1999(2)      1999(2)        2000
                                          ----------   --------   ----------   ----------   ----------
                                                       (IN THOUSANDS, EXCEPT SITE COUNT)
<S>                                       <C>          <C>        <C>          <C>          <C>
STATEMENT OF OPERATIONS DATA:
  Revenues:
     Fuel...............................  $  708,637   $554,735   $  955,105   $  660,841   $1,052,849
     Non-fuel...........................     293,843    347,531      479,059      355,428      418,692
     Rent and royalties.................      36,848     21,544       20,460       15,620       14,197
                                          ----------   --------   ----------   ----------   ----------
          Total revenues................   1,039,328    923,810    1,454,624    1,031,889    1,485,738
  Cost of revenues (excluding
     depreciation)......................     773,084    627,149    1,051,080      732,966    1,147,142
                                          ----------   --------   ----------   ----------   ----------
     Gross profit (excluding
       depreciation)....................     266,244    296,661      403,544      298,923      338,596
  Operating expenses....................     167,072    193,697      267,107      198,814      232,301
  Selling, general and administrative
     expenses...........................      35,619     34,256       38,461       29,300       28,867
  Transition expense(3).................      15,212      3,648        3,952        3,025          972
  Depreciation and amortization
     expense............................      35,840     44,662       53,202       36,902       48,113
  (Gain) loss on sales of property and
     equipment..........................     (11,244)    (1,195)      (2,615)        (567)        (194)
  Stock compensation expense............       1,400      2,500        5,062        2,700        1,350
                                          ----------   --------   ----------   ----------   ----------
     Income from operations.............      22,345     19,093       38,375       28,749       27,187
  Interest (expense), net...............     (22,898)   (25,371)     (37,194)     (27,404)     (32,162)
                                          ----------   --------   ----------   ----------   ----------
  Income (loss) before income taxes and
     extraordinary items................        (553)    (6,278)       1,181        1,345       (4,975)
  Provision (benefit) for income
     taxes..............................        (344)    (2,101)       1,082        1,126       (1,728)
                                          ----------   --------   ----------   ----------   ----------
  Income (loss) before extraordinary
     item...............................        (209)    (4,177)          99          219       (3,247)
  Extraordinary loss....................      (5,554)    (3,905)          --           --           --
                                          ----------   --------   ----------   ----------   ----------
     Net income (loss)..................  $   (5,763)  $ (8,082)  $       99   $      219   $   (3,247)
                                          ==========   ========   ==========   ==========   ==========
BALANCE SHEET DATA (END OF PERIOD):
  Cash..................................  $   71,756   $ 89,200   $   18,040   $   31,737   $   28,382
  Working capital(4)....................      86,103     97,378       35,232       49,463       37,258
  Property and equipment, net...........     286,472    361,803      454,093      448,903      454,313
  Total assets..........................     507,792    610,061      659,862      653,751      701,977
  Long-term debt (net of unamortized
     discount)..........................     289,625    390,865      404,369      414,749      415,012
  Mandatorily redeemable preferred
     stock(5)...........................      61,404     69,974       79,739       77,218       87,994
  Total nonredeemable stockholders'
     equity(6)..........................      45,499     28,449       28,236       30,723       15,776
</TABLE>

                                        8
<PAGE>   14

<TABLE>
<CAPTION>
                                                                                  NINE MONTHS ENDED
                                               YEAR ENDED DECEMBER 31,              SEPTEMBER 30,
                                          ----------------------------------   -----------------------
                                             1997      1998(1)     1999(2)      1999(2)        2000
                                          ----------   --------   ----------   ----------   ----------
                                                       (IN THOUSANDS, EXCEPT SITE COUNT)
<S>                                       <C>          <C>        <C>          <C>          <C>
OTHER FINANCIAL AND OPERATING DATA:
  EBITDA(7).............................  $   63,553   $ 68,708   $   97,976   $   70,809   $   77,428
  Net cash provided by operating
     activities.........................      41,670     48,521       44,712       29,980       49,675
  Net cash used in investing
     activities.........................     (37,987)  (125,505)    (136,016)    (117,987)     (48,513)
  Net cash provided by financing
     activities.........................      44,294     94,428       20,144       30,544        9,180
  Capital expenditures:
     Maintenance........................  $   26,601   $ 26,022   $   22,177   $   18,348   $   13,067
     Growth.............................      15,159     29,965       52,276       38,558       21,063
     Other..............................      19,058      9,717       12,948        9,920        5,873
                                          ----------   --------   ----------   ----------   ----------
          Total capital expenditures....  $   60,818   $ 65,704   $   87,401   $   66,826   $   40,003
                                          ==========   ========   ==========   ==========   ==========
  Total diesel fuel sold (thousands of
     gallons)...........................     975,495    973,812    1,370,017    1,016,697    1,017,522
SITE COUNT (END OF PERIOD):
  Company-owned and operated sites......          86        105          118          122          122
  Company-owned and leased sites........          35         30           29           29           28
  Franchisee-owned sites................           9         10           11           11            9
                                          ----------   --------   ----------   ----------   ----------
          Total travel centers..........         130        145          158          162          159
                                          ==========   ========   ==========   ==========   ==========
</TABLE>

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

(1) We acquired 17 company-operated sites from Burns Bros. on December 3, 1998.

(2) We acquired 16 company-operated sites through our acquisition of Travel
    Ports on June 3, 1999.

(3) "Transition expense" represents non-recurring costs and certain development
    costs associated with, among other things, (a) the conversion of the BP,
    Unocal, Burns Bros. and Travel Ports networks into our current network, (b)
    the disposal of travel centers or termination of lease or franchise
    agreements and (c) the integration of the management and operations of our
    networks into a single network, including relocation, travel, training and
    legal expenses. We expect to incur additional, non-recurring transition
    expenses of less than $0.1 million through the end of 2000 in connection
    with the continued combination of our networks. See "Management's Discussion
    and Analysis of Financial Condition and Results of Operations -- Creation of
    our Network."

(4) "Working capital" consists of current assets minus current liabilities.

(5) "Mandatorily redeemable preferred stock" consists of two series of
    convertible preferred stock that was redeemed in connection with the
    Transactions.

(6) "Total nonredeemable stockholders' equity" consists of common stock, other
    preferred stock, additional paid-in capital, treasury stock and retained
    earnings (deficit).

(7) "EBITDA", as used here, is based on the definition for EBITDA set forth in
    the Indenture, dated as of November 14, 2000, between us and State Street
    Bank and Trust Company, as trustee, under which the notes were issued, and
    consists of net income plus the sum of (a) income taxes, (b) interest
    expense, net, (c) depreciation, amortization and other noncash charges, (d)
    transition expense and (e) gains and losses on sales of property and
    equipment. We have included certain information concerning EBITDA because
    management believes that EBITDA is generally accepted as providing useful
    information regarding a company's ability to service and/or incur debt.
    EBITDA should not be considered in isolation or as a substitute for net
    income, cash flows, or other consolidated income or cash flow data prepared
    in accordance with generally accepted accounting principles or as a measure
    of a company's profitability or liquidity. While EBITDA is frequently used
    as a measure of operations and ability to meet debt service requirements, it
    is not necessarily comparable to similarly titled captions of other
    companies due to differences in methods of calculation.

                                        9
<PAGE>   15

                                  RISK FACTORS

     Before investing in either the warrants or the common stock being offered,
you should carefully consider these risk factors, as well as the other
information contained in this prospectus.

RISKS RELATING TO THE WARRANTS AND COMMON STOCK

THERE IS NO ESTABLISHED MARKET FOR THE WARRANTS AND THE COMMON STOCK UNDERLYING
THE WARRANTS.

     The warrants and the common stock underlying the warrants are new
securities for which there currently is no established market. The warrants are
expected to be made eligible for trading in PORTAL. Although the initial
purchasers have informed us that they currently intend to make a market in the
warrants, they are not obligated to do so, and any market making may be
discontinued at any time without notice. In addition, market making activity may
be limited during the pendency of the exchange offer for the notes or the
effectiveness of a shelf registration statement relating to the notes or the
warrants. Accordingly, we cannot assure you as to the development or liquidity
of any market for any of the warrants or the common stock underlying the
warrants.

     The liquidity of, and trading market for, the warrants and the common stock
underlying the warrants may also be adversely affected by general declines in
the market for similar securities. A general market decline may adversely affect
the liquidity of, and trading market for, the warrants and the common stock
underlying the warrants, independent of our prospects or financial performance.

YOU MAY NOT RECEIVE A RETURN ON YOUR INVESTMENT THROUGH DIVIDENDS PAID ON THE
COMMON STOCK.

     We do not anticipate paying any cash dividends on our common stock in the
foreseeable future. Instead, we intend to retain future earnings to fund the
development and growth of our business. In addition, our existing indebtedness
restricts, and we anticipate our future indebtedness may restrict, our ability
to pay dividends. Therefore, you will not receive a return on your investment in
the common stock underlying our warrants by exercising them and receiving a
payment of dividends of the common stock.

AN INVESTMENT IN THE WARRANTS IS HIGHLY SPECULATIVE AND YOU MAY NEVER REALIZE
VALUE ON THE WARRANTS.

     An investment in the warrants is highly speculative, and we cannot assure
you as to when or if the warrants will have any significant value. The initial
warrants are not exercisable until November 14, 2001, the first anniversary of
the closing of the unit offering, and the contingent warrants are not
exercisable until they are released from escrow. Unless certain events occur,
the contingent warrants may never be released from escrow. All the warrants
terminate and become void on May 1, 2009. We will give notice of not less than
30 nor more than 60 days prior to this expiration date to the registered holders
of then outstanding warrants to the effect that the warrants will terminate and
become void as of the close of business on the expiration date. If we fail to
give this notice, the warrants will nonetheless terminate and become void as of
the close of business on the date of expiration. Prior to exercise of the
warrants, warrant holders will not be entitled to vote.

     The value of the warrants and the underlying common stock may be adversely
affected by a number of factors. If, for example, our stockholders decide to
sell a substantial number of their shares of common stock, the value of the
warrants and the underlying common stock could decline. Similarly, if we fail to
comply with the covenants in the indenture governing the notes, resulting in an
event of default, the notes and substantially all of our other long-term debt
could be accelerated, which could have a material adverse effect on the value of
the warrants and the underlying common stock.

THE CONTINGENT WARRANTS MAY NOT BE DISTRIBUTED.

     The contingent warrants will be released from escrow and delivered to
holders of initial warrants on March 31, 2003, the contingent warrant release
date, only if our consolidated leverage ratio as of December 31, 2002 exceeds
4.5 to 1.0 and any of the notes remain outstanding on that date. If, as of
December 31, 2002, either our consolidated leverage ratio is 4.5 to 1.0 or less
or all of our notes have been repaid, redeemed or repurchased by us, the
contingent warrants will be delivered to us for cancellation and, accordingly,
will become void and will have no value. See "Description of the Warrants."
                                       10
<PAGE>   16

RISKS RELATING TO OUR BUSINESS

OUR SUBSTANTIAL LEVERAGE AND DEBT SERVICE OBLIGATIONS COULD IMPEDE OUR
OPERATIONS AND FLEXIBILITY.

     As a result of the Transactions, we incurred a substantial amount of debt.
Assuming that the Transactions had taken place on September 30, 2000, we would
have had as of that date total debt of $523.0 million ($507.7 million net of
unamortized debt discount) and stockholders' equity of $41.3 million. We also
would have had additional availability under our revolving credit facility of
$99.7 million. After giving pro forma effect to the Transactions, our interest
expense for the year ended December 31, 1999 and the nine months ended September
30, 2000 would have been $56.3 million and $42.8 million, respectively. After
giving pro forma effect to the Transactions, our earnings were not sufficient to
cover fixed charges by $12.8 million and $16.6 million for the year ended
December 31, 1999 and the nine months ended September 30, 2000, respectively. On
a historical basis, our earnings were not sufficient to cover fixed charges by
$5.5 million for the nine months ended September 30, 2000.

     Our high level of debt could have important consequences for you, including
the following:

          - we may have difficulty borrowing money in the future for
            acquisitions or other purposes;

          - we will need to use a large portion of the money we earn to pay
            principal and interest on our Senior Credit Facility, the notes and
            other debt, which will reduce the amount of money we have to finance
            our operations and other business activities;

          - debt under the Senior Credit Facility is and will be secured and
            will mature prior to the notes;

          - we may have a much higher level of debt than some of our
            competitors, which may put us at a competitive disadvantage; and

          - our debt level makes us more vulnerable to economic downturns and
            adverse developments in our business.

     We expect to obtain the money to pay our expenses and to pay the principal
and interest on the notes, the Senior Credit Facility and other debt from our
operations. Our ability to meet our expenses and debt obligations will depend on
our future performance, which will be affected by financial, business, economic
and other factors. We will not be able to control many of these factors, such as
economic conditions, governmental regulation and the availability of fuel
supplies. We cannot be certain that our earnings will be sufficient to allow us
to pay the principal and interest on our debt, including the notes, and meet our
other obligations. If we do not have enough money, we may be required to
refinance all or part of our existing debt, including the notes, sell assets,
borrow more money or raise equity. We cannot assure you that we will be able to
refinance our debt, sell assets, borrow more money or raise equity on terms
acceptable to us, if at all.

DESPITE CURRENT LEVELS OF INDEBTEDNESS, WE AND OUR SUBSIDIARIES WILL BE ABLE TO
INCUR SUBSTANTIALLY MORE DEBT.

     We and our subsidiaries will be able to incur substantial additional
indebtedness in the future. Although the indenture governing the notes contains
restrictions on the incurrence of additional indebtedness, these restrictions
are subject to a number of qualifications and exceptions, and under certain
circumstances, indebtedness incurred in compliance with these restrictions could
be substantial. Our Senior Credit Facility provides for additional indebtedness
of up to $99.7 million, and all of that indebtedness would be senior to the
notes. To the extent new debt is added to our and our subsidiaries' current debt
levels, the substantial risks described above would increase. See
"Capitalization," "Selected Historical Consolidated Financial Data" and
"Description of Our Indebtedness."

OUR ASSETS ARE PLEDGED TO SECURE PAYMENT OF THE SENIOR CREDIT FACILITY.

     In addition to being junior to all existing and future senior indebtedness,
our obligations under the notes are unsecured while our obligations under the
Senior Credit Facility are secured. We have granted the lenders under the Senior
Credit Facility security interests in substantially all of our current and
future assets and the current and future assets of our domestic subsidiaries,
including a pledge of the capital stock of our subsidiaries (which pledge, in
the case of the capital stock of foreign subsidiaries, will be limited to 65% of

                                       11
<PAGE>   17

their capital stock). If we default under the Senior Credit Facility, the
lenders will have a superior claim on our assets. During the period that any
default is continuing, the lenders under the Senior Credit Facility may be able
to prevent payments under the notes, either by way of their ability to "block"
payments for a designated period of time under the express terms of the
indenture or by limiting our use of cash. If we were unable to repay this
indebtedness, the lenders could foreclose on the pledged stock of our
subsidiaries to your exclusion, even if an event of default exists under the
indenture at such time.

     As of September 30, 2000, on a pro forma basis after giving effect to the
Transactions, we would have had $333.0 million of secured debt outstanding,
$328.3 million of which would have been borrowings under the Senior Credit
Facility, and an additional $99.7 million would have been available for
additional borrowings under the Senior Credit Facility.

WE ARE SUBJECT TO RESTRICTIVE DEBT COVENANTS.

     The indenture contains covenants with respect to us and our subsidiaries
that restrict our ability, among other things, to:

     - incur additional indebtedness and issue preferred stock;

     - pay dividends on our capital stock, repurchase our capital stock and
       redeem indebtedness that is junior in right of payment to the notes;

     - make investments;

     - transfer or sell assets;

     - enter into certain transactions with affiliates;

     - consolidate, merge and transfer all or substantially all of our assets;

     - create restrictions on distributions from our subsidiaries; and

     - sell stock of our subsidiaries.

     In addition, the Senior Credit Facility contains other and more restrictive
covenants and prohibits us from prepaying our other indebtedness, including the
notes, while we have indebtedness under the Senior Credit Facility outstanding.
The Senior Credit Facility also requires us to maintain specified financial
ratios. These financial ratios become more restrictive over the life of the
Senior Credit Facility. Our ability to meet those financial ratios can be
affected by events beyond our control, and we cannot assure you that we will
meet those ratios. A breach of any of these covenants, ratios or restrictions
could result in an event of default under the Senior Credit Facility. Upon the
occurrence of an event of default under the Senior Credit Facility, the lenders
could elect to declare all amounts outstanding under the Senior Credit Facility,
together with accrued interest, to be immediately due and payable. If we were
unable to repay those amounts, the lenders could proceed against the collateral
granted to them to secure the indebtedness. If the lenders under the Senior
Credit Facility accelerate the payment of the indebtedness, we cannot assure you
that our assets would be sufficient to repay in full that indebtedness and our
other indebtedness, including the notes. See "Description of Our Indebtedness."

WE EXPERIENCE SIGNIFICANT COMPETITION IN ALL LINES OF BUSINESS WHICH COULD
ADVERSELY AFFECT OUR OPERATING RESULTS.

     The travel center and truck stop industry is highly competitive and
fragmented. We compete in a large number of markets in which our competitors
offer both fuel and non-fuel products and services. Some of our competitors
offer diesel fuel at discount prices in some cases reflecting discounts on
street prices greater than those offered by us, which has caused severe price
competition in some of our markets. From time to time, some of our competitors
may adopt pricing strategies that we and our franchisees will be unwilling to
match. Due principally to competitive conditions within the travel center and
truck stop industry, retail diesel fuel margins have declined in recent years,
both industry-wide and for us. Some of our competitors also have greater
financial resources than we do and are less financially leveraged. Trucking
fleets, which constitute a large part of our and our franchisees' business,
satisfy a significant portion of their diesel fuel needs through
                                       12
<PAGE>   18

self-fueling at both dedicated terminals and at fuel depots strategically
located across the country. Fleets often have their truck maintenance performed
at dedicated fleet garages. While these facilities do not compete directly with
us as travel centers or truck stops, pricing decisions for diesel fuel and
repair services cannot be made without considering their existence and capacity
for expansion. We also experience additional substantial competition from major
full-service networks and independent chains, which competition is based
principally on diesel fuel prices, non-fuel product and service offerings and
customer service.

     Our vehicle products and truck repair and maintenance service operations
compete with regional full-service travel center and truck stop chains,
full-service independently owned and operated truck stops, fleet maintenance
terminals, independent garages, truck dealerships and auto parts service
centers. Our travel centers also compete with a variety of establishments
located within walking distance of our sites, including full-service
restaurants, QSRs, travel and convenience stores and drug, health and
electronics stores.

THE LOSS OF ONE OR MORE FLEET ACCOUNTS OR ADVERSE CONDITIONS IN THE TRUCKING
INDUSTRY GENERALLY COULD ADVERSELY AFFECT OUR RESULTS OF OPERATIONS.

     Our business is dependent upon the trucking industry in general and upon
the long-haul trucking business in particular. In turn, the trucking industry is
dependent on economic factors, such as the level of domestic economic activity
and interest rates, as well as operating factors such as the availability of
fuel supply, government regulation of fuel composition, prices and taxes and
regulation of permitted daily driving time, over which we have no control and
which could contribute to a decline in truck travel. The long-haul trucking
business is also a mature industry that has grown slowly in recent years and has
been susceptible to recessionary downturns. Available data indicate that diesel
fuel consumption by the long-haul trucking industry has grown more slowly than
trucking ton-miles as the fuel efficiency of diesel trucks has continued to
increase. That trend is expected to continue as engine technology is refined and
older trucks are retired and replaced with new models. Any sustained decline in
operations in the long-haul trucking industry would adversely affect us.

     We derive a significant percentage of our revenues from sales of diesel
fuel and non-fuel products and services to trucking fleets. Sales to fleets
represented approximately 70% of our sites' total diesel fuel sales volume for
the nine months ended September 30, 2000. The services required by any one fleet
customer can be limited by a number of factors, including industry
consolidation, economic slowdown and decisions to outsource fewer activities.
Travel center and truck stop chains compete aggressively for fleet account
business, and any significant reduction in fleet accounts or sales to those
accounts could have a material adverse effect on us. We cannot assure you as to
the continuation of the current level of our sales to fleets.

WE ARE SUBJECT TO EXTENSIVE ENVIRONMENTAL REGULATION THAT MAY IMPOSE SIGNIFICANT
LIABILITIES OR DAMAGES UPON US, THE RESULT OF WHICH COULD ADVERSELY AFFECT OUR
RESULTS OF OPERATIONS.

     Our operations and properties are extensively regulated through
environmental laws and regulations ("Environmental Laws") that:

     - govern operations that may have adverse environmental effects, such as
       discharges to air, soil and water, as well as the management of petroleum
       products and other hazardous substances ("Hazardous Substances"); or

     - impose liability for the costs of cleaning up sites affected by, and for
       damages resulting from, disposal or other releases of Hazardous
       Substances.

     We own and use both underground and aboveground storage tanks at our
facilities to store petroleum products and waste. We must comply with
requirements of Environmental Laws regarding tank construction, integrity
testing, leak detection and monitoring, overfill and spill control, release
reporting, financial assurance and corrective action in case of a release from a
storage tank into the environment. At some locations, we also are subject to
Environmental Laws relating to vapor recovery and discharges to water.

     We have received notices of alleged violations of Environmental Laws, or
are aware of the need to undertake corrective actions to comply with
Environmental Laws or remediate releases of Hazardous Substances, at
company-owned travel centers in a number of jurisdictions. We are conducting
investigatory
                                       13
<PAGE>   19

and/or remedial actions with respect to releases of Hazardous Substances that
have occurred at certain of our properties. We cannot assure you that additional
contamination does not exist at these or additional network properties, or that
material liability will not be imposed in the future. If additional
environmental problems arise or are discovered, or if additional environmental
requirements are imposed by government agencies, increased environmental
compliance or remediation expenditures may be required, which could have a
material adverse effect on us. See "Business -- Environmental Matters."

SINCE WE DEPEND UPON OUR OPERATORS AND INDEPENDENT FRANCHISEES FOR A PERCENTAGE
OF OUR GROSS PROFIT BUT DO NOT CONTROL THEIR SELLING AND PRICING DECISIONS, OUR
RESULTS COULD BE ADVERSELY AFFECTED BY DECISIONS OUR OPERATORS AND INDEPENDENT
FRANCHISEES MAKE WHEN THEY PRICE OR SELL THEIR OFFERINGS.

     For the year ended December 31, 1999 and the nine months ended September
30, 2000, we derived 5.3% and 4.2%, respectively, of our gross profit from rent,
franchise royalties and other non-fuel purchases made by operators of the
company-owned but leased sites and the franchisee-owned sites. We currently have
28 sites owned by us and leased to operators and nine sites owned and operated
by independent franchisees. We are therefore substantially dependent on the
stable financial condition of these operators and independent franchisees, whose
financial condition is subject to economic and industry factors, as well as
other factors affecting these individual operators and independent franchisees,
that are beyond our control. We cannot increase the rent we charge operators of
the company-owned but leased sites, beyond an annual adjustment for inflation,
until renewal of the leases governing leased sites. As of September 30, 2000,
the average remaining term of the operator leases, excluding any extensions, was
approximately 1.8 years.

     For the year ended December 31, 1999 and the nine months ended September
30, 2000, we derived 0.5% and 0.7%, respectively, of our gross profit from sales
of diesel fuel and gasoline to operators and independent franchisees in our
network. We currently do not sell fuel to the nine franchisee-owned sites in our
network. Each of the operators and independent franchisees is an independent
business person, whose selling and pricing decisions we do not control.

THE DIESEL FUEL MARKET CAN BE VOLATILE, AND HIGHER PRICES MAY NEGATIVELY IMPACT
OUR PROFIT MARGINS.

     We purchase diesel fuel from various suppliers at rates that fluctuate with
market prices and reset daily, and resell diesel fuel on a wholesale and retail
basis at rates that we reset daily. Price increases have historically and during
2000 tended to lead to temporary declines in retail diesel fuel sales volumes,
which has or could have a negative impact on our revenues. Numerous factors
outside of our control may increase diesel fuel costs. For example, we
experienced rapid increases in diesel fuel costs during the latter part of 1990,
due to a combination of the effects of Iraq's invasion of Kuwait and
recessionary conditions in the United States. During the first quarter of 1999,
fires at three California oil refineries and OPEC-imposed reductions in oil
production resulted in a rapid increase in diesel fuel costs. Fuel costs have
continued to rise during 2000 due to low inventories of oil resulting from
reduced output by OPEC nations. During periods of rapid increases in diesel fuel
prices, such as those that occurred during this year, competitive pressures
often limit our ability to increase our diesel fuel sales price at the same rate
as the increase in our supply prices, resulting in a reduction in our margins.

AN INTERRUPTION OF OUR FUEL SUPPLY IS POSSIBLE AND WOULD HAVE A DISRUPTIVE
EFFECT ON OUR BUSINESS.

     We keep only limited inventories of diesel fuel and gasoline and
consequently are susceptible to price increases and interruptions in supply.
Interruptions in supply may be caused by local conditions, such as a malfunction
in a particular pipeline or terminal, that could prevent our suppliers from
supplying a specific geographic location. Interruptions in supply may also be
caused by national or international conditions, limitations on sales to fuel
wholesalers imposed by the limited number of fuel suppliers and government
agency regulation. In addition, the Environmental Protection Agency has proposed
regulations to decrease the sulfur content of diesel fuel by 2006. The enactment
of these regulations could reduce the supply and/or increase the cost of diesel
fuel. A material decrease in the volume of diesel fuel or gasoline sold for an
extended period of time or instability in the prices of diesel fuel or gasoline
would have a material adverse effect on us.

                                       14
<PAGE>   20

AN INTERRUPTION IN THE SUPPLY OF NON-FUEL PRODUCTS OR THE LOSS OF A THIRD-PARTY
SUPPLIER OF THOSE PRODUCTS COULD NEGATIVELY IMPACT US.

     We buy our non-fuel products from third-party suppliers and resell them to
our customers. If our suppliers are unable to meet their obligations under
present supply agreements, we may be forced to pay higher prices to obtain the
same products. In August 2000, Bridgestone/Firestone announced a recall of
certain Firestone automobile and light truck tires. The tire recall could
potentially have a material adverse effect on the financial condition of
Bridgestone/Firestone. Our agreement with Bridgestone/Firestone allows us to
terminate the agreement on 30 days' notice upon the occurrence of certain
events. Although there are alternate tire suppliers and we already distribute
truck tires manufactured by Kelly-Springfield Tire, a wholly-owned operation of
Goodyear Tire & Rubber Co., we cannot assure you that we will be able to enter
into agreements with those suppliers, or that any agreements will be on terms as
favorable as our current arrangement with Bridgestone/Firestone.

FAILURE OF OUR FUEL SUPPLIERS TO CONTINUE TO ESTABLISH CREDIT LINES IN OUR FAVOR
COULD HAVE A MATERIAL ADVERSE EFFECT ON US.

     Each of our fuel suppliers has established credit lines in our favor to
fund our purchases. Generally, these supply agreements provide that the credit
line may be revised by the supplier in various circumstances, including if the
supplier determines that our financial condition has become impaired or
otherwise unsatisfactory. We cannot assure you that the Transactions, future
refinancings or a future downturn in operating results will not cause our
suppliers to reduce or eliminate credit lines in our favor, which could have a
material adverse effect on us.

DECREASED SUPPLY OR DEMAND FOR DIESEL FUEL OR GASOLINE WOULD ALSO ADVERSELY
AFFECT SALES OF OUR NON-FUEL ITEMS.

     Any significant and sustained reduction in the quantities of diesel fuel or
gasoline available from our suppliers could result in reduced sales of these
fuel products at our sites. Further, sustained volatility in diesel fuel or
gasoline prices could result in reduced demand for our diesel fuel and gasoline.
A disruption in our fuel supply and/or a reduced demand for our diesel fuel or
gasoline could have a material adverse effect on the profitability of our
operations due to a decrease in truck driver or general motorist traffic and a
corresponding decrease in the revenues and profitability of other site
operations, including our restaurant operations and travel and convenience
stores. A decrease in truck driver and general motorist traffic would reduce our
gross profit due to a reduction in the sale of our higher margin non-fuel
product and service offerings.

WE ARE CONTROLLED BY A PRINCIPAL STOCKHOLDER, AND ITS INTERESTS MAY CONFLICT
WITH YOUR INTERESTS.

     Oak Hill owns approximately 60.5% of our outstanding common stock. They
have the power to appoint a majority of our board of directors and approve any
action requiring stockholder approval. We cannot assure you that their interests
will not conflict with yours.

FAILURE TO ATTRACT OR RETAIN KEY PERSONNEL TO MANAGE AND DEVELOP OUR BUSINESS
COULD ADVERSELY AFFECT THE OPERATION OF OUR BUSINESS.

     Our future success depends to a significant extent on the efforts and
abilities of our management and a small number of operational personnel. The
loss of the services of these individuals might impede the achievement of our
operating and development objectives. We cannot assure you that we will be able
to attract or retain qualified persons on acceptable terms. The loss of key
personnel, or our inability to attract or retain additional personnel, could
have a material adverse effect on our business.

WE ARE SUBJECT TO EXTENSIVE FRANCHISE REGULATION.

     Various state and federal laws govern our relationship with our
franchisees. If we fail to comply with these laws, we could be subject to
liability to franchisees and to fines or other penalties imposed by governmental
authorities. See "Business -- Franchise Regulation."

                                       15
<PAGE>   21

WE FACE THE RISK OF BEING UNABLE TO ACQUIRE AND DEVELOP NEW LOCATIONS OR
SUCCESSFULLY INTEGRATE ACQUISITIONS INTO OUR BUSINESS.

     An important component of our strategy is to expand our network by
developing new locations and identifying, acquiring and integrating
complementary travel center or truck stop networks. However, we may be unable to
identify, acquire or profitably manage additional locations or integrate
successfully any acquired businesses without substantial expense, delay or other
operational or financial problems. While we have identified several areas for
new site development, the number of potential locations is limited and we cannot
assure you that we will be able to develop new sites or negotiate and consummate
acquisitions or that new locations can be operated profitably or integrated
successfully into our operations. We have experienced in the past and could
experience in the future difficulty in obtaining zoning variances or receiving
permits from governmental authorities in connection with the development of new
or existing travel centers. In some cases, the cost of proceeding with requests
for rezoning or permits may deter us from acquiring an otherwise attractive
location. We must compete with other travel centers and truck stops and a
variety of other businesses in obtaining desirable locations near interstate
highway exits.

     In addition, our network expansion through development and acquisition of
new locations may have an adverse impact on our business, financial condition or
results of operations. If suitable opportunities arise, we anticipate that we
would finance future growth through available cash, borrowings under the Senior
Credit Facility, and/or through additional debt or equity financing. We cannot
assure you that debt or equity financing would be available to us on acceptable
terms when, and if, suitable strategic opportunities arise or that we would be
able to achieve our expansion goals.

     Any acquisition is also subject to various risks generally applicable to
the acquisition of businesses, including:

     - difficulty in integrating and absorbing the business we acquire, its
       employees, corporate culture, managerial systems and processes and
       services;

     - diversion of management's attention;

     - failure to retain key personnel and employee turnover;

     - customer dissatisfaction or performance problems with an acquired
       business; and

     - assumption of unknown liabilities.

                                       16
<PAGE>   22

                                USE OF PROCEEDS

     We will not receive any cash proceeds from the resale of the warrants or
the sale of the common stock underlying the warrants, other than the payment of
the exercise price of the warrants.

     We received net proceeds of approximately $171.7 million from the sale of
the units, which included the sale of the outstanding notes, the initial
warrants and contingent warrants, (after deducting discounts, commissions and
certain expenses of the offering of the outstanding notes). The net proceeds
from the unit sale, together with cash, borrowings under the Senior Credit
Facility and the proceeds from the sale of common equity were used to:

     - make cash payments totaling approximately $262.7 million to certain of
       our current equity owners, whose shares and unexercised common stock
       options and warrants were redeemed or canceled in connection with the
       Transactions;

     - pay $16.2 million for the merger transaction expenses of certain of our
       current equity owners;

     - repay all amounts outstanding under our Amended and Restated Credit
       Agreement dated as of November 24, 1998;

     - redeem in full all of our existing senior secured notes and pay a
       prepayment penalty;

     - pay for the tender offer and consent solicitation for our 10 1/4% Senior
       Subordinated Notes due 2007, including related premiums and a prepayment
       penalty; and

     - pay other Transaction fees and expenses.

                                DIVIDEND POLICY

     We have never paid or declared any cash dividends on our common stock, and
we do not anticipate paying any cash dividends in the foreseeable future. We
intend to retain our future earnings, if any, to fund the development and growth
of our business. Our future decisions concerning the payment of dividends on the
common stock will depend upon our results of operations, financial condition and
capital expenditure plans, as well as other factors as the board of directors,
in its sole discretion, may consider relevant. In addition, our existing
indebtedness restricts, and we anticipate our future indebtedness may restrict,
our ability to pay dividends.

                                       17
<PAGE>   23

                                 CAPITALIZATION

     The following table sets forth our capitalization as of September 30, 2000
on an actual basis and on a pro forma basis after giving effect to the
Transactions as if they had been consummated on that date. You should read this
table in conjunction with "Selected Historical Consolidated Financial Data,"
"Management's Discussion and Analysis of Financial Condition and Results of
Operations," "Pro Forma Financial Data" and our consolidated financial
statements and the related notes included elsewhere in this prospectus.

<TABLE>
<CAPTION>
                                                               SEPTEMBER 30, 2000
                                                              ---------------------
                                                               ACTUAL     PRO FORMA
                                                              --------    ---------
                                                                 (IN THOUSANDS)
<S>                                                           <C>         <C>
Cash........................................................  $ 28,382    $     --
                                                              ========    ========
Debt:
  Existing Credit Facility..................................  $253,118    $     --
  Revolving Credit Facility(1)..............................        --         300
  Term Loan B...............................................        --     328,000
  Senior Secured Notes......................................    35,500          --
  Santa Nella Note, net of unamortized debt discount(2).....     2,994       2,994
                                                              --------    --------
     Total senior debt......................................   291,612     331,294
  Existing Senior Subordinated Notes........................   125,000          --
  Units(3)..................................................        --     176,362
                                                              --------    --------
          Total debt........................................   416,612     507,656
Mandatorily redeemable preferred stock......................    87,994          --
Total nonredeemable stockholders' equity(3).................    15,776      41,286
                                                              --------    --------
               Total capitalization.........................  $520,382    $548,942
                                                              ========    ========
</TABLE>

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

(1) We have a revolving credit facility of $100.0 million for working capital
    and general corporate purposes. See "Description of Our Indebtedness."

(2) As of September 30, 2000, the Santa Nella Note, which has a 5% stated
    interest rate and matures in 2018, had a remaining balance outstanding of
    $4.7 million and was reflected on our books net of unamortized original
    issue discount of $1.7 million.

(3) The notes were issued as part of the units, which consist of $190.0 million
    principal amount of 12 3/4% Senior Subordinated Notes Due May 1, 2009 and
    warrants to purchase 207,874 shares of our common stock and contingent
    warrants to purchase an additional 69,291 shares of our common stock. The
    amount reflected under "Units" reflects the gross proceeds for the units
    offering of approximately $183.0 million net of $6.6 million ascribed to the
    initial warrants. The $6.6 million associated with the sale of the initial
    warrants is reflected as an increase to nonredeemable stockholders' equity.
    We cannot assure you that the value ascribed to the warrants will be
    realized.

                                       18
<PAGE>   24

                            PRO FORMA FINANCIAL DATA

     The following unaudited consolidated pro forma financial data have been
prepared by applying pro forma adjustments to our historical consolidated
financial statements included elsewhere in this prospectus. The pro forma
adjustments give effect to the Transactions. The pro forma adjustments also give
effect to the following events related to travel center acquisitions and
dispositions and the actual results through September 30, 2000 of an
administrative labor reduction program initiated in contemplation of the
Transactions:

     - the acquisition of 16 travel centers from Travel Ports on June 3, 1999,

     - the acquisition of four travel center businesses in three separate
       transactions during the first quarter of 2000 (one of the businesses was
       a leased site at the time of acquisition and one of the businesses was a
       franchisee-owned site at the time of acquisition),

     - the dispositions, by sale or closure, of five of our company-operated
       sites during 1999, and

     - the reduction of site administrative headcount by 122 from January 2000
       through September 30, 2000, under a program to reduce site administrative
       labor expense. This program was initiated in January 2000 in
       contemplation of the Transactions and was substantially complete by
       September 30, 2000, with the actual reduction of 122 people through
       September 30, 2000.

     The unaudited consolidated pro forma statements of operations for the year
ended December 31, 1999, the nine-month period ended September 30, 1999 and the
nine-month period ended September 30, 2000 give effect to the following as if
all of the following had occurred on January 1, 1999:

     - the Transactions;

     - the Travel Ports acquisition;

     - the other travel center business acquisitions;

     - the travel center dispositions; and

     - the administrative labor reduction program.

     The unaudited consolidated pro forma balance sheet as of September 30, 2000
gives effect to the Transactions as if the Transactions occurred on that date.
The unaudited consolidated pro forma financial data do not give effect to any
other transactions except those discussed in the accompanying notes.

     The historical financial data for Travel Ports and each of the other four
travel center businesses we acquired were derived from their unaudited financial
records. These acquisitions were accounted for using the purchase method of
accounting. The total purchase costs of the acquisitions were allocated to the
assets acquired and the liabilities assumed, based on their respective estimated
fair values. The results of operations from the businesses acquired were
included in our historical results of operations from the consummation dates of
the acquisitions, which were June 3, 1999 for Travel Ports; January 6, 2000 for
one site; February 15, 2000 for two sites; and March 6, 2000 for one site. One
of the travel center businesses acquired on February 15, 2000 was a leased site
and the travel center business acquired on March 6, 2000 was a franchisee-owned
site.

     The unaudited consolidated pro forma condensed financial data are for
informational purposes only. They do not purport to represent what our financial
position or the results of our operations as of or for the periods presented
would have actually been had the Transactions, the Travel Ports acquisition, the
other travel center business acquisitions, the travel center dispositions and
the labor reductions in fact occurred as of the assumed dates, nor are they
intended to be indicative of, or projections for, our results of operations or
financial position for any future period or date. The pro forma adjustments, as
described in the accompanying notes, are based on available information and upon
certain assumptions that we believe are reasonable.

     You should read the unaudited consolidated pro forma financial data in
conjunction with "Management's Discussion and Analysis of Financial Condition
and Results of Operations," our audited and unaudited consolidated financial
statements and related notes and the other financial information included
elsewhere in this prospectus.

                                       19
<PAGE>   25

            UNAUDITED CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1999
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
                                                               OTHER
                               COMPANY     TRAVEL PORTS    ACQUISITIONS                          SITE          COMBINED
                              HISTORICAL   HISTORICAL(1)   HISTORICAL(2)   ADJUSTMENTS(3)   DISPOSITIONS(4)   HISTORICAL
                              ----------   -------------   -------------   --------------   ---------------   ----------
<S>                           <C>          <C>             <C>             <C>              <C>               <C>
REVENUES:
Fuel........................  $  955,105      $30,467         $36,921         $(3,565)         $ (7,387)      $1,011,541
Non-fuel....................     479,059       25,992          18,041              --            (5,089)         518,003
Rent and royalties..........      20,460           --              --          (1,114)               --           19,346
                              ----------      -------         -------         -------          --------       ----------
    Total revenues..........   1,454,624       56,459          54,962          (4,679)          (12,476)       1,548,890
Cost of revenues (excluding
  depreciation).............   1,051,080       31,933          39,792          (3,565)           (8,748)       1,110,492
                              ----------      -------         -------         -------          --------       ----------
Gross profit (excluding
  depreciation).............     403,544       24,526          15,170          (1,114)           (3,728)         438,398
Operating expenses..........     267,107       18,000          12,386              34            (3,928)         293,599
Selling, general and
  administrative expenses...      38,461        2,049              --            (417)               --           40,093
Transition expense(6).......       3,952          678              --            (678)               --            3,952
Depreciation and
  amortization expense......      53,202        1,518             555             803              (529)          55,549
(Gain) loss on sales of
  property and equipment....      (2,615)          --              --              --               135           (2,480)
Stock compensation
  expense...................       5,062           --              --              --                --            5,062
                              ----------      -------         -------         -------          --------       ----------
Income from operations......      38,375        2,281           2,229            (856)              594           42,623
Interest (expense), net.....     (37,194)      (1,057)           (449)          1,506                --          (37,194)
                              ----------      -------         -------         -------          --------       ----------
Income (loss) before income
  taxes.....................       1,181        1,224           1,780             650               594            5,429
Provision (benefit) for
  income taxes..............       1,082          490             712             260               238            2,781
                              ----------      -------         -------         -------          --------       ----------
  Net income (loss).........  $       99      $   734         $ 1,068         $   390          $    356       $    2,648
                              ==========      =======         =======         =======          ========       ==========
Loss per common share (basic
  and diluted)..............  $   (12.96)
Number of common shares.....         746
OTHER FINANCIAL AND
  OPERATING DATA:
Total diesel fuel sold
  (thousands of gallons)....   1,370,017       58,946          36,125          (6,848)          (10,115)       1,448,125

<CAPTION>
                              ADJUSTMENTS
                                FOR THE
                              TRANSACTIONS    PRO FORMA(5)
                              ------------    ------------
<S>                           <C>             <C>
REVENUES:
Fuel........................    $     --       $1,011,541
Non-fuel....................          --          518,003
Rent and royalties..........          --           19,346
                                --------       ----------
    Total revenues..........          --        1,548,890
Cost of revenues (excluding
  depreciation).............          --        1,110,492
                                --------       ----------
Gross profit (excluding
  depreciation).............          --          438,398
Operating expenses..........      (3,044)(7)      290,555
Selling, general and
  administrative expenses...          --           40,093
Transition expense(6).......          --            3,952
Depreciation and
  amortization expense......       2,150(8)        57,699
(Gain) loss on sales of
  property and equipment....          --           (2,480)
Stock compensation
  expense...................          --            5,062
                                --------       ----------
Income from operations......         894           43,517
Interest (expense), net.....     (19,093)(9)      (56,287)
                                --------       ----------
Income (loss) before income
  taxes.....................     (18,199)         (12,770)
Provision (benefit) for
  income taxes..............      (7,280)(10)      (4,498)
                                --------       ----------
  Net income (loss).........    $(10,919)      $   (8,272)
                                ========       ==========
Loss per common share (basic
  and diluted)..............                   $    (1.19)
Number of common shares.....                        6,930
OTHER FINANCIAL AND
  OPERATING DATA:
Total diesel fuel sold
  (thousands of gallons)....          --        1,448,125
</TABLE>

                                       20
<PAGE>   26

            UNAUDITED CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
                                                               OTHER
                               COMPANY     TRAVEL PORTS    ACQUISITIONS                          SITE          COMBINED
                              HISTORICAL   HISTORICAL(1)   HISTORICAL(2)   ADJUSTMENTS(3)   DISPOSITIONS(4)   HISTORICAL
                              ----------   -------------   -------------   --------------   ---------------   ----------
<S>                           <C>          <C>             <C>             <C>              <C>               <C>
REVENUES:
Fuel........................  $  660,841      $30,467         $27,691         $(2,538)         $ (6,205)      $  710,256
Non-fuel....................     355,428       25,992          13,532              --            (4,276)         390,676
Rent and royalties..........      15,620           --              --            (796)                            14,824
                              ----------      -------         -------         -------          --------       ----------
    Total revenues..........   1,031,889       56,459          41,223          (3,334)          (10,481)       1,115,756
Cost of revenues (excluding
  depreciation).............     732,966       31,933          29,847          (2,538)           (7,335)         784,873
                              ----------      -------         -------         -------          --------       ----------
Gross profit (excluding
  depreciation).............     298,923       24,526          11,376            (796)           (3,146)         330,883
Operating expenses..........     198,814       18,000           9,289              65            (3,213)         222,955
Selling, general and
  administrative expenses...      29,300        2,049              --            (417)                            30,932
Transition expense(6).......       3,025          678              --            (678)                             3,025
Depreciation and
  amortization expense......      36,902        1,518             418             803              (258)          39,383
(Gain) loss on sales of
  property and equipment....        (567)          --              --                              (114)            (681)
Stock compensation
  expense...................       2,700           --              --                                              2,700
                              ----------      -------         -------         -------          --------       ----------
Income from operations......      28,749        2,281           1,669            (569)              439           32,569
Interest (expense), net.....     (27,404)      (1,057)           (337)          1,394                --          (27,404)
                              ----------      -------         -------         -------          --------       ----------
Income (loss) before income
  taxes.....................       1,345        1,224           1,332             825               439            5,165
Provision (benefit) for
  income taxes..............       1,126          490             533             330               176            2,654
                              ----------      -------         -------         -------          --------       ----------
  Net income (loss).........  $      219      $   734         $   799         $   495          $    263       $    2,511
                              ==========      =======         =======         =======          ========       ==========
Loss per common share (basic
  and diluted)..............  $   (10.01)
Number of common shares.....         702
OTHER FINANCIAL AND
  OPERATING DATA:
Total diesel fuel sold
  (thousands of gallons)....   1,016,697       58,946          27,094          (5,332)           (8,430)       1,088,975

<CAPTION>
                              ADJUSTMENTS
                                FOR THE
                              TRANSACTIONS   PRO FORMA(5)
                              ------------   ------------
<S>                           <C>            <C>
REVENUES:
Fuel........................    $     --      $  710,256
Non-fuel....................          --         390,676
Rent and royalties..........          --          14,824
                                --------      ----------
    Total revenues..........          --       1,115,756
Cost of revenues (excluding
  depreciation).............          --         784,873
                                --------      ----------
Gross profit (excluding
  depreciation).............          --         330,883
Operating expenses..........      (2,283)(7)     220,672
Selling, general and
  administrative expenses...          --          30,932
Transition expense(6).......          --           3,025
Depreciation and
  amortization expense......       1,587(8)       40,970
(Gain) loss on sales of
  property and equipment....          --            (681)
Stock compensation
  expense...................          --           2,700
                                --------      ----------
Income from operations......         696          33,265
Interest (expense), net.....     (14,624)(9)     (42,028)
                                --------      ----------
Income (loss) before income
  taxes.....................     (13,928)         (8,763)
Provision (benefit) for
  income taxes..............      (5,571)(10)      (2,917)
                                --------      ----------
  Net income (loss).........    $ (8,357)     $   (5,846)
                                ========      ==========
Loss per common share (basic
  and diluted)..............                  $    (0.84)
Number of common shares.....                       6,930
OTHER FINANCIAL AND
  OPERATING DATA:
Total diesel fuel sold
  (thousands of gallons)....          --       1,088,975
</TABLE>

                                       21
<PAGE>   27

            UNAUDITED CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
                                                              OTHER
                                              COMPANY     ACQUISITIONS                          SITE          COMBINED
                                             HISTORICAL   HISTORICAL(2)   ADJUSTMENTS(3)   DISPOSITIONS(4)   HISTORICAL
                                             ----------   -------------   --------------   ---------------   ----------
<S>                                          <C>          <C>             <C>              <C>               <C>
REVENUES:
Fuel.......................................  $1,052,849      $4,258           $(663)            $  --        $1,056,444
Non-fuel...................................     418,692       2,385              --                --           421,077
Rent and royalties.........................      14,197          --            (192)                             14,005
                                             ----------      ------           -----             -----        ----------
      Total revenues.......................   1,485,738       6,643            (855)               --         1,491,526
Cost of revenues (excluding
  depreciation)............................   1,147,142       4,648            (663)               --         1,151,127
                                             ----------      ------           -----             -----        ----------
Gross profit (excluding depreciation)......     338,596       1,995            (192)               --           340,399
Operating expenses.........................     232,301       1,625             (67)             (135)          233,724
Selling, general and administrative
  expenses.................................      28,867          --              --                              28,867
Transition expense(6)......................         972          --                                                 972
Depreciation and amortization expense......      48,113          61              --                --            48,174
(Gain) loss on sales of property and
  equipment................................        (194)         --                                --              (194)
Stock compensation expense.................       1,350          --                                               1,350
                                             ----------      ------           -----             -----        ----------
Income from operations.....................      27,187         309            (125)              135            27,506
Interest (expense), net....................     (32,162)        (56)             56                --           (32,162)
                                             ----------      ------           -----             -----        ----------
Income (loss) before income taxes..........      (4,975)        253             (69)              135            (4,656)
Provision (benefit) for income taxes.......      (1,728)        101             (28)               54            (1,600)
                                             ----------      ------           -----             -----        ----------
  Net income (loss)........................  $   (3,247)     $  152           $ (41)            $  81        $   (3,056)
                                             ==========      ======           =====             =====        ==========
Loss per common share (basic and
  diluted).................................  $   (13.37)
Number of common shares....................         860
OTHER FINANCIAL AND OPERATING DATA:
Total diesel fuel sold (thousands of
  gallons).................................   1,017,522       3,456            (655)               --         1,020,323

<CAPTION>
                                             ADJUSTMENTS
                                               FOR THE
                                             TRANSACTIONS   PRO FORMA(5)
                                             ------------   ------------
<S>                                          <C>            <C>
REVENUES:
Fuel.......................................    $     --      $1,056,444
Non-fuel...................................          --         421,077
Rent and royalties.........................          --          14,005
                                               --------      ----------
      Total revenues.......................          --       1,491,526
Cost of revenues (excluding
  depreciation)............................          --       1,151,127
                                               --------      ----------
Gross profit (excluding depreciation)......          --         340,399
Operating expenses.........................      (1,064)(7)     232,660
Selling, general and administrative
  expenses.................................          --          28,867
Transition expense(6)......................          --             972
Depreciation and amortization expense......       1,858(8)       50,032
(Gain) loss on sales of property and
  equipment................................          --            (194)
Stock compensation expense.................          --           1,350
                                               --------      ----------
Income from operations.....................        (794)         26,712
Interest (expense), net....................     (10,681)(9)     (42,843)
                                               --------      ----------
Income (loss) before income taxes..........     (11,475)        (16,131)
Provision (benefit) for income taxes.......      (4,590)(10)      (6,190)
                                               --------      ----------
  Net income (loss)........................    $ (6,885)     $   (9,941)
                                               ========      ==========
Loss per common share (basic and
  diluted).................................                  $    (1.43)
Number of common shares....................                       6,930
OTHER FINANCIAL AND OPERATING DATA:
Total diesel fuel sold (thousands of
  gallons).................................          --       1,020,323
</TABLE>

                                       22
<PAGE>   28

       NOTES TO UNAUDITED CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
          FOR THE YEAR ENDED DECEMBER 31, 1999, THE NINE MONTHS ENDED
                   SEPTEMBER 30, 1999 AND SEPTEMBER 30, 2000
                                 (IN THOUSANDS)

 (1) Amounts represent the historical results of Travel Ports for the five-month
     period ended May 31, 1999. The results of operations of the Travel Ports
     network sites were included in our historical consolidated statement of
     operations from June 3, 1999, the closing date of the Travel Ports
     acquisition.

 (2) Amounts represent the combined historical results of the four travel center
     businesses that we acquired as company-operated sites during 2000 for the
     period from January 1, 1999 through the respective dates we acquired each
     of the businesses. One of these sites had been a leased site within our
     network, one had been a franchisee-owned site within our network and the
     remaining two sites were not previously part of our network. We acquired
     the business at the leased site and the franchisee-owned site on February
     15, 2000 and March 6, 2000, respectively, and acquired the businesses at
     the other two sites on January 6, 2000 and February 15, 2000, respectively.
     The results of operations of these acquired businesses were included in our
     historical consolidated statement of operations from those dates.

 (3) Amounts represent the adjustments necessary to (a) eliminate certain
     elements of our historical revenues, (b) eliminate certain elements of the
     historical expenses of the acquired businesses and (c) increase certain
     elements of our historical expenses to give effect to the transactions
     referred to in notes (1) and (2) as if they had occurred on January 1,
     1999. The acquired businesses included the Travel Ports network, one travel
     center that was a leased site, one travel center that was a franchisee-
     owned site and two travel centers that were not previously part of our
     network. Prior to these acquisitions, we received rent and fuel revenue
     from the leased site and royalty revenue from each of the leased site and
     the franchisee-owned site. The amount of adjustment to the provision
     (benefit) for income taxes reflects the incremental income tax expense or
     benefit resulting from the following adjustments at an effective statutory
     tax rate of 40%.

<TABLE>
<CAPTION>
                                                                                NINE MONTHS ENDED
                                                            YEAR ENDED    -----------------------------
                                                           DECEMBER 31,   SEPTEMBER 30,   SEPTEMBER 30,
                                                               1999           1999            2000
                                                           ------------   -------------   -------------
  <S>                                                      <C>            <C>             <C>
  Fuel revenue:
    Eliminate our fuel sales to the leased site..........    $(3,565)        $(2,538)        $  (663)
                                                             =======         =======         =======
  Rent and royalties revenue:
    Eliminate rent and royalties from franchised sites...    $(1,114)        $  (796)        $  (192)
                                                             =======         =======         =======
  Cost of revenues:
    Eliminate cost of fuel sales of the leased site......    $(3,565)        $(2,538)        $  (663)
                                                             =======         =======         =======
  Operating expenses:
    Eliminate rent and royalty expense of the former
       franchised sites..................................    $(1,114)        $  (796)        $  (192)
    Eliminate executive salaries of the other acquired
       businesses........................................       (320)           (240)            (48)
    Eliminate mortgage expense of the franchisee-owned
       site..............................................       (552)           (414)            (92)
    Increase rent expense for new or revised leases at
       certain of the acquired sites.....................      2,020           1,515             265
                                                             -------         -------         -------
            Total operating expense adjustments..........    $    34         $    65         $   (67)
                                                             =======         =======         =======
  Selling, general and administrative expenses:
    Eliminate Travel Ports executive compensation........    $  (417)        $  (417)        $    --
                                                             =======         =======         =======
  Transition expense(6):
    Eliminate expenses incurred by Travel Ports in
       connection with its acquisition by us.............    $  (678)        $  (678)        $    --
                                                             =======         =======         =======
</TABLE>

                                       23
<PAGE>   29

<TABLE>
<CAPTION>
                                                                                NINE MONTHS ENDED
                                                            YEAR ENDED    -----------------------------
                                                           DECEMBER 31,   SEPTEMBER 30,   SEPTEMBER 30,
                                                               1999           1999            2000
                                                           ------------   -------------   -------------
  <S>                                                      <C>            <C>             <C>
  Depreciation and amortization:
    Depreciation related to step-up in basis of Travel
       Ports property and equipment......................    $   504         $   504         $    --
    Amortization related to intangible assets recognized
       in Travel Ports acquisition.......................        299             299              --
                                                             -------         -------         -------
            Total depreciation and amortization
              adjustments................................    $   803         $   803         $    --
                                                             =======         =======         =======
  Interest expense, net:
    Eliminate historical interest expense of acquired
       businesses........................................    $ 1,506         $ 1,394         $    56
                                                             =======         =======         =======
</TABLE>

 (4) Amounts represent the combined historical results of five travel center
     sites we closed or sold during 1999 in order to present results for the
     period as though these sites had been closed or sold as of January 1, 1999.
     One site was sold on each of June 17, 1999; November 18, 1999; and November
     30, 1999, and one site was closed on each of October 31, 1999 and December
     21, 1999.

 (5) The unaudited consolidated pro forma statements of operations exclude the
     following non-recurring items that are directly attributable to the
     Transactions. All of the following items were recorded as expenses in our
     statement of operations and retained earnings (deficit) in the fourth
     quarter of 2000.

<TABLE>
<S>                                                             <C>
(a) Pay tender offer and consent solicitation premium and
    fees and senior secured note prepayment penalty.........    $12,352
(b) Pay expenses of selling stockholders....................     16,150
(c) Pay other expenses related to the Transactions..........      2,717
(d) Write-off of deferred financing costs related to repaid
  indebtedness..............................................      7,351
</TABLE>

 (6) "Transition expense" represents non-recurring costs and certain development
     costs associated with, among other things, (a) the integration of the BP,
     Unocal, Burns Bros. and Travel Ports networks into our current network, (b)
     the disposal of travel centers or termination of lease or franchise
     agreements and (c) the integration of the management and operations of our
     networks into a single network, including relocation, travel, training and
     legal expenses. For purposes of this pro forma presentation, the expenses
     incurred by Travel Ports during the five months ended May 31, 1999 in
     connection with the merger of Travel Ports into us have been classified as
     transition expense. These expenses primarily consisted of legal and other
     consulting and advisory fees and are eliminated in determining our pro
     forma statement of operations amounts as these amounts would not have been
     incurred in the periods presented had we consummated the Travel Ports
     acquisition on January 1, 1999.

 (7) Adjustments reflect the reduction in operating expense related to site
     administrative personnel reductions achieved during the nine months ended
     September 30, 2000 as a result of implementing a headcount reduction
     program in connection with the Transactions. From January 1, 2000 through
     September 30, 2000, we eliminated 122 site bookkeeping positions and
     employees. The adjustment amounts represent the labor expense we incurred
     in each period that would have been avoided had the actual headcount
     reductions we had achieved through September 30, 2000 been achieved as of
     January 1, 1999. These labor reductions, which were made possible by
     efficiencies derived from new computer systems that we have installed, are
     related to site bookkeepers and not customer service personnel or other
     revenue-generating positions.

(8) Adjustments reflect (1) amortization of the deferred financing costs
    incurred in connection with the amending and restating of the Senior Credit
    Facility and the sale of the outstanding notes, (2) amortization of debt
    discount related to the issuance of the outstanding notes and (3) the
    elimination of our historical amortization expense related to the deferred
    financing costs associated with our Amended and

                                       24
<PAGE>   30

    Restated Credit Agreement dated November 24, 1998, our 10 1/4% Senior
    Subordinated Notes due 2007 and our existing senior secured notes, each of
    which was repaid as part of the Transactions.

<TABLE>
<CAPTION>
                                                YEAR ENDED                NINE MONTHS ENDED
                                               DECEMBER 31,    ----------------------------------------
                                                   1999        SEPTEMBER 30, 1999    SEPTEMBER 30, 2000
                                               ------------    ------------------    ------------------
    <S>                                        <C>             <C>                   <C>
    Amortization of new deferred financing
      costs(a)...............................     $$2,546            $1,885                $2,123
    Amortization of new debt discount(a).....        953                707                   805
    Elimination of historical deferred
      financing cost amortization............     (1,349)            (1,005)               (1,070)
                                                  ------             ------                ------
    Net adjustments to amortization
      expense................................     $2,150             $1,587                $1,858
                                                  ======             ======                ======
</TABLE>

     (a) Adjustment reflects the amortization of deferred financing costs and
         debt discount using the effective interest method over the terms of
         each of the outstanding notes and the Senior Credit Facility.

(9) Adjustments reflect (1) interest expense associated with borrowings under
    the Senior Credit Facility and the notes included as part of the units that
    were offered and (2) the elimination of our historical interest expense
    related to our Amended and Restated Credit Agreement dated as of November
    24, 1998, our 10 1/4% Senior Subordinated Notes due 2007 and our existing
    senior secured notes.

<TABLE>
<CAPTION>
                                                YEAR ENDED                NINE MONTHS ENDED
                                               DECEMBER 31,    ----------------------------------------
                                                   1999        SEPTEMBER 30, 1999    SEPTEMBER 30, 2000
                                               ------------    ------------------    ------------------
    <S>                                        <C>             <C>                   <C>
    Senior Credit Facility(a)................    $(32,599)          $(24,449)             $(24,388)
    Senior Subordinated Notes(b).............     (24,225)           (18,168)              (18,168)
    Elimination of historical interest
      expense................................      37,731             27,993                31,875
                                                 --------           --------              --------
    Net adjustments to interest expense,
      net(c).................................    $(19,093)          $(14,624)             $(10,681)
                                                 ========           ========              ========
</TABLE>

     (a) At an assumed rate of 9.93% (three-month London Interbank Offered Rate
         ("LIBOR"), as of September 30, 2000, of 6.68% plus a 3.25% spread for
         term loan B borrowings and a 2.75% spread for revolving credit facility
         borrowings). Reflects borrowings of $328,300, of which $300 represents
         borrowings under the revolving credit facility.

     (b) At a rate of 12 3/4% and a face amount of notes issued of $190,000.

     (c) The effect of a 1/8% increase or decrease in interest rates would
         increase or decrease total interest expense by approximately $648, $487
         and $486 for the year ended December 31, 1999, the nine months ended
         September 30, 1999 and the nine months ended September 30, 2000,
         respectively.

(10) The adjustments represent the income tax benefit at an effective statutory
     tax rate of 40.0% for the effects of the adjustments described in notes (7)
     through (9) above.

                                       25
<PAGE>   31

                 UNAUDITED CONSOLIDATED PRO FORMA BALANCE SHEET
                               SEPTEMBER 30, 2000
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                           COMPANY
                                                          HISTORICAL    ADJUSTMENTS    PRO FORMA
                                                          ----------    -----------    ---------
<S>                                                       <C>           <C>            <C>
ASSETS
Current assets:
  Cash..................................................   $ 28,382      $ 511,262(1)  $      --
                                                                           205,000(2)
                                                                             3,752(3)
                                                                          (423,335)(4)
                                                                          (262,732)(5)
                                                                           (31,110)(6)
                                                                           (31,219)(7)
  Accounts receivable...................................     92,012                       92,012
  Inventories...........................................     58,439             --        58,439
  Deferred income taxes.................................      3,581             --         3,581
  Other current assets..................................     18,751         15,428(7)     34,179
                                                           --------      ---------     ---------
     Total current assets...............................    201,165        (12,954)      188,211
Notes receivable........................................      1,398             --         1,398
Property and equipment, net.............................    454,313             --       454,313
Intangible assets.......................................     25,248             --        25,248
Deferred financing costs................................      7,351         31,371(6)     31,371
                                                                            (7,351)(7)
Deferred income taxes...................................      5,990             --         5,990
Other non-current assets................................      6,512             --         6,512
                                                           --------      ---------     ---------
     Total assets.......................................   $701,977      $  11,066     $ 713,043
                                                           ========      =========     =========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current portion of debt...............................   $  1,601      $  (1,446)(4) $     155
  Accounts payable......................................    106,285             --       106,285
  Other accrued liabilities.............................     56,021         (9,716)(4)    49,156
                                                                             2,851(6)
                                                           --------      ---------     ---------
     Total current liabilities..........................    163,907         (8,311)      155,596
Long-term debt (net of unamortized discount)............    415,012        511,262(1)    507,501
                                                                            (6,600)(8)
                                                                          (412,173)(4)
Deferred income taxes...................................      1,492             --         1,492
Other non-current liabilities...........................     17,796        (10,628)(5)     7,168
                                                           --------      ---------     ---------
     Total liabilities..................................    598,207         73,550       671,757
Mandatorily redeemable preferred stock..................     87,994        (87,994)(5)        --
Nonredeemable stockholders' equity:
  Other preferred stock, common stock and other
     stockholders' equity...............................     52,042        205,000(2)    219,418
                                                                             3,752(3)
                                                                           (45,386)(5)
                                                                            (2,590)(6)
                                                                             6,600(8)
  Retained earnings (deficit)...........................    (36,266)      (118,724)(5)  (178,132)
                                                                           (23,142)(7)
                                                           --------      ---------     ---------
     Total nonredeemable stockholders' equity...........     15,776         25,510        41,286
                                                           --------      ---------     ---------
     Total liabilities, redeemable equity and
       nonredeemable stockholders' equity...............   $701,977      $  11,066     $ 713,043
                                                           ========      =========     =========
</TABLE>

                                       26
<PAGE>   32

            NOTES TO UNAUDITED CONSOLIDATED PRO FORMA BALANCE SHEET
                               SEPTEMBER 30, 2000
               (IN THOUSANDS, EXCEPT PER SHARE AND SHARE AMOUNTS)

(1) Adjustment reflects the increase in our indebtedness from borrowings under
    the Senior Credit Facility of $328,300, of which $300 represents borrowings
    under the revolving credit facility, and proceeds from the sale of the units
    of $182,962. There are no scheduled principal repayments under the Senior
    Credit Facility in the first year.

(2) Adjustment reflects the proceeds received from the issuance of common stock
    to Oak Hill and the Other Investors.

(3) Adjustment reflects the proceeds received from the exercise by our
    management of options to purchase 37,572 shares of our common stock ($422)
    and the exercise by Freightliner LLC of its option to purchase 100,000
    shares of our common stock ($3,330).

(4) Adjustment reflects the decrease in our indebtedness from repaying all
    amounts outstanding under our Amended and Restated Credit Agreement dated as
    of November 24, 1998, including accrued interest; redeeming in full all of
    our existing senior secured notes, including accrued interest; and
    consummating a tender offer and consent solicitation for our 10 1/4% Senior
    Subordinated Notes due 2007, including accrued interest, as follows:

<TABLE>
<S>                                                             <C>
Repay borrowings outstanding under Amended and Restated
  Credit Agreement:
  - Current portion.........................................    $  (1,446)
  - Long-term portion.......................................     (251,673)
Redeem senior secured notes.................................      (35,500)
Redeem 10 1/4% Senior Subordinated Notes due 2007...........     (125,000)
Pay accrued interest........................................       (9,716)
                                                                ---------
          Total cash disbursement...........................    $(423,335)
                                                                =========
</TABLE>

(5) Adjustment reflects the amounts paid to (1) redeem the shares of our capital
    stock pursuant to the terms of the recapitalization agreement and plan of
    merger, as amended, we entered into with TCA Acquisition Corporation, (2)
    cancel all stock options that were not exercised and (3) cancel all warrants
    to purchase our common stock outstanding prior to the issuance of the units.
    With the exception of 473,064 shares of our common stock held by members of
    our management and Freightliner LLC, including those shares obtained through
    exercising options and converting convertible preferred stock into common
    stock, all outstanding shares of all classes of our capital stock were
    redeemed, including our common stock, Series I and Series II of our
    mandatorily redeemable senior convertible participating preferred stock and
    Series I and Series II of our convertible preferred stock. The amount of the
    merger consideration per share was $31.75. This amount per share is subject
    to adjustment as a result of a review of the closing balance sheet used to
    calculate the net asset value adjustment to the merger consideration.
    Unexercised stock options and warrants were canceled for a net payment of
    the merger consideration per share of $31.75 less the respective exercise
    price per warrant or option, which was $0.01 per share for the warrants and
    which ranged from $10.00 per share to $25.00 per share for the stock
    options. The total cash disbursement amount was composed as follows:

<TABLE>
<S>                                                             <C>
Redeem outstanding shares of capital stock..................    $(251,877)
Cancel unexercised stock options and warrants...............      (10,855)
                                                                ---------
          Total cash disbursement...........................    $(262,732)
                                                                =========
</TABLE>

(6) Adjustment reflects the amounts paid for various transaction fees and
    expenses which were capitalized, including the initial purchasers' discount
    in connection with this offering, commitment fees payable with respect to
    the Senior Credit Facility and the legal, accounting and other fees and
    expenses incurred in

                                       27
<PAGE>   33

    connection with the Transactions. The total amount of deferred financing
    costs and stock issuance costs incurred are as follows:

<TABLE>
<S>                                                             <C>
Deferred financing costs....................................    $(31,371)
Stock issuance costs........................................      (2,590)
                                                                --------
          Total capitalizable transaction fees and
           expenses(a)......................................    $(33,961)
                                                                ========
</TABLE>

     (a) At September 30, 2000, $2,851 of these expenses would have remained
         unpaid and been included in accrued liabilities.

(7) Adjustment reflects the effect of the Transactions on stockholders' equity
    for (1) payment of the premium and fees associated with the tender offer and
    consent solicitation for our 10 1/4% Senior Subordinated Notes due 2007 and
    the senior secured note prepayment penalty, (2) payment of certain fees and
    expenses of the selling stockholders, which amounts were charged to expense
    in our historical statement of operations in the fourth quarter of 2000 and
    in the pro forma balance sheet are treated as a reduction of the net merger
    consideration paid to the selling stockholders and are not capitalized as
    deferred financing costs or stock issuance costs, (3) payment of various
    fees and expenses incurred in connection with the Transactions that are not
    appropriate costs to be recognized as either deferred financing costs or
    stock issuance costs and (4) the write-off of deferred financing costs
    related to our Amended and Restated Credit Agreement dated as of November
    24, 1998, our existing senior secured notes and our 10 1/4% Senior
    Subordinated Notes due 2007. The income tax benefit related to items (1)
    through (3) was computed using an effective statutory income tax rate of
    40%.

<TABLE>
<S>                                                             <C>
Pay tender offer and consent solicitation premium and fees
  and senior secured note prepayment penalty................    $(12,352)
Pay expenses of selling stockholders........................     (16,150)
Pay other expenses related to the Transactions..............      (2,717)
                                                                --------
Total cash disbursement.....................................     (31,219)
Write-off of deferred financing costs related to repaid
  indebtedness..............................................      (7,351)
                                                                --------
Adjustment before benefit for income taxes..................     (38,570)
Less benefit for income taxes recorded in other current
  assets....................................................      15,428
                                                                --------
Net adjustment to retained earnings (deficit)...............    $(23,142)
                                                                ========
</TABLE>

(8) Adjustment reflects the issuance, as part of the units offered, of 570,000
    warrants to purchase, in the aggregate, 207,874 shares of our common stock
    at an exercise price of $0.001 per share.

                                       28
<PAGE>   34

                SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA

     The following table sets forth our selected historical consolidated
financial data for each of the last five fiscal years and the nine month periods
ended September 30, 1999 and September 30, 2000. The statement of operations and
balance sheet data set forth below with respect to fiscal years 1997, 1998 and
1999 are derived from the audited consolidated financial statements and the
related notes included elsewhere in this prospectus. The statement of operations
and balance sheet data set forth below for fiscal years 1995 and 1996 are
derived from our audited consolidated financial statements and related notes
which are not included in this prospectus. The historical unaudited consolidated
financial data for the nine months ended September 30, 1999 and 2000 have been
derived from, and should be read in conjunction with, our unaudited consolidated
financial statements and the related notes included elsewhere in this
prospectus. Our unaudited consolidated financial statements reflect, in our
opinion, all adjustments, which include only normal recurring adjustments,
necessary to present fairly the financial position and results of operations for
the unaudited periods. The results of operations for the interim periods are not
necessarily indicative of operating results for the full year. You should read
the selected financial data below in conjunction with "Management's Discussion
and Analysis of Financial Condition and Results of Operations," and the
consolidated financial statements and related notes included elsewhere in this
prospectus.

<TABLE>
<CAPTION>
                                                                                                   NINE MONTHS ENDED
                                                     YEAR ENDED DECEMBER 31,                         SEPTEMBER 30,
                                    ---------------------------------------------------------   -----------------------
                                    1995(1)    1996(1)       1997       1998(2)     1999(3)      1999(3)        2000
                                    --------   --------   ----------   ---------   ----------   ----------   ----------
                                                       (IN THOUSANDS, EXCEPT RATIOS AND SITE COUNT)
<S>                                 <C>        <C>        <C>          <C>         <C>          <C>          <C>
INCOME STATEMENT DATA:
Revenues:
  Fuel............................  $376,148   $550,212   $  708,637   $ 554,735   $  955,105   $  660,841   $1,052,849
  Non-fuel........................    27,948     99,991      293,843     347,531      479,059      355,428      418,692
  Rent and royalties..............    51,801     46,055       36,848      21,544       20,460       15,620       14,197
                                    --------   --------   ----------   ---------   ----------   ----------   ----------
    Total revenues................   455,897    696,258    1,039,328     923,810    1,454,624    1,031,889    1,485,738
Cost of revenues (excluding
  depreciation)...................   376,823    568,694      773,084     627,149    1,051,080      732,966    1,147,142
                                    --------   --------   ----------   ---------   ----------   ----------   ----------
Gross profit (excluding
  depreciation)...................    79,074    127,564      266,244     296,661      403,544      298,923      338,596
Operating expenses................    11,851     55,270      167,072     193,697      267,107      198,814      232,301
Selling, general and
  administrative expenses.........    30,965     31,265       35,619      34,256       38,461       29,300       28,867
Transition expense(4).............       831      2,197       15,212       3,648        3,952        3,025          972
Depreciation and amortization.....    11,379     17,838       35,840      44,662       53,202       36,902       48,113
(Gain) loss on sales of property
  and equipment...................       363      1,464      (11,244)     (1,195)      (2,615)        (567)        (194)
Stock compensation expense........        --        667        1,400       2,500        5,062        2,700        1,350
(Income) of subsidiary held for
  held for disposition(1).........    (6,199)    (5,255)          --          --           --           --           --
                                    --------   --------   ----------   ---------   ----------   ----------   ----------
Income from operations............    29,884     24,118       22,345      19,093       38,375       28,749       27,187
Interest (expense), net...........   (13,344)   (15,236)     (22,898)    (25,371)     (37,194)     (27,404)     (32,162)
                                    --------   --------   ----------   ---------   ----------   ----------   ----------
Income (loss) before income taxes
  and extraordinary items.........    16,540      8,882         (553)     (6,278)       1,181        1,345       (4,975)
Provision (benefit) for income
  taxes...........................     6,614      3,349         (344)     (2,101)       1,082        1,126       (1,728)
                                    --------   --------   ----------   ---------   ----------   ----------   ----------
Income (loss) before extraordinary
  item............................     9,926      5,533         (209)     (4,177)          99          219       (3,247)
Extraordinary loss................        --         --       (5,554)     (3,905)          --           --           --
                                    --------   --------   ----------   ---------   ----------   ----------   ----------
  Net income (loss)...............  $  9,926   $  5,533   $   (5,763)  $  (8,082)  $       99   $      219   $   (3,247)
                                    ========   ========   ==========   =========   ==========   ==========   ==========
Income (loss) before extraordinary
  item per common share:
  Basic...........................  $   3.04   $  (0.81)  $    (7.56)  $  (21.12)  $   (12.96)  $   (10.01)  $   (13.37)
  Diluted.........................  $   0.57   $  (0.81)  $    (7.56)  $  (21.12)  $   (12.96)  $   (10.01)  $   (13.37)
BALANCE SHEET DATA (END OF
  PERIOD):
Cash..............................  $  3,191   $ 23,779   $   71,756   $  89,200   $   18,040   $   31,737   $   28,382
Working capital(5)................     9,872     23,766       86,103      97,378       35,232       49,463       37,258
Property and equipment, net.......   183,079    269,366      286,472     361,803      454,093      448,903      454,313
Total assets......................   297,231    425,889      507,792     610,061      659,862      653,751      701,977
Long-term debt (net of unamortized
  discount).......................   139,991    193,185      289,625     390,865      404,369      414,749      415,012
</TABLE>

                                       29
<PAGE>   35

<TABLE>
<CAPTION>
                                                                                                   NINE MONTHS ENDED
                                                     YEAR ENDED DECEMBER 31,                         SEPTEMBER 30,
                                    ---------------------------------------------------------   -----------------------
                                    1995(1)    1996(1)       1997       1998(2)     1999(3)      1999(3)        2000
                                    --------   --------   ----------   ---------   ----------   ----------   ----------
                                                       (IN THOUSANDS, EXCEPT RATIOS AND SITE COUNT)
<S>                                 <C>        <C>        <C>          <C>         <C>          <C>          <C>
Mandatorily redeemable preferred
  stock(6)........................    47,286     53,885       61,404      69,974       79,739       77,218       87,994
Total nonredeemable stockholders'
  equity(7).......................    67,358     65,580       45,499      28,449       28,236       30,723       15,776
OTHER FINANCIAL AND OPERATING
  DATA:
EBITDA(8).........................  $ 63,198   $ 60,940   $   63,553   $  68,708   $   97,976   $   70,809   $   77,428
Net cash provided by operating
  activities......................    19,436     27,620       41,670      48,521       44,712       29,980       49,675
Net cash used in investing
  activities......................   (17,601)   (22,254)     (37,987)   (125,505)    (136,016)    (117,987)     (48,513)
Net cash provided by (used in)
  financing activities............   (14,141)    15,222       44,294      94,428       20,144       30,544        9,180
Capital expenditures..............    19,930     20,545       60,818      65,704       87,401       66,826       40,003
Total diesel fuel sold (thousands
  of gallons).....................   641,901    713,754      975,495     973,812    1,370,017    1,016,697    1,017,522
Ratio of earnings to fixed
  charges(9)......................      1.7x       1.4x           --          --         1.0x         1.0x           --
SITES (END OF PERIOD):
Company-owned and operated
  sites...........................        46         59           86         105          118          122          122
Company-owned and leased sites....        89         77           35          30           29           29           28
Franchisee-owned sites............        38         35            9          10           11           11            9
                                    --------   --------   ----------   ---------   ----------   ----------   ----------
    Total travel centers..........       173        171          130         145          158          162          159
                                    ========   ========   ==========   =========   ==========   ==========   ==========
</TABLE>

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

(1) For the period from January 1, 1995 to September 30, 1996, our investment in
    the BP network was presented as net assets of a subsidiary held for
    disposition, and the BP network's results of operations were included in our
    consolidated results of operations as a single amount in our consolidated
    income statement through September 30, 1996. Effective September 30, 1996,
    the decision was made to retain the BP network and, subsequently, we chose
    to pursue a plan to merge the Unocal and BP networks. Accordingly, at that
    time the BP network was no longer carried as a net asset of a subsidiary
    held for disposition. At that date, the carrying value of our investment in
    the BP network of $44.6 million was allocated to identifiable assets and
    liabilities and was based on the estimated current fair values at that date.
    In addition, the results of operations and cash flows of the BP network are
    included in our consolidated results of operations and cash flows from
    October 1, 1996.

(2) Reflects the operating results of 17 sites we acquired from Burns Bros. on
    December 3, 1998.

(3) Reflects the operating results of 16 sites we acquired as part of our
    acquisition of Travel Ports on June 3, 1999.

(4) "Transition expense" represents non-recurring costs and certain development
    costs associated with, among other things, (a) the integration of the BP,
    Unocal, Burns Bros. and Travel Ports networks into our current network, (b)
    the disposal of travel centers or termination of lease or franchise
    agreements and (c) the integration of the management and operations of our
    networks into a single network, including relocation, travel, training and
    legal expenses. We expect to incur additional, non-recurring transition
    expenses of less than $0.1 million through the end of 2000 in connection
    with the continued combination of our networks.

(5) "Working capital" consists of current assets minus current liabilities.

(6) "Mandatorily redeemable preferred stock" consists of two series of
    convertible preferred stock that was redeemed in connection with the
    Transactions.

(7) "Total nonredeemable stockholders' equity" consists of common stock, other
    preferred stock, additional paid-in capital, treasury stock and retained
    earnings (deficit).

(8) "EBITDA", as used here, is based on the definition for EBITDA set forth in
    the Indenture, dated as of November 14, 2000, between us and State Street
    Bank and Trust Company, as trustee, under which the notes were issued, and
    consists of net income plus the sum of (a) income taxes, (b) interest
    expense, net, (c) depreciation, amortization and other noncash charges, (d)
    transition expense and (e) gains and losses on sales of property and
    equipment. We have included certain information concerning EBITDA because
    management believes that EBITDA is generally accepted as providing useful
    information regarding a company's ability to service and/or incur debt.
    EBITDA should not be considered in isolation or as a substitute for net
    income, cash flows, or other consolidated income or cash flow data prepared
    in accordance with generally accepted accounting principles or as a measure
    of a company's profitability or liquidity. While EBITDA is frequently used
    as a measure of operations and ability to meet debt service requirements, it
    is not necessarily comparable to similarly titled captions of other
    companies due to differences in methods of calculation.

(9) For purposes of computing this ratio, earnings consist of income from
    operations before income taxes and fixed charges. Fixed charges consist of
    interest expense, amortization of debt discount and one-third of rental
    expense from operating leases, which we believe is a reasonable
    approximation of the interest component of our rental expense. Earnings were
    not sufficient to cover fixed charges by $0.6 million, $6.3 million and $5.5
    million, respectively, for the year ended December 31, 1997, the year ended
    December 31, 1998 and the nine months ended September 30, 2000.
                                       30
<PAGE>   36

                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     You should read the following discussion in conjunction with the
consolidated financial statements and related notes included elsewhere in this
prospectus. See "Risk Factors" for trends and uncertainties known to us that
could cause reported financial information to differ materially from future
results.

OVERVIEW

     We are the largest, and only nationwide, full-service travel center network
in the United States serving long-haul trucking fleets and their drivers,
independent truck drivers and general motorists. Our geographically diverse
network consists of 157 sites, 148 of which are owned by us, located in 40
states. Our management has actively balanced internal growth, driven by improved
same-site performance and new greenfield sites, with opportunistic acquisitions
of other industry participants.

     One of the primary strengths of our business is the diversity of our
revenue sources. We have the broadest range of product and service offerings in
our industry, including diesel fuel and gasoline, truck repair and maintenance
services, full-service and fast food dining, travel and convenience stores and
other driver amenities. Our non-fuel products and services complement our fuel
business and provide us with an opportunity to significantly increase our
revenues and gross profit. For the year ended December 31, 1999 and the nine
months ended September 30, 2000, we sold approximately 1.4 billion gallons and
1.0 billion gallons, respectively, of diesel fuel at competitive prices, which
we believe helped attract additional higher margin non-fuel business. For the
year ended December 31, 1999 and the nine months ended September 30, 2000, we
earned gross profit on diesel fuel of 10.6% and 7.0%, respectively, and on
non-fuel revenues of 57.9% and 58.7%, respectively. Accordingly, for the nine
months ended September 30, 2000, while fuel sales constituted approximately 65%
of our total revenues, our non-fuel business generated approximately 73% of our
total gross profit. Similarly, for the year ended December 31, 1999, while fuel
sales constituted approximately 61% of our total revenues for that period, our
non-fuel business generated approximately 69% of our total gross profit.

     We are a holding company which, through our wholly owned subsidiaries,
owns, operates and franchises travel centers. We currently conduct our
operations through:

     - sites owned and operated by us, which we refer to as company-operated
       sites;

     - sites owned by us and leased to independent lessee-franchisees or
       operators, which we refer to as leased sites; and

     - sites owned and operated by independent franchisees, which we refer to as
       franchisee-owned sites.

     Since December 31, 1996, the changes in the number of sites within our
network and in their method of operation (company-operated, leased or
franchisee-owned) are the most significant factors influencing the changes in
our results of operations. The following table summarizes the changes in the
composition of our network from December 31, 1996 through September 30, 2000:

<TABLE>
<CAPTION>
                                                    COMPANY-
                                                    OPERATED    LEASED    FRANCHISEE-
                                                     SITES      SITES     OWNED SITES    TOTAL SITES
                                                    --------    ------    -----------    -----------
<S>                                                 <C>         <C>       <C>            <C>
NUMBER OF SITES AT DECEMBER 31, 1996..............      59(1)     77           35            171
1997 Activity:
  New sites.......................................       -         -            1              1
  Conversions of leased sites to company-operated
     sites........................................      27       (27)           -              -
  Sales of sites..................................       -       (15)           -            (15)
  Terminations of franchisee-owned sites..........       -         -          (27)           (27)
                                                      ----       ---         ----            ---
NUMBER OF SITES AT DECEMBER 31, 1997..............      86        35            9            130
</TABLE>

                                       31
<PAGE>   37

<TABLE>
<CAPTION>
                                                    COMPANY-
                                                    OPERATED    LEASED    FRANCHISEE-
                                                     SITES      SITES     OWNED SITES    TOTAL SITES
                                                    --------    ------    -----------    -----------
<S>                                                 <C>         <C>       <C>            <C>
1998 Activity:
  New sites.......................................       -         -            1              1
  Conversions of leased sites to company-operated
     sites........................................       5        (5)           -              -
  Sales of sites..................................      (2)        -            -             (2)
  Closed site (held for development)..............      (1)        -            -             (1)
  Burns Bros. acquisition.........................      17         -            -             17
                                                      ----       ---         ----            ---
NUMBER OF SITES AT DECEMBER 31, 1998..............     105        30           10            145
1999 Activity:
  New sites.......................................       3         -            1              4
  Sales of sites..................................      (4)       (1)           -             (5)
  Travel Ports acquisition........................      16         -            -             16
  Closed sites (held for sale)....................      (2)        -            -             (2)
                                                      ----       ---         ----            ---
NUMBER OF SITES AT DECEMBER 31, 1999..............     118        29           11            158
2000 Activity:
  New sites.......................................       2         -            -              2
  Conversion of franchisee-owned site to company-
     operated site................................       1         -           (1)             -
  Conversion of leased sites to company-operated
     sites........................................       1        (1)           -              -
  Termination of franchisee-owned site............       -         -           (1)            (1)
                                                      ----       ---         ----            ---
NUMBER OF SITES AT SEPTEMBER 30, 2000(2)..........     122        28            9            159
                                                      ====       ===         ====            ===
</TABLE>

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

(1) Includes one company-operated site held for development.

(2) Two company-operated sites were sold and eliminated from our network in
    December 2000.

CREATION OF OUR NETWORK

     We were formed in December 1992 to facilitate the acquisition of the truck
stop network assets of a subsidiary of Unocal Corporation in April 1993, which
assets we refer to as the "Unocal network." The Unocal network included a total
of 139 facilities, of which 95 were leased sites, 42 were franchisee-owned sites
and two were company-operated sites. Historically, under our ownership, the
Unocal network operated principally as a fuel wholesaler and franchisor, with
relatively few company-operated sites. As a result, its revenues consisted
primarily of wholesale diesel fuel sales to operators and independent
franchisees, rent from operators of leased sites and non-fuel franchise royalty
payments. In December 1993, we acquired the truck stop network assets of certain
subsidiaries of The British Petroleum Company p.l.c. ("BP"), which assets we
refer to as the "BP network." The BP network included 38 company-operated sites
and six franchisee-owned sites. In contrast to the Unocal network, the BP
network operated principally as an owner-operator of travel centers and derived
the majority of its gross profit from the sale of higher margin non-fuel
products and services.

     In January 1997, we instituted a plan to combine the Unocal network and the
BP network, which had been previously managed and financed separately, into a
single network to be operated under the "TravelCenters of America" and "TA"
brand names under the leadership of a single management team. Prior to combining
the Unocal and BP networks, the Unocal network was operated through National
Auto/ Truckstops, Inc. ("National"), and the BP network was operated through TA
Operating Corporation, each of National and TA Operating Corporation being a
wholly owned subsidiary of us. As part of the Transactions, National merged with
and into TA Operating Corporation. At the time that we approved the plan to
combine our networks, there were 122 sites in the Unocal network and 49 sites
operating in the BP network.

     In December 1998, we acquired substantially all of the travel center and
truck stop network assets of Burns Bros., Inc. and its affiliates. These assets
included the land, buildings, equipment and inventories at 17 travel center
sites, located in nine western and northwestern states.

                                       32
<PAGE>   38

     In June 1999, we acquired the travel center and truck stop network assets
of Travel Ports of America, Inc. through the acquisition of 100% of the stock of
Travel Ports. The Travel Ports network consisted of 16 travel centers in seven
states, primarily in the northeastern region of the United States.

     Since 1996, we have constructed or acquired five sites, added two
franchisee-owned sites to our network, converted 33 leased sites and one
franchisee-owned site to company-operated sites, converted one leased site to a
franchisee-owned site and closed one site that is currently held for
development.

     Due to historical competition between the Unocal and BP networks, there
were certain markets in which each of these networks had an existing site at the
time we instituted our plan to combine these two networks. Likewise, there was
competition in certain markets between our network and the networks of Burns
Bros. and Travel Ports. As a result, since January 1997, we have terminated 28
franchisee-owned sites, sold 23 sites and closed two additional sites that are
currently being held for sale.

OUR CAPITAL INVESTMENT PROGRAM

     In 1997, we initiated a capital investment program to maintain, re-brand,
re-image, upgrade and expand our network of travel centers and to build new
sites. Under this program, we invested approximately $280.9 million through
September 30, 2000, of which approximately $145.5 million represented one-time
investments. These investments have been directed into the eight following
categories:

<TABLE>
<CAPTION>
                                                         CAPITAL INVESTED FROM
                  CATEGORY                       JANUARY 1, 1997 TO SEPTEMBER 30, 2000
                  --------                       -------------------------------------
                                                             (IN MILLIONS)
<S>                                              <C>
Maintenance capital expenditures.............                   $ 46.9
One-time environmental costs.................                      8.7
Information system upgrades and
  replacement................................                     32.3
Acquisition and conversion of franchise
  sites......................................                     31.8
Re-branding and transition capital
  expenditures...............................                     42.8
Site re-images...............................                     62.2
Other site upgrades..........................                     43.3
New site construction........................                     12.9
                                                                ------
     Total...................................                   $280.9
                                                                ======
</TABLE>

     Maintenance Capital Expenditures. Maintenance capital expenditures are
aimed at preserving the base level of operations at our sites and corporate
headquarters. Included in this category are items such as new roofs, heating,
ventilation and air conditioning systems, parking lot paving, new service trucks
and kitchen equipment. We estimate that we will have annual on-going maintenance
capital expenditures of $30,000 to $50,000 for each company-owned travel center
location. In addition, we expect to spend a total of approximately $1.0 million
per year for environmental capital items and $8.0 million to $10.0 million per
year for various site discretionary projects (such as new satellite fueling
pumps and shower upgrades), information systems upgrades and enhancements and
other corporate headquarters projects.

     One-time Environmental Costs. We spent approximately $8.7 million to
complete the installation of equipment necessary to comply with underground
storage tank regulations that went into effect in December 1998. The
environmental upgrades included installing, among other items, double-walled
fiberglass underground storage tanks, overfill and spill prevention and
detection equipment, automatic tank gauging systems and cathodic protection
systems for underground storage tanks. We do not know of any similar
environmental mandates and, as a result, expenditures for our on-going
environmental-related projects are included under maintenance capital
expenditures described above.

     Information System Upgrades and Replacement. We invested approximately
$32.3 million in information system projects including: information systems
software and hardware, such as a new financial and fuel accounting system;
upgraded human resource and payroll systems; enhancements to our online credit
card authorization and information retrieval system, which we refer to as
"ACCESS"; and updated point-of-sales systems in our travel and convenience
stores, full-service and fast food restaurants and truck repair and

                                       33
<PAGE>   39

maintenance shops. As a result, we have upgraded or replaced substantially all
of our information systems and believe that we now have state-of-the-art
information technology systems. Our on-going system maintenance and upgrade
costs are included under maintenance capital expenditures above.

     Acquisition and Conversion of Franchise Sites. In an effort to maximize
control over the quality and consistency of our network, we acquired the
businesses at 34 sites that had been operated by franchisees, including 33 sites
that we had leased to their respective operators. These sites, excluding the two
sites acquired in 2000 and the two sites we had sold or closed subsequent to
their acquisition, contributed to us a combined EBITDA of $28.9 million for 1999
as compared to $18.8 million in their final full year as leased sites.

     Re-branding and Transition Capital Expenditures. Historically, under our
ownership, the BP and Unocal networks were separately managed and branded.
Through our capital investment program, we have completed the re-branding of
substantially all of the BP and Unocal networks under the "TravelCenters of
America" and "TA" brand names and have similarly re-branded the networks we
acquired from Burns Bros. and Travel Ports. Through September 30, 2000, we
invested $42.8 million related to this program. Our re-branding efforts include
changing the signage and color schemes at the sites and along the highway to
create uniform branding throughout our network. As part of this transition to a
single, nationwide network, we have made several one-time investments to
complete deferred maintenance capital projects and systems integration projects.
We expect to invest less than $1.5 million to complete any remaining re-branding
projects by the end of 2001.

     Site Re-images. Site re-images refers to the process of transforming a
truck stop into a travel center based on the concepts and themes of our
prototype and protolite designs, in order to increase our appeal to trucking
fleets and their drivers, independent truck drivers and general motorists. The
full re-image projects typically include, among other things, expanding the
travel and convenience store by approximately 1,000 square feet, adding a fast
food court with two to three quick service restaurants, or QSRs, upgrading
showers and restrooms, applying the prototype design to the exterior of the
building, expanding the video game room, updating the full-service restaurant
and upgrading the lighting in the parking areas. Through September 30, 2000, we
completed full re-image projects at 24 of our sites at an average investment of
$1.8 million per site. We believe that these full re-image projects have been
successful to date in increasing the volume of both trucking and general
motorist traffic at our travel centers. At the 20 sites at which we had
completed a full re-image project by December 31, 1999, aggregate diesel fuel
sales volume, aggregate gasoline sales volume and aggregate non-fuel revenues
increased by an average of 48%, 41% and 38%, respectively, during the six-month
period immediately following the completion of the re-image project as compared
to the six-month period immediately preceding the initiation of our site
re-image program in 1998. For the six sites that we acquired subsequent to the
initiation of our site re-image program, the comparison period used was the
first six months in which we operated each site. On an annualized basis, per
site EBITDA increased by an average of $482,000, at these sites. At 23 of our
sites, we have completed smaller scale re-image projects, which include some
features of the full re-image projects, but do not include a material expansion
of the square footage of the building or as comprehensive an enhancement of our
product offering as full re-image projects. In addition, by the end of 2002, we
intend to invest an additional $32.1 million to complete full re-image projects
at 18 of our sites and to invest an additional $3.8 million to complete smaller
scale re-image projects at 29 of our sites.

     Other Site Upgrades. Through September 30, 2000, in addition to the site
re-image projects, we invested $43.3 million to upgrade and expand the product
offerings of our network sites. An upgrade typically includes adding one or more
of the following: QSRs, additional diesel fuel and gasoline pumps and canopies
and new truck repair and maintenance shops. We believe that these site upgrades
increase our appeal to truck drivers and general motorists and help us capture
additional higher margin non-fuel revenues.

     New Site Construction. We have designed a "prototype" facility and a
smaller "protolite" facility to standardize our travel centers and expand our
brand name into new geographic markets while also increasing our appeal to
general motorists. The prototype and protolite designs combine an improved and
efficient facility layout, nationally branded QSRs and expanded product and
service offerings with what we believe is the most advanced fueling, billing and
repair and maintenance technology in our industry. We have constructed five

                                       34
<PAGE>   40

new prototype facilities, one each in Commerce City, Colorado (near Denver);
Cartersville, Georgia (near Atlanta); Amarillo, Texas; Monroe, Michigan (near
Detroit); and San Antonio, Texas. These sites opened for business in May,
October and December 1999 and April and August 2000, respectively. We also
constructed a new protolite facility in Florence, Kentucky, which opened for
business in December 1999. Because of our strong relationships with large
trucking fleets, we are able to quickly direct truck traffic to new sites,
hastening the payback of development costs. Each of these newly constructed
prototype and protolite facilities has had positive cash flow, excluding
financing costs, within three months of commencing operations. With the
exception of the Florence site, each of these sites was constructed under
build-to-suit operating leases with our only capital investment being for
signage and certain equipment. We estimate that on an on-going basis the average
cost of a prototype and protolite facility is $8.0 million and $5.0 million,
respectively, excluding the cost of land.

RESULTS OF OPERATIONS

  Nine Months Ended September 30, 2000 Compared to Nine Months Ended September
30, 1999

  Revenues

     Our consolidated revenues for the nine-month period ended September 30,
2000 were $1,485.7 million, which represents an increase from the same period in
the prior year of $453.8 million, or 44.0%.

     Fuel revenue for the nine-month period ended September 30, 2000 increased
by $392.0 million, or 59.3%, over the same period in 1999. The increase was
attributable to changes in diesel fuel sales volume, increases in gasoline sales
volumes and increases in average sales prices. Average diesel fuel and gasoline
sales prices for the first nine months of 2000 increased by 58.3% and 41.3%,
respectively, as compared to the same period in 1999. The increase in average
sales prices was attributable to increasing crude oil prices and refined
products prices through the first nine months of 2000. Diesel fuel sales volumes
for the nine-month period ended September 30, 2000 increased by 0.1%, as
compared to the same period in 1999, while gasoline sales volumes for the
nine-month period ended September 30, 2000 increased by 20.8%, as compared to
the same period in 1999. The slight increase in diesel fuel volumes for the
nine-month period was due to added volume from the increased number of sites,
partially offset by a decrease in same-site volumes for the period of 10.3%. The
gasoline volume increase was due to the added volume from the increased number
of sites, combined with a same-site increase of 6.8% in gasoline volumes in the
first nine months of 2000 compared to the first nine months of 1999. The
decrease in same-site diesel fuel sales volume was primarily attributable to
softer demand for diesel fuel on the U.S. interstate highway system, primarily
from smaller trucking fleets and independent truck drivers, as a result of both
the sharp rise in and the volatility of diesel fuel prices experienced through
the first nine months of 2000. The sharp rise in diesel fuel prices was driven
by crude oil price increases and reduced domestic refined product inventories.
For the nine months ended September 30, 2000, we sold 1,017.5 million gallons of
diesel fuel and 75.4 million gallons of gasoline, as compared to 1,016.7 million
gallons of diesel fuel and 62.4 million gallons of gasoline during the same
period in 1999.

     Non-fuel revenues for the nine-month period ended September 30, 2000 of
$418.7 million reflected an increase of $63.3 million, or 17.8%, from the same
period in 1999. The increase was primarily attributable to the increased number
of company-operated sites in the network. Further, on a same-site basis,
non-fuel revenue increased 3.9% for the nine months ended September 30, 2000
versus the same period in 1999. This same-site increase reflects increased
customer traffic resulting, in part, from the significant capital improvements
that we have made in the network under our capital investment program to
re-image, re-brand and upgrade our travel centers, partially offset by reduced
non-fuel sales volume resulting from the depressing effect of the significant
increases in fuel prices on both the disposable income of certain of our
customers and the volume of truck traffic on the highways.

     Rent and royalty revenues for the nine-month period ended September 30,
2000 reflected a decrease of $1.4 million, or 9.0%, from the same period in
1999. The decrease was attributable to the rent and royalty revenue lost as a
result of the conversion of one leased site to a franchisee-owned site during
the third quarter of 1999, the conversions of one leased site and one
franchisee-owned site to company-operated sites during the first quarter of 2000
and the elimination of one franchisee-owned site in the third quarter of 2000.
These

                                       35
<PAGE>   41

decreases were partially offset by an increase in same-site rent and royalty
revenues of 0.4% for the nine months ended September 30, 2000 versus 1999.
Same-site rent revenues increased 2.0%, and were partially offset by same-site
royalty decreases of 2.2%. The increases in same-site rent revenues for the
nine-month period ended September 30, 2000 versus the nine-month period ended
September 30, 1999 were the result of inflation adjustments made under our rent
agreements with our leased sites. The decreases in same-site royalties for the
same period were due to decreased non-fuel revenues at franchisee locations
resulting from the depressing effect of the significant increases in fuel prices
on both the disposable income of certain of our franchisees' customers and on
the volume of truck traffic on the highways.

  Gross Profit

     Our gross profit for the nine months ended September 30, 2000 was $338.6
million, compared to $298.9 million for the same period in 1999, an increase of
$39.7 million, or 13.3%. The increase in our gross profit was primarily due to
increases in non-fuel revenues, partially offset by decreased fuel margins and
rent revenue.

  Operating and Selling, General and Administrative Expenses

     Operating expenses include the direct expenses of company-operated sites
and the ownership costs of leased sites. Selling, general and administrative
expenses include corporate overhead and administrative costs.

     Our operating expenses increased by $33.5 million, or 16.8%, to $232.3
million for the nine-month period ended September 30, 2000, compared to $198.8
million for the same period in 1999. This increase reflected the increased
number of company-operated sites, as well as increased non-fuel sales volume at
continuing sites. On a same-site basis, operating expenses as a percentage of
non-fuel revenues for the nine months ended September 30, 2000 were 53.3%,
compared to 54.3% for the same period in 1999.

     Our selling, general and administrative expenses decreased from $29.3
million for the nine months ended September 30, 1999 to $28.9 million for the
nine months ended September 30, 2000, despite the increased number of sites in
our network.

  Transition Expenses

     Transition expenses are the costs incurred from combining the Unocal, BP,
Burns Bros. and Travel Ports networks. These expenses primarily include employee
severance and relocation expenses, legal expenses, site closing and franchise
termination costs, site training costs, deferred site maintenance and certain
asset write-offs. Transition expenses for the first nine months of 2000
decreased from $3.0 million during the same period in 1999 to $1.0 million. We
anticipate incurring less than $0.1 million of transition expenses in the fourth
quarter of 2000.

  Depreciation and Amortization Expense

     Depreciation and amortization expense for the nine-month period ended
September 30, 2000 was $48.1 million, compared to $36.9 million, for the same
period last year. This increase resulted from a larger base of assets in 2000
due to the Travel Ports acquisition and continued capital investments under the
capital investment program.

  Income from Operations

     We generated income from operations of $27.2 million for the nine months
ended September 30, 2000, compared to income from operations of $28.7 million
for the same period in 1999. The decrease of 5.2% for the nine-month period was
primarily attributable to the increase in depreciation and amortization expense
and a decreased gain on sales of property and equipment, partially offset by
increased gross profit and a net decrease in other expenses. EBITDA (defined as
net income plus the sum of (a) income taxes, (b) interest expense, net, (c)
depreciation, amortization and other non-cash charges, (d) transition expense
and (e) gains or losses from sales of property and equipment) for the nine
months ended September 30, 2000 increased by

                                       36
<PAGE>   42

$6.6 million to $77.4 million, as compared to $70.8 million for the same period
in the prior year. The increased EBITDA was primarily the result of additional
company operated sites obtained in the Travel Ports acquisition and increased
non-fuel revenues resulting from the capital improvements we have made.

  Interest Expense -- Net

     Interest expense, net, for the nine-months ended September 30, 2000
increased by $4.8 million, or 17.4%, compared to the same period in 1999. This
increase resulted from increased interest rates and the increased debt balance
that resulted primarily from the Travel Ports acquisition.

  Income taxes

     Our effective income tax rates for the nine months ended September 30, 2000
and September 30, 1999 were 34.7% and 83.7%, respectively. These rates differed
from the federal statutory rate primarily due to state income taxes and
nondeductible expenses, partially offset by the benefit of certain tax credits.
The change between years in the effective tax rate primarily resulted from our
inability to recognize a tax benefit on our operating losses in many states.

  Year ended December 31, 1999 Compared to Year ended December 31, 1998

     Revenues. Our consolidated revenues for 1999 were $1,454.6 million, which
represented an increase over the prior year of $530.8 million, or 57.5%. This
increase resulted from large increases in fuel and non-fuel revenues offset
slightly by a small decrease in rent and royalty revenue.

     Fuel revenue for 1999 increased by $400.4 million, or 72.2%, from 1998.
This increase was attributable to increases in diesel fuel and gasoline sales
volumes, as well as an increase in average pump prices. Diesel fuel and gasoline
sales volumes for 1999 increased 40.7% and 53.9%, respectively, from 1998, due
in large part to the increased number of network sites, but also due to
increased sales volumes over 1998 on a same-site basis of 11.4% for diesel fuel
and 8.9% for gasoline. For the year ended December 31, 1999, we sold 1,370.0
million gallons of diesel fuel and 84.5 million gallons of gasoline. Average
fuel sales prices for 1999 increased 21.8% compared to 1998. The increase in
average retail prices corresponded with the decreasing crude oil prices
experienced throughout 1998 and the increasing crude oil prices beginning in
March 1999.

     Non-fuel revenue in 1999 of $479.1 million reflected an increase of $131.6
million, or 37.9%, from 1998. This increase resulted primarily from the
increased number of company-operated sites in the network. Further, on a
same-site basis, non-fuel revenue increased 8.8% in 1999 as compared to 1998,
reflecting the increased customer traffic resulting from the significant capital
improvements we made in the network under the capital investment program.

     Rent and royalty revenue for 1999 reflected a $1.0 million, or 4.7%,
decrease from the prior year. This decrease was attributable to the rent and
royalty revenue lost as a result of five conversions of leased sites into
company-operated sites during 1998 and the sale of one leased site in 1999,
somewhat offset by a same-site rent increase of 0.8% and a same-site royalty
revenue increase of 5.7% as a result of improved franchisee sales levels.

     Gross Profit. Our gross profit for 1999 was $403.5 million, compared to
$296.7 million for 1998, representing an increase of $106.8 million, or 36.0%.
The increase in our gross profit was primarily due to increases in non-fuel
revenues, fuel margins and royalty revenue, partially offset by a decrease in
rent revenue.

     Operating and Selling, General and Administrative Expenses.  Our operating
expenses for 1999 increased by $73.4 million, or 37.9%, as compared to 1998.
This increase reflected the increased number of company-operated sites and the
increased level of non-fuel revenues on a same-site basis. On a same-site basis,
operating expenses as a percentage of non-fuel revenues for 1999 were 54.0%, an
improvement from the 54.7% for 1998.

     Our selling, general and administrative expenses for 1999 increased by $4.2
million from 1998 to $38.5 million, representing an increase of 12.2%. The
increased selling, general and administrative expenses

                                       37
<PAGE>   43

primarily reflected increased staffing and other expenses such as travel,
insurance and advertising to support our growth resulting from the Burns Bros.
and Travel Ports acquisitions.

     Transition Expenses. Transition expenses for 1999 increased from $3.6
million in 1998 to $4.0 million in 1999. The 1999 costs were incurred in
substantially completing the integration of the Unocal network, Burns Bros.
network and Travel Ports network sites into our network. The 1998 costs were
incurred to continue the combination of the Unocal and BP networks, as well as
to begin the integration of the Burns Bros. network into our network.

     Depreciation and Amortization. Depreciation and amortization for 1999 was
$53.2 million, an increase of $8.5 million from 1998. The increase in
depreciation and amortization was primarily attributable to the increased level
of property and equipment and intangible assets resulting from the Burns Bros.
and Travel Ports acquisitions, as well as the significant capital additions made
in 1999 and 1998. In addition, an impairment reserve of $0.6 million recorded in
1997 with respect to certain sites being held for sale was completely reversed
in 1998 due to increases in the estimated sales prices of the respective sites.
These increases were offset by a one-time depreciation charge recognized in
1998.

     During the first quarter of 1998, the estimated useful lives of certain
machinery, equipment, furniture and fixtures were revised downward from 10 years
to five years to conform the Unocal network's estimated useful lives to those of
the BP network. The effect of this change in estimate resulted in a $9.5 million
charge to depreciation expense and reductions in income before extraordinary
items, net income and earnings per share of $9.5 million, $5.7 million and $9.08
per share, respectively. This change resulted in these assets becoming fully
depreciated at March 31, 1998.

     Income from Operations. Income from operations was $38.4 million for 1999,
compared to $19.1 million for 1998, an increase of $19.3 million, or 101.0%. In
addition to the increased size of the network and the other contributing factors
discussed above, the increase was affected by a $1.4 million increase in gains
on sales of property and equipment and a $2.5 million increase in stock
compensation expense.

     EBITDA for 1999 was $98.0 million, compared to $68.7 million for 1998. The
increased EBITDA reflected the significant increase in gross profit offset by
increases in operating expenses and selling, general and administrative
expenses. This increase in gross profit was largely derived from the increase in
the size of the network. The increase in operating expenses and selling, general
and administrative expenses was also principally attributable to the increase in
the size of the network.

     Interest Expense -- Net. Interest expense for 1999 was $37.2 million,
representing an increase of $11.8 million, or 46.6%, from 1998. This was a
result of increased levels of indebtedness and interest rates after completing
the refinancing and increasing our $80.0 million term loan facility to $150.0
million in 1998, increased debt from completing the Travel Ports acquisition and
a general increase in interest rates throughout credit markets in general.

     Income Taxes. Our effective income tax rate for 1999 was 91.6%, which
differed from the federal statutory rate due primarily to state income taxes and
nondeductible expenses, partially offset by the benefit of certain tax credits.

  Year Ended December 31, 1998 Compared to Year Ended December 31, 1997

     Revenues. Our consolidated revenues for 1998 were $923.8 million, which
represented a decrease from the prior year of $115.5 million, or 11.1%. This
decrease resulted from decreases in fuel revenue and rent and royalty revenue
somewhat offset by an increase in non-fuel revenue.

     Fuel revenue for 1998 decreased by $153.9 million, or 21.7%, from 1997.
This decrease was attributable to a decrease of approximately 21.9% in average
retail prices and a 0.2% decrease in diesel fuel sales volume. The decrease in
average retail prices resulted primarily from decreased crude oil prices and
also from competitive pressures. The volume decrease was net of increases in
volumes at sites in operation in both 1997 and 1998 of 10.3%, offset by
reductions for sites sold in 1997.

                                       38
<PAGE>   44

     Non-fuel revenue in 1998 of $347.5 million reflected a $53.7 million, or
18.3%, increase from 1997. This increase resulted primarily from the increased
number of company-operated sites offering non-fuel products and services. There
were 27 leased sites converted to company-operated sites during 1997, resulting
in a full year of operations for these sites in 1998. An additional five leased
sites were converted to company-operated sites during 1998.

     Rent and royalty revenue for 1998 reflected a $15.3 million, or 41.6%,
decrease from the prior year. This decrease was attributable to: (1) conversions
of leased sites into company-operated sites, (2) sales of leased sites and (3)
rent reductions that became effective when former Unocal network operators
signed a new franchise agreement and lease agreement with us. These changes
occurred primarily in 1997, and the decreases in 1998 reflect the full year
effects of these changes. The new franchise and lease agreements provide for
reduced fixed rents but increased franchise royalty rates to be applied to
non-fuel revenues generated by the franchisees' operations. On a same-site
basis, rent and royalty revenue for 1998 increased over 1997.

     Gross Profit. Our gross profit for 1998 was $296.7 million, compared to
$266.2 million for 1997, representing an increase of $30.5 million, or 11.5%.
The increase in our gross profit was primarily due to increases in non-fuel
revenues, diesel fuel margins and royalty revenue, partially offset by decreased
rent revenue.

     Operating and Selling, General and Administrative Expenses. Our operating
expenses for 1998 increased by $27.4 million, or 16.3%, as compared to 1997.
This increase reflected a full year of operations for the 27 leased sites that
were converted to company-operated sites during 1997, as well as increases from
the five leased sites converted to company-operated sites during 1998. In
addition, the growth in non-fuel revenue required an increase in operating
expenses, particularly labor, to support the revenue growth.

     Our selling, general and administrative expenses for 1998 decreased by $1.3
million from 1997 to $34.3 million, representing a decrease of 3.7%. The
decrease in selling, general and administrative expenses was primarily due to
continued cost savings as a result of the combination of the Unocal and BP
networks.

     Transition Expenses. Transition expenses for 1998 decreased from $15.2
million in 1997 to $3.6 million in 1998. The 1998 costs were incurred in
continuing to effect the combination of the Unocal and BP networks, as well as
expenses incurred in beginning the integration of the Burns Bros. network into
our network. The decrease from 1997 reflected the relative level of integration
activities in 1998 versus 1997 on transition activities at the former Unocal
network sites.

     Depreciation and Amortization. Depreciation and amortization for 1998 was
$44.7 million, an increase of $8.9 million, or 24.9%, from 1997. During the
first quarter of 1998, the useful lives of certain machinery, equipment and
furniture were revised downward from 10 years to five years to conform the
Unocal network's estimated useful lives to those of the BP network. The effect
of this change in estimate resulted in reductions in income before extraordinary
items, net income and earnings per share of $9.5 million, $5.7 million and $9.08
per share, respectively. In addition, an impairment charge of $0.6 million
recorded in the fourth quarter of 1997 with respect to certain sites being held
for sale was completely reversed in the 1998 second quarter. This reversal was
based on increases in the estimated sales prices of the respective sites. In
1997, impairment charges related to goodwill and certain sites being held for
sale of approximately $7.5 million were included in depreciation and
amortization. Exclusive of the above amounts, depreciation and amortization
increased approximately $8.1 million between years, primarily due to the
significant level of capital expenditures in 1998 and 1997.

     Income from Operations. Income from operations was $19.1 million for 1998,
as compared to $22.3 million in 1997, a decrease of $3.2 million, or 14.3%. The
decrease was attributable to an increase in depreciation and amortization and
operating expenses and a decrease in gains on sales of property and equipment
and rent and royalty revenues, partially offset by increased non-fuel sales
margins, increased diesel fuel margins and lower selling, general and
administrative expenses. Our EBITDA for 1998 was $68.7 million, compared to
$63.6 million for 1997. The increased EBITDA for 1998 was largely derived from
increased gross profit as a result of a greater number of company-operated sites
and increased diesel fuel margins, partially offset by the increased operating
expenses and reductions in rent and royalty revenues.

                                       39
<PAGE>   45

     Interest Expense -- Net. Interest expense for 1998 was $25.4 million,
representing an increase of $2.5 million, or 10.9%, from 1997. This was a result
of the increased net debt balance after completing the 1998 refinancing and a
full year of interest expense on the increased net debt balance from the
refinancing of the existing indebtedness of the Unocal network and the BP
network with new borrowing by us.

     Other Items. The extraordinary loss of $3.9 million resulted from the 1998
refinancing and represents the write-offs of the then remaining unamortized
balance of deferred financing costs related to the extinguished indebtedness of
$5.9 million. The reported amount of the extraordinary loss was net of the
applicable income tax benefit of $2.0 million.

LIQUIDITY AND CAPITAL RESOURCES

     Our principal liquidity requirements are to meet our working capital and
capital expenditure needs, including expenditures for acquisitions and
expansion, and to service the payments of principal and interest on outstanding
indebtedness.

  Historical

     Net cash provided by operating activities totaled $49.7 million for the
nine months ended September 30, 2000, compared to $30.0 million for the same
period in the prior year. The increase was primarily the result of both
increased EBITDA for the nine months ended September 30, 2000 as compared to the
same period in 1999, and $7.3 million of cash generated from a decrease in net
working capital during the nine months ended September 30, 2000 as compared to
$14.2 million of cash invested in an increase in net working capital for the
same period in 1999. Net cash provided by operating activities totaled $44.7
million in 1999, $48.5 million in 1998, and $41.7 million in 1997. The decrease
in net cash flows from operating activities for 1999 versus 1998 primarily
resulted from a $29.3 million increase in EBITDA that was more than offset by an
$11.8 million increase in interest expense and a $22.3 million increase in
working capital requirements. The increase in net cash flows provided by
operating activities in 1998 versus 1997 was primarily attributable to increased
EBITDA partially offset by growth in working capital requirements arising from
the increased number of company-operated sites and increased interest expense as
a result of the 1998 refinancing.

     Net cash used in investing activities decreased to $48.5 million for the
nine months ended September 30, 2000, from $118.0 million for the same period in
1999. During the nine months ended September 30, 2000, we invested $9.0 million
to convert one leased site to a company-operated site, to convert one
franchisee-owned site to a company-operated site, to acquire two new
company-operated sites and to acquire a minority interest in a related business.
For the same period in 1999, we invested $57.0 million to acquire Travel Ports.
Capital expenditures for the nine months ended September 30, 2000 were $26.8
million less than for the same period in 1999. This decrease was primarily
attributable to a planned reduction in capital spending in 2000 as compared to
1999, primarily reflecting a reduced level of one-time investments, such as
re-branding and information systems, at the sites acquired from Burns Bros. and
Travel Ports.

     Net cash used in investing activities for 1999 was $136.0 million versus
$125.5 million in 1998 and $38.0 million in 1997. Net cash used in investing
activities in 1999 included $87.4 million for capital expenditures under the
capital investment program and $57.8 million for the Travel Ports acquisition.
These outlays were partially offset by $9.1 million of cash proceeds from sales
of property and equipment, which primarily consisted of the sales of five travel
center sites during 1999. The amount of net cash used in investing activities in
1998 reflected $65.7 million of capital expenditures in accordance with our
capital investment program, as well as $6.4 million for the conversions of five
leased sites into company-operated sites and approximately $56.8 million for the
Burns Bros. acquisition. These uses of cash were partially offset by $3.4
million of proceeds from sales of property and equipment comprised primarily of
the sales of two company-operated sites and condemnation proceeds related to a
third company-operated site. The amount for 1997 reflected $75.9 million of
expenditures related to capital additions and conversions of leased sites into
company-operated sites partially offset by $38.0 million of proceeds from sales
of property and equipment primarily relating to the sales of 15 leased sites to
the respective operators.

                                       40
<PAGE>   46

     Net cash provided by financing activities was $9.2 million for the nine
months ended September 30, 2000, while net cash provided by financing activities
for the same period in 1999 was $30.5 million. For 2000, $11.4 million of cash
was provided by net borrowings under our revolving credit facility and $2.2
million was used to make debt repayments and repurchase shares of our common
stock. For the nine months ended September 30, 1999, $25.0 million of cash was
provided by borrowings under our revolving credit facility, primarily to fund
part of the purchase price of the Travel Ports acquisition. Net cash flows
provided by financing activities were $20.1 million in 1999, $94.4 million in
1998 and $44.3 million in 1997. The cash provided during 1999 was the result of
a $6.7 million capital investment and net borrowings of $15.0 million under our
revolving credit facility. We made $1.6 million of scheduled debt repayments
during 1999. The increased cash flows from investing activities in 1998 versus
1997 reflected the 1998 refinancing.

     We expect to invest approximately $70 million in our travel center network
from September 30, 2000 through the end of 2001 in connection with our capital
investment program to maintain, re-image, re-brand, upgrade and expand our
network of travel centers. We have budgeted expenditures to add additional
sites, re-brand and re-image sites, add additional non-fuel offerings, such as
truck maintenance and repair shops and QSRs at existing sites, make required
environmental improvements, and purchase, install and upgrade our information
systems. The capital expenditures budget for the remainder of 2000 is
approximately $20 million.

  After the Transactions

     As a result of the Transactions, we are highly leveraged. As of September
30, 2000, on a pro forma basis after giving effect to the Transactions, we would
have had outstanding $523.0 million in aggregate indebtedness ($507.7 million
net of unamortized debt discount), with approximately $99.7 million of
additional borrowing capacity available under the Senior Credit Facility, and
total stockholders' equity of $41.3 million. After giving pro forma effect to
the Transactions, our earnings were not sufficient to cover fixed charges by
$12.8 million for the year ended December 31, 1999 and by $16.6 million for the
nine months ended September 30, 2000. As a result of the Transactions, our
liquidity requirements are significantly increased, primarily due to increased
debt service obligations. We believe that cash flow from operating activities,
together with borrowings available under the Senior Credit Facility, will be
sufficient to fund our current anticipated capital investment requirements, debt
service requirements and working capital requirements. Any material future
acquisitions, joint ventures or similar transactions will likely require
additional capital, and we cannot assure you that any capital will be available
to us on acceptable terms or at all.

     The Senior Credit Facility provides senior secured financing of up to
$428.0 million, consisting of a $328.0 million term loan B facility with a
maturity of eight years and a $100.0 million revolving credit facility, of which
$99.7 million is available for working capital and capital investment purposes.
We drew the full amount of the term loan B facility at the closing of the
Transactions. The revolving credit facility commitment will terminate six years
from the date of the closing of the Senior Credit Facility.

     The term loan B facility and the revolving credit facility bear interest at
a rate equal to:

     - in the case of the revolving credit facility, Adjusted LIBOR plus a
       margin of 2.75% or, at our election, the alternate base rate plus a
       margin of 1.75%; or

     - in the case of the term loan B facility, Adjusted LIBOR plus a margin of
       3.25% or, at our election, the alternate base rate plus a margin of
       2.25%.

     In addition to paying interest on outstanding principal under the Senior
Credit Facility, we are required to pay a commitment fee to the lenders under
the revolving credit facility equal to 0.50% per year of the unused commitments.

                                       41
<PAGE>   47

     The term loan B facility amortizes each year, beginning in 2002, in
quarterly amounts in the following approximate aggregate principal amounts for
each year set forth below.

<TABLE>
<CAPTION>
                                                                 TERM LOAN
                            YEAR                                 B FACILITY
                            ----                                ------------
<S>                                                             <C>
2002........................................................    $  3,280,000
2003........................................................       3,280,000
2004........................................................       3,280,000
2005........................................................       3,280,000
2006........................................................       3,280,000
2007........................................................      80,360,000
2008........................................................     231,240,000
                                                                ------------
Total.......................................................    $328,000,000
                                                                ============
</TABLE>

Principal amounts outstanding under the revolving credit facility are due and
payable in full at maturity, six years from the date of the closing of the
Senior Credit Facility.

     The Senior Credit Facility contains a number of covenants that, among other
things, restrict our ability to dispose of assets, incur additional
indebtedness, incur guarantee obligations, repay other indebtedness, make
certain restricted payments and dividends, create liens on assets, make
investments, loans or advances, make certain acquisitions, engage in mergers or
consolidations, engage in material businesses other than our current businesses,
make capital expenditures, enter into sale and leaseback transactions, or engage
in certain transactions with affiliates.

     The notes mature in 2009. Our obligations under the notes are junior in
right of payment to all of our existing and future senior indebtedness,
including all indebtedness under the Senior Credit Facility. The indenture
restricts, among other things, our ability to incur additional indebtedness,
issue shares of disqualified stock and preferred stock, pay dividends or make
certain other restricted payments and enter into certain transactions with
affiliates, and prohibits certain restrictions on the ability of our
subsidiaries to pay dividends or make certain payments to us, and contains
certain restrictions on our ability to merge or consolidate with any other
person, sell, assign, transfer, lease, convey or otherwise dispose of all or
substantially all of our assets or sell the stock of our subsidiaries.

     As of September 30, 2000, $4.7 million was outstanding under a note payable
by us to a former operator of a site, which we refer to as the Santa Nella Note.
The note bears interest at an annual rate of 5%, requires quarterly principal
and interest payments of $98,000 through October 1, 2018 and is secured by the
real estate and improvements located at the site.

     We are party to a $68.0 million master lease agreement under which we will
finance by mid-2002 the construction of eight travel centers on land that we
own. As of September 30, 2000, $40.3 million had been used in the construction
of five sites, four of which were completed prior to September 30, 2000 and the
fifth of which was completed in December 2000.

     We anticipate that we will be able to fund our working capital requirements
and capital expenditures through 2001 primarily from funds generated from
operations and asset sales, and, to the extent necessary, from borrowings under
our revolving credit facility. Our long-term liquidity requirements, including
capital expenditures, are expected to be financed by a combination of internally
generated funds, borrowings and other sources of external financing as needed.

     Our ability to fund our capital investment requirements, interest and
principal payment obligations and working capital requirements and to comply
with all of the financial covenants under our debt agreements depends on our
future operations, performance and cash flow. These are subject to prevailing
economic conditions and to financial, business and other factors, some of which
are beyond our control.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We are exposed to commodity price risk and interest rate risk. Our fuel
purchase contracts provide for purchase prices based on average market prices
for diesel fuel and gasoline, exposing us to commodity price

                                       42
<PAGE>   48

risk. We mitigate this risk exposure in several ways, but primarily by holding
less than three days of diesel fuel inventory at our sites and selling a large
portion of our fuel volume on the basis of a daily industry index of average
fuel costs plus a pumping fee, which minimize the effect on our margins of
sudden sharp changes in commodity market prices. We manage the price exposure
related to sales volumes not covered by the daily industry index pricing
formulae through the use, on a limited basis, of derivative instruments
designated by management as hedges of anticipated purchases. The total volume
covered by open derivative contracts at any point in time during the year ended
December 31, 1999 was immaterial. The interest rate risk faced by us results
from our highly-leveraged position and our level of variable rate indebtedness,
the rates for which are based on short-term lending rates, primarily the London
Interbank Offered Rate. We use interest rate swap agreements to reduce our
exposure to market risks from changes in interest rates by fixing interest rates
on variable rate debt and reducing certain exposures to interest rate
fluctuation. Amounts currently due to or from interest rate swap counterparties
are recorded in interest expense in the period in which they accrue. At December
31, 1999, we were involved in interest rate swap agreements with a notional
principal amount of approximately $160.3 million. Notional amounts do not
quantify risk or represent our assets or liabilities, but are used in the
determination of cash settlements under the agreements. We are exposed to credit
losses from counterparty nonperformance, but do not anticipate any losses from
our agreements, all of which are with a major financial institution.

     The following table summarizes historical information about our financial
instruments that are subject to changes in interest rates:

<TABLE>
<CAPTION>
                                                FIXED RATE INDEBTEDNESS     VARIABLE RATE INDEBTEDNESS
                                               -------------------------    ---------------------------
                                                             WEIGHTED                       WEIGHTED
                                               PAYMENT        AVERAGE        PAYMENT        AVERAGE
                                                AMOUNT     INTEREST RATE     AMOUNT      INTEREST RATE
                                               --------    -------------    ---------    --------------
                                                                (Dollars in thousands)
<S>                                            <C>         <C>              <C>          <C>
Year Ended December 31:
  2000.......................................  $     46         9.99%       $  1,446         9.875%
  2001.......................................    17,803        10.02           1,446
  2002.......................................    17,809        10.15           1,446
  2003.......................................        66        10.28          65,448
  2004.......................................        74        10.28         138,665
Thereafter...................................   127,730        10.35          33,991
                                               --------                     --------
Total........................................  $163,528        10.19        $242,442
                                               ========                     ========
Fair value...................................  $156,786                     $242,442
                                               ========                     ========
</TABLE>

ENVIRONMENTAL MATTERS

     We own and operate underground storage tanks and aboveground storage tanks
at company-operated sites and leased sites which must comply with Environmental
Laws. We have estimated the current ranges of remediation costs at currently
active sites and what we believe will be our ultimate share for those costs and,
as of September 30, 2000, we had a reserve of $6.0 million for unindemnified
environmental matters for which we are responsible. Under the environmental
agreements entered into as part of the acquisition of the Unocal and BP
networks, Unocal and BP are required to provide indemnification for, and conduct
remediation of, certain pre-closing environmental conditions. In addition, we
have obtained insurance of up to $25.0 million for known and up to $40.0 million
for unknown environmental liabilities, subject, in each case, to certain
limitations. While it is not possible to quantify with certainty our
environmental exposure, we believe that the potential liability, beyond that
considered in the reserve, for all environmental proceedings, based on
information known to date, will not have a material adverse effect on our
financial condition, results of operations or our liquidity.

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENT

     In June 1998, the Financial Accounting Standards Board issued Financial
Accounting Standard No. 133, "Accounting for Derivative Instruments and Hedging
Activities" ("FAS 133"), which requires entities to recognize all derivatives as
either assets or liabilities in the balance sheet and measure those instruments
at fair value. Changes in the fair values are required to be recognized in
income when they occur, except for

                                       43
<PAGE>   49

derivatives that qualify as hedges. For us, adoption of this standard, as
subsequently amended, is required for the first quarter of 2001. At this time,
we have not completed our analysis of the effect on our financial statements of
adopting FAS 133. However, as we use derivatives on a limited basis and only as
hedges of either commodity price risk or interest rate risk, the effect of FAS
133 on our operations is not expected to be material.

     In December 1999, the SEC issued Staff Accounting Bulletin ("SAB") 101,
"Revenue Recognition in Financial Statements," which provides guidance related
to revenue recognition based on interpretations and practices promulgated by the
SEC and requires companies to report any changes in revenue recognition as a
cumulative change in accounting principle at the time of implementation. Before
modification by SAB 101B, SAB 101 was to be effective with the first quarter of
2000. In June 2000, the SEC issued SAB 101B, "Second Amendment: Revenue
Recognition in Financial Statements," which delays implementation of SAB 101
until the fourth quarter of 2000. We are currently finalizing our analysis of
the effect SAB 101 will have on our financial statements, and we do not expect
its adoption will have a significant effect on our financial statements.

                                       44
<PAGE>   50

                                    INDUSTRY

     The U.S. travel center and truck stop industry consists of travel centers,
truck stops, diesel fuel outlets and similar facilities designed to meet the
needs of long-haul trucking fleets and their drivers, independent truck drivers
and general motorists. According to the National Association of Truck Stop
Operators, or "NATSO," sales at highway service facilities were $110.9 billion
during 1996, and are projected to reach $133.6 billion by the end of 2000.
Travel centers and truck stops accounted for $35.2 billion of these sales in
1996, and are projected to sell $40.7 billion in products and services during
2000.

     Market Participants. According to NATSO, the travel center and truck stop
industry is large and highly fragmented with in excess of 3,000 travel centers
and truck stops located on or near interstate highways nationwide, of which we
consider approximately 500 to be full-service travel centers. Further, according
to the 1999 edition of The Trucker's Friend, a database of truck fueling
facilities, only 10 chains in the United States have 25 or more travel center
and truck stop locations on the interstate highways, which we believe is the
minimum number of locations needed to provide even regional coverage to truck
drivers and trucking fleets.

     Substantial Barriers to Entry. The travel center and truck stop industry
presents significant barriers to entry for both new competitors and smaller
existing competitors wishing to expand their presence. These barriers include:

     - the high capital cost of constructing a new full-service facility;

     - the limited availability of suitable locations along or near interstate
       highways; and

     - the strategic relationships and infrastructure necessary to compete
       successfully on a large-scale basis. These relationships and
       infrastructure may include, among other things, fleet customer
       relationships, branded strategic partner relationships, fuel supply
       arrangements, supplier relationships and integrated billing and
       information systems.

     Facilities Servicing the Trucking Industry. Generally, two types of
facilities service the trucking industry in the United States: pumper-only truck
stops and full-service travel centers. Pumper-only truck stops derive the vast
majority of their revenues from the volume associated with discounted fuel
prices and provide few services to truck drivers other than fueling.
Full-service travel centers, such as those in our network, sell a broad range of
product and service offerings to trucking fleets and their drivers and
independent truck drivers. Product and service offerings at these full-service
travel centers may include diesel fuel and gasoline, full-service restaurants
and quick service restaurants, or QSRs, motels, truck repair and maintenance
shops, truck weigh scales, business and telecommunications services, drivers'
lounges, video game rooms, travel and convenience stores, laundry facilities,
showers, truck wash facilities and secure parking areas. Full-service travel
center sites and facilities are typically larger than pumper-only truck stops to
provide a broader selection of products and services.

     Demand for Diesel Fuel. The demand for diesel fuel derives from the need to
move goods by truck. Diesel fuel consumption by combination trucks, which
include tractor and trailer combinations, has grown steadily from 1980 to 1998
at a compound annual growth rate of 2.7%. This growth can be primarily
attributed to an increase in ton-miles, or the number of tons transported
multiplied by the number of miles driven, in the trucking industry, which grew
at a compound annual growth rate of 3.5% over the same period. In terms of
ton-miles, trucking has been gaining market share relative to other modes of
freight transport (particularly rail) due to the price advantage enjoyed by
truck operators and the flexibility and speed of truck delivery as well as the
continuing importance of just-in-time delivery and other inventory minimization
initiatives. In addition, historical data has shown that the volume of diesel
fuel sold has been resistant to economic downturns, having increased in each of
the years from 1981 to 1983 and 1990 to 1992, the two most recent recessionary
periods in the United States, at compound annual growth rates of 1.1% and 3.3%,
respectively, during each of those three year periods. According to the U.S.
Department of Transportation Federal Highway Administration, total diesel fuel
consumption by combination trucks in the United States during 1998 was
approximately 21.1 billion gallons.

     Increased Outsourcing of Fuel, Repair and Maintenance Services. Long-haul
trucking fleets require nationwide fueling points and are the industry's
principal consumers of the vast majority of diesel fuel sold in the United
States. We believe that recent trucking industry trends have been to reduce the
use of fleet-owned
                                       45
<PAGE>   51

nationwide re-fueling terminals and to outsource fuel, repair and maintenance
services to maximize the benefits of competitive diesel fuel pricing, superior
driver amenities and reduced environmental compliance expenditures.

     Trends in the Trucking Industry. Recent trends in the trucking industry
tend to favor the travel center industry, especially those travel centers that
offer a variety of non-fuel products and services in addition to basic fuel
needs.

     - Deregulation of the Trucking Industry. The deregulation of the trucking
       industry in 1980 removed most barriers to entry, encouraged expansion and
       allowed truck drivers to set independent rates. According to The American
       Trucking Association's annual statistical reports, since deregulation,
       demand for services provided by long-haul trucks has grown significantly.
       Deregulation has also stimulated consolidation of trucking fleets with
       each other and the consolidation of independent owner operators into
       trucking fleets. Fleets increasingly seek to do business with larger
       travel center or truck stop chains to maximize their volumes and
       available discounts and rebates and to streamline their complex billing
       and data collection processes. In order to achieve these goals, a
       trucking company will require its drivers to stop only at facilities
       operated by a limited number of approved providers.

     - Focusing on Core Competencies. In addition to seeking cost efficiencies
       through consolidation, trucking companies are attempting to improve
       operations by focusing on their core logistics and freight delivery
       competencies, which include managing relationships with shippers and
       handling the logistics of freight shipments. Increasingly, trucking fleet
       companies are outsourcing the repair and maintenance of their fleets to
       travel center or truck stop repair and maintenance shops. This trend
       favors full-service travel centers that not only offer truck repair and
       maintenance services, but also have information systems capable of
       electronically recording and tracking truck repairs for fleets.

     - Addressing Concerns Related to Truck Drivers. The link between driver
       fatigue and trucking accidents has prompted regulators and trucking
       companies to impose strict limitations on maximum hours driven per day or
       per week by truck drivers. As a result, many truck drivers will stop at a
       travel center or truck stop to sleep overnight, leading to increased
       demand for those sites that offer a complete range of comfort amenities
       such as full-service and fast food dining, showers, laundry facilities,
       gamerooms and TV lounges and adequate parking areas. The increased demand
       for these services provides an advantage for full-service travel centers
       over pumper-only sites. In addition, fleets are increasingly assigning
       two drivers to drive one truck as a team to increase fleet use and reduce
       shipping times. This trend also favors full-service travel centers
       providing a broader mix of non-fuel products and services because it
       doubles the potential non-fuel customers each time the truck drivers
       stop.

     - Shortage of Qualified Drivers. As a result of tight labor markets,
       quality-of-life issues for truck drivers and a general increase in
       trucking activity, trucking companies are experiencing a shortage of
       qualified drivers. As a result, driver turnover at some trucking
       companies exceeds 100% annually, as drivers switch companies in search of
       better pay and benefits or simply move on to new occupations. We estimate
       the cost to a trucking fleet of recruiting and training a new driver is
       approximately $3,000 to $5,000. In an effort to increase driver
       satisfaction, and thereby improve driver retention, many trucking
       companies provide their drivers with the option to stop at full-service
       travel centers or truck stops so that these drivers may take advantage of
       the broad range of products and services these travel centers offer.

     Trends in Motorist Traffic. According to the U.S. Department of
Transportation, the United States is the most mobile nation in the world by most
measures, with over 2.6 trillion vehicle miles traveled by all vehicles on rural
and urban roadways in 1998. The passenger segment, which includes passenger
cars, motorcycles, buses and other 2-axle 4-tire vehicles such as vans, pickup
trucks and sport utility vehicles, represents 92.5% of this total. An
increasingly large percentage of this passenger segment traffic is traveling
U.S. interstate roadways. Interstate vehicle miles traveled by this segment have
increased at a 4.3% compound annual growth rate between 1980 and 1998 and have
also increased as a percent of total vehicle miles traveled, reaching 22.5%
during 1998.

                                       46
<PAGE>   52

                                    BUSINESS

TRAVELCENTERS OF AMERICA

     We are the largest, and only nationwide, full-service travel center network
in the United States serving long-haul trucking fleets and their drivers,
independent truck drivers and general motorists. Our geographically diverse
network consists of 157 sites, 148 of which are owned by us, located in 40
states. Within our industry, our travel centers have the broadest range of
product and service offerings, including diesel fuel and gasoline, truck repair
and maintenance services, full-service and fast food dining, travel and
convenience stores and other driver amenities. We believe that our nationwide
network and broad range of product and service offerings make us best suited
among our competitors to serve trucking fleets in the United States. In an
effort to increase the appeal of our travel centers to our customers, we have
recently redesigned and upgraded many of our sites. Excluding the results of
sites that we have acquired, sold or eliminated from our network since 1996,
from 1996 to September 30, 2000, we increased our diesel fuel sales volume and
non-fuel revenues at compound annual growth rates of 10.5%, and 17.5%,
respectively, and we have increased our EBITDA at a compound annual growth rate
of 12.8%. On a pro forma basis, for the year ended December 31, 1999 and the
nine months ended September 30, 2000, we had revenues of $1.5 billion and $1.5
billion, respectively, and EBITDA of $107.8 million and $78.9 million,
respectively.

     Our travel centers are strategically located at key points along the U.S.
interstate highway system, typically on 20- to 25-acre sites. Most of our
network properties were developed more than 20 years ago when prime real estate
locations along the interstate highway system were more readily available than
they are today, making a network such as ours difficult to replicate. Operating
under the widely recognized "TravelCenters of America" and "TA" brand names, our
nationwide network provides an advantage to long-haul trucking fleets by
enabling them to route their trucks within a single network from coast to coast.
We supply diesel fuel to 49 of the 50 largest long-haul trucking fleets in the
United States and are the principal supplier of diesel fuel to the two largest
and four of the five largest long-haul trucking fleets. For the nine months
ended September 30, 2000, our sites sold 70% of their total diesel fuel sales
volume to trucking fleets. We reset our diesel fuel prices daily and sell a
majority of our diesel fuel on the basis of a daily industry index of average
fuel costs plus a pumping fee and we hold less than three days of diesel fuel
inventory at our sites, which substantially mitigates our exposure to fuel price
volatility. In order to ensure that we have an adequate supply of diesel fuel at
each of our sites, we maintain supply relationships with an average of four to
five alternate suppliers per site.

     One of the primary strengths of our business is the diversity of our
revenue sources and the profitability of our non-fuel product and service
offerings. In addition to diesel fuel and gasoline, our travel centers offer
higher margin non-fuel products and services, including truck repair and
maintenance, travel and convenience stores with a selection of over 4,000 items,
full-service restaurants and/or one or more of 20 different branded fast food
restaurants, which we refer to as quick service restaurants, or QSRs, and other
driver amenities. On a pro forma basis for the nine months ended September 30,
2000, our company-operated sites had total non-fuel revenues of $421.1 million
and earned a gross profit of 58.7% on those sales as compared to a gross profit
of 8.6% on sales of diesel fuel. As a result, for that period, our
company-operated travel centers generated 33% of revenues, but 77% of gross
profit, from non-fuel products and services.

COMPETITIVE ADVANTAGES

     We believe that our competitive advantages include the following:

     - MARKET LEADER WITH STRONG BRAND NAME RECOGNITION. We are the largest, and
       only nationwide, full-service travel center network in the United States.
       The considerable size of our network, our competitive diesel fuel pricing
       and our streamlined information processing capabilities allow trucking
       fleet managers to concentrate their fuel purchases with us, thereby
       reducing fleet operating costs. In addition, we are the only travel
       center network that offers truck repair and maintenance services at
       almost all of our locations. Our focus on quality complements the breadth
       of our network and product and service offerings. We believe that our
       "TravelCenters of America" and "TA" brand names have

                                       47
<PAGE>   53

       earned a reputation for quality and consistency and that the combination
       of our size and the comprehensive scope of products and services that we
       offer are difficult for any competitor to replicate.

     - SUPERIOR LOCATIONS. A significant barrier to entry into the travel center
       and truck stop industry is the limited availability of suitable land
       along or near interstate highways. Most of our network properties were
       developed more than 20 years ago when strategically located real estate
       along the interstate highway system was more readily available than it is
       today. In addition to the limited availability of well-situated
       locations, we believe that our network of sites could not be easily
       duplicated due to increasingly restrictive zoning and permitting
       regulations and significant construction costs. We estimate the current
       cost to construct a new full-service travel center similar to those
       operated by us to be approximately $8.0 million to $11.0 million,
       excluding the cost of land.

     - STRONG FLEET RELATIONSHIPS. We sell more diesel fuel to the two largest
       and four of the five largest long-haul trucking fleets than any other
       travel center or truck stop network and have supply relationships with 49
       of the 50 largest long-haul trucking fleets. For the nine months ended
       September 30, 2000, our sites sold 70% of their diesel fuel sales volume
       to trucking fleets. We have established strong relationships with fleets
       based on the nationwide scope of our network, our competitive diesel fuel
       prices, our automated fueling and payment systems and the breadth of our
       non-fuel products and services. For example, we are the largest supplier
       of truck repair and maintenance services in the travel center and truck
       stop industry. Our comprehensive products and services are designed to
       reduce truck downtime and enhance driver satisfaction, which we believe
       helps our trucking fleet customers improve retention of their drivers.

     - BROADEST PRODUCT AND SERVICE PORTFOLIO. To complement our diesel fuel
       business and diversify our revenue sources, we have developed the most
       extensive product and service offerings of any travel center network. We
       believe that this is an important competitive advantage given that,
       according to our research, only one in three stops by truck drivers is
       for fuel. On a pro forma basis for the nine months ended September 30,
       2000, our company-operated sites had total non-fuel revenues of $421.1
       million and earned a gross profit of 58.7% on those sales as compared to
       a gross profit of 8.6% on sales of diesel fuel. As a result, for that
       period, our company-operated travel centers generated 33% of revenues,
       but 77% of gross profit, from non-fuel products and services. In addition
       to diesel fuel and one of 16 nationally recognized brands of gasoline,
       our typical facility provides:

        - a truck repair and maintenance shop;

        - multiple food offerings, including a full-service restaurant and/or
          one or more of 20 different branded QSRs;

        - a travel and convenience store, with a selection of over 4,000 items,
          that caters to both truck drivers and general motorists;

        - truck weigh scales;

        - business and telecommunications services;

        - permit services;

        - at some locations, a truck wash facility and/or a motel; and

        - other driver amenities, including showers, laundry facilities and
          video game rooms.

       Our travel centers offer highway travelers a broader array of nationally
       known branded products than any of our principal competitors. We believe
       that offering nationally branded products allows us to leverage the brand
       strength of these products to attract additional trucking and general
       motorist customers to our travel centers. We offer QSRs such as Burger
       King, Dunkin' Donuts, Pizza Hut, Popeye's Chicken & Biscuits, Sbarro,
       Subway and Taco Bell; gasoline brands such as Amoco, ARCO, BP, Exxon,
       Mobil, Shell and Unocal 76; and motels such as Days Inn, HoJo Inn and
       Travelodge.

                                       48
<PAGE>   54

     - STRATEGIC ALLIANCES. We have strategic alliances with various companies
       which we believe enhance our market leadership position and increase our
       appeal to our customers, including:

        - Freightliner. In July 1999, we entered into an exclusive alliance with
          Freightliner LLC, the largest class 8 truck manufacturer in the United
          States. This alliance establishes us as the only
          manufacturer-authorized travel center network that can provide repair,
          maintenance and warranty services for Freightliner trucks. Through the
          Freightliner alliance, we have gained significant brand recognition in
          our repair and maintenance business and access to industry-leading
          training and technology, as well as lower costs for truck parts
          inventory. Freightliner, a subsidiary of DaimlerChrysler AG, has an
          equity interest in us and, in connection with the Transactions
          increased its ownership interest in us.

        - Pathway Network. We have an alliance with Simons Petroleum Inc.,
          which, through its Pathway Network, allows trucking fleets to lock-in
          their diesel fuel costs for up to two years. We have the exclusive
          right to offer this service in the markets in which we operate. Simons
          contracts with fleets to permit them to hedge diesel fuel prices, and
          we facilitate the distribution of diesel fuel through our travel
          centers. We receive a fixed margin per gallon on the sale of diesel
          fuel to fleets participating in the Pathway Network, but we do not
          assume any of the hedging risk associated with the underlying
          transactions.

        - Bridgestone. The Bridgestone/Firestone Tire Sales Company is the
          leading original equipment truck tire supplier in the United States,
          and its tires are the leading replacement tire in the travel center
          and truck stop market. Through our alliance with
          Bridgestone /Firestone, we have negotiated and executed a favorable
          long-term supply agreement and have become Bridgestone / Firestone's
          number one marketer of truck tires in our distribution channel.

        - Shell/Equilon. With its "Shell ROTELLA T" brand, Equilon Enterprises
          LLC is the leading supplier in the United States of lubricants and
          oils to over-the-road class 8 truck service providers. Through our
          alliance with Equilon, we have been granted access to all of Equilon's
          supply terminals and distributor network and favorable pricing, and we
          have become Equilon's leading travel center and truck stop marketer of
          lubricants and oils to trucking fleets and independent truck drivers.

     - EXPERIENCED MANAGEMENT TEAM. Our senior management team, led by Edwin P.
       Kuhn, our President and Chief Executive Officer, has an average of
       approximately 25 years of experience in the travel center and related
       industries, including approximately 11 years of experience with us. Since
       January 1997, our management team has successfully integrated the truck
       stop networks formerly owned by Unocal Corporation and The British
       Petroleum Company p.l.c. and acquired and integrated into our network the
       travel center and truck stop networks formerly owned by Burns Bros. and
       Travel Ports. Our senior management team is supported by other
       experienced members of our management, including our regional vice
       presidents, who have an average of 15 years of experience in the travel
       center and related industries, and our site general managers, who have an
       average of 11 years of industry experience. Our management owns 13.8% of
       our outstanding common stock on a fully diluted basis.

BUSINESS STRATEGY

     Key elements of our on-going business strategy include:

     - INCREASE FLEET TRAFFIC. We seek to increase our sites' fleet traffic and
       non-fuel revenues by offering products and services designed to meet the
       needs of fleet customers, including competitively priced diesel fuel and
       truck repair and maintenance services. We believe that these products and
       services also attract independent truck drivers.

        - Competitive Diesel Fuel Pricing. We plan to continue to increase our
          diesel fuel sales volume by continuing to provide competitive pricing,
          particularly to large fleets. Drivers initially attracted by
          competitive diesel fuel pricing provide us with multiple opportunities
          to sell our higher margin
                                       49
<PAGE>   55

          non-fuel products and services. In an effort to encourage multiple
          fueling visits and build "TA" brand loyalty, we are automating and
          enhancing our established loyal fueler program, which offers
          incentives to drivers who select our travel centers for their fuel and
          non-fuel needs. Drivers receive a point for each gallon of diesel fuel
          purchased and can redeem their points for discounts on non-fuel
          products and services at any of our travel centers.

        - Truck Repair and Maintenance Services. As the only nationwide
          full-service travel center network offering truck repair and
          maintenance services, we enable trucking fleets to outsource these
          needs, thereby allowing them to focus on their core logistics and
          freight delivery competencies and minimize out-of-route miles. In
          addition, our proprietary repair and maintenance shop information
          system allows us to track truck repair and maintenance histories for
          our fleet customers and independent truck drivers. We have implemented
          a repair and maintenance outsourcing program with our largest
          customer, which has resulted in a fourfold increase in our repair and
          maintenance revenues from that customer. We are currently pursuing
          similar arrangements with other trucking fleets. Further, we believe
          that our exclusive standing among travel center operators as a
          manufacturer-authorized warranty service provider for Freightliner
          trucks distinguishes us from our competitors. We believe that the
          combination of our industry-leading truck repair capabilities, service
          quality, repair and maintenance tracking ability and nationwide
          coverage, as well as our warranty program that is honored at all of
          our sites, will lead truck fleet operators to continue to direct truck
          drivers to our travel centers, thereby increasing customer traffic and
          fuel and non-fuel revenues.

        - Expand Non-fuel Product Offering. By competitively pricing our diesel
          fuel to attract fleet and independent truck driver customers, we also
          increase customer traffic, thereby giving us the opportunity to sell
          additional higher margin non-fuel products and services. Completion of
          our re-design or re-image program will allow us to broaden our
          non-fuel product offerings at our sites. In addition, we expect that
          as our network's non-fuel revenues grow, we will be able to gain
          further purchasing leverage with our suppliers, allowing us to
          increase our non-fuel gross profit.

     - INCREASE MOTORIST TRAFFIC. We believe that our re-imaged and upgraded
       travel centers have increased the appeal of our network to motorists. We
       also believe that we are well-positioned to capture additional motorist
       traffic by completing our re-image program, continuing to add nationally
       branded QSRs, upgrading our network's gasoline offerings to provide the
       most popular regional brands of gasoline and providing an attractive and
       clean environment. On a same-site basis, non-fuel revenues and gasoline
       sales volume at the sites we operate increased 3.9% and 6.8%,
       respectively, for the nine months ended September 30, 2000 compared to
       the nine months ended September 30, 1999, reflecting the effects of the
       significant capital investments we have made in our network.

     - INCREASE OPERATING EFFICIENCY. We have implemented several initiatives
       aimed at reducing our operating expenses by increasing the efficiency of
       our operations. Since 1997, we have replaced or upgraded almost all of
       our information systems, and we believe that we now have state-of-the-art
       information technology systems.

        - Internal Efficiency. Because labor costs constitute about two-thirds
          of our operating expenses, we have established a labor cost reduction
          program which involves implementing technology to automate manual
          processes, to upgrade existing software and to reduce expenses through
          improved labor scheduling. We have also implemented centralized
          purchasing and distribution arrangements and installed a new, fully
          integrated enterprise resource planning system. Since these
          initiatives were instituted, we have reduced same-site operating
          expenses as a percentage of non-fuel revenues at our company-operated
          sites from 56.1% in 1997 to 54.1% in 1999, representing annual savings
          of $5.1 million, or 3.7% of 1999 operating expenses at those sites
          that we have operated throughout the three-year period. Due to our
          recently implemented enterprise resource planning system and upgraded
          point-of-sale, human resource and payroll systems, through September
          30, 2000, we have reduced our site administrative personnel by 122
          persons since January 2000, resulting in annual savings of
          approximately $3.0 million.

                                       50
<PAGE>   56

        - Customer Focused Efficiency. We are dedicated to providing all our
          customers with state-of-the-art and technically efficient systems and
          facilities. Recent examples of technological advancements that we have
          implemented include new or upgraded point-of-sale systems in our
          travel and convenience stores, truck repair and maintenance shops and
          restaurants; Pronto Pay, which permits drivers to pay, print detailed
          receipts and receive loyal fueler coupons at the diesel fuel pump; and
          an automated shower reservation system. In addition to reducing our
          costs, many of these technological improvements increase free time for
          truck drivers, who then can take greater advantage of our non-fuel
          product and service offerings.

     - ENHANCE AND EXPAND OUR NETWORK. We plan to strengthen our network by
       completing our travel center re-image and upgrade program and expanding
       our operations to additional geographic areas through select new site
       construction, strategic acquisitions and franchising.

        - Enhance Our Network. We began a capital investment program in 1997 to
          re-image, re-brand and upgrade and expand the product offerings of our
          travel centers to maximize trucking-related revenues and attract
          additional motorist traffic. Through September 30, 2000, we completed
          full re-image projects at 24 of our sites at an average investment of
          $1.8 million per site. These full re-image projects typically include
          expanding the square footage of the travel and convenience store,
          adding a fast food court with two or three QSRs, upgrading showers and
          restrooms, updating the full-service restaurant and upgrading the
          lighting in the parking areas. We believe that these full re-image
          projects have been successful to date in increasing the volume of both
          trucking and general motorist traffic at our travel centers. At the 20
          sites at which we had completed a full re-image project by December
          31, 1999, on an annualized basis, per site EBITDA increased by an
          average of $482,000, during the six-month period immediately following
          the completion of the re-image project as compared to the six-month
          period immediately preceding the initiation of our site re-image
          program in 1998. For the six sites that we acquired subsequent to the
          initiation of our site re-image program, the comparison period used
          was the first six months in which we operated each site. By the end of
          2002, we intend to invest an additional $32.1 million to complete full
          re-image projects at 18 of our sites and to invest an additional $3.8
          million to complete smaller scale re-image projects at 29 of our
          sites.

        - Expand Our Network. Based on traffic count analysis, freight movement
          research and mapping and census data, we have identified several new
          interstate areas available for our network's expansion. We have
          designed a "prototype" facility and a smaller "protolite" facility to
          standardize our travel centers and expand our brand name into new
          geographic markets while also increasing our appeal to motorists. The
          prototype and protolite designs combine an improved and efficient
          facility layout, nationally branded QSRs and expanded product and
          service offerings with what we believe is the most advanced fueling,
          billing and repair and maintenance technology in our industry. Since
          May 1999, we have completed construction of one protolite and six
          prototype facilities. Most of our future expansion will be with the
          protolite format, which requires significantly less land and capital
          investment than the prototype design and enables us to quickly and
          cost effectively gain a presence in smaller markets. We will also
          pursue strategic acquisitions.

OUR TRAVELCENTERS

     Our travel centers are designed to appeal to drivers seeking either a quick
stop or a more extended visit. The typical truck driver visits a travel center
for diesel fuel and for food, truck repair and maintenance services, supplies,
business and telecommunications services, restrooms, showers, laundry
facilities, sleeping facilities and parking facilities. General motorists
typically stop at travel centers to purchase gasoline, food or travel and
convenience store items or to use the telephones, motels or restrooms. Each of
our travel centers is a full-service facility located on or near an interstate
highway and offers fuel and non-fuel products and services 24 hours per day, 365
days per year.

     Property. The layouts of the travel centers owned by us vary from site to
site. The facilities owned by us are located on properties averaging 22 acres,
of which an average of approximately 19 acres are developed. The majority of the
developed acreage consists of truck and car fuel islands, separate truck and car
paved parking

                                       51
<PAGE>   57

and the main building, which contains a full-service restaurant and one or more
QSRs, a travel and convenience store and driver amenities and a truck
maintenance and repair shop. The remaining developed acreage contains
landscaping and access roads.

     Expansion Initiatives. To continue our growth trend and strengthen our
national brand identity, we began to develop a prototype travel center design in
1995. We conducted extensive market research in order to design a travel center
that would both appeal to the needs of our core fleet customer and truck driver
base and better enable us to capture additional motorist traffic. The prototype
represents a significant advancement from our historical site format in terms of
layout and design to maximize the overall attractiveness, labor efficiency and
profitability of a site. Prominent prototype features include a front entrance
bearing the TA logo, a large main central hall, separate parking areas and
entrances for truck drivers and general motorists and a floor plan configured to
maximize foot traffic through the various profit centers while minimizing the
number of paypoints.

     In addition to the prototype, we have designed a smaller format, the
protolite, to more cost effectively address smaller markets. A protolite travel
center requires significantly less land and capital and provides us with:

     - better access to new markets where larger facilities are not practical or
       economical;

     - the potential to further increase our geographic reach, including the
       state highway market, to improve service to national fleets; and

     - increased opportunities to capture additional general motorist traffic.

We also believe that the significantly reduced construction costs of the
protolite will result in site profitability in a shorter period of time and
increased return on investment. The prototype and protolite designs will be used
in the construction of new sites, as well as the re-imaging of existing sites,
most of which will be based on the protolite design. We estimate that the
average cost of a prototype and protolite facility is $8.0 million and $5.0
million, respectively, excluding the cost of land.

     Product and Service Offerings. We have developed an extensive and diverse
offering of products and services, which include:

     - Diesel Fuel. We supply diesel fuel to 49 of the 50 largest long-haul
       trucking fleets and are the largest supplier of diesel fuel to the two
       largest and four of the five largest long-haul trucking fleets in the
       United States. For the nine months ended September 30, 2000, our total
       diesel fuel sales volume was 1.0 billion gallons, with trucking fleet
       purchases accounting for approximately 70% of our sites' total diesel
       fuel sales volume.

     - Gasoline. To better attract and service additional general motorist
       traffic, we offer nationally recognized branded gasoline, consistently
       offering one of the top three gasoline brands in each geographic region.
       Of our 119 company-operated sites that are currently in operation, we
       offer branded gasoline at 104 sites and unbranded gasoline at four sites.

     - Full-Service and Fast Food Restaurants. Most of our travel centers have
       both full-service restaurants and QSRs that offer customers a wide
       variety of nationally recognized brand names and food choices. Our
       full-service restaurants, branded under our "Country Pride," "Buckhorn
       Family Restaurants" and "Mrs. B's" proprietary brands, offer "home style"
       meals through menu table service and buffets. We also offer nationally
       branded QSRs such as Burger King, Dunkin' Donuts, Pizza Hut, Popeye's
       Chicken & Biscuits, Sbarro, Subway and Taco Bell. We generally attempt to
       locate QSRs within the main travel center building, as opposed to
       constructing stand-alone buildings. As of September 30, 2000, 84 of our
       company-operated travel centers offered at least one branded QSR. In the
       future, locations using the protolite format will generally offer
       multiple QSRs but no full-service restaurant.

     - Truck Repair and Maintenance Shops. All but 11 of our travel centers have
       truck repair and maintenance shops. The typical repair shop has between
       two and four service bays, a parts storage room and fully trained
       mechanics on duty at all times. These shops, which operate 24 hours per
       day,

                                       52
<PAGE>   58

       365 days per year, offer extensive maintenance and emergency repair and
       road services, ranging from basic services such as oil changes and tire
       repair to specialty services such as diagnostics and repair of air
       conditioning, air brake and electrical systems. Our work is backed by a
       warranty honored at all of our other repair and maintenance facilities.

       In July 1999, we entered into an operating agreement with Freightliner to
       operate our truck repair shops as Freightliner ServicePoint Program
       facilities. As ServicePoint Program facilities, our shops are authorized
       to perform a limited menu of warranty repairs on trucks purchased from
       Freightliner and are included in Freightliner's 24-hour customer
       assistance center database as a major supplier of emergency and roadside
       repairs. Our shop employees also have access to Freightliner's parts
       distribution, service and technical information systems. This program is
       being implemented in a phased approach over several months and is
       expected to be fully implemented at most of our company-owned and
       franchisee-owned sites by the end of 2000. As of September 30, 2000, 103
       of our sites were operating in the ServicePoint Program.

     - Travel and Convenience Stores. Each travel center has a travel and
       convenience store that caters to truck drivers, motorists, recreational
       vehicle operators and bus drivers and passengers. Each travel and
       convenience store has a selection of over 4,000 items, including food and
       snack items, beverages, non-prescription drug and beauty aids, batteries,
       automobile accessories, music and audio products. In addition to complete
       travel and convenience store offerings, the stores sell items
       specifically designed for the truck driver's on-the-road lifestyle,
       including laundry supplies and clothing as well as truck accessories.
       Many stores also have a "to go" snack bar installed as an additional food
       offering.

     - Additional Driver Services. We believe that fleets can improve the
       retention and recruitment of truck drivers by directing them to visit
       high-quality, full-service travel centers. All of our facilities strive
       to provide a consistently high level of service and amenities to drivers,
       making our network an attractive choice for trucking fleets. Most of our
       travel centers provide truck drivers with access to specialized business
       services, including an information center where drivers can send and
       receive faxes, overnight mail and other communications and a banking desk
       where drivers can cash checks and receive fund transfers from fleet
       operators. Most sites have installed telephone rooms with 20 to 25 pay
       telephones with AT&T long distance service. The typical travel center
       also has designated "truck driver only" areas, including a television
       room with a VCR and comfortable seating for drivers, a laundry area with
       washers and dryers and an average of six to 12 private showers.

       Additionally, we offer truck drivers a loyal fueler program that is
       similar to the frequent flyer programs offered by airlines. Drivers
       receive a point for each gallon of diesel fuel purchased and can redeem
       their points for discounts on non-fuel products and services at any of
       our travel centers. We also offer service from Park 'N View, which
       provides telephone, cable television and Internet access service directly
       to the driver in the privacy of his truck cab in the parking lot.

     - Motels. Twenty of our travel centers offer motels, with an average
       capacity of 35 rooms. Fourteen of these motels are operated under
       franchise grants from nationally branded motel chains, including Days
       Inn, HoJo Inn, Super 8, Rodeway and Travelodge.

SALES AND MARKETING

     Trucking Fleets. We derive a significant percentage of our revenues from
the sale of diesel fuel and non-fuel products and services to long-haul trucking
fleets and their drivers. In addition to providing the products and services
that fleets and their truck drivers demand, we are committed to developing and
maintaining strong relationships with fleet customers as part of our long-term
sales and marketing effort. The following include certain of our larger trucking
fleet customers (based on diesel fuel sales volume): Allied Holdings, Arnold
Industries, Inc., Celadon Group, Inc., Covenant Transport, Inc., Crete Carrier
Corp., C.R. England, Inc., CRST International, J.B. Hunt Transport Services,
Landstar Systems, Inc., Marten Transport, Ltd., M.S. Carriers, Prime Inc.,
Schneider National, Swift Transportation, Co., Inc., USA Truck, Inc., U.S.
Xpress Enterprises, Watkins Associated Industries and Werner Enterprises. We
manage our fleet relationships through a sales force composed of eight regional
sales managers and seven corporate customer service
                                       53
<PAGE>   59

personnel, under the direction of our director of fleet sales. In addition,
members of our billing and customer support, information systems, repair and
maintenance shop marketing and credit departments work closely with their
counterparts at our trucking fleet customers. We host trucking fleet customer
group meetings with our senior management at our headquarters four to six times
each year and sponsor numerous trucking industry events and awards that involve
our trucking fleet customers. Alliances that we have formed with, among others,
Freightliner, Simons Petroleum's Pathway Network, Bridgestone and Shell provide
fleets the products and services they and their truck drivers want in a
"one-stop shopping" environment and further strengthen the relationships we have
developed with our trucking fleet customers.

     Independent Truck Drivers. In addition to strategically located sites,
recognizable brands, travel and convenience stores, driver amenities and
high-quality repair and maintenance services, we market ourselves to independent
truck drivers through a variety of traditional advertising and marketing
efforts. Our loyal fueler program allocates points redeemable on nearly all
non-fuel purchases at our travel center stores, truck maintenance and repair
shops and restaurants based on diesel fuel gallons purchased. In keeping with
our overall strategy of maintaining a recognizable brand name, we also
participate in various trucking industry events such as the Mid-America Truck
Show and the Great American Truck Show, the two most widely attended events in
the trucking industry.

     Motorists. We market to general motorists primarily by offering a variety
of nationally branded gasolines and fast food restaurants, which we have added
and will continue to add either as part of our re-imaging program or as site
upgrades. Our market research indicates that motorists are primarily concerned
with quality and convenience, as well as safety and cleanliness. Specifically,
motorists are attracted to our sites by:

     - the proximity of our travel centers to interstate highways;

     - the travel and convenience stores;

     - clean restrooms;

     - phone services; and

     - in certain locations, motels.

     Advertising and Promotion. We have established advertising, marketing and
promotion programs that include spending for magazine advertisements, billboards
and interstate highway logo signs, trade magazines, point of sale advertising,
on-site promotions and limited local advertisements. Franchised sites are
required to contribute to our advertising and marketing budget. In addition to
direct advertising, we publish "Road King Magazine," a bi-monthly subscription
publication for professional truck drivers, and a quarterly TA newsletter for
our trucking fleet customers. We also believe that by offering branded gasoline
and QSRs at our travel centers, we can benefit from the brand advertising done
by these oil companies and franchisors. We are members of several trucking
industry trade organizations, including the American Trucking Association and
the Truckload Carriers Association, the two largest trucking industry
organizations in the United States.

     Customer Service Initiatives. We have implemented a variety of customer
service support programs and have a quality assurance program in place for
nearly all of our travel centers. For example, we employ a mystery shopper
program, which is an independent quality assurance program that provides an
evaluation of the overall performance of each of our travel centers, including
our major non-fuel profit centers, performed by independent shoppers
approximately six to eight times a year. In addition, we have an "800" number
and web site where customers can contact us with questions or comments.

     Optimization of Network Sites. One of our key objectives is to optimize our
revenue-producing assets to maximize the earnings generated at both a network
level and a site level. From a network perspective, we perform analyses and
studies to identify redundant sites, sites that are economically troubled and
markets in which our network is inadequately represented. Based on the results
of these analyses, we make decisions as to which sites to close or sell and
which locations are good candidates for capital investments such as new sites,
re-images, QSR additions and other improvements. On a site level, operating
managers are constantly challenged to maximize the earnings generated from their
facilities, through incentive-based compensation

                                       54
<PAGE>   60

based on achieving department-level EBITDA targets. We periodically evaluate our
gasoline and QSR offerings to ensure that the best brands are offered.

OPERATIONS

     Supply. We purchase diesel fuel from various suppliers at rates that
fluctuate with market prices and are reset daily and resell fuel to certain
franchisees and to the public at prices that we establish daily. By establishing
supply relationships with an average of four to five alternate suppliers per
location, we have been able to effectively create competition for our purchases
among various diesel fuel suppliers on a daily basis. We believe that this
flexibility has improved our purchasing position and helped us partially to
offset the decline in retail diesel fuel margins. We further believe that this
positioning with our suppliers will help our sites avoid product outages during
times of diesel fuel supply disruptions.

     We have a single source of supply for gasoline at most of our sites that
offer branded gasoline. At 47 of our company-operated sites, we purchase our
gasoline directly from oil companies under jobber agreements; at 36
company-operated sites, we purchase our gasoline from jobbers under sub-jobber
agreements; and at six company-operated sites, we purchase gasoline directly
from the oil companies as a contract dealer. At 12 sites operating under our
trademark license agreement with Unocal, we purchase unbranded gasoline and sell
it under the "76" brand. Oil companies offer their lowest branded gasoline price
to their jobbers, typically one to two cents per gallon lower than the rate they
offer their contract dealers. Jobbers typically price their gasoline sold to
their sub-jobbers at one-half to one cent per gallon above the jobbers' cost.
Sites selling unbranded gasoline do not have exclusive supply arrangements and,
along with the sites operating under the trademark license agreement, can
purchase unbranded gasoline at one to two cents per gallon less than branded
gasoline.

     Other than pipeline tenders, our fuel purchases are delivered directly from
suppliers' terminals to our travel centers. We operate a fleet of 25 tankers to
haul fuel to certain of our sites and to deliver supply to a select number of
wholesale customers, but contract with common carriers for the majority of our
fuel hauling needs. We do not contract to purchase substantial quantities of
fuel for our inventory and are therefore susceptible to price increases and
interruptions in supply. In the western United States, we use pipeline tenders
and leased terminal space to mitigate the risk of supply disruptions, while in
the eastern United States, we own and operate our own product terminal for this
purpose. The susceptibility to market price increases for diesel fuel is
substantially mitigated by the significant percentage of our total diesel fuel
sales volume that is sold under pricing formulae that are indexed to market
prices, which we reset daily. We do not engage in any fixed-price contracts with
customers. We sell a majority of our diesel fuel on the basis of a daily
industry index of average fuel costs plus a pumping fee, and we hold less than
three days of diesel fuel inventory at our sites. We currently engage in only a
minimal level of hedging of our fuel purchases with futures and other derivative
instruments that primarily are traded on the New York Mercantile Exchange.

     Centralized Purchasing and Distribution. We maintain a distribution and
warehouse center that services our network. This distribution center is the only
dedicated purchasing, warehousing and distribution center in the travel center
and truck stop industry. The distribution center is located near Nashville,
Tennessee and has approximately 85,000 square feet of storage space.
Approximately every two weeks, the distribution center delivers products to our
network sites using a combination of contract carriers and our fleet of trucks
and trailers. In 1999, the distribution center shipped approximately $57.0
million of products. The distribution center's cost savings allow our travel
centers to offer products at reduced prices while maintaining higher profit
margins than many industry competitors.

     The distribution center provides us with cost savings by using its
consolidated purchasing power to negotiate volume discounts with third-party
suppliers. The distribution center is also able to obtain further price
reductions from suppliers in the form of reduced shipping charges, as suppliers
need only deliver their products to the distribution center warehouse, as
opposed to each site individually. The distribution center's sophisticated
inventory management system provides administrative cost savings to us. The
system handles returns of defective or obsolete items and provides us with
information regarding product sales volumes, allowing us to react quickly to
changing market conditions. In addition, use of the system has reduced the time
that site managers spend on inventory matters and has allowed them to focus on
product merchandising.

                                       55
<PAGE>   61

COMPETITION

     The travel center and truck stop industry is highly competitive and
fragmented. According to NATSO, there are in excess of 3,000 travel center and
truck stops located on or near highways nationwide, of which we consider
approximately 500 to be full-service facilities. Further, according to the 1999
edition of The Trucker's Friend, 10 chains in the United States have 25 or more
travel center and truck stop locations on the interstate highways, which we
believe is the minimum number of locations needed to provide even regional
coverage to truck drivers and trucking fleets. In the United States, there are
generally two types of facilities designed to serve the trucking industry:

     - pumper-only truck stops, which provide fuel, typically at discounted
       prices, with limited additional services; and

     - full-service travel centers, such as those in our network, which offer a
       broad range of products and services to long-haul trucking fleets and
       their drivers, independent truck drivers and general motorists. These
       products and services include diesel fuel and gasoline; full-service and
       fast food dining; truck repair and maintenance; secure parking areas and
       other driver amenities.

Fuel and non-fuel products and services can be obtained by long-haul truck
drivers from a wide variety of sources other than us, including regional
full-service travel center and pumper-only truck stop chains, independently
owned and operated truck stops, some large service stations and fleet-operated
fueling terminals.

     We believe that we experience substantial competition from pumper-only
truck stop chains and that this competition is based principally on diesel fuel
prices. In the pumper-only truck stop segment, the largest networks, based on
number of facilities and gallons of diesel fuel sold, are Marathon Ashland
Petroleum LLC, selling primarily under the "Speedway" and "SuperAmerica" brand
names, and Pilot Corporation. We experience additional substantial competition
from major full-service networks and independent chains, which is based
principally on diesel fuel prices, non-fuel product and service offerings and
customer service. In the full-service travel center segment, the only large
networks, other than ours, are operated by Flying J Inc. and Petro Stopping
Centers, L.P. Our truck repair and maintenance shops compete with regional
full-service travel center and truck stop chains, full-service independently
owned and operated truck stops, fleet maintenance terminals, independent
garages, truck dealerships and auto parts service centers. We also compete with
a variety of establishments located within walking distance of our travel
centers, including full-service restaurants, QSRs, electronics stores,
drugstores and travel and convenience stores.

     A significant portion of all intercity diesel fuel consumption by trucking
fleets and companies with their own trucking capability occurs through
self-fueling at both dedicated terminals and at fuel depots strategically
located across the country. These terminals often provide facilities for truck
repair and maintenance. Our pricing decisions for diesel fuel and truck repair
and maintenance services cannot be made without considering the existence of
these operations and their capacity for expansion. However, we believe that a
trucking industry trend has been to reduce the use of these terminals and to
outsource fuel, repair and maintenance services to maximize the benefits of
competitive fuel pricing, superior driver amenities and reduced environmental
compliance expenditures.

AGREEMENT WITH UNOCAL

     In 1993, we entered into a software license agreement with Unocal which
provides us a 99-year, royalty-free license to use Unocal's ACCESS 76 software
program with the ownership and operation of our network. Under the terms of that
license agreement, we pay the costs of maintaining and upgrading the software
system. The software system is a proprietary, advanced on-line credit card
authorization and information retrieval system that offers our customers a
variety of ways to monitor, control and facilitate their purchase transactions
with us.

                                       56
<PAGE>   62

EMPLOYEES

     As of September 30, 2000, we employed approximately 10,730 people on a
full-time or part-time basis. Of this total, approximately 10,330 are employees
at company-operated sites or in fuel transportation, approximately 340 perform
managerial, operational or support services at our headquarters or elsewhere and
approximately 60 employees staff the distribution center. All of our employees
are non-union. We believe that our relationship with our employees is
satisfactory.

PROPERTIES

     Our principal executive offices are leased and are located at 24601 Center
Ridge Road, Suite 200, Westlake, Ohio 44145-5634. We have entered into a
five-year lease for our principal executive offices that expires in the first
half of 2006 and includes an option to renew for another five years. Our
distribution center is a leased facility located at 1450 Gould Boulevard,
LaVergne, Tennessee 37086-3535. Our current lease for our distribution center
expires on June 30, 2002, and we have two, three-year extension options
available.

     Of our 150 owned sites as of September 30, 2000, the land and improvements
at 11 are leased, the improvements but not the land at five are leased, four are
subject to ground leases of the entire site and eight are subject to ground
leases of portions of these sites. We consider our facilities suitable and
adequate for the purposes for which they are used. In addition to these 150
sites, including one site currently held for development, we own one additional
site that will be developed as a travel center and two sites that are closed and
being held for sale. In December 2000, we sold two company-operated sites.

     The following charts set forth a list of each of the sites owned and
operated by us, leased from us and operated by an operator and owned and
operated by an independent franchisee, and also lists certain of the products
and services available at each travel center.

                                       57
<PAGE>   63

        The TravelCenters of
          America Network
<TABLE>
<CAPTION>

                                                                                              FACILITY SERVICES
                                                                      METHOD   -----------------------------------------------
           MAP                                               SIZE     OF OP.   PRIVATE   PARKING    PARK     TRAVEL   LAUNDRY
          NUMBER   ST       NAME       INTERSTATE LOCATION  (ACRES)    (1)     SHOWERS   SPACES    'N VIEW   STORE    SERVICES
          ------   ---   -----------   -------------------  -------   ------   -------   -------   -------   ------   --------
          <C>      <S>   <C>           <C>                  <C>       <C>      <C>       <C>       <C>       <C>      <C>
             1     AL    Mobile        I-10, Exit 4           15.2    CoCo       10        102       Y        Y         Y
             2     AL    Montgomery    I-65, Exit 168         10.4    CoFo       12        125       Y        Y         Y
             3     AL    Tuscaloosa    Exit 77, I-20/159 &
                                       Buttermilk Rd.         14.7    CoCo       12        135       Y        Y         Y
             4     AZ    Eloy          I-10, Exit 203,
                                       Toltec Rd.             22.0    CoCo       12        208       Y        Y         Y
             5     AZ    Kingman       I-40, Exit 48          27.9    CoCo       12        125       Y        Y         Y
             6     AR    West          Earle Exit 260,
                         Memphis       I-40 & SR 149          47.4    CoCo       10        175       Y        Y         Y
             7     CA    Barstow       I-15, West Main
                                       Exit                   12.2    CoCo        7        150                Y
             8     CA    Buttonwillow  I-5, Exit 58           15.8    CoCo       12        220       Y        Y         Y
             9     CA    Coachella     I-10 at Dillon Rd      17.4    CoCo       10        300       Y        Y         Y
            10     CA    Corning       Hwy 5 at South Ave     24.0    CoCo       20        300       Y        Y         Y
            11     CA    Lost Hills    I-5, Hwy 46 Exit       17.4    CoCo        6         65                Y
            12     CA    Ontario       Exit Milliken Ave.,
                         East          I-10 & Milliken Ave    31.8    CoCo       28        650       Y        Y         Y
            13     CA    Ontario       I-10 at Milliken
                         West          Ave                    34.7    CoCo       18        450       Y        Y         Y
            14     CA    Redding       I-5, Knighton Rd       20.0    CoCo        7        250       Y        Y         Y
            15     CA    Santa Nella   I-5 & Hwy 33, Santa
                                       Nella Exit             22.7    CoCo       13        216       Y        Y         Y
            16     CA    Wheeler       I-5 at Lake
                         Ridge         Isabella or Laval
                                       Rd                     20.0    CoCo       13        165       Y        Y         Y
            17     CO    Denver East   I-70/I-270, Exit
                                       278 (Quebec St.
                                       Exit)                  27.0    CoCo       10        210       Y        Y         Y
            18     CO    Denver West   I-70, Exit 266         12.9    CoFo       10        155       Y        Y         Y
            19     CT    New Haven     I-95, CT Exit 56       12.3    CoFo        7        120                Y         Y
            20     CT    Southington   I-84, Exit 28, Hwy
                                       322                    14.6    CoCo       12        150       Y        Y         Y
            21     CT    Willington    I-84, Exit 71 Ruby
                                       Rd                     43.0    CoCo       10        220       Y        Y         Y
            22     FL    Jacksonville  Jct. I-10 & U.S.
                         I-10          301, Exit 50           17.9    CoFo        9        137       Y        Y         Y
            23     FL    Jacksonville  I-95 & CR 210 West,
                         S             Exit 96                11.3    CoFo        6         90       Y        Y         Y
            24     FL    Marianna      I-10 & State Route
                                       71                     31.6    CoFo       12        138       Y        Y         Y
            25     FL    Vero Beach    I-95, Exit 68          29.2    CoFo       12        180       Y        Y         Y
            26     FL    Wildwood      I-76 at Route 44,
                                       Exit 66                23.0    CoCo       12        170       Y        Y         Y
            27     GA    Atlanta       Exit 39, Hwy 160,
                                       I-285 East             17.8    CoCo       12        230       Y        Y         Y
            28     GA    Atlanta       I-75 & Georgia Hwy
                         South         36                     29.2    CoFo       12        200       Y        Y         Y
            29     GA    Brunswick     Exit 6, I-95 at
                                       U.S. 17                28.2    CoCo       12        110                Y         Y
            30     GA    Cartersville  I-75, Exit 127         21.2    CoCo       10        200       Y        Y         Y
            31     GA    Commerce      I-85 & U.S. 441,
                                       Exit 53                13.4    CoFo       14        151                Y         Y
            32     GA    Cordele       I-75 & Winona, Exit
                                       97                     18.6    CoCo        8        100                Y         Y
            33     GA    Lake Park     I-75, Exit 1            8.8    CoFo        6         75       Y        Y         Y
            34     GA    Madison       I-20 & U.S. 441,
                                       Exit 51                11.6    CoCo       10        175       Y        Y         Y
            35     GA    Savannah      I-95 & U.S. 17
                                       South,
                                       Exit 14                20.0    CoFo        9        107       Y        Y         Y
            36     ID    Boise         I-84, Exit 54          13.0    CoCo       12        130                Y         Y

<CAPTION>

                                                         FUEL                        TRUCK MAINTENANCE
                       FACILITY SERVICES         ---------------------   ------------------------------------------
                  ----------------------------    DIESEL                           EMERGENCY    SERVICE      TRUCK
           MAP    WEIGH    BUSINESS   DRIVER'S   SATELLITE   GASOLINE     TRUCK      ROAD        POINT      SERVICE
          NUMBER  SCALES   SERVICES    LOUNGE      PUMPS     AVAILABLE   SERVICE    SERVICE    FACILITIES    BAYS
          ------  ------   --------   --------   ---------   ---------   -------   ---------   ----------   -------
          <C>     <C>      <C>        <C>        <C>         <C>         <C>       <C>         <C>          <C>
             1    CAT        Y          Y          Y            BP          Y        Y           Y             5
             2     Y         Y          Y          Y           Citgo        Y        Y           Y             2
             3
                   Y                    Y          Y            BP          Y        Y           Y             2
             4
                  CAT        Y          Y          Y           Exxon        Y        Y           Y             3
             5    CAT        Y                     Y            76          Y        Y           Y             2
             6
                  CAT        Y          Y          Y            BP          Y        Y           Y             3
             7
                             Y                     Y         Unbranded
             8    CAT        Y          Y          Y            76          Y        Y           Y             2
             9    CAT        Y          Y          Y           Arco         Y        Y           Y             4
            10    CAT        Y          Y          Y           Arco         Y        Y           Y             4
            11               Y                                 Arco
            12
                  CAT        Y          Y          Y                        Y        Y           Y             3
            13
                  CAT        Y          Y          Y            76          Y        Y           Y             3
            14    CAT        Y          Y          Y            76          Y        Y           Y             2
            15
                  CAT        Y          Y          Y            76          Y        Y           Y             5
            16

                  CAT        Y          Y          Y          Chevron       Y        Y           Y             3
            17

                  CAT        Y          Y          Y         Unbranded      Y        Y           Y             3
            18    CAT        Y          Y          Y            76          Y        Y           Y             2
            19    CAT        Y          Y          Y          Sunoco        Y        Y           Y             2
            20
                  CAT        Y          Y          Y          Texaco        Y        Y           Y             3
            21
                  CAT        Y          Y          Y           Shell        Y        Y           Y             3
            22
                   Y         Y          Y          Y           Amoco        Y        Y           Y             2
            23
                   Y         Y          Y          Y           Shell        Y        Y           Y             2
            24
                  CAT        Y          Y          Y            BP          Y        Y           Y             2
            25    CAT        Y          Y          Y           Amoco        Y        Y           Y             2
            26
                  CAT        Y          Y          Y            BP          Y        Y           Y             3
            27
                  CAT        Y          Y          Y                        Y        Y           Y             4
            28
                  CAT        Y          Y          Y           Citgo        Y        Y           Y             4
            29
                  CAT        Y          Y          Y            BP          Y        Y           Y             3
            30    CAT        Y          Y          Y           Exxon        Y        Y           Y             3
            31
                   Y         Y          Y          Y            76          Y        Y           Y             2
            32
                   Y         Y          Y          Y            BP          Y        Y           Y             3
            33     Y         Y          Y          Y            BP          Y        Y           Y             2
            34
                  CAT        Y          Y          Y            BP          Y        Y           Y             2
            35

                  CAT        Y          Y          Y           Amoco        Y        Y           Y             2
            36    CAT        Y          Y          Y           Amoco        Y        Y           Y             3

<CAPTION>
                                           MOTEL
                          FOOD           AVAILABLE
                  --------------------   ----------
                   FULL        FAST
           MAP    SERVICE      FOOD
          NUMBER  DINING    OFFERINGS
          ------  -------   ----------
          <C>     <C>       <C>          <C>
             1        Y
             2        Y
             3
                      Y        2,3
             4
                      Y        2,19
             5        Y         11
             6
                      Y        2,7
             7
                      Y
             8        Y         2
             9        Y       1,2,17
            10        Y       1,3,17
            11        Y
            12
                      Y      2,6,7,17
            13
                      Y        1,22
            14        Y        1,11
            15
                      Y
            16

                      Y     1,2,3,7,17
            17

                      Y      1,10,11
            18        Y
            19        Y
            20
                      Y
            21
                      Y        7,12
            22
                      Y
            23
                      Y
            24
                      Y
            25        Y         9
            26
                      Y     1,3,11,17
            27
                      Y         11       Unbranded
            28
                      Y        2,3
            29
                      Y         13        Days Inn
            30        Y       6,7,11
            31
                      Y
            32
                      Y
            33        Y
            34
                      Y        2,11
            35

                      Y        1,8
            36        Y        2,3
</TABLE>

                                       58
<PAGE>   64

        The TravelCenters of
          America Network
<TABLE>
<CAPTION>

                                                                                              FACILITY SERVICES
                                                                      METHOD   -----------------------------------------------
           MAP                                               SIZE     OF OP.   PRIVATE   PARKING    PARK     TRAVEL   LAUNDRY
          NUMBER   ST       NAME       INTERSTATE LOCATION  (ACRES)    (1)     SHOWERS   SPACES    'N VIEW   STORE    SERVICES
          ------   ---   -----------   -------------------  -------   ------   -------   -------   -------   ------   --------
          <C>      <S>   <C>           <C>                  <C>       <C>      <C>       <C>       <C>       <C>      <C>
            37     IL    Bloomington   I-55, I-74, I-39 at
                                       Route 9, Exit 160A     19.0    CoCo       11        150       Y        Y         Y
            38     IL    Chicago N     Illinois/Wisconsin
                                       Line
                                       I-94 & Russell         63.2    CoCo       12        300       Y        Y         Y
            39     IL    Effingham     I-57 & I-70 State
                                       Route 32 & 33, Exit
                                       160                    13.0    CoCo       10        120       Y        Y         Y
            40     IL    Elgin West    I-90 & U.S. Hwy 20,
                                       Marengo-Hampshire
                                       Exit                   14.8    CoCo       10        125       Y        Y         Y
            41     IL    Mt. Vernon    I-57 & I-64            32.5    CoCo        8        175       Y        Y         Y
            42     IL    New
                         Lemont(2)     I-55, Exit 267         16.6    CoFo        9        175                Y         Y
            43     IN    Gary          Burr St. Exit,
                                       I-80/ I-94             21.6    CoCo       22        350       Y        Y         Y
            44     IN    Indianapolis  I-70 & State Road
                         West          39,
                                       Exit 59                16.4    CoFo        7        100       Y        Y         Y
            45     IN    Indy 500      I-65, State Road
                                       334,
                                       Exit 130               38.8    CoFo        6        150                Y         Y
            46     IN    Lake
                         Station       I-80/I-94, Exit 15B    23.2    CoCo       15        250       Y        Y         Y
            47     IN    Porter        1600 West US Hwy 20    34.5    CoCo       10        300       Y        Y         Y
            48     IN    Seymour       Exit 50, I-65 &
                                       S.R. 50                16.0    CoCo       11        130       Y        Y         Y
            49     IA    Council
                         Bluffs        I-80 & I-29, Exit 3    11.3    CoCo        5        100       Y        Y         Y
            50     IA    Iowa 80       I-80 at Exit 284        N/A    FoFo       23        700                Y         Y
            51     KS    Beto          Exit 155, U.S. 75 &
                         Junction      I-35                    N/A    FoFo        6        200       Y        Y         Y
            52     KY    Cincinnati    Exit 175, I-75/I-71
                         South         & S.R. 338              9.0    CoCo        8         95       Y        Y         Y
            53     KY    Florence      I-75, Exit 181         11.0    CoCo        8        160       Y        Y         Y
            54     LA    Lafayette     I-10 & State Road
                                       182                    14.0    CoCo       13        119       Y        Y         Y
            55     LA    Slidell       I-10, Exit 266         21.6    CoFo       10        200       Y        Y         Y
            56     LA    Tallulah      I-20 & U.S. 65,
                                       Exit 171               16.7    CoCo        8        120       Y        Y         Y
            57     MD    Baltimore     I-95, Exit 57          21.0    CoCo       19        250       Y        Y         Y
            58     MD    Baltimore     Jessup Exit 41A,
                         South         Rt. 175 & I-95         20.0    CoCo       19        650       Y        Y         Y
            59     MD    Elkton        I-95, Exit 109B        30.0    CoCo       12        230       Y        Y         Y
            60     MI    Ann Arbor     I-94, Exit 167         31.9    CoCo       10        112       Y        Y         Y
            61     MI    Monroe        Exit 15, I-75 &
                                       S.R. 50                33.1    CoCo       10        200       Y        Y         Y
            62     MI    Saginaw       I-75, Exit 144         11.5    CoFo        4        100       Y        Y         Y
            63     MI    Sawyer        I-94, Exit 12          23.3    CoCo        8        155       Y        Y         Y
            64     MN    Albert Lea    I-90 & I-35, Exit
                                       11                      N/A    FoFo       10        160       Y        Y         Y
            65     MN    Twin City     I-94 & Hwy 101,
                         West          Exit 207               12.1    CoFo        8        127       Y        Y         Y
            66     MS    Meridian      I-20 & I-59, Exit
                                       160                    12.5    CoCo        6        115       Y        Y         Y
            67     MO    Concordia     Exit 58, I-70 & Rt.
                                       23                     20.2    CoCo       12        120       Y        Y         Y
            68     MO    Kansas City   I-70 & Route H,
                         East          Exit 28                15.2    CoCo       10        130       Y        Y         Y
            69     MO    Matthews      I-55 & Hwy 80, Exit
                                       58                     28.6    CoCo        6        100       Y        Y         Y
            70     MO    Mt. Vernon    Exit 46, I-44 &
                                       S.R. 39                 N/A    FoFo       12        150                Y         Y
            71     MO    Springfield
                         East          I-44, Exit 88           N/A    FoFo        8        130                Y         Y
            72     MO    St. Louis     I-70 & Route W,
                         W. I-70       Exit 203               16.7    CoFo        8         86       Y        Y         Y

<CAPTION>

                                                         FUEL                        TRUCK MAINTENANCE
                       FACILITY SERVICES         ---------------------   ------------------------------------------
                  ----------------------------    DIESEL                           EMERGENCY    SERVICE      TRUCK
           MAP    WEIGH    BUSINESS   DRIVER'S   SATELLITE   GASOLINE     TRUCK      ROAD        POINT      SERVICE
          NUMBER  SCALES   SERVICES    LOUNGE      PUMPS     AVAILABLE   SERVICE    SERVICE    FACILITIES    BAYS
          ------  ------   --------   --------   ---------   ---------   -------   ---------   ----------   -------
          <C>     <C>      <C>        <C>        <C>         <C>         <C>       <C>         <C>          <C>
            37
                  CAT        Y          Y          Y            76          Y        Y           Y             2
            38

                  CAT        Y          Y          Y           Mobil        Y        Y           Y             3
            39

                   Y         Y          Y          Y            BP          Y        Y           Y             3
            40

                  CAT        Y          Y          Y           Amoco        Y        Y           Y             2
            41    CAT        Y          Y          Y           Citgo        Y        Y           Y             2
            42
                  CAT        Y          Y          Y            76          Y        Y           Y             2
            43
                  CAT        Y          Y          Y            BP          Y        Y           Y             4
            44

                  CAT        Y          Y          Y            76          Y        Y           Y             2
            45

                  CAT        Y          Y          Y         Marathon       Y        Y           Y             2
            46
                   Y         Y          Y          Y         Phillips       Y        Y           Y             3
            47    CAT        Y          Y          Y           Mobil        Y                    Y             2
            48
                  CAT        Y          Y          Y            BP          Y        Y           Y             2
            49
                  CAT        Y          Y          Y          Conoco        Y        Y           Y             2
            50    CAT        Y          Y          Y           Amoco        Y        Y           Y             5
            51
                  CAT        Y          Y          Y          Texaco        Y        Y           Y             2
            52
                  CAT        Y          Y          Y            BP          Y        Y           Y             2
            53    CAT        Y          Y          Y          Sunoco        Y        Y           Y             3
            54
                  CAT        Y          Y          Y           Amoco        Y        Y           Y             2
            55     Y         Y          Y          Y           Mobil        Y        Y           Y             3
            56
                  CAT        Y          Y          Y           Mobil        Y        Y           Y             2
            57    CAT        Y          Y          Y           Mobil
            58
                  CAT        Y          Y          Y           Citgo        Y        Y           Y             4
            59    CAT        Y          Y          Y           Mobil        Y        Y           Y             3
            60    CAT        Y          Y          Y            BP          Y        Y           Y             2
            61
                  CAT        Y          Y          Y            BP          Y        Y           Y             3
            62     Y         Y          Y          Y           Citgo        Y        Y           Y             2
            63    CAT        Y          Y          Y           Mobil        Y        Y           Y             3
            64
                  CAT        Y          Y          Y          Texaco        Y        Y           Y             2
            65
                  CAT        Y          Y          Y           Citgo        Y        Y           Y             2
            66
                  CAT        Y          Y          Y            BP          Y        Y           Y             2
            67
                  CAT        Y          Y          Y         Phillips       Y        Y           Y             2
            68
                  CAT        Y          Y          Y          Conoco        Y        Y           Y             2
            69
                  CAT        Y          Y          Y           Citgo        Y        Y           Y             2
            70
                   Y         Y          Y          Y          Conoco        Y        Y           Y             2
            71
                   Y         Y          Y          Y          Conoco        Y        Y           Y             2
            72
                  CAT        Y          Y          Y           Mobil        Y        Y           Y             2

<CAPTION>
                                           MOTEL
                          FOOD           AVAILABLE
                  --------------------   ----------
                   FULL        FAST
           MAP    SERVICE      FOOD
          NUMBER  DINING    OFFERINGS
          ------  -------   ----------
          <C>     <C>       <C>          <C>
            37
                      Y
            38

                      Y         1
            39

                      Y       6, 11
            40

                      Y        1, 2
            41        Y         11
            42
                      Y
            43
                      Y        1,2
            44

                      Y         5
            45

                      Y
            46
                      Y         3
            47        Y         3
            48
                      Y
            49
                      Y        1,20
            50        Y       4,9,13
            51
                      Y         9
            52
                      Y         2
            53               1,11,21
            54
                      Y
            55        Y
            56
                      Y
            57        Y        2,3        Rodeway
            58
                      Y         3
            59        Y        3,6
            60        Y
            61
                      Y      1,10,11
            62        Y
            63        Y       2,7,11
            64
                      Y        1,15
            65
                      Y
            66
                      Y
            67
                      Y       1,3,17
            68
                      Y        1,11
            69
                      Y         2
            70
                      Y       14,15
            71
                      Y        3,2
            72
                      Y
</TABLE>

                                       59
<PAGE>   65

        The TravelCenters of
          America Network
<TABLE>
<CAPTION>

                                                                                              FACILITY SERVICES
                                                                      METHOD   -----------------------------------------------
           MAP                                               SIZE     OF OP.   PRIVATE   PARKING    PARK     TRAVEL   LAUNDRY
          NUMBER   ST       NAME       INTERSTATE LOCATION  (ACRES)    (1)     SHOWERS   SPACES    'N VIEW   STORE    SERVICES
          ------   ---   -----------   -------------------  -------   ------   -------   -------   -------   ------   --------
          <C>      <S>   <C>           <C>                  <C>       <C>      <C>       <C>       <C>       <C>      <C>
            73     NE    Grand
                         Island West   I-80, Exit 305         18.6    CoFo        7        125       Y        Y         Y
            74     NE    Ogallala      I-80, Exit 126         16.8    CoCo        9         75       Y        Y         Y
            75     NE    Waco          I-80, Exit 360         15.5    CoCo        3         70                Y         Y
            76     NV    Las Vegas     I-15, Blue Diamond
                                       Exit 33                12.1    CoCo       14        135       Y        Y         Y
            77     NV    Mill City     I-80, Exit 151
                                       (West)
                                       Exit 149 (East)        73.4    CoCo       10        120                Y         Y
            78     NV    Reno-Sparks   I-80, Exit 19          14.7    CoFo       16        187                Y         Y
            79     NV    Rye Patch     I-80, Exit 129         12.0    CoCo        3         40                Y
            80     NH    Greenland     I-95, Exit 3
                                       Northbound; Exit 34
                                       Southbound              6.8    CoCo        7        120       Y        Y         Y
            81     NJ    Bloomsbury    I-78, Bloomsbury
                                       Exit 7                 12.5    CoCo        7        140       Y        Y         Y
            82     NJ    Carney's
                         Point         Exit 2C, I-295         10.0    CoCo        6         70                Y         Y
            83     NJ    Columbia      Exit 4, I-80 at Rt.
                                       94                     16.3    CoCo        7        190       Y        Y         Y
            84     NJ    Paulsboro     I-295, 18A,
                                       Mt. Royal Exit         25.0    CoCo       10        200       Y        Y         Y
            85     NM    Albuquerque   I-25 & I-40, Exit
                                       227A                   11.6    CoCo       11        125       Y        Y         Y
            86     NM    Gallup        Exit 16, I-40 & Hwy
                                       66                     14.9    CoCo       12        125       Y        Y         Y
            87     NM    Las Cruces    I-10 & Amandor
                                       Exit, Hwy 292          19.2    CoCo       15        145       Y        Y         Y
            88     NM    Santa Rosa    Exit 277, I-40 &
                                       U.S. 66, 54 & 84       24.7    CoCo       10        175       Y        Y         Y
            89     NY    Belmont       Rts. 17 & 19            8.2    CoCo        1         50                Y
            90     NY    Binghamton    I-81 N. Exit 2W,
                                       NY-17 or I-815,
                                       Exit 3,
                                       I-81/I-17              10.0    CoCo        6         97                Y         Y
            91     NY    Buffalo       I-90 & SR77, Exit
                         I-90 East     48A, Pembroke          16.3    CoFo        8        150       Y        Y         Y
            92     NY    Dansville     I-390, Exit 5          16.0    CoCo        5        126       Y        Y         Y
            93     NY    Fultonville   I-90, Exit 28          15.1    CoCo        8        100       Y        Y         Y
            94     NY    Maybrook      I-84, Exit 5           15.6    CoCo       12        180       Y        Y         Y
            95     NC    Candler       I-40, Exit 37          20.3    CoCo        8        125       Y        Y         Y
            96     NC    Greensboro    Exit 138, I-85/I-40
                                       & Hwy 61               28.6    CoCo       14        185       Y        Y         Y
            97     NC    Kenly         Exit 106, I-95          N/A    FoFo       12        250       Y        Y         Y
            98     OH    Ashland       Exit 186, I-71 &
                                       U.S. 250                7.1    CoCo        4         60                Y         Y
            99     OH    Columbus      I-70 at Ohio 37,
                         East          Exit 126               17.4    CoCo        9        160       Y        Y         Y
           100     OH    Columbus      I-70 & U.S. 42,
                         West          Exit 79                27.0    CoCo        8        200       Y        Y         Y
           101     OH    Dayton        Exit 10, I-70 &
                                       U.S. 127               89.8    CoCo        9        200       Y        Y         Y
           102     OH    Jeffersonville
                         East          I-77, MM 65            11.7    CoCo        6        190       Y        Y         Y
           103     OH    Kingsville    I-90, Exit 235         37.0    CoCo        9        126       Y        Y         Y
           104     OH    Lodi          Exit 209, I-71 &
                                       I-76 at Rt. 224        25.3    CoCo       12        270       Y        Y         Y

<CAPTION>

                                                         FUEL                        TRUCK MAINTENANCE
                       FACILITY SERVICES         ---------------------   ------------------------------------------
                  ----------------------------    DIESEL                           EMERGENCY    SERVICE      TRUCK
           MAP    WEIGH    BUSINESS   DRIVER'S   SATELLITE   GASOLINE     TRUCK      ROAD        POINT      SERVICE
          NUMBER  SCALES   SERVICES    LOUNGE      PUMPS     AVAILABLE   SERVICE    SERVICE    FACILITIES    BAYS
          ------  ------   --------   --------   ---------   ---------   -------   ---------   ----------   -------
          <C>     <C>      <C>        <C>        <C>         <C>         <C>       <C>         <C>          <C>
            73
                  CAT        Y          Y          Y          Conoco        Y        Y           Y             2
            74    CAT        Y          Y          Y            76          Y        Y           Y             2
            75               Y                     Y           Amoco
            76
                  CAT        Y          Y          Y            76          Y        Y           Y             2
            77

                  CAT        Y          Y          Y           Arco         Y        Y           Y             3
            78     Y         Y          Y          Y            76          Y        Y           Y             2
            79               Y                                 Arco
            80

                   Y         Y          Y                    Unbranded      Y
            81
                  CAT        Y          Y          Y           Mobil        Y        Y           Y             3
            82
                  CAT        Y          Y          Y          Texaco                 Y
            83
                  CAT        Y          Y          Y            BP          Y        Y           Y             2
            84
                   Y         Y          Y          Y         Unbranded      Y        Y           Y             3
            85
                  CAT        Y          Y          Y            76          Y        Y           Y             3
            86
                  CAT        Y          Y          Y           Shell        Y        Y           Y             2
            87
                  CAT        Y          Y          Y           Shell        Y        Y           Y             5
            88
                  CAT        Y          Y          Y           Shell        Y        Y           Y             3
            89                                                 Mobil
            90

                   Y                                          Sunoco        Y        Y           Y             2
            91
                   Y         Y          Y          Y           Citgo        Y        Y           Y             2
            92     Y         Y          Y          Y           Mobil        Y        Y           Y             2
            93               Y          Y          Y          Sunoco        Y        Y           Y             2
            94     Y         Y          Y          Y          Sunoco        Y        Y           Y             3
            95     Y         Y          Y          Y           Citgo        Y                    Y             3
            96
                  CAT        Y          Y          Y            BP          Y        Y           Y             2
            97     Y         Y          Y          Y          Texaco        Y        Y           Y             4
            98
                  CAT                   Y                       BP          Y        Y           Y             2
            99
                  CAT        Y          Y          Y            BP          Y        Y           Y             2
           100
                  CAT        Y          Y          Y            BP          Y        Y           Y             2
           101
                  CAT                   Y          Y            BP          Y        Y           Y             2
           102
                  CAT        Y          Y          Y            BP          Y        Y           Y             2
           103    CAT        Y          Y          Y            BP          Y        Y           Y             3
           104
                  CAT        Y          Y          Y            BP          Y        Y           Y             2

<CAPTION>
                                           MOTEL
                          FOOD           AVAILABLE
                  --------------------   ----------
                   FULL        FAST
           MAP    SERVICE      FOOD
          NUMBER  DINING    OFFERINGS
          ------  -------   ----------
          <C>     <C>       <C>          <C>
            73
                      Y
            74        Y
            75        Y
            76
                      Y        7,20
            77

                      Y         2        Unbranded
            78        Y
            79
            80

                      Y         1
            81
                      Y         7
            82
                                11
            83
                      Y       1,2,6       Days Inn
            84
                      Y                  Unbranded
            85
                      Y
            86
                      Y         4           HoJo
            87
                      Y       1,2,7
            88
                      Y         3
            89        Y
            90

                      Y
            91
                      Y
            92        Y                   Days Inn
            93        Y                  Unbranded
            94        Y         1        Unbranded
            95        Y
            96
                      Y        7,11       Days Inn
            97        Y         9
            98
                      Y
            99
                      Y        6,11
           100
                      Y        1,11
           101
                      Y        3,7
           102
                      Y        1,11
           103        Y         7
           104
                      Y        1,7
</TABLE>

                                       60
<PAGE>   66

        The TravelCenters of
          America Network
<TABLE>
<CAPTION>

                                                                                              FACILITY SERVICES
                                                                      METHOD   -----------------------------------------------
           MAP                                               SIZE     OF OP.   PRIVATE   PARKING    PARK     TRAVEL   LAUNDRY
          NUMBER   ST       NAME       INTERSTATE LOCATION  (ACRES)    (1)     SHOWERS   SPACES    'N VIEW   STORE    SERVICES
          ------   ---   -----------   -------------------  -------   ------   -------   -------   -------   ------   --------
          <C>      <S>   <C>           <C>                  <C>       <C>      <C>       <C>       <C>       <C>      <C>
           105     OH    North
                         Canton        I-77, Exit 111         11.2    CoCo        4         90       Y        Y         Y
           106     OH    Stony Ridge   Ohio Turnpike Exit
                                       5,
                                       I-80 & I-280           17.0    CoCo       15        300       Y        Y         Y
           107     OH    Toledo/Perrysburg I-80/90 & I-280,
                                       Exit 5                 17.6    CoCo       12        200       Y        Y         Y
           108     OH    Youngstown    I-80, Route 46,
                                       Exit 223A              16.2    CoCo       12        200       Y        Y         Y
           109     OK    Oklahoma
                         City East     I-40, Exit 142         19.0    CoCo       12        220       Y        Y         Y
           110     OK    Oklahoma
                         City West     I-40, Exit 140         19.3    CoCo        6        200       Y        Y         Y
           111     OK    Sayre         I-40 & Cemetery
                                       Road                   20.0    CoCo        6        100       Y        Y         Y
           112     OR    Eugene        Exit 199, I-5           N/A    FoFo        6        110       Y        Y         Y
           113     OR    Portland      I-5, Exit 278          20.0    CoCo        6        150       Y        Y         Y
           114     OR    Troutdale     I-84, Exit 17          25.4    CoCo       10        240       Y        Y         Y
           115     PA    Barkeyville   Exit 3, I-80 & S.R.
                                       8                      61.0    CoCo        9         95       Y        Y         Y
           116     PA    Bloomsburg    I-80, Exit 34          13.0    CoCo       14        200       Y        Y         Y
           117     PA    Breezewood    PA Turnpike Exit 12
                                       & U.S. 30, I-76/
                                       I-70                    N/A    FoFo       16        200                Y         Y
           118     PA    Brookville    Exit 13, I-80 & Rt.
                                       36                     48.5    CoCo       14        180       Y        Y         Y
           119     PA    Greencastle   I-81, Exit 3           23.5    CoCo       11        220       Y        Y         Y
           120     PA    Harborcreek   I-90, Exit 10          72.0    CoCo       11        266       Y        Y         Y
           121     PA    Harrisburg    Manada Hill Exit
                                       27, I-81 & S.R. 39     54.0    CoCo       17        170       Y        Y         Y
           122     PA    Lamar         Exit 25, I-80 &
                                       S.R. 64                68.3    CoCo       10        100       Y        Y         Y
           123     PA    Milesburg     I-80, Exit 23          11.3    CoCo        6         90                Y         Y
           124     PA    North East    I-90, Route 20,
                                       Exit 12                 9.6    CoCo       10         90                Y         Y
           125     SC    Manning       I-95, MM 119           15.1    CoFo        7        114       Y        Y         Y
           126     SC    Spartanburg   Exit 63, I-85 &
                                       S.R. 290               25.7    CoCo       12        160       Y        Y         Y
           127     SD    Spencer       I-90, Exit 353         12.0    CoCo        2         12       Y        Y
           128     TN    Antioch       I-24, Exit 62          21.5    CoCo        6        150       Y        Y         Y
           129     TN    Jackson       I-40, Exit 68          10.0    CoFo        6        100                Y         Y
           130     TN    Knoxville     Exit 374, I-40 &
                                       I-75                   24.0    CoCo       15        150       Y        Y         Y
           131     TN    Knoxville     I-40 & I-75, Exit
                         West          369                    25.3    CoFo       13        176       Y        Y         Y
           132     TN    Nashville     Exit 85, I-65,
                                       James Robertson
                                       Pkwy                   16.6    CoCo       11        180                Y         Y
           133     TN    Nashville
                         South         I-65, Exit 61          13.2    CoFo        6         86                Y         Y
           134     TX    Amarillo      Exit 81, I-40 E &
                         East          FM 1912                25.0    CoCo       12        156                Y         Y
           135     TX    Amarillo
                         West          I-40, Exit 74          29.5    CoCo       10        175       Y        Y         Y
           136     TX    Baytown       Exit 789, I-10 &
                                       Thompson Rd            17.0    CoCo       10        230                Y         Y
           137     TX    Dallas        Big Town Blvd.,
                                       I-30 & U.S. 80         13.7    CoCo       16        150       Y        Y         Y
           138     TX    Dallas        I-20 & BonnieView,
                         South         Exit 470/Opens July
                                       2001                   21.8    CoCo       10        200       Y        Y         Y

<CAPTION>

                                                         FUEL                        TRUCK MAINTENANCE
                       FACILITY SERVICES         ---------------------   ------------------------------------------
                  ----------------------------    DIESEL                           EMERGENCY    SERVICE      TRUCK
           MAP    WEIGH    BUSINESS   DRIVER'S   SATELLITE   GASOLINE     TRUCK      ROAD        POINT      SERVICE
          NUMBER  SCALES   SERVICES    LOUNGE      PUMPS     AVAILABLE   SERVICE    SERVICE    FACILITIES    BAYS
          ------  ------   --------   --------   ---------   ---------   -------   ---------   ----------   -------
          <C>     <C>      <C>        <C>        <C>         <C>         <C>       <C>         <C>          <C>
           105
                  CAT        Y          Y                     Ashland       Y        Y           Y             2
           106

                  CAT        Y          Y          Y                        Y        Y           Y             3
           107
                  CAT        Y          Y          Y            BP          Y        Y           Y             2
           108
                  CAT        Y          Y          Y                        Y        Y           Y             3
           109
                  CAT        Y          Y          Y          Conoco        Y        Y           Y             3
           110
                  CAT        Y          Y          Y         Phillips       Y        Y           Y             2
           111
                  CAT        Y          Y          Y          Texaco        Y                    Y             2
           112     Y         Y          Y          Y           Shell        Y        Y           Y             3
           113    CAT        Y          Y          Y           Shell        Y        Y           Y             2
           114    CAT        Y          Y          Y           Arco         Y        Y           Y             4
           115
                  CAT        Y          Y          Y            BP          Y        Y           Y             2
           116    CAT        Y          Y          Y           Amoco        Y        Y           Y             5
           117

                  CAT        Y          Y          Y           Mobil        Y        Y           Y             3
           118
                  CAT        Y          Y          Y            BP          Y        Y           Y             3
           119     Y         Y          Y          Y           Mobil        Y        Y           Y             4
           120     Y         Y          Y          Y          Sunoco        Y        Y           Y             3
           121
                  CAT        Y          Y          Y                        Y        Y           Y             2
           122
                  CAT        Y          Y          Y            BP          Y        Y           Y             2
           123               Y          Y          Y           Amoco        Y        Y           Y             3
           124
                   Y         Y          Y          Y           Shell        Y        Y           Y             2
           125    CAT        Y          Y          Y           Amoco        Y        Y           Y             2
           126
                  CAT        Y          Y          Y            BP          Y        Y           Y             3
           127                                     Y           Amoco
           128    CAT        Y          Y          Y            BP          Y        Y           Y             4
           129     Y         Y          Y          Y            BP          Y        Y           Y             2
           130
                  CAT        Y          Y          Y                        Y        Y           Y             3
           131
                  CAT        Y          Y          Y            BP          Y        Y           Y             3
           132

                  CAT        Y          Y          Y                        Y        Y           Y             3
           133
                   Y         Y          Y          Y            BP          Y        Y           Y             2
           134
                  CAT        Y          Y          Y                        Y        Y           Y             3
           135
                  CAT        Y          Y          Y           Exxon        Y        Y           Y             3
           136
                  CAT        Y          Y          Y                        Y        Y           Y             3
           137
                  CAT        Y          Y          Y                        Y        Y           Y             3
           138

                  CAT        Y          Y          Y           Exxon        Y        Y           Y             3

<CAPTION>
                                           MOTEL
                          FOOD           AVAILABLE
                  --------------------   ----------
                   FULL        FAST
           MAP    SERVICE      FOOD
          NUMBER  DINING    OFFERINGS
          ------  -------   ----------
          <C>     <C>       <C>          <C>
           105
                      Y
           106

                      Y         6
           107
                      Y        2,7
           108
                      Y
           109
                      Y        1,22
           110
                      Y        6,11
           111
                                21
           112        Y
           113        Y
           114        Y         3        Unbranded
           115
                      Y         3
           116        Y         3
           117

                      Y      3,13,16
           118
                      Y        2,4          HoJo
           119        Y                   Rodeway
           120        Y         1         Rodeway
           121
                      Y                   Days Inn
           122
                      Y         3
           123        Y         3
           124
                      Y        1,2
           125        Y      2,4,6,8
           126
                      Y         13       Travelodge
           127                  3
           128        Y        7,11
           129        Y
           130
                      Y         2        Travelodge
           131
                      Y        1,7
           132

                      Y         3
           133
                      Y
           134
                      Y         3
           135
                      Y       1,7,11
           136
                      Y
           137
                      Y
           138

                      Y       1,7,22
</TABLE>

                                       61
<PAGE>   67

        The TravelCenters of
          America Network
<TABLE>
<CAPTION>

                                                                                              FACILITY SERVICES
                                                                      METHOD   -----------------------------------------------
           MAP                                               SIZE     OF OP.   PRIVATE   PARKING    PARK     TRAVEL   LAUNDRY
          NUMBER   ST       NAME       INTERSTATE LOCATION  (ACRES)    (1)     SHOWERS   SPACES    'N VIEW   STORE    SERVICES
          ------   ---   -----------   -------------------  -------   ------   -------   -------   -------   ------   --------
          <C>      <S>   <C>           <C>                  <C>       <C>      <C>       <C>       <C>       <C>      <C>
           139     TX    Denton        I-35 & U.S. 77,
                                       Exit 471               17.9    CoFo        9        160                Y         Y
           140     TX    Rockwall      I-30 at Route 205,
                                       Exit 68                13.2    CoCo        6        100                Y         Y
           141     TX    San Antonio   I-10 & Foster Rd,
                                       Exit 583               31.2    CoCo       10        200       Y        Y         Y
           142     TX    Sweetwater    I-20, Exit 242         14.6    CoFo        6        110       Y        Y         Y
           143     UT    Parowan       I-15, Exit 78           7.2    CoCo        6         48                Y
           144     UT    Salt Lake
                         City          I-80, Exit 99          20.2    CoCo       12        150       Y        Y         Y
           145     VA    Ashland       Exit 92, I-95 & Rt.
                                       54                     19.2    CoCo       16        200       Y        Y         Y
           146     VA    Richmond      I-95, Exit 89          25.1    CoCo        8        158       Y        Y         Y
           147     VA    Roanoke       Exit 150, I-81 &
                                       U.S. 220               12.2    CoCo       10        110       Y        Y         Y
           148     VA    Wytheville    I-77, Exit 41,
                                       I-81,
                                       Exit 72                17.0    CoCo       12        120       Y        Y         Y
           149     WV    Hurricane     I-64, Exit 39          21.3    CoCo        7         95       Y        Y         Y
           150     WV    Martinsburg   I-81, Exit 20          37.2    CoCo        4        103       Y        Y         Y
           151     WV    Wheeling      Exit 11, I-70 at
                                       Dallas Pike             8.3    CoCo       11        200       Y        Y         Y
           152     WI    Janesville    Exit 171-C, I-90 &
                                       Hwy 14                  N/A    FoFo        4         50                Y         Y
           153     WI    Madison       I-90 & I-94, Exit
                                       132                    10.7    CoCo        9        160       Y        Y         Y
           154     WI    Twin City
                         East          I-94, Exit 4           15.1    CoFo        6         90       Y        Y         Y
           155     WY    Cheyenne      I-80, Exit 377         23.4    CoCo       12        140       Y        Y         Y
           156     WY    Ft. Bridger   I-80, Exit 30         134.7    CoCo        9        200       Y        Y
           157     WY    Sinclair      I-80, Exit 227         10.8    CoCo        4        150                Y
          --------------------------------------------------------------------------------------------------------------------

<CAPTION>

                                                         FUEL                        TRUCK MAINTENANCE
                       FACILITY SERVICES         ---------------------   ------------------------------------------
                  ----------------------------    DIESEL                           EMERGENCY    SERVICE      TRUCK
           MAP    WEIGH    BUSINESS   DRIVER'S   SATELLITE   GASOLINE     TRUCK      ROAD        POINT      SERVICE
          NUMBER  SCALES   SERVICES    LOUNGE      PUMPS     AVAILABLE   SERVICE    SERVICE    FACILITIES    BAYS
          ------  ------   --------   --------   ---------   ---------   -------   ---------   ----------   -------
          <C>     <C>      <C>        <C>        <C>         <C>         <C>       <C>         <C>          <C>
           139
                  CAT        Y          Y          Y           Shell        Y        Y           Y             2
           140
                  CAT        Y          Y          Y            76          Y        Y           Y             2
           141
                  CAT        Y          Y          Y           Exxon        Y        Y           Y             3
           142     Y         Y          Y          Y          Conoco        Y        Y           Y             2
           143    CAT        Y          Y          Y           Arco
           144
                  CAT                   Y          Y         Sinclair       Y        Y           Y             3
           145
                  CAT        Y          Y          Y            BP          Y        Y           Y             3
           146    CAT        Y          Y          Y           Mobil        Y        Y           Y             2
           147
                  CAT        Y          Y          Y            BP          Y        Y           Y             3
           148
                  CAT        Y          Y          Y            BP          Y        Y           Y             2
           149    CAT        Y          Y          Y            76          Y        Y           Y             2
           150    CAT        Y          Y          Y            76          Y        Y           Y             2
           151
                  CAT        Y          Y          Y                        Y        Y           Y             4
           152
                  CAT        Y          Y          Y           Mobil
           153
                  CAT        Y          Y          Y           Citgo        Y        Y           Y             2
           154
                  CAT        Y          Y          Y           Mobil        Y        Y           Y             2
           155    CAT        Y          Y          Y           Amoco        Y        Y           Y             3
           156    CAT        Y                     Y           Amoco        Y        Y           Y             3
           157               Y          Y                      Amoco
          ------

<CAPTION>
                                           MOTEL
                          FOOD           AVAILABLE
                  --------------------   ----------
                   FULL        FAST
           MAP    SERVICE      FOOD
          NUMBER  DINING    OFFERINGS
          ------  -------   ----------
          <C>     <C>       <C>          <C>
           139
                      Y
           140
                      Y
           141
                      Y       1,7,11
           142        Y        1,18
           143                 2,3
           144
                      Y        2, 7
           145
                      Y                  Travelodge
           146        Y        1,2
           147
                      Y         7         Days Inn
           148
                      Y       2,3,17
           149        Y
           150        Y
           151
                      Y
           152
                                9
           153
                      Y        2,3
           154
                      Y
           155        Y        2,7
           156        Y         2
           157
          ------
</TABLE>

ITALIC PRINT INDICATES COMING IN 2000 OR 2001.

FAST FOOD OFFERINGS KEY:
<TABLE>
<S> <C>                                            <C>
    1 PIZZA HUT EXPRESS                            10 QUIZNO'S
    2 TACO BELL EXPRESS                            11 POPEYE'S CHICKEN & BISCUITS
    3 SUBWAY                                       12 DUNKIN' DONUTS
    4 BLIMPIE                                      13 DAIRY QUEEN
    5 OSCAR MEYER HOT DOG CONSTRUCTION CO.         14 KFC
    6 SBARRO                                       15 MCDONALD'S
    7 BURGER KING                                  16 LITTLE CAESARS'
    8 LONG JOHN SILVER'S                           17 TCBY TREATS
    9 WENDY'S                                      18 CHESTER CHICKEN

<S>  <C>
     19 A&W ALL AMERICAN FOOD
     20 TACO TIME
     21 MRS. B'S
     22 CHURCH'S CHICKEN
</TABLE>

(1) CoCo = a Company-operated site; CoFo = a leased site; FoFo = a
    Franchisee-owned site.

(2) National 76 location accepting Access 76 card, but not offering our programs
    and services.

                                       62
<PAGE>   68

RELATIONSHIPS WITH FRANCHISEES

     TA Licensing, Inc., a wholly owned subsidiary, licenses its trademarks to
us, TA Operating Corporation and TA Franchise Systems. We enter into franchise
agreements with operators and franchisee-owners of travel centers through TA
Franchise Systems, and TA Franchise Systems collects franchise fees and
royalties under these agreements. TA Franchise System's assets consist primarily
of the rights under the original franchise agreements, the network franchise
agreements and its trademark licenses from TA Licensing. TA Franchise Systems
has no significant tangible assets. The sole remaining franchise agreement for
the Unocal network is between TA Operating Corporation, as successor to
National, and the respective operator.

  Network Franchise Agreement

     Currently, there are 27 leased sites operating under network franchise
agreements. Most of these were signed in July through December of 1997.

     Initial Franchise Fee. If the franchisee was continuously operating under a
franchise agreement, license agreement or prescribed marketing plan or system of
another travel center or truck stop company during the one-year period before
signing the network franchise agreement and met certain other conditions, the
initial franchise fee was $5,000. Otherwise, the franchise fee was $100,000.

     Term of Agreement. The initial term of the network franchise agreement is
five years. The network franchise agreement provides for five three-year
renewals on the terms being offered to prospective franchisees at the time of
the franchisee's renewal. We reserve the right to decline renewal under certain
circumstances or if specified terms and conditions are not satisfied by the
franchisee. Subject to specified exceptions, including existing operations, so
long as the franchisee is not in default under the network franchise agreement,
we agree not to operate, or allow another person to operate, a travel center or
travel center business that uses the "TA" brand, within 75 miles in either
direction along the primary interstate on which the franchised site is located.

     Restrictive Covenants. Except for the continued operation of specified
businesses identified by the franchisee at the time of execution of the network
franchise agreement, the franchisee cannot, during the term of the agreement,
operate any travel center or truck stop-related business under a franchise
agreement, licensing agreement or marketing plan or system of its own or another
person or entity. If the franchisee owns the franchised premises, the franchisee
may continue to operate a travel center at the franchised premises after
termination of the franchise agreement, but if the termination is for any reason
other than a termination at the expiration of the term of the agreement, the
franchisee is restricted for a two-year period from re-branding the facility
with any other truck stop or travel center company or other organization
offering similar services and/or fleet billing services.

     Royalty Payments. Franchisees are required to pay us a continuing services
and royalty fee equal to 3.75% of all non-fuel revenues. If branded fast food is
sold from the franchised premises, the franchisee must pay us 3% of all net
revenues earned directly or indirectly in connection with those sales after
deduction of royalties paid to the fast food franchisor.

     Advertising, Promotion and Image Enhancement. The network franchise
agreement establishes a system-wide advertising, marketing and promotional fund
to which the franchisees are required to contribute 0.6% of their non-fuel
revenues and net revenues from fast food sales. Franchisees who own the
franchised premises are also required to spend certain minimum amounts on
advertising.

     Fuel Purchases and Sales. Under the network franchise agreement, we agree
to sell to franchisees, and franchisees agree to buy from us, 100% of their
requirements of diesel fuel. If the franchisee does not purchase gasoline from
us, the franchisee agrees to purchase gasoline from only those suppliers that we
approve in writing. For all gasoline that is not purchased from us, the
franchisee must pay a $0.03 per gallon royalty fee to us on all gallons of
gasoline sold. Franchisees may not commingle any diesel fuel.

     Non-fuel Product Offerings. Franchisees are required to operate their sites
in conformity with guidelines that we establish and offer any products and
services that we deem integral to the network. We will offer franchisees the
right to purchase products through our distribution center, subject to a
warehouse fee equal to

                                       63
<PAGE>   69

5% of the purchased product's current average weighted cost. If franchisees do
not purchase products through our distribution center, the products purchased by
franchisees must comply with our standards and specifications and be approved by
us. We have the right to require a franchisee to discontinue any product or
service that we conclude is harmful to the image or productivity of the network.

     Transfer or Assignment/Right of First Refusal. Transfers of the network
franchise agreement require a $25,000 fee and prior written approval from us. We
have a right of first refusal on all transfers.

     Termination/Nonrenewal. The network franchise agreement may be terminated
by the franchisee without cause or reason upon 180 days' prior written notice.
We may terminate the network franchise agreement for the following reasons:

     - the default of the franchisee;

     - our withdrawal from the marketing of motor fuel in the state, county or
       parish where the franchise is located; or

     - the default or termination of the lease.

     The foregoing reasons also constitute grounds for nonrenewal of the network
franchise agreement. In addition, we can decline to renew the network franchise
agreement for the following reasons:

     - we and the operator fail to agree to changes or additions to the network
       franchise agreement;

     - we make a good faith determination not to renew the network franchise
       agreement because it would be uneconomical to us; or

     - if we own the franchised premises, we make a good faith determination to
       sell the premises or convert it to a use other than for a truck stop or
       travel center.

If we do not renew the network franchise agreement due to any of the three
foregoing reasons, we may not enter into another network franchise agreement
relating to the same franchised premises with another party within 180 days of
the expiration date on terms materially different from those offered to the
prior franchisee, unless the prior franchisee is offered the right, for a period
of 30 days, to accept a renewal of the network franchise agreement on those
different terms. If we do not renew the network franchise agreement because we
make a good faith determination to withdraw from the marketing of fuel in the
area of the franchised premises, we may not sell the franchised premises or
franchised business for 90 days following the expiration of the network
franchise agreement. The prior franchisee does not have a right of first refusal
on the sale of the franchised premises.

  Network Lease Agreement

     In addition to franchise fees, we also collect rent from those franchisees
that operate a travel center owned by us. Currently, there are 28 sites owned by
us but leased to a franchisee. Rent revenue for the 28 sites for the nine months
ended September 30, 2000 was $8.8 million. Of the 28 leased sites, 27 sites
operate under the network franchise agreement, and one site operates under a
lease agreement that predates the network lease agreement.

     Term. Each operator of a leased site that enters into a network franchise
agreement also must enter into a network lease. The lease agreements we have
with our franchisees have a term of five years and allow for five renewals of
three years each. We reserve the right to decline renewal under certain
circumstances or if specified terms and conditions are not satisfied by the
operator.

     Leased Site. The leased site consists only of the improved land, which
includes the buildings and improvements, existing as of the date of the network
lease. We may develop, improve, lease or sell all of our property not included
in the leased site in our discretion as long as that property is not used for or
in connection with any business engaged principally in the sale of fuel.

                                       64
<PAGE>   70

     Rent. Under the network lease, an operator must pay annual fixed rent equal
to the sum of

     - base rent agreed upon by the operator and us, plus

     - an amount equal to 14% of the cost of all capital improvements, that we
       and the operator mutually agree will enhance the value of the leased
       premises, which cost in excess of $2,500 and are paid for by us, plus

     - an annual inflator equal to the percentage increase in the consumer price
       index.

The base rent will not be increased if the operator elects to pay for capital
improvements. If we and the operator agree upon an amortization schedule for a
capital improvement funded by the operator, we will, upon termination of the
network lease, reimburse the operator for an amount equal to the unamortized
portion of the cost of the capital improvement. The fixed rent, as adjusted by
the annual inflator, may not increase more than 20% during the initial five-year
term or 12% during any three-year renewal term of the network lease. The
operator is responsible for the payment of all charges and expenses in
connection with the operation of the leased site, including certain maintenance
costs.

     Use of the Leased Site. The operator must operate the leased site as a
travel center in compliance with all laws, including all environmental laws. The
operator must submit to quality inspections that we request and appoint a
manager that we approve, who is responsible for the day-to-day operations at the
leased site.

     Termination /Nonrenewal /Transferability /Right of First Refusal. The
network lease agreement contains terms and provisions regarding termination,
nonrenewal, transferability and our right of first refusal which are
substantially the same as the terms and provisions of the network franchise
agreement.

  Original Franchise Agreement with BP Network Independent Franchisees

     There are nine sites that continue to operate under the franchise
agreements they had with TA Franchise Systems prior to the network franchise
agreement being revised to its current form in 1997. The terms of these
franchise agreements are generally the same as the network franchise agreement,
but they do not require the franchises to purchase their diesel fuel from us and
their provisions vary. The average remaining term of these agreements is
approximately seven years. At the expiration of these agreements, the respective
franchisees may be offered an option to renew their franchises under our
then-current franchise agreement.

     Term of Agreement. In general, the initial term of the original franchise
agreement is 10 years. The original franchise agreement provides for one
five-year renewal. The original franchise agreement offers no assurance that the
terms of the renewal will be the same as those of the initial franchise
agreement. We may decline renewal under some circumstances or if specified terms
and conditions are not satisfied by the franchisee. So long as the franchisee is
not in default under the franchise agreement, we agree not to operate, or allow
another person to operate, the travel center or travel center business that uses
the "TA" brand, within a specified area in either direction along one or more
interstates at which the franchised site is located.

     Restrictive Covenants. Although the restrictive covenants in the original
franchise agreements may vary slightly from franchise to franchise, each
franchisee is subject to restrictions that prohibit two or more of the following
during the term of the franchise agreement and for two years after its
expiration:

     - operation of any other truck stop or travel center within its protected
       territory;

     - operation at the franchise location under any national brand other than
       "TA";

     - operation of a branded facility within a certain distance of any other TA
       facility; and

     - operation of any competitive business or a business that trades upon the
       franchise within the area adjacent to the franchise location.

     Royalty Payments. In general, we require franchisees to pay us a continuing
services and royalty fee equal to 4% of all revenues earned directly or
indirectly by the franchisee from any business conducted at or from the
franchised premises, excluding fuel sales and sales of branded fast food. As
part of the royalty fee, we require the franchisee to pay us $0.004 per gallon
on all sales of fuel.

                                       65
<PAGE>   71

     Advertising, Promotion and Image Enhancement. The original franchise
agreement establishes a system-wide advertising, marketing and promotional fund
to which franchisees are required to contribute 0.25% of all revenues, including
revenues from fuel and fast food sales, and mandates certain minimum franchisee
expenditures on advertising.

     Fuel Purchases and Sales. We do not require franchisees to purchase
gasoline or diesel fuel from us. However, we charge royalty fees generally on
all fuel sales at the franchised premises.

     Non-fuel Product Offerings. Franchisees are required to operate their
travel centers in conformity with our guidelines, participate in and comply with
all programs that we prescribe as mandatory and offer any products and services
we deem integral to the network. We grant franchisees the right to purchase
products from the distribution center. If a franchise does not purchase products
through the distribution center, the products purchased by the franchisee must
meet our approval and be in accordance with our standards and specifications. We
have the right to require a franchisee to discontinue the sale of any product or
service that we conclude is harmful to the image or productivity of our network.

     Transfer or Assignment of an Original Franchise Agreement. Franchisees may
not transfer or assign their rights or interests under the franchise agreement
without our prior written consent. Any transfer or assignment is subject to our
right of first refusal and the payment of a transfer and training fee in an
amount equal to 25% of the initial franchise fee that we are then charging to
new franchisees.

     Termination of an Original Franchise Agreement. We may terminate the
franchise agreement upon the occurrence of certain defaults, upon notice and
without affording the franchisee an opportunity to cure the defaults. When other
defaults occur, we may terminate the franchise agreement if, after receipt of a
notice of default, the franchisee has not cured the default within the
applicable cure period. The franchisee may terminate the franchise agreement
upon thirty days notice, if we are in material default under the franchise
agreement and we fail to cure or attempt to cure the default within a reasonable
period after notification.

FRANCHISE REGULATION

     State franchise laws apply to TA Franchise Systems, and some of these laws
require TA Franchise Systems to register with the state before it may offer a
franchise, require TA Franchise Systems to deliver specified disclosure
documentation to potential franchisees and impose special regulations upon
petroleum franchises. Some state franchise laws also impose restrictions on TA
Franchise Systems' ability to terminate or not to renew its respective
franchises and impose other limitations on the terms of the franchise
relationship or the conduct of the franchisor. Finally, a number of states
include, within the scope of their petroleum franchising statutes, prohibitions
against price discrimination and other allegedly anticompetitive conduct. These
provisions supplement applicable antitrust laws at the federal and state levels.

     The Federal Trade Commission, or the FTC, regulates us under their rule
entitled "Disclosure Requirements and Prohibitions Concerning Franchising and
Business Opportunity Ventures." Under this rule, the FTC requires that
franchisors make extensive disclosure to prospective franchisees but does not
require registration. We believe that we are in compliance with this rule.

     We cannot predict the effect of any future federal, state or local
legislation or regulation on our franchising operations.

ENVIRONMENTAL MATTERS

     Our operations and properties are extensively regulated by Environmental
Laws that:

     - govern operations that may have adverse environmental effects, such as
       discharges to air, soil and water, as well as the management of Hazardous
       Substances or

     - impose liability for the costs of cleaning up sites affected by, and for
       damages resulting from disposal or other releases of Hazardous
       Substances.

                                       66
<PAGE>   72

     We own and use underground storage tanks and aboveground storage tanks to
store petroleum products and waste at our facilities. These tanks must comply
with requirements of Environmental Laws regarding tank construction, integrity
testing, leak detection and monitoring, overfill and spill control, release
reporting, financial assurance and corrective action in case of a release. At
some locations, we must also comply with Environmental Laws relating to vapor
recovery and discharges to water. We have completed necessary upgrades to
underground storage tanks to comply with federal regulations that took effect on
December 22, 1998, and believe that all of our travel centers, including those
acquired in the Burns Bros. and Travel Ports acquisitions, are in material
compliance with applicable requirements of Environmental Laws.

     We have received notices of alleged violations of Environmental Laws, or
are aware of the need to undertake corrective actions to comply with
Environmental Laws, at travel centers owned by us in a number of jurisdictions.
We do not expect that any financial penalties associated with these alleged
violations or compliance costs incurred in connection with these violations or
corrective actions will be material to our results of operations or financial
condition. We are conducting investigatory and/or remedial actions with respect
to releases of Hazardous Substances that have occurred subsequent to the
acquisition of the Unocal and BP networks and also regarding historical
contamination at certain of the former Burns Bros. and Travel Ports facilities.
While we cannot precisely estimate the ultimate costs we will incur in
connection with the investigation and remediation of these properties, based on
our current knowledge, we do not expect that the costs to be incurred at these
properties, individually or in the aggregate, will be material to our results of
operations or financial condition. While the matters discussed above are, to the
best of our knowledge, the only proceedings for which we are currently exposed
to potential liability, particularly given the Unocal and BP indemnities
discussed below, we cannot assure you that additional contamination does not
exist at these or additional network properties, or that material liability will
not be imposed in the future. If additional environmental problems arise or are
discovered, or if additional environmental requirements are imposed by
government agencies, increased environmental compliance or remediation
expenditures may be required, which could have a material adverse effect on us.
As of September 30, 2000, we had a reserve for those matters of $6.0 million. In
addition, we have obtained environmental insurance of up to $25.0 million for
unanticipated costs regarding certain known environmental liabilities and for up
to $40.0 million regarding certain unknown environmental liabilities.

     As part of the acquisition of the Unocal network, Phase I environmental
assessments were conducted of the then 97 Unocal network properties purchased by
us. Under an agreement with Unocal, Phase II environmental assessments of all
Unocal network properties were completed by Unocal by December 31, 1998. Under
the terms of the agreement with Unocal, Unocal is responsible for all costs
incurred for:

     - remediation of environmental contamination, and

     - otherwise bringing the properties into compliance with Environmental Laws
       as in effect at the date of the acquisition of the Unocal network,

with respect to the matters identified in the Phase I or Phase II environmental
assessments, which matters existed on or prior to the date of the acquisition of
the Unocal network. Under the terms of the agreement with Unocal, Unocal also
must indemnify us against any other environmental liabilities that arise out of
conditions at, or ownership or operations of, the Unocal network prior to the
date of the acquisition of the Unocal network. The remediation must achieve
compliance with the Environmental Laws in effect on the date the remediation is
completed. We must make claims for indemnification prior to April 14, 2004.
Except as described above, Unocal does not have any responsibility for any
environmental liabilities arising out of the ownership or operations of the
Unocal network after the date of the acquisition of the Unocal network. We
cannot assure you that, if additional environmental claims or liabilities were
to arise under the agreement with Unocal, Unocal would not dispute our claims
for indemnification.

     Prior to the acquisition of the BP network, all of the then 38
company-owned locations purchased by us were subject to Phase I and Phase II
environmental assessments, undertaken at BP's expense. The environmental
agreement with BP provides that, with respect to environmental contamination or
non-

                                       67
<PAGE>   73

compliance with Environmental Laws identified in the Phase I or Phase II
environmental assessments, BP is responsible for:

     - all costs incurred for remediation of the environmental contamination,
       and

     - for otherwise bringing the properties into compliance with Environmental
       Laws as in effect at the date of the acquisition of the BP network.

The remediation must achieve compliance with the Environmental Laws in effect on
the date the remedial action is completed. The environmental agreement with BP
requires BP to indemnify us against any other environmental liabilities that
arise out of conditions at, or ownership or operations of, the BP network
locations prior to the date of the acquisition of the BP network. We must make
claims for indemnification before December 11, 2004. BP must also indemnify us
for liabilities relating to non-compliance with Environmental Laws for which
claims were made before December 11, 1996. Except as described above, BP does
not have any responsibility for any environmental liabilities arising out of the
ownership or operations of the BP network after the date of the acquisition of
the BP network. We cannot assure you that, if additional environmental claims or
liabilities were to arise under the environmental agreement with BP, BP would
not dispute our claims for indemnification.

     As part of the Burns Bros. acquisition, Phase I environmental assessments
were conducted on all 17 sites acquired. Based on the results of those
assessments, Phase II environmental assessments were conducted on nine of the
sites. The purchase price paid to Burns Bros. was adjusted based on the findings
of the Phase I and Phase II environmental assessments. Under the asset purchase
agreement with Burns Bros., we released Burns Bros. from any environmental
liabilities that may have existed as of the Burns Bros. acquisition date, other
than specified non-waived environmental claims as described in the agreement
with Burns Bros.

     As part of the Travel Ports acquisition, Phase I environmental assessments
were conducted on all 16 sites acquired. Based on the results of those
assessments, Phase II environmental assessments were conducted on five of these
sites. The results of these assessments were taken into account in recognizing
the related environmental contingency accrual for purchase accounting purposes.

LEGAL PROCEEDINGS

     We are involved from time to time in various legal and administrative
proceedings and threatened legal and administrative proceedings incidental to
the ordinary course of our business. We believe that we are not now involved in
any litigation, individually or in the aggregate, which could have a material
adverse effect on our business, financial condition, results of operations or
cash flows.

                                       68
<PAGE>   74

                                   MANAGEMENT

EXECUTIVE OFFICERS AND DIRECTORS

     Our executive officers and members of our board of directors and their
ages, as of November 30, 2000, are as follows:

<TABLE>
<CAPTION>
                   NAME                      AGE                    POSITION
                   ----                      ---                    --------
<S>                                          <C>   <C>
Edwin P. Kuhn..............................  57    Chairman of the Board, Chief Executive
                                                   Officer and President
James W. George............................  49    Senior Vice President, Chief Financial
                                                   Officer and Secretary
Timothy L. Doane...........................  43    Senior Vice President, Market Development
Michael H. Hinderliter.....................  51    Senior Vice President, Marketing
Steven C. Lee..............................  36    Vice President and General Counsel
Steven B. Gruber...........................  43    Director
Robert J. Branson..........................  51    Director
Rowan G.P. Taylor..........................  33    Director
Jeremy J. Thompson.........................  28    Director
James L. Hebe..............................  51    Director
Louis J. Mischianti........................  41    Director
</TABLE>

     Our officers are appointed by the board of directors and serve at its
discretion. The term of office for each director expires when the director's
successor is elected and qualified.

     Edwin P. Kuhn was named Chief Executive Officer and President of us and our
subsidiaries in January 1997. Upon completion of the Transactions, Mr. Kuhn
became the Chairman of our Board of Directors. Mr. Kuhn served as President and
Chief Executive Officer of TA Operating Corporation, a wholly owned subsidiary
of ours, since the closing of the acquisition of the BP network in December
1993. Mr. Kuhn served as the General Manager (the most senior executive
position) of the BP network under BP's ownership from April 1992 to December
1993. Prior to joining the BP network, Mr. Kuhn spent 25 years with The Standard
Oil Company of Ohio ("Sohio") and BP in a series of retail site operating
positions, most recently as the Retail Marketing Regional Manager for all BP
retail facilities in the states of Ohio, Pennsylvania and Kentucky.

     James W. George was named Senior Vice President, Chief Financial Officer
and Secretary of us and our subsidiaries in January 1997. Mr. George served as a
Vice President and as Chief Financial Officer of TA Operating Corporation since
the closing of the acquisition of the BP network in December 1993. From August
1990 to December 1993, Mr. George served as the Controller (the most senior
financial position) of the BP network under BP's ownership. Prior to joining the
BP network, Mr. George spent 10 years with Sohio and BP in various accounting
and finance positions.

     Timothy L. Doane was named Senior Vice President, Market Development of us
and our subsidiaries in January 1997. Mr. Doane served as Vice President, Market
Development of TA Operating Corporation since 1995. Prior to joining TA
Operating Corporation, Mr. Doane spent 15 years with Sohio and BP in various
positions including as Director of Procurement (for all purchases except crude
oil), Manager of BP's Procare Automotive Service (a chain of stand-alone
automobile repair garages in three midwestern states), International Brand
Manager (in the United Kingdom) and Division Manager in retail marketing.

     Michael H. Hinderliter was named Senior Vice President, Marketing of us and
our subsidiaries in January 1997. Mr. Hinderliter served as Vice President,
Marketing of TA Operating Corporation since the closing of the acquisition of
the BP network in December 1993. From August 1992 to December 1993, Mr.
Hinderliter served as the Marketing Manager of the BP network under BP's
ownership. From 1989 to August 1992, Mr. Hinderliter was the manager of BP
Truckstops Limited, BP's truck stop network in the United Kingdom. Prior to
1989, Mr. Hinderliter spent 14 years with the BP network under Ryder System,
Inc., Sohio and BP ownership in various positions including Fleet Sales Manager,
Division Manager and Location General Manager.

                                       69
<PAGE>   75

     Steven C. Lee was named Vice President and General Counsel of us and our
subsidiaries in December 1997. From September 1995 to November 1997, Mr. Lee
served as Assistant Vice President and Corporate Counsel of Premier Farnell
Corporation (formerly Premier Industrial Corporation). Mr. Lee was a corporate
attorney with Calfee, Halter & Griswold LLP from 1989 to 1995.

     Steven B. Gruber became a director upon completion of the Transactions.
From February 1999 to the present, Mr. Gruber has been a Managing Partner of Oak
Hill Capital Management, Inc., the manager of Oak Hill. From March 1992 to the
present, he has been a Managing Director of Oak Hill Partners, Inc. From May
1990 to March 1992, he was a Managing Director of Rosecliff, Inc. Since February
1994, Mr. Gruber has also been an officer of Insurance Partners Advisors, L.P.,
an investment advisor to Insurance Partners, L.P. Since October 1992, he has
been a Vice President of Keystone, Inc. (formerly known as Robert M. Bass Group,
Inc.). Prior to joining Keystone, Mr. Gruber was a Managing Director and co-head
of High Yield Securities and held various other positions at Lehman Brothers
Inc. He is also a director of American Skiing Company, Integrated Orthopedics,
Inc., Superior National Insurance Group, Inc., Grove Worldwide, LLC, Reliant
Building Products, Inc. and several private companies.

     Robert J. Branson became a director upon completion of the Transactions.
Mr. Branson has been affiliated with RMB Realty, Inc., which from time to time
acts as a consultant and advisor to Oak Hill with respect to real estate
matters, since 1989. From 1981 to 1989, Mr. Branson was a Principal of Linden &
Branson, a real estate investment advisory firm and, from 1970 to 1981, he was
employed by Arthur Andersen & Co. Mr. Branson is a Certified Public Accountant.

     Rowan G.P. Taylor became a director upon completion of the Transactions.
From March 1999 to the present, Mr. Taylor has been a Principal of Oak Hill
Capital Management. From April 1991 to March 1999, Mr. Taylor was employed by
The Clipper Group, L.P. or one of its affiliates, most recently as a Principal.
From January 1998 to March 1999, Mr. Taylor was also a Principal of Monitor
Clipper Partners, Inc. Prior to April 1991, Mr. Taylor was employed by Credit
Suisse First Boston Corporation.

     Jeremy J. Thompson became a director upon completion of the Transactions.
From February 1999 to the present, Mr. Thompson has been employed by Oak Hill
Capital Management, most recently as a Vice President. From August 1996 to the
present, he has been employed by Oak Hill Partners, Inc. Prior to August 1996,
Mr. Thompson was employed by Goldman, Sachs & Co. He serves as a director of
several private companies.

     James L. Hebe was appointed a director of ours on September 22, 1999. Mr.
Hebe has been Chairman, President and Chief Executive Officer of Freightliner
since 1992. Mr. Hebe's career spans 28 years in the transportation industry. He
serves on the boards of various transportation-related associations.

     Louis J. Mischianti has been a director of ours since December 1992. Mr.
Mischianti has been employed by Olympus Advisory Partners, Inc., an affiliate of
Olympus Growth Fund III, L.P. and Olympus Executive Fund, L.P., since May 1994.
Mr. Mischianti was employed by The Clipper Group, L.P. or one of its affiliates
from 1991 to April 1994. Prior to 1991, Mr. Mischianti was employed by Credit
Suisse First Boston Corporation. Mr. Mischianti serves as a director of several
private companies.

                                       70
<PAGE>   76

COMPENSATION OF EXECUTIVE OFFICERS

                           SUMMARY COMPENSATION TABLE

     The following table sets forth the compensation awarded to, earned by or
paid to the Chief Executive Officer and each of our four other most highly
compensated executive officers as of December 31, 1999.

<TABLE>
<CAPTION>
                                                                           LONG-TERM
                                                                          COMPENSATION
                                                   ANNUAL COMPENSATION    ------------
                                                   --------------------    SECURITIES     ALL OTHER
                                                                 BONUS     UNDERLYING    COMPENSATION
       NAME AND PRINCIPAL POSITION         YEAR    SALARY($)    ($)(1)    OPTIONS (#)       ($)(2)
       ---------------------------         ----    ---------    -------   ------------   ------------
<S>                                        <C>     <C>          <C>       <C>            <C>
Edwin P. Kuhn............................  1999     374,000     187,000       --            6,657
  President, Chief Executive Officer and   1998     350,000     175,000       --            8,285
  Director                                 1997     325,000     162,500       --            4,243
James W. George..........................  1999     242,000     121,000       --            7,219
  Senior Vice President, Chief Financial   1998     225,000     112,500       --            4,364
  Officer and Secretary                    1997     210,000     105,000       --            4,241
Michael H. Hinderliter...................  1999     242,000     121,000       --            5,744
  Senior Vice President                    1998     225,000     112,500       --            6,460
                                           1997     210,000     105,000       --            4,953
Timothy L. Doane.........................  1999     242,000     121,000       --            6,492
  Senior Vice President                    1998     225,000     112,500       --            7,757
                                           1997     210,000     105,000       --              529
Steven C. Lee............................  1999     118,000      47,200       --              534
  Vice President and General Counsel (3)   1998     110,000      44,000       --              350
                                           1997       9,167       3,667       --               --
</TABLE>

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

(1) Represents bonus for services rendered in the indicated year.

(2) Represents (1) life insurance premiums paid by us and (2) (a) in Mr. Kuhn's
    case, use of a company automobile in the amount of $4,363 in 1999, $3,405 in
    1998 and $3,424 in 1997, (b) in Mr. George's case, use of a company
    automobile in the amount of $5,083 in 1999, $3,084 in 1998 and $3,712 in
    1997, (c) in Mr. Hinderliter's case, use of a company automobile in the
    amount of $3,303 in 1999, $4,960 in 1998 and $4,953 in 1997, and (d) in Mr.
    Doane's case, use of a company automobile in amount of $5,088 in 1999 and
    $6,917 in 1998.

(3) Mr. Lee began employment with us in December 1997, and was elected as Vice
    President and General Counsel effective December 17, 1997.

                                       71
<PAGE>   77

                                 OPTION GRANTS

     The following table sets forth information regarding stock options granted
in 1999 under our 1997 Stock Incentive Plan to the executive officers named in
the Summary Compensation Table above. One-hundred percent of the options listed
below have vested based on 1999 earnings. Vested options may be exercised at any
time after December 31 of the year of grant and remain exercisable through
December 31, 2006, at which time they will terminate. As part of the
Transactions, all unvested options vested and all outstanding options were
canceled in exchange for a cash payment, except that, prior to the completion of
the Transactions, our management team exercised a portion of their options to
purchase 0.5% of our equity, such that, after the completion of the
Transactions, our management team now owns in the aggregate approximately 2.5%
of our equity, with the percentage increasing to approximately 13.8% on a
fully-diluted basis.

                       OPTION GRANTS IN LAST FISCAL YEAR

<TABLE>
<CAPTION>
                                         INDIVIDUAL GRANTS                          POTENTIAL REALIZABLE VALUE AT
                        ---------------------------------------------------         ASSUMED ANNUAL RATE OF STOCK
                                          PERCENT OF TOTAL                          PRICE APPRECIATION FOR OPTION
                           NUMBER OF          OPTIONS                                          TERM(1)
                          SECURITIES          GRANTED                         -----------------------------------------
                          UNDERLYING        TO EMPLOYEES     EXERCISE PRICE      EXPIRATION
         NAME           OPTIONS GRANTED    IN FISCAL YEAR      OF OPTION            DATE             5%         10%
         ----           ---------------   ----------------   --------------   -----------------   --------   ----------
<S>                     <C>               <C>                <C>              <C>                 <C>        <C>
Edwin P. Kuhn.........      41,340             17.8%             $25.00       December 31, 2006   $813,383   $1,744,396
James W. George.......      24,664             10.6%             $25.00       December 31, 2006   $485,275   $1,040,730
Michael H.
  Hinderliter.........      24,664             10.6%             $25.00       December 31, 2006   $485,275   $1,040,730
Timothy L. Doane......      24,664             10.6%             $25.00       December 31, 2006   $485,275   $1,040,730
Steven C. Lee.........       8,604              3.7%             $25.00       December 31, 2006   $169,287   $  363,057
</TABLE>

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

(1) Based on a stock price of $31.75 per share as of December 31, 1999.

     The following table sets forth information concerning the value of
unexercised options as of December 31, 1999 held by the named executive
officers. No options were exercised by any named executive officer in 1999. As
part of the Transactions, all outstanding options vested and were canceled in
exchange for a cash payment, except that, prior to the completion of the
Transactions, our management team exercised a portion of their options to
purchase 0.5% of our equity, such that, after the completion of the
Transactions, our management team now owns in the aggregate approximately 2.5%
of our equity, with the percentage increasing to approximately 13.8% on a
fully-diluted basis.

              AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND
                    LAST FISCAL YEAR-END OPTION VALUES TABLE

<TABLE>
<CAPTION>
                                                                   NUMBER OF SECURITIES        VALUE OF UNEXERCISED
                                          SHARES                   UNDERLYING OPTIONS AT       IN-THE-MONEY OPTIONS
                                        ACQUIRED ON    VALUE         1999 YEAR-END (#)           AT 1999 YEAR-END
                                         EXERCISE     REALIZED   EXERCISABLE/UNEXERCISABLE   EXERCISABLE/UNEXERCISABLE
                 NAME                       (#)         ($)                 (1)                       (1)(2)
                 ----                   -----------   --------   -------------------------   -------------------------
<S>                                     <C>           <C>        <C>                         <C>
Edwin P. Kuhn.........................         --          --           141,879/--                 1,479,009/--
James W. George.......................         --          --            84,023/--                   880,620/--
Michael H. Hinderliter................         --          --            84,023/--                   880,620/--
Timothy L. Doane......................         --          --            76,722/--                   769,417/--
Steven C. Lee.........................         --          --            14,604/--                   109,077/--
</TABLE>

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

(1) The portion of all options granted under the 1993 Stock Incentive Plan which
    were unexercisable as of December 31, 1996 were canceled in connection with
    the adoption of the 1997 Stock Incentive Plan.

(2) Based on a stock price of $31.75 per share as of December 31, 1999.

                                       72
<PAGE>   78

COMPENSATION OF DIRECTORS

     Employee directors are not entitled to receive any compensation for serving
on the board or any committees of the board. Non-employee directors may receive
compensation for their services in an amount to be determined. All directors are
entitled to receive reimbursement for reasonable out-of-pocket expenses in
connection with travel to and attendance at meetings.

EMPLOYMENT AGREEMENTS

     We have entered into employment agreements with each of Edwin P. Kuhn,
James W. George, Michael H. Hinderliter and Timothy L. Doane. These employment
agreements provide as follows: Edwin P. Kuhn is employed as Chief Executive
Officer and President, James W. George is employed as Senior Vice President,
Chief Financial Officer and Secretary, Michael H. Hinderliter is employed as
Senior Vice President, Marketing and Timothy L. Doane is employed as Senior Vice
President, Market Development. In exchange for these services, Mr. Kuhn receives
an annual base salary of $450,000, and Messrs. Hinderliter, George and Doane
receive an annual base salary of $270,000, which amounts may be increased but
not decreased by action of the board of directors or its delegate. Each
executive is eligible to receive an annual bonus determined by the board of
directors, based on individual and company performance objectives, ranging from
0% to 75% of base salary, with 75% of base salary being the target bonus. Each
executive's employment agreement provides for a two-year term, ending on
December 31, 2001, with automatic one-year extensions through age 65, unless
notice of non-renewal is given at least one year in advance. If we terminate the
executive's employment without cause or the executive resigns with good reason,
the executive will be eligible to receive, among other things, a pro rata bonus
for the year of termination, 24 months' base salary, plus two-times target
bonus. Each executive agrees that during the employment term and for the
24-month period that he is entitled to receive certain severance payments
following a termination of employment by us without cause or by his resignation
for good reason he will refrain from competing with us.

     The term of the employment agreements have by their terms been extended
through December 31 of the second anniversary following the date of the
transaction. The executive will be guaranteed an annual bonus for 2000 at least
equal to 37 1/2% of base salary and will be paid an incentive bonus equal to two
times base salary and target bonus.

OPTION PLAN

     We intend to grant certain of our executives non-qualified stock options to
purchase shares of our common stock representing an aggregate of approximately
12% of our fully diluted common stock. All of the options will have a term of 10
years from the date of grant, although the options will be terminated earlier if
certain customary events occur. For example, if an executive's employment is
terminated by us without cause or by the executive for good reason, all vested
options will expire 60 days following termination of employment. The executive
will be allowed to hold a limited portion of his unvested options for a longer
period of time following termination of employment for further vesting. Time
options become exercisable over the passage of time, while performance options
become exercisable if certain earnings targets are achieved. Time options
generally vest 20% per year over a period of five years. Performance options
vest if Oak Hill achieves specified internal rates of return on specified
measurement dates. In general, the number of performance options that will vest
is based upon Oak Hill achieving an internal rate of return of between 22.5% and
30.0% on a measurement date. A measurement date is generally defined as the
earliest of (1) five years from the closing of the Transactions, (2) specified
dates following an initial public offering of our stock, depending on the date
the initial public offering occurs, or (3) the date that at least 30% of our
shares owned by Oak Hill are distributed to its limited partners or sold, except
that a subsequent measurement date may occur if less than 100% of our shares
owned by Oak Hill are so sold or distributed. Vesting is partially accelerated
for time options following termination of employment due to death, disability or
scheduled retirement. If a change of control occurs, the vesting of time options
will fully accelerate. Option holders will have rights to require us to
repurchase vested options upon a termination of employment due to disability,
death or scheduled retirement, or upon a change of control.

                                       73
<PAGE>   79

COMMITTEES OF THE BOARD OF DIRECTORS

     We have established an executive committee; an audit and compliance
committee; a health, safety and environmental committee and a compensation
committee. The executive committee is authorized to exercise, between meetings
of our board, all of the powers and authority of the board for our direction and
management, except as prohibited by applicable law and except to the extent
another committee has been accorded authority over the matter. The audit and
compliance committee recommends the annual appointment of our auditors, with
whom the audit committee reviews the scope of audit and non-audit assignments
and related fees, accounting principles used by us in financial reporting,
internal auditing procedures and the adequacy of our internal control procedures
and other compliance programs. The health, safety and environmental committee
oversees significant matters relating to health, safety and environmental
compliance affecting us or our properties. The compensation committee
administers our stock option and related plans and establishes the compensation
for our executive officers. Our board may alter the duties of these committees
and may establish other committees from time to time to facilitate the
management of our business and affairs.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

     The members of the compensation committee of our board of directors are
Steven B. Gruber and Rowan G.P. Taylor, both of whom are employed by Oak Hill
Capital Management.

                                       74
<PAGE>   80

                             PRINCIPAL STOCKHOLDERS

     We have one class of common stock outstanding and no preferred stock
outstanding. The following table sets forth certain information regarding the
beneficial ownership of our common stock as of November 30, 2000, assuming
completion of the Transactions on that date, by:

     - each person known by us to own beneficially more than 5% of the
       outstanding shares of our common stock;

     - each of our directors;

     - each of the executive officers named in the table under
       "Management -- Compensation of Executive Officers -- Summary Compensation
       Table"; and

     - all directors and executive officers as a group.

<TABLE>
<CAPTION>
                                                             NUMBER OF SHARES       PERCENT OF
                                                             OF COMMON STOCK       OUTSTANDING
         NAME AND ADDRESS OF BENEFICIAL OWNER (1)             OWNERSHIP (2)      COMMON STOCK (2)
         ----------------------------------------            ----------------    ----------------
<S>                                                          <C>                 <C>
Oak Hill Capital Partners, L.P. ...........................      4,084,253             58.9%
Oak Hill Capital Management Partners, L.P. ................        104,724              1.6
  201 Main Street
  Fort Worth, TX 76102
Olympus Growth Fund III, L.P. .............................        797,796             11.5
Olympus Executive Fund, L.P. ..............................          5,356              0.1
  Metro Center
  One Station Place
  Fourth Floor North Tower
  Stamford, CT 06902-6876
UBS Capital Americas II, LLC...............................        740,158             10.7
  299 Park Avenue
  New York, NY 10171
Monitor Clipper Equity Partners, L.P. .....................        397,336              5.7
Monitor Clipper Equity Partners (Foreign), L.P. ...........         75,105              1.1
  Two Canal Park
  Cambridge, MA 02141
Edwin P. Kuhn..............................................         25,701                *
James W. George............................................         18,192                *
Timothy L. Doane...........................................         14,060                *
Michael H. Hinderliter.....................................         18,692                *
Steven C. Lee..............................................          4,242                *
Steven B. Gruber...........................................             --               --
Robert J. Branson..........................................             --               --
Rowan G.P. Taylor..........................................             --               --
Jeremy J. Thompson.........................................             --               --
James L. Hebe..............................................             --               --
Louis J. Mischianti........................................             --               --
(All directors and officers as a group (11 persons)).......         80,887              1.2
</TABLE>

---------------
(1) Unless otherwise indicated, the address for each person listed in the table
    is care of TravelCenters of America, Inc., 24601 Center Ridge Road, Suite
    200, Westlake, Ohio 44145-5634.

(2) Reflects beneficial ownership of common stock. No options or warrants to
    purchase common stock owned by the stockholders are currently convertible or
    exercisable within 60 days after November 30, 2000.

  * The percentage of shares beneficially owned is less than one percent of the
    outstanding number of shares.

                                       75
<PAGE>   81

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

THE STOCKHOLDERS' AGREEMENT

     Under the recapitalization agreement and plan of merger, some of our
existing stockholders continued to retain equity interests in us. In connection
with the Transactions, we, Oak Hill, the Other Investors, Freightliner and some
members of our management team entered into a stockholders' agreement. The
stockholders' agreement provides that:

     - other than in connection with transfers described below or permitted
       transfers among certain Other Investors or to affiliates and for estate
       purposes, the stockholders (other than Oak Hill) cannot transfer shares
       prior to the earlier of:

          - the first anniversary of the closing of the Transactions, and

          - an initial public offering of our common stock;

     - following the expiration of the initial holding period described above
       but prior to the earlier of the (1) initial public offering of our common
       stock and (2) seventh anniversary of the closing of the Transactions, we
       will have the right of first purchase for any shares that any stockholder
       (other than Oak Hill or the management stockholders) proposes to
       transfer, other than transfers described below or certain permitted
       transfers; and

          - if we do not exercise our right to purchase the shares, then each
            stockholder will have the right to purchase its pro rata portion of
            the remaining offered shares; and

          - if each stockholder does not fully exercise its right to purchase
            its pro rata portion of the remaining shares, then Oak Hill, and any
            transferee thereof who agrees to be bound by the terms of the
            stockholders' agreement, will have the right to purchase all, but
            not less than all, of the remaining offered shares;

     - during the period following the expiration of the initial holding period
       described above but prior to the initial public offering of our common
       stock, if any management stockholder proposes to transfer any shares,
       other than in connection with transfers described below or certain
       permitted transfers and the transfer of shares to us by members of
       management when the person's employment with us terminates or for estate
       purposes, then the other management stockholders will have the right of
       first refusal to purchase the shares; and

          - if each management stockholder does not exercise its right to
            purchase its pro rata portion of the shares, then we will have the
            right to purchase the remaining offered shares; and

          - if we do not exercise our right to purchase all of the remaining
            shares then each stockholder (other than management stockholders)
            will have the right to purchase its pro rata portion of the
            remaining offered shares; and

          - if each other stockholder does not exercise its right to purchase
            its pro rata portion of the remaining shares, then Oak Hill, and any
            transferee thereof who agrees to be bound by the terms of the
            stockholders' agreement, will have the right to purchase all, but
            not less than all, of the remaining offered shares;

     - if Oak Hill transfers more than 10% of the total outstanding shares of
       our common stock to a party (other than to a controlled affiliate), the
       other stockholders have the right to transfer shares pro rata to the
       third party on the same terms and conditions as Oak Hill;

     - Oak Hill has the right to require the other stockholders to transfer a
       pro rata percentage of their stock to any third party in a transaction
       involving the acquisition of control of the total outstanding shares of
       our common stock by a third party on the same terms and conditions as Oak
       Hill;

     - Freightliner continues to have a right of first refusal in connection
       with any proposed sale of TravelCenters of America to certain truck
       manufacturers;

                                       76
<PAGE>   82

     - at any time and from time to time on or after the date 180 days (or a
       greater number of days, not to exceed 365 days, as Oak Hill and its
       affiliates may agree with the underwriters for the initial public
       offering) after an initial public offering of our common stock,
       stockholders, other than management stockholders, who own at least 4% of
       the total issued and outstanding shares of our common stock at the time
       the stockholders' agreement is entered into, will each have the right to
       demand a registration of their shares, under certain circumstances
       described in the stockholders' agreement;

     - following an initial public offering of our common stock, stockholders
       will be entitled to piggyback registration rights until the later of the
       time (1) their shares are eligible for transfer without restriction under
       Rule 144 of the Securities Act and (2) the second anniversary of the
       consummation of the initial public offering; but the number of shares
       included by each shareholder may be reduced if the total number of shares
       of our common stock to be included in the registered offering by the
       underwriter of the offering is limited;

     - the stockholders have the right to purchase a pro rata share in
       connection with other issuances of shares to our stockholders or their
       affiliates;

     - the stockholders may not publicly sell their shares during the seven days
       prior to and the 180 days (or a greater number of days as Oak Hill may
       agree with the underwriters) following any underwritten registration of
       our common stock, unless the managing underwriters consent, in which case
       the stockholders will be permitted to sell their shares on a pro rata
       basis;

     - the stockholders vote together to assure the following with respect to
       us:

          -- the authorized number of directors of our board of directors will
             consist of at least seven directors;

          -- for so long as Oak Hill continues to own any shares of our common
             stock and Oak Hill, Freightliner and certain of the Other Investors
             continue to own two-thirds of their shares of our common stock, the
             stockholders will have the right to designate nominees to serve on
             our board of directors and Oak Hill will have the right to nominate
             a majority of our board of directors; and

          -- unless otherwise agreed by our board of directors, the board of
             directors of each of our subsidiaries will be identical to our
             board of directors; and

     - so long as certain of the Other Investors and their affiliates continue
       to own at least two-thirds of their shares of our common stock or
       one-third of their collective amount of shares of our common stock, such
       Other Investors will have observer rights for all meetings of our board
       of directors, reasonable access to consult and advise our management and
       rights to inspect our books and records.

INDEMNIFICATION UNDER RECAPITALIZATION AGREEMENT AND PLAN OF MERGER

     In connection with the recapitalization agreement and plan of merger, we
have agreed to indemnify certain of our stockholders and any person who was one
of our officers or directors for any losses caused by TCA Acquisition
Corporation, Oak Hill or Oak Hill Capital Management Partners breaching any
representation, warranty or covenant made by any of them in the recapitalization
agreement and plan of merger. We have agreed to indemnify Oak Hill and its
affiliates, stockholders, partners, officers, directors and employees from any
losses resulting from a breach of any of our representations, warranties or
covenants in the recapitalization agreement and plan of merger.

TRANSACTIONS AND RELATIONSHIPS WITH INVESTORS

     We lease one of our travel centers from a realty company owned by two
individuals, one of whom is a former stockholder and a former director. This
lease relationship commenced during 1999 and total rent expense related to this
lease for the year ended December 31, 1999 was $263,000.

     In connection with the closing of the Transactions, affiliates of two of
our former stockholders, that are themselves affiliates of certain of the Other
Investors, were paid an aggregate fee of $1.25 million for advisory

                                       77
<PAGE>   83

services provided to us. In 1999, the same two former stockholders were paid an
aggregate fee of $250,000 as consideration for their financial advisory services
provided in completing the Travel Ports acquisition.

     Upon consummation of the Transactions, Oak Hill Capital Management received
a fee of $7.25 million and the Other Investors received an aggregate fee of
$780,000. Credit Suisse First Boston Corporation, which was an initial purchaser
of the outstanding notes, and an affiliate of Credit Suisse First Boston
Corporation purchased an aggregate of $8.0 million of our stock upon the closing
of the Transactions and, accordingly, received a pro rata portion of the fee.

     The offering circular relating to 190,000 units included the offering to
Oak Hill Securities Fund, L.P. ("OHSF") and Oak Hill Securities Fund II, L.P.
("OHSF II," together with OHSF, "Oak Hill Securities") of an aggregate of 10,500
units. Oak Hill Securities purchased these units from the initial purchasers at
a purchase price of $941.29 per unit. The units purchased by Oak Hill Securities
are identical to the other units sold in the offering. Oak Hill Securities has
agreed with the initial purchasers that, except for the exchange offer, it will
not sell, transfer or otherwise dispose of or transfer any of the units, notes
or the warrants that it purchased for a period of three months from the date of
purchase without the consent of the initial purchasers. In addition, Oak Hill
Securities purchased $30.0 million of the term loan facility from the co-lead
arrangers at a purchase price of 99.00%. The initial purchasers and the co-lead
arrangers purchased from us the number of units and the portion of the term loan
facility that was sold to Oak Hill Securities at the same price as the units and
portion of the term loan facility that was sold to Oak Hill Securities.

     OHSF and OHSF II are Delaware limited partnerships that acquire and
actively manage a diverse portfolio of primarily debt investments, principally
in leveraged companies. The principals of Oak Hill Advisors, Inc., the adviser
to OHSF, and the principals of Oak Hill Advisors, L.P., the adviser to OHSF II,
may from time to time play an advisory and consulting role in connection with
the activities of Oak Hill and have an indirect limited partnership interest in
Oak Hill and its general partner. In addition, the principals of Oak Hill
Capital Management may from time to time play an advisory and consulting role in
connection with the activities of OHSF and OHSF II and have an indirect limited
partnership interest in OHSF and OHSF II and their general partners.

     We paid a fee of $300,694 to Oak Hill Advisors, Inc. and $300,694 to Oak
Hill Advisors, L.P. for financial advisory services rendered in connection with
the debt financing for the Transactions.

TRANSACTIONS WITH OFFICERS

     Some members of our senior management have purchased our common stock under
management subscription agreements. As of December 31, 1999, we issued to Edwin
P. Kuhn, James W. George, Timothy L. Doane, Michael H. Hinderliter and Steven C.
Lee, 15,452; 11,590; 7,727; 11,590, and 3,864 shares of common stock,
respectively, under management subscription agreements. We refer to these shares
of common stock as the management shares. We financed a portion of the purchase
price of the management shares.

     For the purchase of the management shares, each of the members of senior
management who entered into the management subscription agreement also received
financing from us for no more than one-half of the purchase price of the
management shares. In connection with the financing, each executive executed a
note in favor of us and a pledge agreement. The notes for the named executives
total $289,570 in principal amount, and are payable by the following named
executives in the indicated principal amount as follows: Edwin P. Kuhn, $77,260;
James W. George, $57,950; Timothy L. Doane, $57,950; Michael H. Hinderliter,
$57,950 and Steven C. Lee, $38,460.

     Interest accrues at an annual rate of 4.76% for each of Messrs. Kuhn,
George and Hinderliter and at an annual rate of 6.01% for each of Messrs. Doane
and Lee, in each case compounded semi-annually. Accrued and unpaid interest,
together with unpaid principal, if not sooner paid, is due and payable on the
earliest of:

     - the date of cessation of employment of the employee;

     - the date the employee is no longer the owner of the particular management
       shares; or

     - the tenth anniversary of the note executed by the executive.

                                       78
<PAGE>   84

     We will continue to provide these loans to management and extend the term
of the loans to the earlier of five years or 50% of the original term of the
loan. In addition, we expect to establish a new loan program which will allow
new members of management to obtain loans on similar terms.

OUR OBLIGATION TO REPURCHASE MANAGEMENT'S EQUITY INTERESTS IN US

     Some of our management employees have rights to require us to repurchase
the employee's equity interests at fair market value, plus the net value of
vested optioned shares, less the balance on any loans due, upon the employee's
termination of employment due to death, disability or scheduled retirement.
Repurchase will generally be for cash at fair market value on the date of
termination if termination is due to death or disability or scheduled retirement
at or after age 62, or for cash in installments over a period of years at fair
market value each year if termination is due to scheduled retirement prior to
age 62. With respect to Edwin P. Kuhn, if termination is due to scheduled
retirement, we will repurchase that portion of his equity interest on his
retirement date that is attributable to shares of our common stock owned on the
date of the Transactions less the balance due on any loans outstanding between
us and Mr. Kuhn on his scheduled retirement date. Thereafter, we will repurchase
the balance of his equity interest in two equal installments on the first and
second anniversary of his retirement, at the fair market value each year. If
there is a change of control of the company which involves the sale by
stockholders of their equity interest to a third party during the time that
installments are being paid to the management employees, we will accelerate the
installment payments at the time of the closing of the change of control. In
other cases of termination of employment, we will have call rights at fair
market value which generally will be exercised for cash, although in limited
circumstances the call rights may be exercised by promissory note. In all cases,
repurchase rights are restricted under law, credit agreements, financing
documents and other contracts, and our board's good faith determination that
repurchases would not cause undue financial strain on us. The Senior Credit
Facility and the notes limit our ability to repurchase the management shares.

                                       79
<PAGE>   85

                        DESCRIPTION OF OUR INDEBTEDNESS

SENIOR CREDIT FACILITY

     As part of the Transactions, we entered into the Senior Credit Facility,
which amended and restated the Existing Credit Agreement, in an aggregate
principal amount of up to $428.0 million with a syndicate of financial
institutions, or lenders, for which Chase Securities Inc. and Credit Suisse
First Boston, New York branch, acted as co-lead arrangers, The Chase Manhattan
Bank acted as administrative agent and Credit Suisse First Boston, New York
branch, acted as syndication agent. The following is a summary of the material
terms and conditions of the Senior Credit Facility and is subject to the
detailed provisions of the Senior Credit Facility and the various related
documents.

     Loans; Interest Rates. The Senior Credit Facility is comprised of (a) a
senior term loan B facility in an aggregate principal amount of $328.0 million
and (b) a senior revolving credit facility in an aggregate principal amount of
up to $100.0 million. The proceeds of the term loan facility, together with the
proceeds of the offering, were used solely to provide a portion of the financing
for the Transactions, to pay certain expenses related to the Transactions, to
pay tender offer and consent solicitation premiums and fees and to repay certain
of our existing indebtedness. The proceeds of the revolving credit facility
generally provide financing for future working capital and other general
corporate purposes.

     The term loan facility was available for one drawing on the date of the
closing of the Transactions and will be repaid in full at the end of eight
years. The revolving credit facility is available on a revolving basis during
the period commencing on the date of the closing of the Transactions and ending
on the date that is six years after the date of the closing of the Transactions.
The term loan facility bears interest, at our election, at either the alternate
base rate plus a margin of 2.25% or Adjusted LIBOR plus a margin of 3.25%. The
revolving credit facility bears interest, at our election, at either the
alternate base rate plus a margin of 1.75% or Adjusted LIBOR plus a margin of
2.75%.

     Repayment. The principal amounts of the term loan facility are repayable in
quarterly installments, beginning in 2002, in the following approximate
aggregate annual amounts:

<TABLE>
<CAPTION>
                            YEAR                                 AMOUNT
                            ----                              ------------
<S>                                                           <C>
2002........................................................  $  3,280,000
2003........................................................     3,280,000
2004........................................................     3,280,000
2005........................................................     3,280,000
2006........................................................     3,280,000
2007........................................................    80,360,000
2008........................................................   231,240,000
                                                              ------------
Total.......................................................  $328,000,000
                                                              ============
</TABLE>

     Security. The obligations under the Senior Credit Facility and the related
documents are secured by:

     - first priority security interests in, and mortgages on, substantially all
       of our tangible and intangible assets and the tangible and intangible
       assets of each of our existing and subsequently acquired or organized
       domestic subsidiaries; and

     - a first priority pledge of the capital stock of each of our existing and
       subsequently acquired or organized subsidiaries (which pledge, in the
       case of the capital stock of foreign subsidiaries, will be limited to 65%
       of the capital stock).

     Guarantees. Our obligations under the Senior Credit Facility are and will
be guaranteed by each of our existing and subsequently acquired or organized
domestic subsidiaries. TA Franchise Systems Inc., however, has not provided a
guarantee.

                                       80
<PAGE>   86

     Prepayments. We are required to make prepayments, with customary
exceptions, on loans under the Senior Credit Facility in an amount equal to 50%
of excess cash flow and 100% of the net cash proceeds of

     - all asset sales or other dispositions of property by us or any of our
       subsidiaries, including insurance and condemnation proceeds and

     - issuances of indebtedness by us or any of our subsidiaries.

     Conditions and Covenants. The obligations of the lenders under the Senior
Credit Facility require the satisfaction of conditions precedent, including the
consummation of the offering and conditions customary for similar credit
facilities or otherwise appropriate under the circumstances. We and each of our
subsidiaries are subject to negative covenants contained in the Senior Credit
Facility, including covenants that restrict, subject to exceptions:

     - the incurrence of additional indebtedness and other obligations;

     - the granting of additional liens;

     - sales and leasebacks;

     - investments, loans and advances;

     - mergers, consolidations, sales of assets and acquisitions;

     - dividends and distributions;

     - engaging in some transactions with affiliates;

     - changes in lines of business;

     - prepayment or repurchase of other indebtedness and amendments to some
       agreements governing indebtedness;

     - amendment of some documents, including some of our organizational
       documents and agreements governing indebtedness;

     - the entering into of leases; and

     - capital expenditures.

     The Senior Credit Facility also contains customary affirmative covenants,
including maintenance of corporate existence and rights and conduct of business,
maintenance of insurance, payment of taxes, performance of obligations, delivery
of financial statements, reports and other documents, delivery of notices of
default and litigation, inspection of property, books and records, use of
proceeds, further assurances (including the pledge of additional collateral and
guarantees from some new subsidiaries), maintenance of interest rate protection
and material contracts and compliance with environmental and safety laws. In
addition, the Senior Credit Facility requires us to maintain compliance with
certain specified financial covenants including a maximum ratio of total debt to
EBITDA as defined in the Senior Credit Facility and a minimum interest expense
coverage ratio. Some of these financial, negative and affirmative covenants are
more restrictive than those in the indenture.

     Events of Default. The Senior Credit Facility also includes events of
default that are typical for senior credit facilities and appropriate in the
context of the Transactions, including nonpayment of principal, interest, fees
or reimbursement obligations with respect to letters of credit, violation of
covenants, inaccuracy of representations and warranties in any material respect,
cross default and cross-acceleration to certain other indebtedness and
agreements, bankruptcy and insolvency events, material judgments and
liabilities, defaults or judgments under ERISA and change of control. The
occurrence of any of the events of default could result in acceleration of our
obligations under the Senior Credit Facility and foreclosure on the collateral
securing the obligations, which could have material adverse results to holders
of the notes.

                                       81
<PAGE>   87

SENIOR SUBORDINATED NOTES

  General

     On November 14, 2000, we issued $190.0 million principal amount of 12 3/4%
Senior Subordinated Notes Due May 1, 2009 in connection with a private placement
of 190,000 units. Each unit consisted of $1,000 principal amount of notes, three
initial warrants and one contingent warrant. The notes were issued under an
indenture dated as of November 14, 2000 among TravelCenters of America, the
subsidiary guarantors of the Company that are party to the indenture and State
Street Bank and Trust Company, as trustee. The terms of the notes include those
stated in the indenture and those made part of the indenture by reference to the
Trust Indenture Act of 1939. The warrants were issued under a warrant agreement,
and the contingent warrants were issued under a contingent warrant escrow
agreement. The net proceeds of approximately $171.7 million from the sale of the
units (after deducting discounts, commissions and certain expenses of the
offering), together with cash, borrowing under the Senior Credit Facility and
the proceeds from the sale of common equity were used in connection with the
Transactions. In this description of the notes, the words "Company" or "us"
refers only to TravelCenters of America and not to any of its subsidiaries.

  Brief Description of the Notes

     The notes:

        - are unsecured senior subordinated obligations of the Company;

        - are subordinated in right of payment to all existing and future senior
          indebtedness of the Company;

        - are senior in right of payment to any future subordinated obligations
          of the Company; and

        - are guaranteed by each subsidiary guarantor; and

        - are subject to registration with the SEC.

  Principal, Maturity and Interest

     The notes are initially in a principal amount of $190.0 million and mature
on May 1, 2009. Interest on the notes accrues at 12 3/4% per annum and is
payable semiannually in arrears on May 1 and November 1, commencing on May 1,
2001. We are permitted to issue more notes under the indenture up to an
aggregate additional principal amount of $190.0 million. The notes and
additional notes, if any, are treated as a single class for all purposes of the
indenture, including waivers, amendments, redemptions and offers to purchase.
Unless the context requires otherwise, for all purposes of the indenture and
this description of "Senior Subordinated Notes," references to the notes include
any additional notes actually issued.

  Optional Redemption

     We are not entitled to redeem the notes prior to November 1, 2005, except
as described below. On and after November 1, 2005, we are entitled at our option
to redeem all or a portion of the notes on one or more occasions upon not less
than 30 nor more than 60 days' notice, at the redemption prices (expressed in
percentages of principal amount on the redemption date), plus accrued interest
to the redemption date (subject to the right of holders of record on the
relevant record date to receive interest due on the relevant interest payment
date), if redeemed during the 12-month period commencing on November 1 of the
years set forth below:

<TABLE>
<CAPTION>
                                                               REDEMPTION
                           PERIOD                                PRICE
                           ------                             ------------
<S>                                                           <C>
2005........................................................    106.375%
2006........................................................    104.250
2007........................................................    102.125
2008 and thereafter.........................................    100.000
</TABLE>

                                       82
<PAGE>   88

     In addition, at any time prior to November 1, 2005, we may, at our option,
redeem the notes as a whole upon the occurrence of a change of control, which we
define below, upon not less than 30 nor more than 60 days' notice, but in no
event more than 90 days after the occurrence of the change of control, at a
redemption price equal to 100% of the principal amount of the notes, plus the
applicable premium at the time plus accrued interest, if any, to the redemption
date.

  Change of Control

     Upon a change of control, each holder of notes may require us to repurchase
all or any portion of the holder's notes at a purchase price equal to 101% of
the principal amount plus accrued and unpaid interest to the date of purchase.
Under the indenture governing the notes, a change of control includes:

     - prior to the first public offering of our common stock,

       -- certain existing stockholders cease to be the beneficial owners of a
          majority of the total voting power of our voting stock, or

       -- Oak Hill and certain of its affiliates cease to be the beneficial
          owners of at least 45% of the total voting power of our voting stock.

     - a person, other than Oak Hill and certain of its affiliates, is or
       becomes the owner of more than 35% of the total voting power of our
       voting stock and

       -- beneficially owns in the aggregate a lesser percentage of our total
          voting power; and

       -- does not have the right to elect a majority of our board of directors;

     - directors on the date of the issuance of the outstanding notes or new
       directors approved by 66 2/3% of the directors then in office ceasing to
       comprise a majority of our board of directors;

     - our adoption of a plan of liquidation or dissolution of the Company;

     - a merger or consolidation of TravelCenters in which our voting stock is
       converted into or exchanged for cash, securities or other property,
       unless our voting stock is converted into or exchanged for a majority of
       the voting stock of one of the other parties to the merger or
       consolidation; and

     - the sale of all or substantially all of our and our subsidiaries' assets
       to another person unless that person becomes the obligor of the notes.

  Covenants

     The indenture for the notes contains covenants that, among other things,
limits our ability and the ability of our restricted subsidiaries to:

     - incur additional indebtedness and issue preferred stock;

     - pay dividends or distributions on, or redeem or repurchase, our capital
       stock;

     - make certain investments;

     - engage in transactions with affiliates;

     - transfer or sell assets;

     - create restrictions on the payment of dividends or other amounts to us;

     - consolidate, merge or transfer all or substantially all of our assets;
       and

     - sell stock of our subsidiaries.

All of these limitations and prohibitions, however, are subject to a number of
important qualifications more fully described in the indenture.

                                       83
<PAGE>   89

  Events of Default

     Events of default under the indenture include:

     - a default in the payment of interest on the notes when due, continuing
       for 30 days;

     - a default in the payment of principal of any note when due at its
       maturity, upon optional redemption, upon required purchase, upon
       declaration or otherwise;

     - the failure by us to comply with the provisions of the indenture relating
       to mergers and consolidations;

     - the failure by us to comply for 30 days after notice with some provisions
       of the indenture, including those relating to change of control, asset
       sales, affiliate transactions and limitations on indebtedness;

     - the failure by us or a subsidiary guarantor to comply for 60 days after
       notice with other agreements contained in the indenture;

     - indebtedness of ours or any significant subsidiary of ours is not paid
       within any applicable grace period after final maturity or is accelerated
       because of a default and the total amount of that indebtedness unpaid or
       accelerated exceeds $10 million;

     - certain events of bankruptcy, insolvency or reorganization of us or a
       significant subsidiary of ours;

     - any judgment or decree for the payment of money (other than judgments
       which are covered by enforceable insurance policies issued by solvent
       carriers) in excess of $10 million is entered against us or a significant
       subsidiary of ours, remains outstanding for a period of 60 consecutive
       days and is not discharged, waived or stayed within 10 days after notice;

     - a guarantee by a subsidiary guarantor is no longer in full force and
       effect and the default continues for 10 days after receipt of notice; or

     - a subsidiary guarantor denies its obligations under its guarantee.

  Registered Exchange Offer; Registration Rights

     We have agreed under the registration rights agreement, dated as of
November 14, 2000, to:

     - file a registration statement within 45 days after the issue date of the
       notes enabling the holders of the notes to exchange the notes for
       publicly registered notes with identical terms;

     - use our reasonable best efforts to cause the registration statement to
       become effective within 180 days after the issue date of the notes;

     - consummate the exchange offer within 30 days after the effective date of
       our registration statement;

     - use our reasonable best efforts to file a shelf registration statement
       for the resale of the notes if we cannot effect an exchange offer within
       the time periods listed above and in some other circumstances;

     - use our reasonable best efforts to cause the shelf registration statement
       to be declared effective; and

     - use our reasonable best efforts to keep the shelf registration statement
       effective until the time when the notes may be sold pursuant to Rule 144
       under the Securities Act, subject to certain exceptions.

If we fail to comply with certain obligations under the registration rights
agreement, we may have to pay additional interest. The rate of the additional
interest will be 0.50% per annum for the first 90-day period immediately
following the occurrence of a registration default, and that rate will increase
by an additional 0.50% per annum with respect to each subsequent 90-day period
until all registration defaults have been cured, up to a maximum additional
interest rate of 1.5% per annum. On December 15, 2000, we filed an exchange
offer registration statement to exchange the outstanding notes for registered
notes.

                                       84
<PAGE>   90

OTHER INDEBTEDNESS

     On September 1, 1998, as part of the purchase of the operating assets of a
leased site, we issued a note, which we refer to as the "Santa Nella Note,"
payable to the former operator of the site for $4.9 million. The Santa Nella
Note bears interest at an annual rate of 5% and requires quarterly payments of
principal and interest of $98,000 through October 1, 2018. This note is secured
by a mortgage interest in the related travel center. As of September 30, 2000,
$4.7 million was outstanding under the note, $3.0 million net of unamortized
debt discount.

     On September 9, 1999, we entered into a master lease program that is being
used to finance the construction of eight travel centers on land we own or
expect to purchase. Four of these travel centers are new sites in our network
and four are travel centers being razed and rebuilt. All eight sites will follow
the prototype or protolite design. The total committed amount of the facility is
$68.0 million, of which $40.3 million was used as of September 30, 2000. The
remaining amount available under the program will be used by March 2002, at
which time construction of the eighth site is expected to be completed.
Construction at five of the travel centers was completed by November 30, 2000.
We expect two additional travel centers to be completed during 2001. We
currently own the land on which seven of the travel centers are being
constructed and expect to acquire the eighth site within the next six months.
The initial term of the lease expires on September 9, 2006, at which time, if
the lease is not extended, we have the option to purchase the improvements at a
negotiated price. Under the related lease agreement, our quarterly lease
payments are based on the capitalization and weighted-average cost of capital of
the lessor. The lessor was initially capitalized with $2.4 million of equity and
has entered into a loan and security agreement through which it has borrowed
$37.9 million through September 30, 2000 and can borrow an additional $27.7
million as the funds are needed to pay the construction costs of our sites. We
do not guarantee the indebtedness of the lessor. The lessor's equity holders
receive a return on their contributed capital equal to LIBOR plus 10.75%, while
the interest rate for the indebtedness is equal to LIBOR plus a spread that will
decrease from 4.0% to 3.0% if our ratio of total debt to EBITDA improves. Our
quarterly rent payments are calculated to equal the quarterly interest expense,
return on equity and debt amortization requirements of the lessor, based on a 40
year straight-line amortization schedule.

                                       85
<PAGE>   91

                                WARRANT HOLDERS

     Below is information with respect to the number of warrants and shares of
our common stock issuable upon exercise of the warrants owned by each of the
warrant holders. The warrants are being registered to permit secondary trading
of the warrants and the shares of our common stock issuable upon the exercise of
the warrants. Warrant holders may offer the warrants and the common stock
issuable upon exercise of the warrants for resale from time to time. See "Plan
of Distribution."

     We have filed with the SEC a registration statement, of which this
prospectus forms a part, with respect to the resale of the warrants and the
issuance and resale of the shares of common stock issuable upon the exercise of
the warrants from time to time, under Rule 415 under the Securities Act, in the
over-the-counter market, in privately negotiated transactions, in underwritten
offerings or by a combination of these methods for sale, and have agreed to use
our best efforts to cause the warrant shelf registration statement to remain
effective until the earliest of:

     - the time as all warrants have been sold under this registration
       statement;

     - two years after its effective date; and

     - until all warrants can be sold without restriction under the Securities
       Act.

     We have also agreed to use our best efforts to cause the common stock shelf
registration statement to remain effective until the earlier of:

       - the time as all warrants have been exercised or canceled and

       - May 1, 2009, the expiration date for exercising the warrants.

     The warrants and shares of our common stock issuable upon the exercise of
the warrants offered by this prospectus may be offered from time to time by the
persons or entities named below:

<TABLE>
<CAPTION>
                                                               NUMBER OF WARRANTS
                                                               OWNED PRIOR TO THE
                                                                    OFFERING
                                               ---------------------------------------------------
                                 PERCENTAGE                 NUMBER OF                   NUMBER OF
                                     OF                      SHARES                      SHARES
                                 OUTSTANDING                ISSUABLE                    ISSUABLE     PERCENTAGE OF
                                   COMMON                     UPON                        UPON        OUTSTANDING
                                 STOCK OWNED   NUMBER OF   EXERCISE OF    NUMBER OF    EXERCISE OF   COMMON STOCK
NAME AND ADDRESS                  PRIOR TO      INITIAL      INITIAL     CONTINGENT    CONTINGENT     OWNED AFTER
OF HOLDER                         OFFERING     WARRANTS     WARRANTS      WARRANTS      WARRANTS       OFFERING
----------------                 -----------   ---------   -----------   -----------   -----------   -------------
<S>                              <C>           <C>         <C>           <C>           <C>           <C>
The Bank of New York                 --         133,545      48,703        44,515        16,234           --
  925 Patterson Plank Rd
  Secaucus, NJ 07094
Bankers Trust Company                --          14,655       5,345         4,885         1,782           --
  646 Grassmere Park Road
  Nashville, TN 37211
Bear, Stearns Securities Corp.       --           1,500         547           500           182           --
  One Metrotech Center North
  4th Floor
  Brooklyn, NY 11201-3862
Boston Safe Deposit and Trust        --          84,285      30,738        28,095        10,246           --
  Company
  Three Mellon Bank Center
  Room 153-3015
  Pittsburgh, PA 15259
Brown Brothers Harriman & Co.        --           5,460       1,991         1,820           664           --
  63 Wall Street, 8th Floor
  New York, NY 10005
Chase Bank of Texas, N.A.            --          28,500      10,394         9,500         3,465           --
  P.O. Box 2558
  Houston, TX 77252-8009
Chase Manhattan Bank                 --          27,915      10,180         9,305         3,393           --
  4 New York Plaza
  New York, NY 10004
</TABLE>

                                       86
<PAGE>   92

<TABLE>
<CAPTION>
                                                               NUMBER OF WARRANTS
                                                               OWNED PRIOR TO THE
                                                                    OFFERING
                                               ---------------------------------------------------
                                 PERCENTAGE                 NUMBER OF                   NUMBER OF
                                     OF                      SHARES                      SHARES
                                 OUTSTANDING                ISSUABLE                    ISSUABLE     PERCENTAGE OF
                                   COMMON                     UPON                        UPON        OUTSTANDING
                                 STOCK OWNED   NUMBER OF   EXERCISE OF    NUMBER OF    EXERCISE OF   COMMON STOCK
NAME AND ADDRESS                  PRIOR TO      INITIAL      INITIAL     CONTINGENT    CONTINGENT     OWNED AFTER
OF HOLDER                         OFFERING     WARRANTS     WARRANTS      WARRANTS      WARRANTS       OFFERING
----------------                 -----------   ---------   -----------   -----------   -----------   -------------
<S>                              <C>           <C>         <C>           <C>           <C>           <C>
Citibank, N.A                        --          57,420      20,940        19,140         6,980           --
  3800 Citicorp Center Tampa
  Tampa, FL 33610-9122
Comerica Bank                        --           3,150       1,149         1,050           383           --
  411 West Lafayette
  Mail Code 3404
  Detroit, MI 48226
Donaldson, Lufkin and Jenrette       --          12,000       4,376         4,000         1,459           --
  Securities Corporation
  1 Pershing Plaza
  Jersey City, NJ 07399
Fiduciary Trust Company              --           1,050         383           350           128           --
  International
  Two World Trade Center
  New York, NY 10043-0772
Funb -- Phila. Main                  --           7,500       2,735         2,500           912           --
  123 South Broad Street
  Philadelphia, PA 19109
Investors Bank & Trust --            --           5,025       1,833         1,675           611           --
  Institutional Custody
  200 Claredon Street
  Boston, MA 02155
Investors Bank & Trust Company       --           6,690       2,440         2,230           813           --
  200 Claredon Street
  15th Fl Hancock Tower
  Boston, MA 02116
Mercantile-Safe Deposit & Trust      --           1,755         640           585           213           --
  Company
  766 Old Hammonds Ferry Road
  Proxy Unit #230-20
  Linthicum, MD 21090
Merrill Lynch, Pierce, Fenner &      --           3,000       1,094         1,000           365           --
  Smith Safekeeping
  4 Corporate Place
  Corporate Park 287
  Piscataway, NJ 08855
The Northern Trust Company           --          26,475       9,655         8,825         3,218           --
  801 S. Canal C-In
  Chicago, IL 60607
PNC Bank, National Association       --           1,500         547           500           182           --
  1600 Market Street, 29th
  Floor Philadelphia, PA 19103
Salomon Smith Barney Inc.            --             375         137           125            46           --
  333 W. 34th Street
  New York, NY 10001
SSB -- Trust Custody                 --           6,000       2,188         2,000           729           --
  225 Franklin Street
  Boston, MA 02110
State Street Bank and Trust          --         127,200      46,389        42,400        15,463           --
  Company
  1776 Heritage Dr.
  Global Corporate Action
  Unit Jab 5NW
  No. Quincy, MA 02171
Toyo Trust Company of New York       --           9,000       3,282         3,000         1,094           --
  666 Fifth Avenue, 33rd Floor
  New York, NY 10103
Wells Fargo Bank Minnesota,          --           6,000       2,188         2,000           729           --
  N.A.
  733 Marquette Avenue
  Minneapolis, MN 55479
</TABLE>

                                       87
<PAGE>   93

                          DESCRIPTION OF THE WARRANTS

     We issued the warrants under a warrant agreement between TravelCenters of
America, Inc. and State Street Bank and Trust Company, as warrant agent, in
connection with a private placement of 190,000 units. Each unit consists of
$1,000 principal amount of notes, three initial warrants and one contingent
warrant. Each warrant, whether initial or contingent, entitles its holder to
purchase 0.36469 shares of our common stock at an exercise price of $0.001 per
share, subject to anti-dilution adjustments under some circumstances. We have no
warrants outstanding other than the 570,000 initial warrants and the 190,000
contingent warrants.

GENERAL

  Initial Warrants

     The initial warrants, when exercised, will entitle the holders to purchase
207,874 shares of our common stock at an exercise price of $0.001 per share.

  Contingent Warrants

     The contingent warrants, if released from escrow and exercised, will
entitle the holders to purchase 69,291 shares of our common stock at an exercise
price of $0.001 per share. The contingent warrants will be held in escrow under
an escrow agreement between TravelCenters of America, Inc. and State Street Bank
and Trust Company, as warrant escrow agent, and, subject to some conditions,
will be released from escrow and distributed to holders of the initial warrants
on March 31, 2003, the contingent warrant release date. The contingent warrants
will be released from escrow to holders only if, as of December 31, 2002,

     - the consolidated leverage ratio, as defined in the indenture governing
       the notes, exceeds 4.5 to 1.0 and our chief financial officer delivers a
       certificate to that effect to the escrow agent prior to the contingent
       warrant release date, and

     - any of the notes remain outstanding.

If the contingent warrants are required to be released to the holders of the
initial warrants on the contingent warrant release date, the contingent warrants
will be distributed pro rata to all the registered holders of initial warrants
determined as of the contingent warrant release date. To the extent an initial
warrant is exercised prior to the contingent warrant release date, the last
registered holder of the initial warrant will be treated as the registered
holder of the initial warrant as of the contingent warrant release date for
purposes of participating in the distribution of contingent warrants.

     If, as of December 31, 2002, either our consolidated leverage ratio is 4.5
to 1.0 or less or all of our notes have been repaid, redeemed or repurchased,
the contingent warrants will be released to us for cancellation.

  Certificates for Warrants

     Certificates for warrants may be in global form or certificated form. No
service charge will be made for registration of transfer or exchange upon
surrender of any warrant certificate at the office of the warrant agent
maintained for that purpose. We may require payment of a sum sufficient to cover
any tax or other governmental charge that may be imposed in connection with any
registration of transfer or exchange of warrant certificates.

  Bankruptcy, Reorganization, etc.

     If a bankruptcy, reorganization or similar proceeding is commenced by or
against us, a bankruptcy court may hold that unexercised warrants are executory
contracts which may be subject to rejection by us with approval of the
bankruptcy court. As a result, holders of the warrants may, even if sufficient
funds are available, not be entitled to receive any consideration or may receive
an amount less than they would be entitled to if they had exercised their
warrants prior to the commencement of any bankruptcy, reorganization or similar
proceeding.

                                       88
<PAGE>   94

CERTAIN TERMS

  Exercise of Warrants

     The initial warrants may be exercised at any time on or after November 14,
2001, and the contingent warrants may be exercised at any time after the
contingent warrant release date. However, holders of warrants will be able to
exercise their warrants only if the shelf registration statement is effective or
the exercise of the warrants is exempt from the registration requirements of the
Securities Act and only if the shares of common stock are qualified for sale or
exempt from qualification under the applicable securities laws of the states or
other jurisdictions in which the holders reside. Unless earlier exercised, the
warrants will expire on May 1, 2009. We will give notice of expiration not less
than 30 nor more than 60 days prior to the expiration date to the registered
holders of the then outstanding warrants. If we fail to give the notice, the
warrants will nevertheless expire and become void on the expiration date.

     In order to exercise all or any of the warrants, the holder of the warrant
is required to surrender to the warrant agent the related warrant certificate
and pay in full the exercise price for each share of common stock. The exercise
price may be paid

     - in cash or by certified or official bank check or by wire transfer to an
       account designated by us for that purpose or

     - without the payment of cash, by reducing the number of shares of common
       stock that would be obtainable upon the exercise of a warrant and payment
       of the exercise price in cash so as to yield a number of shares of common
       stock upon the exercise of the warrant equal to the product of:

      - the number of shares of common stock for which the warrant is
        exercisable as of the date of exercise, if the exercise price were being
        paid in cash, and

      - the cashless exercise ratio, or the cashless exercise.

The "cashless exercise ratio" will equal a fraction, the numerator of which is
the excess of the current market value per share of common stock on the exercise
date over the exercise price per share as of the exercise date and the
denominator of which is the current market value per share of the common stock
on the exercise date. Upon surrender of a warrant certificate representing more
than one warrant in connection with the holder's option to elect a cashless
exercise, the number of shares of common stock deliverable upon a cashless
exercise will be equal to the number of shares of common stock issuable upon the
exercise of warrants that the holder specifies are to be exercised pursuant to a
cashless exercise multiplied by the cashless exercise ratio. All provisions of
the warrant agreement will be applicable with respect to a surrender of a
warrant certificate under a cashless exercise for less than the full number of
warrants represented by the warrant certificate.

     At our option, fractional shares of common stock may not be issued upon
exercise of the warrants. If any fraction of a share of common stock would,
except for the foregoing provision, be issuable upon the exercise of any
warrants, we will pay an amount in cash equal to the current market value per
share of common stock, as determined on the day immediately preceding the date
the warrant is presented for exercise, multiplied by the fraction, computed to
the nearest whole cent.

     The exercise price and the number of shares of common stock issuable upon
exercise of a warrant are both subject to adjustment in certain cases.

  No Rights as Stockholders

     The holders of unexercised warrants are not entitled, as such, to receive
dividends, to vote, to consent, to exercise any preemptive rights or to receive
notice as our stockholders in respect of any stockholders meeting for the
election of our directors or any other purpose, or to exercise any other rights
whatsoever as our stockholders.

                                       89
<PAGE>   95

  Mergers, Consolidations, etc.

     If we consolidate with, merge with or into, or sell all or substantially
all of our assets to, another person, each warrant will entitle the holder of
the warrant to receive upon exercise of the warrant, per share of common stock
for which the warrant is exercisable, the number of shares of common stock or
other securities or property which the holder of a share of our common stock is
entitled to receive upon completion of the consolidation, merger or sale of
assets. However, if

     - we consolidate with, merge with or into, or sell all or substantially all
       of our assets to, another person and, in connection with the
       consolidation, merger or sale, the consideration payable to the holders
       of our common stock in exchange for their shares is payable solely in
       cash or

     - there is a dissolution, liquidation or winding-up of our business,

then the holders of the warrants will be entitled to receive distributions on an
equal basis with the holders of common stock or other securities issuable upon
exercise of the warrants, as if the warrants had been exercised immediately
prior to such event, less the exercise price. Upon receipt of the payment, if
any, the warrants will expire and the rights of the holders of the warrants will
cease. In the case of any merger, consolidation or sale of assets, the surviving
or acquiring person, or in the event of any dissolution, liquidation or
winding-up of our business we, must deposit promptly with the warrant agent the
funds, if any, required to pay the holders of the warrants. After the funds and
the surrendered warrant certificates are received, the warrant agent is required
to deliver a check in the amount as is appropriate, or, in the case of
consideration other than cash, such other consideration as is appropriate, to
the persons as it may be directed in writing by the holders surrendering the
warrants.

     The foregoing provisions will apply to the contingent warrants
notwithstanding that the contingent warrants at the time may still be held in
escrow. In that event, any distribution that would otherwise be made to the
holders of the contingent warrants will be held for distribution if and when the
contingent warrants are released from escrow for distribution to holders of
initial warrants.

ADJUSTMENTS

     The number of shares of common stock issuable upon exercise of the warrants
and the exercise price will be subject to adjustment in some events including:

     - the payment by us of certain dividends or other distributions on our
       common stock including dividends or distributions payable in shares of
       our common stock or other shares of our capital stock,

     - subdivisions, combinations and certain reclassifications of our common
       stock,

     - the issuance to all holders of common stock of rights, options or
       warrants to subscribe for shares of common stock, or of securities
       convertible into or exchangeable or exercisable for shares of common
       stock, for a consideration per share which is less than the current
       market value per share of the common stock,

     - the issuance of shares of common stock for a consideration per share
       which is less than the current market value per share of our common stock
       other than upon the conversion, exchange or exercise of convertible,
       exchangeable or exercisable securities of ours outstanding on the issue
       date (to the extent in accordance with the terms of those securities as
       in effect on that date), and

     - the distribution to all holders of the common stock of any of our assets,
       debt securities or any rights or warrants to purchase securities
       (excluding those rights and warrants referred to in the second preceding
       bullet point and cash dividends and other cash distributions from current
       or retained earnings other than any extraordinary cash dividend).

     No adjustment to the number of shares of common stock issuable upon the
exercise of the warrants and the exercise price will be required in certain
events including:

     - the issuance of shares of common stock in bona fide public offerings that
       are underwritten or in which a placement agent is retained by us,

                                       90
<PAGE>   96

     - the issuance of options or shares of common stock to our officers,
       directors or employees and

     - the issuance of shares of common stock in connection with acquisitions of
       products and businesses other than to our affiliates.

     If there is a distribution to holders of common stock which results in an
adjustment to the number of shares of common stock or other consideration for
which a warrant may be exercised, the holders of the warrants may, in certain
circumstances, be deemed to have received a distribution subject to United
States Federal income tax as a dividend. See "Certain United States Federal
Income Tax Considerations."

     No adjustment in the exercise price will be required unless the adjustment
would require an increase or decrease of at least one percent in the exercise
price. However, any adjustment which is not made as a result of this paragraph
will be carried forward and taken into account in any subsequent adjustment.

RESERVATION OF SHARES

     We have authorized and reserved for issuance 277,165 shares of our common
stock issuable upon exercise of the warrants.

AMENDMENT

     From time to time we and the warrant agent, without the consent of the
holders of the warrants, may amend or supplement the warrant agreement for
certain purposes, including curing defects or inconsistencies or making any
change that does not adversely affect the rights of any holder. Any amendment or
supplement to the warrant agreement that has an adverse effect on the interests
of the holders of the warrants will require the written consent of the holders
of a majority of the then outstanding warrants. The consent of each holder of
the warrants affected will be required for any amendment pursuant to which the
exercise price would be increased or the number of shares of common stock
issuable upon exercise of the warrants would be decreased, other than pursuant
to adjustments provided for in the warrant agreement.

REGISTRATION RIGHTS

  Registration of Warrants

     We are required under the warrant agreement to file a shelf registration
statement under the Securities Act covering the resale of the warrants by their
holders (the "warrant shelf registration statement") within 45 days after the
date of original issuance of the warrants and to use our best efforts to cause
the warrant shelf registration statement to be declared effective under the
Securities Act within 180 days after the date of original issuance of the
warrants and to remain effective until the earliest of

     - the time when all of the warrants have been sold,

     - two years after its effective date, and

     - such time as the warrants can be sold without restriction under the
       Securities Act.

     Each holder of warrants that sells the warrants under the warrant shelf
registration statement generally will be required to be named as a selling
securityholder in the related prospectus and to deliver a prospectus to the
purchaser, will be subject to certain of the civil liability provisions under
the Securities Act in connection with those sales and will be bound by certain
provisions of the warrant agreement which are applicable to the holder,
including certain indemnification obligations. In addition, each holder of
warrants will be required to deliver information to be used in connection with
the warrant shelf registration statement to have its warrants included in the
warrant shelf registration statement. This prospectus is part of a registration
statement that registers the warrants and the common stock issuable upon
exercise of the warrants as required by the warrant agreement.

  Registration of Underlying Common Stock

     We are required under the warrant agreement to file a shelf registration
statement under the Securities Act covering the issuance of shares of common
stock to the holders of the warrants upon exercise of the warrants by the
holders thereof (the "common shelf registration statement") and to use our best
efforts to

                                       91
<PAGE>   97

cause the common shelf registration statement to be declared effective on or
before 365 days after the date the warrants are issued and to remain effective
until the earlier of the time when all warrants have been exercised and the
expiration date.

     During any consecutive 365-day period, we will be entitled to suspend the
availability of each of the warrant shelf registration statement and the common
shelf registration statement for up to 60 days, except for the 60-day period
immediately prior to the expiration date, if we determine in the exercise of our
reasonable judgment, upon advice of counsel, that the continued effectiveness
and usability of the warrant shelf registration statement and the common shelf
registration statement would

     - require the disclosure of material information, which we or any of our
       subsidiaries has a bona fide business reason for preserving as
       confidential or

     - interfere with any financing, acquisition, corporate reorganization or
       other material transaction involving us or any of our subsidiaries.

     However, the number of days of any actual suspension period will be added
on to, and therefore extend, the two-year period relating to the warrant shelf
registration statement specified above. We cannot assure you that we will be
able to file, cause to be declared effective, or keep a registration statement
continuously effective until all of the warrants have been exercised or have
expired.

CERTAIN DEFINITIONS

     The warrant agreement contains, among others, the following definitions:

     "consolidated leverage ratio" as of any date of determination means the
ratio of (x) the aggregate amount of our indebtedness and restricted
subsidiaries of ours as of that date of determination to (y) EBITDA for the most
recent four consecutive fiscal quarters ending at least 45 days prior to such
date of determination, which we refer to as the reference period; provided,
however, that:

     - if the transaction giving rise to the need to calculate the consolidated
       leverage ratio is an incurrence of indebtedness, the amount of that
       indebtedness will be calculated after giving effect on a pro forma basis
       to that indebtedness;

     - if we or any restricted subsidiary of ours has repaid, repurchased,
       defeased or otherwise discharged any indebtedness that was outstanding as
       of the end of the fiscal quarter or if any indebtedness is to be repaid,
       repurchased, defeased or otherwise discharged on the date of the
       transaction giving rise to the need to calculate the consolidated
       leverage ratio (other than, in each case, indebtedness incurred under any
       revolving credit agreement), the aggregate amount of indebtedness will be
       calculated on a pro forma basis and EBITDA will be calculated as if we or
       the restricted subsidiary of ours had not earned the interest income, if
       any, actually earned during the reference period in respect of cash or
       temporary cash investments used to repay, repurchase, defease or
       otherwise discharge that indebtedness;

     - if since the beginning of the reference period we or any restricted
       subsidiary of ours will have made any asset disposition, EBITDA for the
       reference period will be reduced by an amount equal to EBITDA, if
       positive, directly attributable to the assets which were the subject of
       the asset disposition for the reference period or increased by an amount
       equal to EBITDA, if negative, directly attributable for the reference
       period;

     - if since the beginning of the reference period we or any restricted
       subsidiary of ours, by merger or otherwise, will have made an investment
       in any restricted subsidiary of ours, or any person which becomes a
       restricted subsidiary of ours, or an acquisition, including any
       acquisition occurring in connection with a transaction requiring a
       calculation to be made hereunder, which constitutes all or substantially
       all of an operating unit of a business (it being understood that a
       TravelCenter constitutes an operating unit), EBITDA for the reference
       period will be calculated after giving pro forma effect thereto
       (including the incurrence of any indebtedness) as if the investment or
       acquisition occurred on the first day of the reference period; and

                                       92
<PAGE>   98

     - if since the beginning of the reference period any person (that
       subsequently became a restricted subsidiary of ours or was merged with or
       into us or any restricted subsidiary of ours since the beginning of such
       reference period) will have made any asset disposition, any investment or
       acquisition of assets that would have required an adjustment pursuant to
       the two preceding bullet points above if made by us or a restricted
       subsidiary of ours during the reference period, EBITDA for the reference
       period will be calculated after giving pro forma effect thereto as if the
       asset disposition, investment or acquisition occurred on the first day of
       the reference period.

     "contingent warrant release date" means March 31, 2003.

     "current market value" per share of our common stock or any other security
at any date means

     - if the security is not registered under the Exchange Act

       -- the value of the security, determined in good faith by our board of
          directors and certified in a board resolution, based on the most
          recently completed arm's-length transaction between us and a person
          other than an affiliate of ours, the closing of which shall have
          occurred on such date or within the six-month period preceding such
          date, or

      -- if no such transaction shall have occurred on such date or within such
         six-month period, the value of the security as determined by an
         independent financial expert or

     - if the security is registered under the Exchange Act, the average of the
       daily closing bid prices (or the equivalent in an over-the-counter
       market) for each business day during the period commencing 15 business
       days before such date and ending on the date one day prior to such date,
       or if the security has been registered under the Exchange Act for less
       than 15 consecutive business days before such date, then the average of
       the daily closing bid prices (or such equivalent) for all of the business
       days before such date for which daily closing bid prices are available.
       However, if the closing bid price is not determinable for at least ten
       business days in such period, the "current market value" of the security
       will be determined as if the security were not registered under the
       Exchange Act.

     "EBITDA" for any period means the sum of consolidated net income, plus the
following to the extent deducted in calculating the consolidated net income:

     - all income tax expense of us and our consolidated restricted
       subsidiaries;

     - consolidated interest expense;

     - depreciation and amortization expense of us and our consolidated
       restricted subsidiaries, (excluding amortization expense attributable to
       a prepaid operating activity item that was paid in cash in a prior
       period);

     - any non-recurring fees, expenses or charges related to any equity
       offering, permitted investment, acquisition or incurrence of indebtedness
       permitted to be incurred under the indenture (in each case, whether or
       not successful), including any fees, expenses or charges related to the
       Transactions, in each case not exceeding $5 million in the aggregate for
       all non-recurring fees, expenses and charges attributable to the same
       transaction or event, or group of related transactions or events;

     - any extraordinary, one time or non-recurring charges related to one-time
       severance and relocation costs incurred in connection with transactions
       or acquisitions consummated after the date the units were issued, in each
       case not exceeding $2 million in the aggregate for all charges
       attributable to the same transaction or acquisition, or group of related
       transactions or acquisitions;

     - transition expenses not exceeding 3% of the value of the related
       acquisition or disposition and not exceeding $15 million in the
       aggregate; and

     - all other non-cash charges of ours and our consolidated restricted
       subsidiaries, excluding any non-cash charge to the extent that it
       represents an accrual of or reserve for cash expenditures in any future
       period;

                                       93
<PAGE>   99

in each case for the period. Notwithstanding the foregoing, the provision for
taxes based on the income or profits of, and the depreciation and amortization
and non-cash charges of, a restricted subsidiary of ours will be added to
consolidated net income to compute EBITDA only to the extent and in the same
proportion that the net income of the restricted subsidiary of ours was included
in calculating consolidated net income and only if a corresponding amount would
be permitted at the date of determination to be dividended to us by the
restricted subsidiary of ours without prior approval that has not been obtained,
under the terms of its charter and all agreements, instruments, judgments,
decrees, orders, statutes, rules and governmental regulations applicable to our
restricted subsidiary or its stockholders.

     "extraordinary cash dividend" means that portion, if any, of the aggregate
amount of all dividends paid by us on our common stock in any fiscal year that
exceeds $10 million.

     "issue date" means the date on which the initial warrants were issued.

     "separation date" means the date of the commencement of an exchange offer
or the effectiveness of a shelf registration statement for the notes or such
earlier date after December 14, 2000 as the initial purchasers may determine in
their sole discretion.

                                       94
<PAGE>   100

                          DESCRIPTION OF CAPITAL STOCK

     Our authorized capital stock consists of 20 million shares of common stock,
par value $.00001 per share, and five million shares of blank check preferred
stock, par value $.00001 per share. We have 6,929,762 shares of common stock
issued and outstanding. We do not have any preferred stock issued or
outstanding.

COMMON STOCK

     The following is a summary of the terms of our common stock. This summary
is not a complete description of our common stock and is qualified by reference
to the terms of our common stock set forth in our amended and restated
certificate of incorporation. As of the date of this prospectus, our common
stock is held of record by 35 stockholders.

     Voting. Each share of common stock entitles the holder to one vote on all
matters submitted to a vote of our stockholders.

     Dividends. The holders of the common stock are entitled to receive
dividends, if, as and when declared by our board of directors out of funds
legally available.

     Liquidation Rights and Other Rights. Upon our liquidation, dissolution or
winding up, the holders of our common stock will be entitled to share pro rata
in the distribution of all of our assets remaining after satisfaction of all of
our liabilities and the payment of the liquidation preference of any of our
outstanding preferred stock. The holders of our common stock do not have any
conversion, redemption or preemptive rights.

PREFERRED STOCK

     The board of directors has the authority to issue preferred stock in one or
more classes or series and to fix the designations, powers, preferences and
dividend rates, conversion rights, voting rights, terms of redemption, and
liquidation preferences and the number of shares constituting each class or
series.

WARRANTS

     We have issued 570,000 initial warrants and 190,000 contingent warrants
through the sale of 190,000 units. Each warrant entitles the holder to purchase
0.36469 shares of our common stock. See "Description of the Warrants."

REGISTRATION RIGHTS

     Under a stockholders' agreement described under "Certain Relationships and
Related Transactions -- The Stockholders' Agreement", certain of our
stockholders have the right, under certain circumstances, to require us to
register under the Securities Act shares of our common stock held by them and
allow them to include shares of common stock held by them in a registration
under the Securities Act commenced by us.

DELAWARE LAW, CERTIFICATE OF INCORPORATION AND BY-LAW PROVISIONS THAT MAY HAVE
AN ANTITAKEOVER EFFECT

     The following discussion concerns certain provisions of Delaware law and
our certificate of incorporation and by-laws that may delay, deter or prevent a
tender offer or takeover attempt that a stockholder might consider to be in its
best interest, including offers or attempts that might result in a premium being
paid over the market price for its shares.

     Delaware Law. We are governed by the provisions of Section 203 of the
Delaware General Corporation Law. In general, Section 203 prohibits a public
Delaware corporation from engaging in a "business

                                       95
<PAGE>   101

combination" with an "interested stockholder" for a period of three years after
the date of the transaction in which the person became an interested
stockholder, unless:

     - prior to the business combination the corporation's board of directors
       approved either the business combination or the transaction which
       resulted in the stockholder becoming an interested stockholder; or

     - upon consummation of the transaction which resulted in the stockholder
       becoming an interested stockholder, the stockholder owned at least 85% of
       the outstanding voting stock of the corporation at the time the
       transaction commenced, excluding for the purpose of determining the
       number of shares outstanding those shares owned by the corporation's
       officers and directors and by employee stock plans in which employee
       participants do not have the right to determine confidentially whether
       shares held subject to the plan will be tendered in a tender or exchange
       offer; or

     - at or subsequent to the time the business combination is approved by the
       corporation's board of directors and authorized at an annual or special
       meeting of its stockholders, and not by written consent, the business
       combination is approved by the affirmative vote of at least 66 2/3% of
       its outstanding voting stock which is not owned by the interested
       stockholder.

     A "business combination" includes any merger, asset sale or other
transaction resulting in a financial benefit to the stockholder. An "interested
stockholder" is a person who, together with affiliates and associates, owns (or
within three years did own) 15% or more of the corporation's voting stock.

     Certification of Incorporation and By-Laws.  Our certificate of
incorporation authorizes the board of directors to issue preferred stock with
voting or other rights that could impede the success of any attempt to effect a
change of control. Our by-laws provide that special meetings of stockholders may
be called only by the board of directors, the Chairman of the Board, the Chief
Executive Officer or the Secretary. Written notice of a special meeting stating
the place, date and hour of the meeting and the purposes for which the meeting
is called must be given between 10 and 60 days before the date of the meeting,
and only business specified in the notice may come before the meeting. In
addition, our by-laws provide that directors be elected by a plurality of votes
cast at an annual meeting and does not include a provision for cumulative voting
for directors. Under cumulative voting, a minority stockholder holding a
sufficient percentage of a class of shares may be able to ensure the election of
one or more directors.

                                       96
<PAGE>   102

            CERTAIN UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS

     The following discussion describes the material United States federal
income tax considerations, as of the date of this prospectus, for holders of our
warrants. This discussion deals only with warrants and shares held as capital
assets.

     For purposes of this discussion, a U.S. holder is:

     - a citizen or resident of the United States;

     - a corporation or other entity taxable as a corporation created or
       organized in the United States or under the laws of the United States or
       of any state;

     - an estate, the income of which is includible in gross income for United
       States federal income tax purposes regardless of its source;

     - a trust, if a court within the United States is able to exercise primary
       supervision over the administration of the trust and one or more United
       States persons have the authority to control all substantial decisions of
       the trust; or

     - a trust, if it has a valid election in effect to be treated as a United
       States person for United States federal income tax purposes.

     A non-U.S. holder of our warrants is a holder that is not a U.S. holder.

     This discussion is based on current provisions of the Internal Revenue Code
of 1986, as amended (the "Code"), current and proposed United States Treasury
regulations promulgated thereunder, and administrative and judicial decisions as
of the date of this prospectus, all of which are subject to change, possibly on
a retroactive basis.

     This summary does not purport to be a comprehensive description of all of
the tax considerations that may be relevant to each person's decision to hold
warrants. This discussion does not address all aspects of United States federal
income taxation that may be relevant to any particular U.S. holder based on that
holder's individual circumstances, and does not address the United States
federal income tax consequences to holders that are subject to special
treatment, including:

     - dealers in securities or currencies;

     - financial institutions;

     - tax exempt organizations;

     - persons liable for the alternative minimum tax;

     - insurance companies;

     - traders in securities that elect to use a mark-to-market method of
       accounting with respect to their securities holdings;

     - persons who hold warrants or shares as part of a hedging, integrated,
       conversion or constructive sale transaction or a straddle; and

     - U.S. holders whose functional currency is not the United States dollar.

     If a partnership holds our warrants or the shares underlying the warrants,
the tax treatment of a partner will generally depend upon the status of the
partner and the activities of the partnership. If you are a partner of a
partnership holding our warrants or the shares underlying the warrants, you
should consult your tax advisors.

     This discussion does not address any aspect of state, local or non-United
States tax laws.

     PROSPECTIVE INVESTORS ARE URGED TO CONSULT THEIR OWN TAX ADVISORS WITH
RESPECT TO THE SPECIFIC TAX CONSEQUENCES TO THEM OF WARRANTS, INCLUDING ANY
CONSEQUENCES ARISING UNDER THE LAWS OF ANY STATE, MUNICIPALITY, FOREIGN COUNTRY
OR OTHER TAXING JURISDICTION.

                                       97
<PAGE>   103

TAXATION OF THE WARRANTS

  Acquisition of Shares

     Except as described below with respect to the cashless exercise of
warrants, the exercise of the warrants to purchase shares generally will not
constitute a taxable event. Accordingly, a U.S. holder will not recognize gain
or loss upon the exercise of the warrants, except with respect to any cash paid
in lieu of a fractional share. Rather, a U.S. holder will recognize taxable gain
or loss if and when the U.S. holder disposes of the shares in a taxable
transaction. A U.S. holder's aggregate tax basis in the shares will be equal to
the amount paid upon the exercise of the warrants plus the portion of the
holder's purchase price allocable to the warrant component, less any portion of
the tax basis allocable to the cash received in lieu of a fractional share. Cash
received in lieu of a fractional share should be treated as a payment in
exchange for the fractional share interest. The holding period of the shares
received upon exercise of a warrant will begin the day of exercise of the
warrants.

     Although the matter is not free from doubt, we intend to take the position
that the cashless exercise of a warrant (i.e., the use of a warrant as the
exercise price for another warrant) should not be a taxable event for a U.S.
holder. If this is the case, a U.S. holder generally will not recognize gain or
loss upon the exercise of a warrant except to the extent of any cash received in
lieu of a fractional share as described above. The Internal Revenue Service may
argue, however, that, in a cashless exercise of a warrant, a U.S. holder would
recognize taxable gain or loss in an amount equal to the difference between the
exercise price deemed paid and the tax basis in the warrants surrendered as
payment of the exercise price. In any event, a U.S. holder will have a tax basis
in the shares received upon exercise of a warrant equal to the U.S. holder's tax
basis in the warrant exercised, plus the U.S. holder's tax basis in any warrants
used to pay the exercise price, further increased by any gain or decreased by
any loss recognized in the transaction and adjusted for cash, if any, received
in lieu of a fractional share.

     For shares received through the use of cashless exercise, the holding
period of the shares received upon exercise of a warrant will depend upon the
tax characterization of the transaction. If a cashless exercise of a warrant is
treated as a taxable transaction, the holding period of the warrant will begin
on the day of exercise of the warrant. If a cashless exercise of warrants is
treated as a tax-free exchange, a U.S. holder may have a holding period in the
warrant shares received in the exchange which includes the holding period of the
warrants surrendered for the warrant shares. U.S. holders are urged to consult
their own tax advisors as to the effects to them of a cashless exercise of
warrants.

     If a U.S. holder sells the warrants, a U.S. holder will recognize capital
gain or loss equal to the difference between the proceeds received and the tax
basis in the warrants. If the warrants lapse unexercised, a U.S. holder will
recognize capital gain or loss when they expire equal to a U.S. holder's tax
basis in the warrants. The gain or loss will be long-term capital gain or loss
if a U.S. holder has held the warrants for more than one year. In either case, a
U.S. holder's tax basis in the warrants will be equal to the portion of the
holder's purchase price allocable to the warrant component (as described above)
and a U.S. holder's holding period for the warrants will commence on the date
that a U.S. holder purchases the units. Long-term capital gain of individuals is
subject to tax at a maximum rate of 20%. The deductibility of capital losses is
subject to limitations.

  Adjustment to Exercise Price

     Under Section 305 of the Code, a U.S. holder in certain circumstances may
be deemed to have received a constructive distribution from us, which may result
in the inclusion of ordinary dividend income. Such a constructive distribution
could occur if we make certain adjustments, or fail to make certain adjustments,
to the number of shares to be issued upon the exercise of a warrant or to the
exercise price.

  Constructive Exercise

     Because the exercise price of the warrants constitutes a nominal amount,
the Internal Revenue Service may consider a warrant to be constructively
exercised for United States federal income tax purposes on the day on which the
warrant first becomes exercisable or possibly on the day of issuance. In that
event,

                                       98
<PAGE>   104

     - except as described above, a U.S. holder will recognize no gain or loss
       upon either the deemed exercise or actual exercise of the warrant;

     - the adjusted tax basis of the warrant shares deemed received will be
       equal to the adjusted tax basis of the warrant until the warrant is
       actually exercised at which time the adjusted tax basis of warrant shares
       would be increased by the exercise price paid and any gain recognized in
       the transaction and decreased by any loss recognized in the transaction
       and any basis attributable to a fractional share for which cash was
       received; and

     - the holding period of the warrant shares deemed received will begin on
       the day of constructive exercise.

  Dividends on Shares

     A U.S. holder will be required to include in gross income as ordinary
income the amount of any distribution paid on shares on the date the
distribution is received to the extent the distribution is paid out of our
current or accumulated earnings and profits as determined for United States
federal income tax purposes. Distributions in excess of such earnings and
profits will be applied against and will reduce the U.S. holder's basis in the
shares and will be treated as capital gain to the extent they exceed a U.S.
holder's tax basis in the shares.

  Release of Contingent Warrants

     In certain circumstances described under "Description of the Warrants",
contingent warrants will be released to holders of initial warrants or shares of
common stock issued upon exercise of the initial warrants, as the case may be,
on March 31, 2003. We believe that the possibility of the release of the
contingent warrants is remote. Although the matter is not free from doubt, we
will take the position upon a release of contingent warrants that the release
does not result in taxable income to U.S. holders. There can be no assurance
that the Internal Revenue Service will not take a different position which could
adversely affect you. Assuming the distribution of the contingent warrants is
not taxable, a U.S. holder's tax basis of the initial warrants (or shares of
common stock) held on the date of distribution of the contingent warrants will
be allocated between such initial warrants (or shares of common stock) and the
contingent warrants, and the holding period of the contingent warrants will
include the holding period during which the U.S. holder held the initial
warrants (or shares of common stock) upon which the contingent warrants were
distributed. Please consult your tax advisor concerning the release of the
contingent warrants.

SALE, EXCHANGE OR RETIREMENT OF WARRANTS OR SHARES

     Unless a non-recognition provision applies, a U.S. holder generally will
recognize gain or loss upon a sale, exchange or retirement of a warrant or the
shares of common stock underlying the warrants, measured by the difference, if
any, between:

     - the amount realized; and

     - the U.S. holder's adjusted tax basis in the warrant or shares, as the
       case may be.

     A U.S. holder's initial tax basis in a warrant generally will be the
portion of the holder's purchase price allocated to the warrant.

     Any gain or loss on the sale, exchange or other disposition of a warrant or
share will generally be long-term capital gain or loss if the warrant or share
has a holding period of more than one year at the time of the sale, exchange or
other disposition. Long-term capital gains recognized by individual U.S. holders
are subject to tax at a maximum rate of 20%. The deductibility of capital losses
is subject to limitations.

TAX CONSIDERATIONS FOR NON-U.S. HOLDERS

     The following discussion is a summary of certain United States federal
income and estate tax considerations, as of the date of this prospectus, of a
non-U.S. holder of warrants and shares.

                                       99
<PAGE>   105

     Special rules may apply to certain non-U.S. holders, such as "controlled
foreign corporations", "passive foreign investment companies", "foreign personal
holding companies" and corporations that accumulate earnings to avoid United
States federal income tax, that are subject to special treatment under the Code.
Such entities should consult their own tax advisors to determine the United
States federal, state, local and other tax consequences that may be relevant to
them.

  Taxation of Dividends

     Distributions made with respect to the common stock received upon the
exercise of a warrant (and any constructive distribution a non-U.S. holder may
be deemed to receive under "-- Taxation of the Warrants -- Adjustment to
Exercise Price") will constitute dividends to the extent paid out of our current
or accumulated earnings and profits as determined for United States federal
income tax purposes. Dividends, if any, paid to a non-U.S. holder with respect
to such shares (or constructive distributions made with respect to such
warrants) will be subject to United States withholding tax at a rate of 30%,
unless that rate is reduced pursuant to an applicable treaty.

     However, dividends (or constructive distributions) that are effectively
connected with the conduct of a trade or business by the non-U.S. holder within
the United States and, where a tax treaty applies, are attributable to a United
States permanent establishment of the non-U.S. holder, are not subject to the
withholding tax, but instead are subject to United States federal income tax on
a net income basis at applicable graduated individual or corporate rates.
Certain certification and disclosure requirements must be complied with in order
for effectively connected income to be exempt from withholding. Any effectively
connected dividends (or constructive distributions) received by a foreign
corporation may, under certain circumstances, be subject to an additional
"branch profits tax" at a 30% rate or such lower rate as may be specified by an
applicable income tax treaty.

     A non-U.S. holder of shares who wishes to claim the benefit of an
applicable treaty rate (and avoid back-up withholding as discussed below) for
dividends paid after December 31, 2000, will be required to satisfy the
certification requirements of applicable United States Treasury regulations.

     A non-U.S. holder of shares eligible for a reduced rate of United States
withholding tax pursuant to an income tax treaty may obtain a refund of any
excess amounts withheld by filing an appropriate claim for refund with the
Internal Revenue Service.

  Sale, Exchange or Redemption of Warrants or Shares

     Any gain realized upon the sale, exchange, retirement or other disposition
of a warrant or share generally will not be subject to United States federal
income tax unless:

     - the gain or income is effectively connected with a trade or business in
       the United States of the non-U.S. holder, or

     - in the case of a non-U.S. holder who is an individual, the individual is
       present in the United States for 183 days or more in the taxable year of
       the sale, exchange, retirement or other disposition and certain other
       conditions are met, or

     - with respect to gain on sale of shares or warrants, we are or have been a
       "U.S. real property holding corporation" for United States federal income
       tax purposes.

     An individual non-U.S. holder described in the first bullet point above
will be subject to United States federal income tax on the net gain derived from
the sale. An individual non-U.S. holder described in the second bullet point
above will be subject to a flat 30% United States federal income tax on the gain
derived from the sale, which may be offset by United States source capital
losses, even though the holder is not considered a resident of the United
States. A non-U.S. holder that is a foreign corporation and is described in the
first bullet point above, will be subject to tax on gain under regular graduated
United States federal income tax rates and, in addition, may be subject to a
branch profits tax at a 30% rate or a lower rate if so specified by an
applicable income tax treaty.

                                       100
<PAGE>   106

     Although we can not assure you, we believe that we are not and do not
anticipate becoming a "U.S. real property holding corporation" for United States
federal income tax purposes. If our shares of common stock are regularly traded
on an established securities market, (1) a non-U.S. holder will not be subject
to U.S. federal income tax on the disposition of the shares if the non-U.S.
holder holds or held (at any time during the shorter of the five year period
preceding the date of disposition or the holder's holding period) less than five
percent of the shares of common stock, and (2) a non-U.S. holder will not be
subject to U.S. federal income tax on the disposition of the warrants if on the
day the holder acquired the warrants, the warrants had a fair market value less
than the fair market value of five percent of the shares of common stock.
However, it is unclear whether the shares of common stock will be regularly
traded on an established securities market. As a result, a non-U.S. holder may
be subject to U.S. federal income tax on the disposition of shares or warrants.

  United States Federal Estate Tax

     A share owned by an individual who at the time of death is a non-U.S.
holder will be included in that individual's gross estate for United States
federal estate tax purposes, and a warrant owned by such a non-U.S. holder may
be included in the individual's gross estate for United States federal estate
tax purposes, unless, in either case, an applicable estate tax treaty provides
otherwise.

INFORMATION REPORTING AND BACK-UP WITHHOLDING

     Under the Code, a beneficial owner of warrants or shares that does not
otherwise establish an exemption may be subject to information reporting and
back-up withholding at a 31% rate on dividends and proceeds from the disposition
of the warrants or shares if the beneficial owner:

     - fails to furnish his social security or other taxpayer identification
       number within a reasonable time after the request therefor;

     - furnishes an incorrect taxpayer identification number;

     - fails to report properly dividends;

     - fails, under certain circumstances, to provide a certified statement,
       signed under penalty of perjury, that the taxpayer identification number
       provided is its correct number and that it is not subject to back-up
       withholding; or

     - in the case of a non-United States beneficial owner, fails to meet
       certain certification requirements or exemptions.

     Back-up withholding is not an additional United States federal income tax.
Rather, any amount withheld from a payment to a beneficial owner under back-up
withholding rules will be refunded or allowed as a credit against the beneficial
owner's United States federal income tax liability, provided that the required
information is furnished to the United States Internal Revenue Service.
Beneficial owners of the warrants should consult their tax advisors as to their
qualification for exemption from back-up withholding and the procedure for
obtaining an exemption.

                                       101
<PAGE>   107

                              PLAN OF DISTRIBUTION

     The warrants and the shares of our common stock may be sold from time to
time to purchasers directly by the selling holders. Alternatively, the selling
holders may from time to time offer the warrants or the shares of common stock
to or through underwriters, broker-dealers or agents, who may receive
compensation in the form of underwriting discounts, concessions or commissions
from the selling holders or the purchasers of the securities for whom they may
act as agents. The selling holders and any underwriters, broker-dealers or
agents that participate in the distribution of warrants or our common stock may
be deemed to be "underwriters" within the meaning of the Securities Act and any
profit on the sale of these securities and any discounts, commissions,
concessions or other compensation received by any underwriter, broker-dealer or
agent may be deemed to be underwriting discounts and commissions under the
Securities Act.

     The warrants and our common stock may be sold from time to time in:

     - one or more transactions at fixed prices,

     - at prevailing market prices at the time of sale,

     - at varying prices determined at the time of sale, or

     - at negotiated prices.

     The sale of the warrants and our common stock may be effected in
transactions:

     - on any national securities exchange or quotation service on which the
       securities may be listed or quoted at the time of sale,

     - in the over-the-counter market,

     - in transactions otherwise than on the exchanges or in the
       over-the-counter market, or

     - through the writing of options.

     To comply with the securities laws of certain jurisdictions, if applicable,
the warrants and common stock will be offered or sold in those jurisdictions
only through registered or licensed brokers or dealers. In addition, in certain
jurisdictions the warrants and common stock underlying the warrants may not be
offered or sold unless they have been registered or qualified for sale in those
jurisdictions or an exemption from registration or qualification is available
and is complied with.

     The selling holders will be subject to applicable provisions of the
Exchange Act and the rules and regulations thereunder, which provisions may
limit the timing of purchases and sales of any of the warrants or common stock
by the selling holders. The foregoing may affect the marketability of those
securities.

     We will pay for all costs of the registration of the warrants, including,
without limitation, SEC registration and filing fees and all reasonable fees and
expenses incurred in connection with the compliance with state securities or
"blue sky" laws. We have agreed to indemnify the selling holders against
particular liabilities, including certain liabilities under the Securities Act,
and we will reimburse them for some of the legal or other expenses incurred in
connection therewith. Each holder, severally and not jointly, has agreed to
indemnify us against particular liabilities, including certain liabilities under
the Securities Act, or will reimburse us for some of the legal or other expenses
incurred in connection therewith.

                                       102
<PAGE>   108

                                 LEGAL MATTERS

     Certain legal matters with respect to the validity of the warrants and
common stock issuable upon exercise of the warrants will be passed upon for us
by Simpson Thacher & Bartlett, New York, New York.

                                    EXPERTS

     The financial statements as of December 31, 1999 and December 31, 1998 and
for each of the three years in the period ended December 31, 1999 included in
this prospectus have been so included in reliance on the report of
PricewaterhouseCoopers LLP, independent accountants, given on the authority of
said firm as experts in auditing and accounting.

                                       103
<PAGE>   109

                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
AUDITED FINANCIAL STATEMENTS:
  TravelCenters of America, Inc.
     Report of Independent Accountants......................  F-2
     Consolidated Balance Sheet at December 31, 1998 and
      1999..................................................  F-3
     Consolidated Statement of Operations and Retained
      Earnings for the years ended December 31, 1997, 1998
      and 1999..............................................  F-4
     Consolidated Statement of Cash Flows for the years
      ended December 31, 1997, 1998 and 1999................  F-5
     Notes to the Consolidated Financial Statements.........  F-6

UNAUDITED FINANCIAL STATEMENTS:
  TravelCenters of America, Inc.
     Consolidated Balance Sheet at December 31, 1999 and
      September 30, 2000....................................  F-37
     Unaudited Consolidated Statement of Operations and
      Retained Earnings for the nine months ended September
      30, 1999 and 2000.....................................  F-38
     Unaudited Consolidated Statement of Cash Flows for the
      nine months ended September 30, 1999 and 2000.........  F-39
     Selected Notes to the Unaudited Consolidated Financial
      Statements............................................  F-40
</TABLE>

                                       F-1
<PAGE>   110

                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors
and Stockholders of
TravelCenters of America, Inc.

     In our opinion, the consolidated financial statements listed in the
accompanying index present fairly, in all material respects, the financial
position of TravelCenters of America, Inc. and its subsidiaries at December 31,
1998 and 1999, and the results of their operations and their cash flows for each
of the three years in the period ended December 31, 1999, in conformity with
accounting principles generally accepted in the United States. These financial
statements are the responsibility of the Company's management; our
responsibility is to express an opinion on these financial statements based on
our audits. We conducted our audits of these statements in accordance with
auditing standards generally accepted in the United States, which require that
we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements, assessing the accounting principles used and
significant estimates made by management, and evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for the opinion expressed above.

PRICEWATERHOUSECOOPERS LLP

Cleveland, Ohio
March 10, 2000

                                       F-2
<PAGE>   111

                         TRAVELCENTERS OF AMERICA, INC.

                           CONSOLIDATED BALANCE SHEET

<TABLE>
<CAPTION>
                                                                     DECEMBER 31,
                                                              --------------------------
                                                                 1998           1999
                                                              -----------    -----------
                                                              (IN THOUSANDS OF DOLLARS)
<S>                                                           <C>            <C>
ASSETS
Current assets:
  Cash......................................................   $ 89,200       $ 18,040
  Accounts receivable (less allowance for doubtful accounts
     of $3,907 for 1998 and $2,894 for 1999)................     61,012         66,439
  Inventories...............................................     42,952         59,043
  Deferred income taxes.....................................      2,269          4,533
  Other current assets......................................     12,619         16,441
                                                               --------       --------
          Total current assets..............................    208,052        164,496
Notes receivable, net.......................................      1,239          1,383
Property and equipment, net.................................    361,803        454,093
Intangible assets...........................................     21,141         28,792
Deferred financing costs....................................      9,284          8,411
Deferred income taxes.......................................      5,114          1,879
Other assets................................................      3,428            808
                                                               --------       --------
          Total assets......................................   $610,061       $659,862
                                                               ========       ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current maturities of long-term debt......................   $  1,594       $  1,601
  Accounts payable..........................................     46,652         60,920
  Other accrued liabilities.................................     62,428         66,743
                                                               --------       --------
          Total current liabilities.........................    110,674        129,264
Commitments and contingencies (Notes 13 and 18)
Long-term debt (net of unamortized discount)................    390,865        404,369
Deferred income taxes.......................................        937          1,639
Other long-term liabilities.................................      9,162         16,615
                                                               --------       --------
                                                                511,638        551,887
Mandatorily redeemable senior convertible participating
  preferred stock...........................................     69,974         79,739
Nonredeemable stockholders' equity:
  Other preferred stock, common stock and other
     stockholders' equity...................................     43,547         53,000
  Retained earnings (deficit)...............................    (15,098)       (24,764)
                                                               --------       --------
          Total nonredeemable stockholders' equity..........     28,449         28,236
                                                               --------       --------
          Total liabilities, redeemable equity and
            nonredeemable stockholders' equity..............   $610,061       $659,862
                                                               ========       ========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-3
<PAGE>   112

                         TRAVELCENTERS OF AMERICA, INC.

      CONSOLIDATED STATEMENT OF OPERATIONS AND RETAINED EARNINGS (DEFICIT)

<TABLE>
<CAPTION>
                                                               YEAR ENDED DECEMBER 31,
                                                         ------------------------------------
                                                            1997         1998         1999
                                                         ----------    --------    ----------
                                                               (IN THOUSANDS OF DOLLARS
                                                              EXCEPT PER SHARE AMOUNTS)
<S>                                                      <C>           <C>         <C>
REVENUES:
  Fuel.................................................  $  708,637    $554,735    $  955,105
  Non-fuel.............................................     293,843     347,531       479,059
  Rent and royalties...................................      36,848      21,544        20,460
                                                         ----------    --------    ----------
          Total revenues...............................   1,039,328     923,810     1,454,624
Cost of revenues (excluding depreciation)..............     773,084     627,149     1,051,080
                                                         ----------    --------    ----------
Gross profit (excluding depreciation)..................     266,244     296,661       403,544
Operating expenses.....................................     167,072     193,697       267,107
Selling, general and administrative expenses...........      35,619      34,256        38,461
Transition expense.....................................      15,212       3,648         3,952
Depreciation and amortization expense..................      35,840      44,662        53,202
(Gain) loss on sales of property and equipment.........     (11,244)     (1,195)       (2,615)
Stock compensation expense.............................       1,400       2,500         5,062
                                                         ----------    --------    ----------
Income from operations.................................      22,345      19,093        38,375
Interest (expense), net................................     (22,898)    (25,371)      (37,194)
                                                         ----------    --------    ----------
Income (loss) before income taxes and extraordinary
  items................................................        (553)     (6,278)        1,181
Provision (benefit) for income taxes...................        (344)     (2,101)        1,082
                                                         ----------    --------    ----------
Income (loss) before extraordinary item................        (209)     (4,177)           99
Extraordinary loss, less applicable income tax benefits
  of $2,012 in 1998 and $3,608 in 1997 (Note 12).......      (5,554)     (3,905)           --
                                                         ----------    --------    ----------
Net income (loss)......................................      (5,763)     (8,082)           99
  Less: preferred dividends............................      (7,520)     (8,570)       (9,765)
                                                         ----------    --------    ----------
Income (loss) available to common stockholders.........     (13,283)    (16,652)       (9,666)
Retained earnings (deficit) -- beginning of the year...      14,837       1,554       (15,098)
                                                         ----------    --------    ----------
Retained earnings (deficit) -- end of the year.........  $    1,554    $(15,098)   $  (24,764)
                                                         ==========    ========    ==========
LOSS PER COMMON SHARE (BASIC AND DILUTED):
  Loss before extraordinary item.......................  $    (7.56)   $ (21.12)   $   (12.96)
  Extraordinary loss...................................       (5.44)      (6.47)           --
                                                         ----------    --------    ----------
  Net income (loss)....................................  $   (13.00)   $ (27.59)   $   (12.96)
                                                         ==========    ========    ==========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-4
<PAGE>   113

                         TRAVELCENTERS OF AMERICA, INC.

                      CONSOLIDATED STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
                                                               YEAR ENDED DECEMBER 31,
                                                         -----------------------------------
                                                           1997         1998         1999
                                                         ---------    ---------    ---------
                                                              (IN THOUSANDS OF DOLLARS)
<S>                                                      <C>          <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)....................................  $  (5,763)   $  (8,082)   $      99
  Adjustments to reconcile net income (loss) to net
     cash provided by operating activities:
       Extraordinary loss..............................      5,554        3,905           --
       Depreciation and amortization...................     35,840       44,662       53,202
       Deferred income tax provision...................     (4,330)      (7,691)      (3,151)
       Provision for doubtful accounts.................      1,688        1,355        1,339
       Provision for stock compensation................      1,400        2,500        5,062
       (Gain) on sales of property and equipment.......    (11,244)      (1,195)      (2,615)
       Changes in assets and liabilities, adjusted for
          the effects of business acquisitions:
            Accounts receivable........................    (20,773)      12,034       (1,428)
            Inventories................................      1,422       (4,028)      (9,933)
            Other current assets.......................        448       (2,954)        (400)
            Accounts payable...........................      8,327       (2,030)       7,367
            Other current liabilities..................     29,957       10,572       (7,780)
       Other, net......................................       (856)        (527)       2,950
                                                         ---------    ---------    ---------
       Net cash provided by operating activities.......     41,670       48,521       44,712
                                                         ---------    ---------    ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Business acquisitions................................    (15,127)     (63,215)     (57,762)
  Proceeds from sales of property and equipment........     37,958        3,414        9,147
  Capital expenditures.................................    (60,818)     (65,704)     (87,401)
                                                         ---------    ---------    ---------
       Net cash used in investing activities...........    (37,987)    (125,505)    (136,016)
                                                         ---------    ---------    ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Revolving loan borrowings............................      3,750           --       75,500
  Revolving loan repayments............................    (17,750)          --      (60,500)
  Long-term debt borrowings............................    205,000      229,250           --
  Long-term debt repayments............................   (126,675)    (129,987)      (1,594)
  Proceeds from issuance of stock......................        329           --        6,738
  Repurchase of common stock...........................     (7,456)        (475)          --
  Debt issuance costs..................................    (12,904)      (4,360)          --
                                                         ---------    ---------    ---------
       Net cash provided by financing activities.......     44,294       94,428       20,144
                                                         ---------    ---------    ---------
          Net increase (decrease) in cash..............     47,977       17,444      (71,160)
Cash at the beginning of the year......................     23,779       71,756       89,200
                                                         ---------    ---------    ---------
Cash at the end of the year............................  $  71,756    $  89,200    $  18,040
                                                         =========    =========    =========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-5
<PAGE>   114

                         TRAVELCENTERS OF AMERICA, INC.

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

1. BUSINESS DESCRIPTION AND SUMMARY OF OPERATING STRUCTURE

     We are a nationwide, full-service travel center network providing diesel
fuel, gasoline and non-fuel products and services to long-haul trucking fleets
and their drivers, independent truck drivers and other motorists through our 158
full-service travel centers located in 40 states, primarily operating under the
"TravelCenters of America" or "TA" brand names. Of our 158 network locations at
December 31, 1999, we owned 147 locations, 118 of which we operated and 29 of
which we leased to independent lessee-franchisees or operators, which sites we
refer to as "leased sites." Eleven locations were owned and operated by
independent franchisees, which sites we refer to as "franchisee-owned sites." We
purchase and resell diesel fuel, gasoline and other travel center products and
services to consumers, commercial fleets, operators and independent franchisees;
provide fleet credit card and customer information services through our
proprietary ACCESS billing system; conduct centralized purchasing programs;
create promotional programs; and, as a franchisor, assist the operators and
independent franchisees in providing service to trucking fleets, independent
truck drivers and the motoring public.

     We were incorporated on December 1, 1992 as National Auto/Truckstops
Holdings Corporation. Our name was changed to TravelCenters of America, Inc. in
March 1997. In April 1993, we acquired the truck stop network assets of a
subsidiary of Unocal Corporation, and in December 1993, we acquired the truck
stop network assets of certain subsidiaries of The British Petroleum Company
p.l.c. ("BP"). In December 1998, we acquired substantially all of the travel
center and truck stop network assets of Burns Bros., Inc., and certain of its
affiliates. In June 1999, we acquired the travel center and truck stop network
assets of Travel Ports of America, Inc. See Note 3 for disclosure regarding the
Travel Ports acquisition.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Use of Estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

  Principles of Consolidation

     The consolidated financial statements include the accounts of TravelCenters
of America, Inc. and its wholly owned subsidiaries, TA Operating Corporation, TA
Franchise Systems Inc., National Auto/Truckstops, Inc., and TA Licensing, Inc.
(formerly known as Travel Port Systems, Inc.), and TA Travel, L.L.C., a wholly
owned subsidiary of TA Operating Corporation. In January 2000, the stock of TA
Licensing, Inc. was contributed to TA Operating Corporation. Intercompany
accounts and transactions have been eliminated.

  Revenue Recognition

     Sales revenues and related costs are recognized at the time of delivery of
motor fuel to customers at either the terminal or the customer's facility for
wholesale fuel sales and at the time of final sale to consumers at our
company-operated sites for retail fuel and non-fuel sales.

     Initial franchise fee revenues are recognized at the point when the
franchisee opens for business under our brand name, which is when we have
fulfilled all of our obligations under the related agreements. Franchise royalty
revenues are collected and recognized monthly and are determined as a percentage
of the franchisees' revenues.

                                       F-6
<PAGE>   115
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

  Inventories

     Inventories are stated at cost, which approximates market value, cost being
determined on the first in, first out basis for petroleum products and
principally as the weighted average costs for non-fuel merchandise.

  Property and Equipment

     Property and equipment are stated at cost. Depreciation is computed on a
straight-line basis over the following estimated useful lives of the assets:

<TABLE>
<S>                                                           <C>
Buildings and site improvements.............................    15 years
Pumps and underground storage tanks.........................  5-10 years
Machinery and equipment.....................................  3-10 years
Furniture and fixtures......................................  5-10 years
</TABLE>

     Repair and maintenance costs are charged to expense as incurred, while
major renewals and betterments are capitalized. The cost and related accumulated
depreciation of property and equipment sold, replaced or otherwise disposed are
removed from the accounts. Any resulting gains or losses are recognized in
operations.

  Deferred Financing Costs and Intangible Assets

     Deferred financing costs were recorded in conjunction with issuing
long-term debt and are being amortized on a basis approximating the interest
method over the lives of the related debt instruments, ranging from five to ten
years (see Note 12). The intangible assets are being amortized on a
straight-line basis over their estimated lives (see Note 9).

  Internal-Use Software Costs

     During the application development stage of an internal-use computer
software project, we capitalize (i) the external direct costs of materials and
services consumed in developing or obtaining the internal-use computer software,
(ii) to the extent of time spent directly on the project, payroll costs of
employees directly associated with and who devote time to the project, and (iii)
related interest costs incurred. Internal and external costs incurred in the
preliminary project stage and post-implementation stage, such as for exploring
alternative technologies, vendor selection and maintenance, are expensed as
incurred, as are all training costs. The costs of significant upgrades and
enhancements that result in additional functionality are accounted for in the
same manner as similar costs for new software projects. The costs of all other
upgrades and enhancements are expensed as incurred.

  Impairment of Long-Lived Assets

     In accordance with Statement of Financial Accounting Standards No. (SFAS)
121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of," impairment charges are recognized when the carrying
values of long-lived assets to be held and used in the business exceed the
estimated undiscounted future cash flows of those assets, and when the carrying
values of long-lived assets to be disposed of exceed the estimated fair value
less cost to sell for those assets. Such impairment charges are recognized in
the period during which the circumstances surrounding an asset to be held and
used have changed such that the carrying value is no longer recoverable, or
during which a commitment to a plan to dispose of the asset is made. Such tests
are performed at the individual travel center level. In addition, intangible
assets are subjected to further evaluation in accordance with Accounting
Principles Board Opinion 17, "Intangible Assets," and impairment charges are
recognized when events and circumstances

                                       F-7
<PAGE>   116
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

indicate the carrying value of the intangible asset exceeds the future benefit
of the asset. Impairment charges are included in depreciation and amortization
in the statement of operations and retained earnings (deficit).

  Classification of Costs and Expenses

     Cost of revenues represents the costs of fuels and other products sold,
including freight. Operating expenses principally represent costs incurred in
operating our sites, consisting primarily of labor, maintenance, supplies,
utilities, warehousing, purchasing and occupancy costs. Transition expenses
represent the nonrecurring costs we incurred in integrating the BP network, the
Unocal network, the Burns Bros. network and the Travel Ports network into a
single network under one management, including severance and relocation
expenses, costs to convert acquired sites, costs to dispose of leased sites,
convert leased sites to company-operated sites and terminate franchise
agreements, and related travel and training expenses. See Note 4 for a
discussion of the Combination Plan under which the majority of these costs have
been incurred. Costs of advertising are expensed as incurred.

  Environmental Remediation

     We provide for remediation costs and penalties when the responsibility to
remediate is probable and the amount of associated costs is reasonably
determinable. Generally, the timing of remediation accruals coincides with
completion of a feasibility study or the commitment to a formal plan of action.
If recoveries of remediation costs from third parties are probable, a receivable
is recorded. Accruals are not recorded for the costs of remediation activities
undertaken on our behalf by Unocal and BP, at Unocal's and BP's sole expense
(see Note 18).

  Income Taxes

     Deferred income tax assets and liabilities are established to reflect the
future tax consequences of differences between the tax bases and financial
statement bases of assets and liabilities.

  Cash and Cash Equivalents

     For purposes of the statement of cash flows, we consider all highly liquid
investments with an initial maturity of three months or less to be cash
equivalents.

  Concentration of Credit Risk

     We grant credit to our customers and may require letters of credit or other
collateral.

  Derivative Instruments

     On a limited basis, we engage in commodity risk management activities
within the normal course of our business as an end-user of derivative
instruments. These commodity-based instruments are used to manage exposure to
price fluctuations related to the anticipated purchase of diesel fuel and
gasoline. Changes in market value of derivative instruments are deferred and are
subsequently recognized in income in the same period as the underlying
transaction. Recorded deferred gains or losses are reflected within other
current assets or other current liabilities. At December 31, 1998 there were no
open derivative contracts. At December 31, 1999 the amount of open derivative
contracts and the related fair market value and deferred gains and losses were
immaterial.

     We use interest rate swap agreements to reduce our exposure to market risks
from changes in interest rates by fixing interest rates on variable rate debt
and reducing certain exposures to interest rate fluctuation. Amounts currently
due to or from interest rate swap counterparties are recorded in interest
expense in the period in which they accrue. At December 31, 1999, we were
involved in interest rate swap agreements with a

                                       F-8
<PAGE>   117
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

notional principal amount of $160,250,000. Notional amounts do not quantify risk
or represent our assets or liabilities, but are used in the determination of
cash settlements under the agreements. We are exposed to credit losses from
counterparty nonperformance, but do not anticipate any losses from our
agreements, all of which are with a major financial institution.

  Fair Value of Financial Instruments

     The following methods and assumptions were used to estimate the fair value
of each class of financial instruments for which estimation is practicable:

     Cash and short-term investments, accounts receivable and accounts
payable: The fair values of financial instruments classified as current assets
or liabilities approximate the carrying values due to the short-term maturity of
the instruments.

     Long-term debt: The fair value of our fixed-rate indebtedness that is
publicly traded is estimated based on the quoted price for those notes. The fair
value of our fixed-rate indebtedness that is not publicly traded is estimated
based on the current borrowing rates available to us for financings with similar
terms and maturities. The fair values of our variable-rate indebtedness
approximates the carrying value of that indebtedness. (See Note 12.)

     Interest Rate Swap Agreements: The fair value of the interest rate swap
agreements is based on bank-quoted market prices.

  Reclassifications

     Certain reclassifications of prior years' data have been made to conform
with the current year presentation.

3. ACQUISITIONS

     All business acquisitions have been accounted for under the purchase
method. The results of operations of the acquired businesses are included in the
consolidated financial statements from the respective dates of the acquisitions.

     Travel Ports Acquisition. On June 3, 1999, we consummated the acquisition
of the network assets of Travel Ports by acquiring 100 percent of the common
stock of Travel Ports at a price of $4.30 per share. Under the terms of the
related merger agreement and certain ancillary agreements, we paid cash of
approximately $27,760,000 for all of Travel Ports's outstanding common shares
and common stock equivalents except approximately 653,000 common shares that
were exchanged for 85,000 shares of our common stock. In addition, we paid cash
of approximately $31,007,000 to retire all of Travel Ports's indebtedness
outstanding as of the merger date. Travel Ports operated a network of 16 travel
centers in seven states, primarily in the northeastern United States, and a
single fuel terminal in Pennsylvania. Upon consummation of the acquisition,
Travel Ports was merged into TA Operating Corporation.

     The total cost of the acquisition was $86,003,000. This was comprised of
cash paid to purchase the Travel Ports stock and repay the Travel Ports debt of
$58,767,000, the value of the 85,000 shares of our common stock issued in
exchange for Travel Ports shares of $2,808,000, liabilities assumed of
$22,124,000 and direct costs of the acquisition of $2,304,000. The cost was
allocated to the assets and liabilities acquired on the basis of their estimated
fair values at the acquisition date, including $27,585,000 of assets other than
the property and equipment acquired. The excess of purchase price over the
estimated fair values of the net assets acquired, in the amount of $9,907,000,
has been recorded as goodwill and is being amortized on a straight-line basis
over 15 years. The cash portion of the Travel Ports acquisition was initially
funded with $30,000,000 of the restricted cash provided by the 1998 Refinancing
(see Note 12), $25,000,000 of borrowings under our revolving credit facility and
other available cash.

                                       F-9
<PAGE>   118
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

     Burns Acquisition. On December 3, 1998, we consummated the acquisition of
the network assets of Burns Bros., Inc. whereby we acquired from Burns Bros. the
land, buildings, equipment and inventories at 17 of the 19 sites comprising the
Travel Stops division of Burns Bros., the equipment and inventories used in
Burns Bros.' fuel wholesaling and transportation businesses and certain accounts
receivable related to the acquired assets.

     The total cost of the assets acquired was $60,728,000, comprised of the
cash consideration paid to Burns Bros. of $56,240,000, liabilities assumed of
$3,920,000 and direct costs of the acquisition of $568,000. The cost was
allocated to the assets and liabilities acquired on the basis of their estimated
fair values at the acquisition date. The Burns Bros. acquisition was funded with
borrowings under our long-term bank term loan facility as part of the 1998
Refinancing (see Note 12).

     The following unaudited pro forma information presents our results of
operations as if the acquisitions of the Travel Ports and Burns Bros. networks
had each taken place on January 1, 1998.

<TABLE>
<CAPTION>
                                                        YEAR ENDED DECEMBER 31,
                                                    --------------------------------
                                                        1998               1999
                                                    -------------      -------------
                                                    (IN THOUSANDS OF DOLLARS EXCEPT
                                                           PER SHARE AMOUNTS)
<S>                                                 <C>                <C>
Total revenue.....................................   $1,205,835         $1,511,083
Gross profit......................................   $  389,069         $  428,070
Income from operations............................   $   30,259         $   42,281
Net income (loss).................................   $   (2,152)        $    1,808
Loss per common share (basic and diluted).........   $   (17.76)        $   (10.67)
</TABLE>

     These pro forma results of operations have been prepared for comparative
purposes only and do not purport to be indicative of the results of operations
that actually would have resulted had the acquisitions occurred on January 1,
1998, or that may result in the future.

4. COMBINATION PLAN AND TRANSITION EXPENSE

     In January 1997, we adopted a plan (the "Combination Plan") to combine the
operations of the Unocal network and the BP network into one network under the
TravelCenters of America brand. There were three primary elements to the
Combination Plan that have been implemented throughout 1997, 1998 and 1999: (1)
integrating the management of the BP and Unocal networks, (2) converting the
Unocal and BP network sites to one network, and (3) rationalizing and further
developing our network. These expenses relate to, among other things, (i)
employee separations, (ii) the costs to convert Unocal network travel centers,
(iii) the costs to dispose of travel centers or terminate lease or franchise
agreements, and (iv) the costs of integrating the management and operations of
the Unocal and BP networks, including relocation, travel, training, and legal
expenses. In January 1997, certain executive officers of National
Auto/Truckstops, Inc. resigned and related severance costs of approximately
$774,000 were recognized. In May 1997, we finalized our plans regarding employee
terminations resulting from integrating management of the two networks and,
accordingly, the related expense of approximately $1,833,000 was recognized.

     We have also incurred transition expenses as a result of the Burns Bros.
acquisition and the Travel Ports acquisition, primarily related to integrating
the acquired sites into our network. As a result of implementing the Combination
Plan and integrating the Burns network and Travel Ports network sites, for the
years ended December 31, 1997, 1998 and 1999, we incurred approximately
$15,212,000, $3,648,000 and $3,952,000, respectively, of expense, included in
transition expense in our consolidated financial statements.

                                      F-10
<PAGE>   119
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

5. EARNINGS PER SHARE

     The computation of basic earnings per common share is based upon the
weighted-average number of shares of common stock outstanding. A reconciliation
of the income or loss and shares used in the computation follows:

<TABLE>
<CAPTION>
                                           FOR THE YEAR ENDED DECEMBER 31, 1999
                                        -------------------------------------------
                                        INCOME (LOSS)       SHARES        PER-SHARE
                                         (NUMERATOR)     (DENOMINATOR)     AMOUNT
                                        -------------    -------------    ---------
                                             (DOLLARS AND SHARES IN THOUSANDS)
<S>                                     <C>              <C>              <C>
Net income............................     $    99
Less: Preferred stock dividends.......      (9,765)
                                           -------
Basic EPS and Diluted EPS
  Income (loss) available to common
     stockholders.....................     $(9,666)           746          $(12.96)
                                           =======            ===          =======
</TABLE>

<TABLE>
<CAPTION>
                                           FOR THE YEAR ENDED DECEMBER 31, 1998
                                        -------------------------------------------
                                        INCOME (LOSS)       SHARES        PER-SHARE
                                         (NUMERATOR)     (DENOMINATOR)     AMOUNT
                                        -------------    -------------    ---------
                                             (DOLLARS AND SHARES IN THOUSANDS)
<S>                                     <C>              <C>              <C>
Income (loss) before extraordinary
  item................................    $ (4,177)
Less: Preferred stock dividends.......      (8,570)
                                          --------
Basic EPS and Diluted EPS
  Income (loss) available to common
     stockholders.....................    $(12,747)           604          $(21.12)
                                          ========            ===          =======
</TABLE>

<TABLE>
<CAPTION>
                                           FOR THE YEAR ENDED DECEMBER 31, 1997
                                        -------------------------------------------
                                        INCOME (LOSS)       SHARES        PER-SHARE
                                         (NUMERATOR)     (DENOMINATOR)     AMOUNT
                                        -------------    -------------    ---------
                                             (DOLLARS AND SHARES IN THOUSANDS)
<S>                                     <C>              <C>              <C>
Income (loss) before extraordinary
  item................................     $  (209)
Less: Preferred stock dividends.......      (7,520)
                                           -------
Basic EPS
  Income (loss) available to common
     stockholders.....................     $(7,729)          1,022         $(7.56)
                                           =======           =====         ======
</TABLE>

     The assumed conversion of stock options, warrants and convertible series of
preferred stock would have an anti-dilutive effect on earnings per share for
1997, 1998 and 1999. Effective January 1, 2000, 325,000 options to purchase
common stock were granted to certain members of management and non-employee
directors.

                                      F-11
<PAGE>   120
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

6. INVENTORIES

     Inventories consist of the following:

<TABLE>
<CAPTION>
                                                                DECEMBER 31,
                                                         --------------------------
                                                            1998           1999
                                                         -----------    -----------
                                                         (IN THOUSANDS OF DOLLARS)
<S>                                                      <C>            <C>
Non-fuel merchandise...................................   $ 39,973       $ 51,043
Petroleum products.....................................      2,979          8,000
                                                          --------       --------
          Total inventories............................   $ 42,952       $ 59,043
                                                          ========       ========
</TABLE>

7. NOTES RECEIVABLE

     We have notes receivable agreements with certain customers to finance on a
long-term basis past due accounts receivable owed by those customers and, in one
case, to finance the purchase of the related travel center site. Certain of
these customers are related parties (see Note 17). The notes have terms ranging
from six months to six years and principally accrue interest at a variable rate
of the prime lending rate plus 2 percent. We also have notes receivable from
management stockholders received as partial consideration for purchases of
common stock (see Note 15). These notes have terms of nine years and accrue
interest at fixed rates between 4.86 and 7.0 percent.

     Notes receivable consists of the following:

<TABLE>
<CAPTION>
                                                               DECEMBER 31,
                                                             ----------------
                                                              1998      1999
                                                             ------    ------
                                                             (IN THOUSANDS OF
                                                                 DOLLARS)
<S>                                                          <C>       <C>
Principal amount of notes outstanding......................  $2,351    $5,169
  Less: allowance for doubtful accounts....................     280       586
                                                             ------    ------
                                                              2,071     4,583
  Less: amounts due within one year........................     832     3,200
                                                             ------    ------
  Notes receivable, net....................................  $1,239    $1,383
                                                             ======    ======
</TABLE>

     The amount due within one year is included within other current assets on
the balance sheet.

8. PROPERTY AND EQUIPMENT

     Property and equipment consist of the following:

<TABLE>
<CAPTION>
                                                                DECEMBER 31,
                                                         --------------------------
                                                            1998           1999
                                                         -----------    -----------
                                                         (IN THOUSANDS OF DOLLARS)
<S>                                                      <C>            <C>
Land...................................................   $ 57,997       $ 61,091
Buildings and improvements.............................    221,091        316,392
Machinery, equipment and furniture.....................    113,680        192,423
Construction in progress...............................     80,586         38,220
                                                          --------       --------
          Total cost...................................    473,354        608,126
Less: accumulated depreciation.........................    111,551        154,033
                                                          --------       --------
  Property and equipment, net..........................   $361,803       $454,093
                                                          ========       ========
</TABLE>

                                      F-12
<PAGE>   121
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

     Pursuant to the Combination Plan, nine company-operated sites were being
held for sale as of December 31, 1997. Based on the estimated sales proceeds and
costs of selling these sites, an impairment charge totalling $559,000 was
recognized in 1997 with respect to two of the sites. This impairment charge was
included in depreciation and amortization in the statement of operations and
retained earnings (deficit). As a result of revised estimates of probable sale
proceeds, this impairment reserve was reversed in the second quarter of 1998.
During 1998, two of these sites were sold, and condemnation proceeds were
received for a portion of a third site that was condemned by the state as part
of a highway construction project. We re-evaluated the remaining seven sites and
determined that we would no longer actively market for sale six of those sites.
The remaining site was sold during the fourth quarter of 1999. At December 31,
1999, we were holding for sale two sites that had been closed during 1999. The
total carrying value of the two sites held for sale at December 31, 1999 was
$1,535,000. As of December 31, 1999, the estimated net sales proceeds of the two
sites held for sale exceeded the respective carrying values. During 1999, these
two sites generated a loss from operations of $130,000.

     During the first quarter of 1998, the estimated useful lives of certain
machinery, equipment and furniture were revised downward from 10 years to five
years in order to conform National Auto/Truckstops, Inc.'s estimated useful
lives to those of TA Operating Corporation. The effect of this change in
estimate resulted in reductions in income before extraordinary items, net income
and earnings per share of $9,486,000 million, $5,668,000 million and $9.08 per
share, respectively. This change resulted in these assets becoming fully
depreciated at March 31, 1998.

9. INTANGIBLE ASSETS

     Intangible assets consist of the following:

<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                           ------------------
                                                            1998       1999
                                                           -------    -------
                                                            (IN THOUSANDS OF
                                                                DOLLARS)
<S>                                                        <C>        <C>
Noncompetition agreements................................  $26,200    $26,200
Leasehold interest.......................................    1,724      1,724
Trademarks...............................................    2,313      2,713
Goodwill.................................................   16,631     28,310
                                                           -------    -------
          Total cost.....................................   46,868     58,947
Less: accumulated amortization...........................   25,727     30,155
                                                           -------    -------
  Intangible assets, net.................................  $21,141    $28,792
                                                           =======    =======
</TABLE>

     As part of acquisitions of the Unocal and BP networks, we entered into
noncompetition agreements with Unocal and BP pursuant to which Unocal and BP
each agreed to refrain from re-entering the truckstop business for periods of
ten and seven years, respectively, from the acquisition dates. The intangible
assets related to these noncompetition agreements represent the present values
of the estimated cash flows we would lose due to competition resulting from
re-entry of Unocal or BP into the travel center market were they not constrained
from doing so. These intangible assets are being amortized over the ten and
seven year periods.

     Leasehold interest represents the value, obtained through the BP
acquisition, of favorable lease provisions at one location, the lease for which
extended 11 1/2 years from the date of the BP acquisition. The leasehold
interest is being amortized over the 11 1/2 year period. Trademarks relates
primarily to our purchase of trademarks, service marks, trade names and
commercial symbols from BP and Travel Ports. The trademarks are being amortized
over their estimated economic life of 15 years.

                                      F-13
<PAGE>   122
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

     Goodwill results from acquisitions of network assets, including the Travel
Ports acquisition in 1999 and the acquisitions of the businesses and operating
assets related to leased sites in prior years, and represents the excess of
amounts paid to the related sellers over the fair values of the tangible assets
acquired. For the years ended December 31, 1997, 1998 and 1999, we recorded
acquired goodwill of $6,354,000, $9,283,000, and $11,679,000, respectively. This
goodwill is amortized on a straight-line basis over 15 years. During the fourth
quarter of 1997, as a result of a review of the operations of certain acquired
travel centers, an impairment charge of $6,941,000 was recorded with respect to
the goodwill. This charge is included in depreciation and amortization in the
statement of operations and retained earnings (deficit).

10. OTHER ACCRUED LIABILITIES

     Other accrued liabilities consist of the following:

<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                           ------------------
                                                            1998       1999
                                                           -------    -------
                                                            (IN THOUSANDS OF
                                                                DOLLARS)
<S>                                                        <C>        <C>
Taxes payable, other than income taxes...................  $14,422    $18,265
Accrued wages and benefits...............................   13,366     14,967
Interest payable.........................................    4,852      5,096
Other accrued liabilities................................   29,788     28,415
                                                           -------    -------
          Total other accrued liabilities................  $62,428    $66,743
                                                           =======    =======
</TABLE>

11. REVOLVING LOAN

     We have available a revolving loan facility of $40,000,000 (see Note 12).
The interest rate for borrowings under this revolving loan facility is based on
either an alternate base rate (ABR) plus 1.75 percent or an adjusted London
Interbank Offered Rate (LIBOR) plus 2.75 percent. Commitment fees are calculated
as 1/2 of 1 percent of the daily average unused amount of the revolving loan
commitment. There were no borrowings outstanding under the revolving loan
facility at December 31, 1998. At December 31, 1999, there were outstanding
borrowings under this facility of $15,000,000. There were $1,529,000 of
available borrowings reserved for letters of credit at both December 31, 1998
and 1999. The revolving loan facility matures in March 2004.

12. LONG-TERM DEBT

     In March 1997, we completed a refinancing, which we refer to as the "1997
Refinancing", whereby we refinanced the existing indebtedness of TA Operating
Corporation and National Auto/Truckstops, Inc. with new borrowings by us. We
issued $125,000,000 aggregate principal amount of 10 1/4% Senior Subordinated
Notes due 2007, entered into a Credit Agreement through which we obtained an
$80,000,000 senior secured term loan facility and a $40,000,000 revolving credit
facility, redeemed all of the outstanding subordinated notes of TA Operating
Corporation and National Auto/Truckstops, Inc., respectively, and a portion of
the senior notes of TA Operating Corporation, and, pursuant to a Senior Secured
Note Exchange Agreement, exchanged $85,500,000 aggregate principal amount of our
Senior Secured Notes ($35,500,000 of Series I Senior Secured Notes and
$50,000,000 of Series II Senior Secured Notes) for the senior notes of National
Auto/Truckstops, Inc. and the unredeemed senior notes of TA Operating
Corporation.

     In December 1998, we completed a refinancing, which we refer to as the
"1998 Refinancing," in which we increased the term loan by $150,000,000. Of the
total amount borrowed, $50,000,000 was utilized to retire our Series II Senior
Secured Notes and $42,000,000 was specified to prefund planned capital
expenditures and

                                      F-14
<PAGE>   123
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

business acquisitions and required to be placed in a cash collateral account
until used for such expenditures. The remaining $58,000,000 was used to fund the
Burns Bros. acquisition and pay fees and expenses of the transactions.
Provisions of the debt agreements required us to use $30,000,000 of the cash
collateral account balance for a business acquisition, or to use the $30,000,000
to repay indebtedness in the event that an acquisition was not completed by
December 31, 1999. We utilized the $30,000,000 to partially fund the Travel
Ports acquisition (see Note 3).

     Long-term debt consists of the following:

<TABLE>
<CAPTION>
                                                                    DECEMBER 31,
                                     INTEREST                --------------------------
                                       RATE      MATURITY       1998           1999
                                     --------    --------    -----------    -----------
                                                             (IN THOUSANDS OF DOLLARS)
<S>                                  <C>         <C>         <C>            <C>
Term Loan (a)......................      (b)       2005       $228,889       $227,442
Revolving Credit Facility (a)......      (c)       2004             --         15,000
Series I Senior Secured Notes
  (d)..............................    8.94%       2002         35,500         35,500
Senior Subordinated Notes (e)......   10.25%       2007        125,000        125,000
Note payable (f)...................     5.0%       2018          4,919          4,771
                                                              --------       --------
          Total....................                            394,308        407,713
Less: amounts due within one
  year.............................                              1,594          1,601
Less: unamortized discount.........                              1,849          1,743
                                                              --------       --------
          Total....................                           $390,865       $404,369
                                                              ========       ========
</TABLE>

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

(a) On March 21, 1997, in connection with the 1997 Refinancing, we entered into
    a Credit Agreement with a group of lenders. On November 24, 1998, in
    connection with the 1998 Refinancing, we amended our Credit Agreement. The
    Amended and Restated Credit Agreement consists of two components: term loans
    of a maximum $230,000,000 (increased from $80,000,000 in the 1998
    Refinancing) and revolving loans (see Note 11) not to exceed $40,000,000
    (including any letters of credit issued). Payments of principal, interest
    and commitment fees related to the Amended and Restated Credit Agreement are
    scheduled quarterly in installments of principal ranging from $362,000 to
    $34,000,000, with the last quarterly payment due on March 27, 2005. Optional
    prepayments are allowed under the Amended and Restated Credit Agreement and,
    in addition, annual prepayments of principal may be required based, among
    other things, on excess cash flows we generate.

(b) Interest accrues at variable rates based on either an ABR or an adjusted
    LIBOR. The rate at which interest accrues is calculated as either the ABR
    rate plus 2.75 percent or the LIBOR rate plus 3.75 percent. We have the
    option to select which rate is to be applied at the beginning of each loan
    period, the term of which varies from one month to six months for LIBOR
    borrowings. The interest rate was set on December 3, 1999 at 9.875 percent
    for six months. The average effective interest rate for 1999 was 9.16
    percent.

(c) Interest accrues at variable rates based on either an ABR or an adjusted
    LIBOR. The rate at which interest accrues is calculated as either the ABR
    rate plus 1.75 percent or the LIBOR rate plus 2.75 percent. We have the
    option to select which rate is to be applied at the beginning of each loan
    period, the term of which varies from one month to six months for LIBOR
    borrowings. The interest rate was set on December 2, 1999 at 9.25 percent
    for one month for a $13,000,000 LIBOR borrowing and on December 29,1999 at
    10.25 percent for a $2,000,000 ABR borrowing. The average effective interest
    rate for 1999 was 8.2 percent.

                                      F-15
<PAGE>   124
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

(d) On March 21, 1997, in connection with the 1997 Refinancing, we issued
    $35,500,000 of Series I Senior Secured Notes. Interest payments on these
    notes are due semiannually on June 30 and December 31. Optional prepayments
    are allowed under the note purchase agreement, and required payments are due
    on June 30, 2001, December 31, 2001, June 30, 2002 and December 31, 2002 in
    the amount of $8,875,000 each, such amounts to be reduced by certain other
    prepayments. In the event of certain prepayments, we may be subject to the
    make-whole provision of the note agreement, which requires payment of a
    prepayment premium to the holders of the Series I Senior Secured Notes that
    represents the present value of future payments discounted at a rate equal
    to the yield on U.S. Treasury securities with a similar maturity. In
    addition, annual prepayments of principal may be required based, among other
    things, on excess cash flows we generate.

(e) On March 27, 1997, in connection with the 1997 Refinancing, we issued
    $125,000,000 of Senior Subordinated Notes. Interest payments on these notes
    are due semiannually on April 1 and October 1. Optional prepayments are
    allowed under certain circumstances under the note purchase agreement, any
    such payments reducing the required payment of $125,000,000 due April 1,
    2007.

(f) On September 1, 1998, in connection with the purchase of the operating
    assets of a leased site, National Auto/Truckstops, Inc. issued a note
    payable to the former operator of the site for $4,919,000. The note bears
    interest at 5% and requires quarterly payments of principal and interest of
    $98,000 thru October 1, 2018. The note was recorded net of a discount of
    $1,875,000. This note is secured by a mortgage interest in the related
    travel center.

     Debt Extinguishments and Issuance Costs. Upon the early extinguishment of
our prior indebtedness as a result of the 1997 Refinancing, we recognized an
extraordinary loss, net of applicable income taxes, of $5,554,000. This
extraordinary loss consisted of the write-off of the remaining unamortized
balances of deferred financing costs and debt discount related to the prior
indebtedness of $7,847,000 and $1,315,000, respectively. Approximately
$12,904,000 of financing costs associated with the new indebtedness issued as
part of the 1997 Refinancing were capitalized. As part of the 1998 Refinancing,
we retired the Series II Senior Secured Notes and substantially modified the
Credit Agreement, resulting in the early extinguishment of the outstanding
balances of both the Series II Senior Secured Notes and the term loan facilities
of the Credit Agreement. Accordingly, the deferred financing costs related to
these borrowings were written off as an extraordinary loss, net of applicable
income taxes, of $3,905,000. Approximately $4,360,000 of financing costs related
to the Amended and Restated Credit Agreement borrowings were incurred as part of
the 1998 Refinancing.

     Pledged Assets. The borrowings under the Amended and Restated Credit
Agreement and Senior Secured Note Exchange Agreement are secured by mortgages on
substantially all of our property and equipment in the manner described in the
Master Collateral and Intercreditor Agreement negotiated between the lending
banks under the Amended and Restated Credit Agreement and the Senior Secured
Note holders. In the event of a change in control (as defined in the relevant
instruments) of us, the total amount outstanding under the debt agreements
described above may be declared immediately due and payable.

     Debt Covenants. Under the terms of the Amended and Restated Credit
Agreement and the Senior Secured Note Exchange Agreement, we are required to
maintain certain affirmative and negative covenants, including minimum interest
coverage, minimum consolidated net worth, minimum current ratio, maximum
leverage ratio and maximum amounts of capital expenditures. We were in
compliance with the covenants throughout 1999 and at December 31, 1999.

                                      F-16
<PAGE>   125
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

     Under the terms of the Indenture for the Senior Subordinated Notes due
2007, we are required to maintain certain affirmative and negative covenants
that, among other things, provide for a minimum coverage ratio. We were in
compliance with the covenants throughout 1999 and at December 31, 1999.

     Future Payments. Scheduled payments of long-term debt in the next five
years are $1,601,000 in 2000; $19,359,000 in 2001; $19,367,000 in 2002;
$65,628,000 in 2003 and $138,854,000 in 2004.

     Fair Value. Based on the borrowing rates currently available to us for bank
loans and other indebtedness with similar terms and average maturities and the
year-end quoted market price of the Senior Subordinated Notes, the fair value of
long-term debt at December 31, 1998 and 1999 approximated the recorded value.
Based on bank-quoted market prices, the fair value of the interest rate swap
agreement we had in place as of December 31, 1999 was a liability of $3,000,000.
There were no such agreements in place at December 31, 1998. These derivative
instruments have no carrying value.

13. LEASE COMMITMENTS

     We have entered into lease agreements covering certain of our travel center
locations, warehouse and office space, computer and other equipment and
vehicles. Most long-term leases include renewal options and, in certain cases,
purchase options. Future minimum lease payments required under operating leases
that have remaining noncancelable lease terms in excess of one year, as of
December 31, 1999, were as follows:

<TABLE>
<CAPTION>
                      YEAR ENDING
                     DECEMBER 31,                        (IN THOUSANDS OF DOLLARS)
                     ------------                        -------------------------
<S>                                                      <C>
2000...................................................           $10,297
2001...................................................             9,752
2002...................................................             8,920
2003...................................................             7,497
2004...................................................             6,503
Thereafter.............................................            40,433
                                                                  -------
                                                                  $83,402
                                                                  =======
</TABLE>

     Total rental expenses on all operating leases were approximately
$5,658,000, $6,743,000, and $9,576,000, for the years ended December 31, 1997,
1998 and 1999, respectively.

14. MANDATORILY REDEEMABLE SENIOR CONVERTIBLE PARTICIPATING PREFERRED STOCK

<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                           ------------------
                                                            1998       1999
                                                           -------    -------
                                                            (IN THOUSANDS OF
                                                                DOLLARS)
<S>                                                        <C>        <C>
Series I-3,000,000 shares authorized, $0.01 par value;
  2,680,656 shares issued and outstanding, shown at
  redemption value.......................................  $51,888    $59,129
Series II-1,000,000 shares authorized, $0.01 par value;
  934,344 shares issued and outstanding, shown at
  redemption value.......................................   18,086     20,610
                                                           -------    -------
          Total..........................................  $69,974    $79,739
                                                           =======    =======
</TABLE>

     Voting Rights. Holders of Series I Mandatorily Redeemable Senior
Convertible Preferred Stock are entitled to vote on all matters, other than the
election of directors (see Note 15 -- Common Stock -- Voting

                                      F-17
<PAGE>   126
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

Rights below), submitted to a vote of our stockholders. Series II Mandatorily
Redeemable Senior Convertible Preferred Stock is non-voting.

     Dividends. Dividends accumulate on the original $10.00 per share purchase
price at a rate of 13.5 percent per annum, compounded semi-annually, and are not
paid currently but accumulate and increase the liquidation preference and the
redemption value presented in the balance sheet. Such dividends accrue whether
or not declared by the board of directors. Accrued dividends totaled $33,824,000
and $43,589,000 at December 31, 1998 and 1999, respectively. Holders also
participate pro rata, on a share for share basis, with the outstanding
convertible preferred stock and common stock, in dividends and distributions,
other than liquidating distributions.

     Conversion. The conversion rights of the holders are the same as those for
holders of the Series I and Series II Convertible Preferred Stock, respectively,
(see Note 15 -- Convertible Preferred Stock -- Conversion below) except, if we
consummate an underwritten public offering of common stock pursuant to which the
net offering price per share is equal to or greater than an amount equal to
$10.00 plus interest at a rate of 13.5 percent per annum, compounded
semi-annually, from the closing date of the BP acquisition to the date of such
public offering, and the net proceeds raised in the offering are at least $50
million, we will have the right to require that each share of Series I
Mandatorily Redeemable Senior Convertible Participating Preferred Stock be
converted into one share of Series I Convertible Preferred Stock and that each
share of Series II Mandatorily Redeemable Senior Convertible Participating
Preferred Stock be converted into one share of Series II Convertible Preferred
Stock.

     Liquidation Preference. Upon liquidation, holders are entitled to receive
the Senior Liquidation Preference, defined as $10.00 plus the amount of all
accrued and unpaid dividends to the liquidation date, before any payment is made
to holders of Convertible Preferred Stock or common stock. Any remaining amounts
available for distribution to our equity holders will be distributed in the
following order of priority:

          (i) holders of convertible preferred stock shall be entitled to
     receive $10.00 for each outstanding share,

          (ii) holders of common stock shall be entitled to receive $10.00 for
     each outstanding share of common stock,

          (iii) holders of convertible preferred stock and common stock shall be
     entitled to receive an amount such that, including such amounts distributed
     in (i) and (ii) above, they have each received an amount equal to the
     Senior Liquidation Preference,

          (iv) holders of mandatorily redeemable senior convertible
     participating preferred stock, convertible preferred stock and common stock
     shall be entitled to receive amounts such that the amount distributed in
     respect of each outstanding share of mandatorily redeemable senior
     convertible participating preferred stock pursuant to this clause shall
     equal 50 percent of the amount distributed in respect of each outstanding
     share of convertible preferred stock and common stock pursuant to this
     clause.

     Optional Redemption. If we propose to declare and pay any dividends or
other distributions in respect of convertible preferred stock or common stock,
we shall first offer to utilize such proceeds to redeem shares of the
mandatorily redeemable senior convertible participating preferred stock at a
redemption price per share equal to the Senior Liquidation Preference. Any
portion not used to redeem shares of mandatorily redeemable senior convertible
participating preferred stock may be utilized to pay dividends pari passu to the
holders of outstanding shares of mandatorily redeemable senior convertible
participating preferred stock, convertible preferred stock and common stock.

                                      F-18
<PAGE>   127
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

     Call Option. We may, at our option and at any time, call for redemption all
(but not less than all) of the outstanding shares at a price per share equal to
the Senior Liquidation Preference. The holders will be provided an opportunity
to convert such shares into shares of common stock prior to the redemption.

     Mandatory Redemption. We shall redeem all of the then outstanding shares on
December 10, 2008, at a redemption price per share equal to the Senior
Liquidation Preference.

15. NONREDEEMABLE STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                DECEMBER 31,
                                                         --------------------------
                                                            1998           1999
                                                         -----------    -----------
                                                         (IN THOUSANDS OF DOLLARS)
<S>                                                      <C>            <C>
Convertible Preferred Stock:
Series I-3,000,000 shares authorized, $0.01 par value;
  2,594,876 shares outstanding.........................   $     26       $     26
Series II-1,500,000 shares authorized, $0.01 par value;
  1,237,374 shares outstanding.........................         12             12
Common Stock - 30,000,000 shares authorized, $0.01
  par value; 881,059 and 599,877 shares outstanding at
     December 31, 1999 and 1998, respectively..........         14             17
Additional paid-in capital.............................     52,382         62,003
Treasury stock-at cost; 827,700 and 817,700 shares at
  December 31, 1999 and 1998, respectively.............     (8,887)        (9,058)
                                                          --------       --------
          Total........................................   $ 43,547       $ 53,000
                                                          ========       ========
</TABLE>

     In April 1993, to partially fund the Unocal acquisition, we issued
1,167,750 shares of common stock, and 3,832,250 shares of convertible preferred
stock, which consists of 2,594,876 shares of Series I Convertible Preferred
Stock and 1,237,374 shares of Series II Convertible Preferred Stock. In December
1993, to partially fund the BP acquisition, we issued 165,520 shares of common
stock and 3,615,000 shares of mandatorily redeemable senior convertible
participating preferred stock, which consists of 2,680,656 shares of Series I
Mandatorily Redeemable Senior Convertible Participating Preferred Stock and
934,344 shares of Series II Mandatorily Redeemable Senior Convertible
Participating Preferred Stock (see Note 14).

     During the years ended December 31, 1997, 1998 and 1999 we issued 35,339;
3,864 and, 6,182 respectively, shares of common stock to certain members of
management for cash and notes receivable (see Note 17) aggregating $655,000,
$77,000 and $154,000, respectively.

     In June 1999, we issued 85,000 shares of common stock valued at $2,808,000
in exchange for common shares of Travel Ports as part of the Travel Ports
acquisition (see Note 3). In July 1999, we issued 200,000 shares of common stock
for cash consideration of $6,660,000 and also issued an option to purchase an
additional 100,000 shares of common stock at the same price per share.

  Convertible Preferred Stock

     Voting Rights. Each share of Series I Convertible Preferred Stock entitles
the holder to one vote on all matters submitted to a vote of our stockholders.
Series II Convertible Preferred Stock is non-voting.

     Dividends. See Common Stock -- Dividends below.

                                      F-19
<PAGE>   128
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

     Conversion. Each share of Series I Convertible Preferred Stock is
convertible into a share of common stock at any time at the option of the
holder.

     Each share of Series II Convertible Preferred Stock is convertible at any
time at the option of the holder into such number of shares of common stock that
in the aggregate do not exceed the lesser of (i) one share of common stock for
each share of Series II Convertible Preferred Stock converted or (ii) the number
that equals 25 percent of the outstanding shares of common stock immediately
following such conversion (a total of 293,686 at December 31, 1999 for all
Series II preferred shares). Following the conversion of at least 75 percent of
the outstanding convertible preferred stock into common stock, we are entitled
to convert each remaining share of convertible preferred stock into a share of
common stock.

     Liquidation Preference. See Note 14 -- Liquidation Preference above.

  Common Stock

     Voting Rights. Each share of common stock entitles the holder to one vote
on all matters submitted to a vote of our stockholders.

     Dividends. Holders of common stock are entitled to receive dividends if,
and when, declared by our board of directors. We are precluded from paying
dividends or making distributions to the holders of any of our equity securities
while any shares of convertible preferred stock or mandatorily redeemable senior
convertible participating preferred stock are outstanding except for dividends
and distributions of our capital stock; unless (i) in any fiscal year the
dividends and distributions do not exceed 50 percent of our net income for the
prior fiscal year and (ii) if immediately after payment of such dividends or the
making of any such distributions, the value of our stockholder equity would
exceed the value of the aggregate liquidation preference of the outstanding
shares of convertible preferred stock and mandatorily redeemable senior
convertible participating preferred stock by at least one dollar.

     Liquidation Preference. See Note 14 -- Liquidation Preference above.

     Warrants. In April 1993 we issued warrants with an exercise price of $0.01
per share which are exercisable for 128,206 shares of common stock.

     Repurchase Rights. Certain members of our senior management have purchased
shares of our common stock pursuant to individual management subscription
agreements. We have the right to repurchase, and the employees have the right to
require us to repurchase, subject to certain limitations, at formula prices, the
common stock upon termination of employment. The formula prices are based on our
consolidated operating results and indebtedness. At December 31, 1997, 1998 and
1999, the formula prices were $23.25, $25.00 and $33.30 per share, respectively.
Compensation expense recognized with regard to these shares during the years
ended December 31, 1997, 1998 and 1999 was $54,000, $62,000 and $96,000,
respectively.

  Treasury Stock

     From time to time we have acquired shares of our common stock from former
members of management and Operator Stockholders. For the years ended December
31, 1997, 1998 and 1999, we purchased 692,000; 37,500 and 10,000 treasury
shares, respectively. These shares were recorded at their acquisition costs of
$7,456,000, $475,000 and $170,000 for the years ended December 31, 1997, 1998
and 1999, respectively.

                                      F-20
<PAGE>   129
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

  Stock Award and Option Plans

     1997 Stock Plan. During 1997, the board of directors approved the adoption
of the 1997 Stock Incentive Plan, which we refer to as the "1997 Stock Plan".
The principal terms and conditions of the 1997 Stock Plan are as follows: a
maximum of 750,000 shares of common stock (subject to adjustment) may be issued
pursuant to options and stock appreciation rights granted to our officers,
non-employee directors and key employees designated by the compensation
committee; the option exercise price for each option granted will be the stated
market value of the stock on the respective grant date, such stated market value
to be determined annually based on a formula, specified in the 1997 Stock Plan,
that is, based on our consolidated operating results and indebtedness; the
options will vest on the December 31 of the year of grant upon the attainment of
performance targets (outstanding options and options with respect to shares
reserved for future awards will vest upon a "change of control" or "initial
public offering" of us (as such terms are defined in the 1997 Stock Plan)), and
remain exercisable for limited periods following termination of employment;
shares of common stock acquired upon exercise of options are subject to call and
put options upon termination of employment; if a change of control occurs within
six months after termination of the employment of a former employee for "good
reason," death, "disability" or termination other than for "cause" (as defined),
an adjustment will be made to the amount paid upon exercise of any call options
or put options (but, in the case of put options, only to the extent the proceeds
received by the former employee upon exercise of the put option are used to
repay indebtedness to us) so that the former employee will be able to receive
any amounts in excess of the call or put price payable in the change of control
transaction.

     1993 Stock Plan. The 1993 Stock Incentive Plan, which we refer to as the
"1993 Stock Plan," was approved by the board of directors and was effective as
of December 10, 1993. The 1993 Stock Plan provided for the granting of stock
options and other stock-based awards to our employees and directors. Stock
awards granted under the 1993 Stock Plan could be in the form of (i) stock
options, (ii) stock appreciation rights related to an option and (iii) stock
appreciation rights unrelated to an option. Stock options granted under the 1993
Stock Plan allow the purchase of common stock at prices generally not less than
fair market value at the time of the grant as determined by the compensation
committee of the board of directors. The total number of shares of common stock
with respect to which awards could be granted was 572,000. Common stock obtained
as a result of the exercise of the options is subject to call and put rights at
formula prices upon termination of employment. The formula prices are based on
our consolidated operating results and indebtedness. A portion of the options
vested at the end of each year in the five year period ending December 31, 1997,
based on attainment of certain specified financial objectives at the end of each
year, but no more quickly than ratably from the date of grant through December
31, 1996. Vested options must be exercised within 10 years of the date of grant.
All unvested options under the 1993 Plan at December 31, 1996 were cancelled
upon the adoption of the 1997 Stock Plan.

                                      F-21
<PAGE>   130
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

     Stock Option Status Summary. The following table reflects the status and
activity of options under the 1997 Stock Plan and the 1993 Stock Plan:

<TABLE>
<CAPTION>
                                                  YEAR ENDED DECEMBER 31,
                                               ------------------------------
                                                 1997       1998       1999
                                               --------    -------    -------
<S>                                            <C>         <C>        <C>
Options outstanding beginning of year........   531,181    376,779    538,529
Granted......................................   161,750    161,750    238,751
Canceled.....................................  (316,152)        --         --
                                               --------    -------    -------
Options outstanding, end of year.............   376,779    538,529    777,280
                                               --------    -------    -------
Options exercisable, end of year.............   376,779    538,529    777,280
Options available for grant, end of year.....   588,250    426,500    187,749
</TABLE>

     The weighted-average exercise price was $23.25 and $25.00 for those options
granted during 1998 and 1999, respectively, and $19.74 and $21.35 for all
outstanding options as of December 31, 1998 and 1999, respectively. The
weighted-average exercise price of the options cancelled in 1997 and all
outstanding options as of December 31, 1996, was $19.04 The weighted-average
remaining contractual life of all options outstanding at December 31, 1999 was
6.9 years.

     The following table summarizes information about options outstanding at
December 31, 1999:

<TABLE>
<CAPTION>
                       EXERCISE                           OPTIONS        OPTIONS
                        PRICE                           OUTSTANDING    EXERCISABLE
                       --------                         -----------    -----------
<S>                                                     <C>            <C>
$10.00................................................     67,988         67,988
$17.49................................................     71,757         71,757
$20.00................................................    161,750        161,750
$22.50................................................     75,284         75,284
$23.25................................................    161,750        161,750
$25.00................................................    238,751        238,751
                                                          -------        -------
                                                          777,280        777,280
                                                          =======        =======
</TABLE>

     The purchase prices at December 31, 1997, 1998 and 1999 used to determine
compensation expense related to options granted under our stock plans were based
on the formula specified in the 1997 Stock Plan as applied by the compensation
committee of the board of directors and were $23.25, $25.00 and $33.30,
respectively. Based on these prices and the number of vested options in each
year, compensation expense recognized in relation to these options for the years
ended December 31, 1997, 1998 and 1999 were $1,346,000, $2,438,000 and
$4,966,000, respectively.

                                      F-22
<PAGE>   131
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

16. INCOME TAXES

     The (benefit) provision for income taxes is as follows:

<TABLE>
<CAPTION>
                                                    YEAR ENDED DECEMBER 31,
                                                  ---------------------------
                                                   1997      1998       1999
                                                  ------    -------    ------
                                                   (IN THOUSANDS OF DOLLARS)
<S>                                               <C>       <C>        <C>
Current:
  Federal.......................................  $3,524    $ 4,089    $3,335
  State.........................................     462      1,501       898
                                                  ------    -------    ------
                                                   3,986      5,590     4,233
                                                  ------    -------    ------
Deferred:
  Federal.......................................  (3,880)    (6,565)   (3,047)
  State.........................................    (450)    (1,126)     (104)
                                                  ------    -------    ------
                                                  (4,330)    (7,691)   (3,151)
                                                  ------    -------    ------
       Total....................................  $ (344)   $(2,101)   $1,082
                                                  ======    =======    ======
</TABLE>

     The difference between taxes calculated at the U. S. federal statutory tax
rate of 35 percent and our total income tax provision is as follows:

<TABLE>
<CAPTION>
                                                    YEAR ENDED DECEMBER 31,
                                                   --------------------------
                                                   1997      1998       1999
                                                   -----    -------    ------
                                                   (IN THOUSANDS OF DOLLARS)
<S>                                                <C>      <C>        <C>
U.S. federal statutory rate applied to income
  before taxes and extraordinary items...........  $(194)   $(2,198)   $  413
State income taxes, net of federal income tax
  benefit........................................      8        243       518
Non-deductible meals and entertainment...........     65        129       336
Non-deductible amortization......................     --         --       140
Benefit of tax credits...........................   (227)      (320)     (377)
Other -- net.....................................      4         45        52
                                                   -----    -------    ------
          Total..................................  $(344)   $(2,101)   $1,082
                                                   =====    =======    ======
</TABLE>

     For 1997, income tax benefits of $3,608,000 allocated to the extraordinary
loss of $9,162,000 differ from the amount calculated at the federal statutory
rate of 35 percent by $401,000. This difference is the result of state tax
benefits, net of the federal effect and graduated tax rates. For 1998, income
tax benefits of $2,012,000 allocated to the extraordinary loss of $5,917,000
differ from the amount calculated at the federal statutory rate of 35 percent by
$59,000. This difference is due to graduated tax rates.

                                      F-23
<PAGE>   132
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

     Deferred income tax assets and liabilities resulted from the following:

<TABLE>
<CAPTION>
                                                                DECEMBER 31,
                                                         --------------------------
                                                            1998           1999
                                                         -----------    -----------
                                                         (IN THOUSANDS OF DOLLARS)
<S>                                                      <C>            <C>
Deferred tax assets:
  Accounts receivable..................................   $  1,199       $  1,459
  Inventory............................................        299            566
  Intangible assets....................................     11,511         11,421
  Deferred revenues....................................        887          1,806
  Minimum tax credit...................................      5,472          7,494
  General business credits (expiring 2009-2012)........      1,561          2,140
  Other accrued liabilities............................      4,039          8,297
                                                          --------       --------
          Total deferred tax assets....................     24,968         33,183
                                                          --------       --------
Deferred tax liabilities:
  Property and equipment...............................    (18,522)       (28,410)
                                                          --------       --------
          Total deferred tax liabilities...............    (18,522)       (28,410)
                                                          --------       --------
          Net deferred tax assets (liabilities)........   $  6,446       $  4,773
                                                          ========       ========
</TABLE>

     Our tax returns for 1996 through 1999 are subject to examination by the
Internal Revenue Service and state tax authorities. We believe we have made
adequate provision for income taxes and interest that may become payable for
years not yet examined.

17. RELATED PARTY TRANSACTIONS

     We lease one of our travel centers from a realty company owned by two
individuals, one of whom is a stockholder and director. This lease relationship
commenced during 1999 and total rent expense related to this lease for the year
ended December 31, 1999 was $263,000.

     During 1998 and 1999 certain of our shareholders were paid fees aggregating
$650,000 as consideration for their financial advisory services provided in
completing the Burns Bros. acquisition, the 1998 Refinancing and the Travel
Ports acquisition.

     Certain members of our senior management have purchased our common stock
pursuant to management subscription agreements (see Note 15 -- Repurchase
Rights). As a result of such purchases, we have notes and related interest
receivable from the management stockholders totaling $967,000 and $1,062,000 at
December 31, 1998 and 1999, respectively.

18. COMMITMENTS AND CONTINGENCIES

  Environmental Matters

     Our operations and properties are extensively regulated through
environmental laws and regulations ("Environmental Laws") that (1) govern
operations that may have adverse environmental effects, such as discharges to
air, soil and water, as well as the management of petroleum products and other
hazardous substances ("Hazardous Substances"), or (2) impose liability for the
costs of cleaning up sites affected by, and for damages resulting from, disposal
or other releases of Hazardous Substances.

     We own and use underground storage tanks and aboveground storage tanks to
store petroleum products and waste at our facilities. We must comply with
requirements of Environmental Laws regarding tank

                                      F-24
<PAGE>   133
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

construction, integrity testing, leak detection and monitoring, overfill and
spill control, release reporting, financial assurance and corrective action in
case of a release from a storage tank into the environment. At some locations,
we must also comply with Environmental Laws relating to vapor recovery and
discharges to water. We believe that all of our travel centers are in material
compliance with applicable requirements of Environmental Laws. While the costs
of compliance for these matters have not had a material adverse impact on the
Company, it is impossible to predict accurately the ultimate effect these
changing laws and regulations may have on the Company in the future. We incurred
capital expenditures, maintenance, remediation and other environmental related
costs of approximately $8,867,000, $6,721,000 and $2,635,000 in 1997, 1998 and
1999, respectively.

     We have received notices of alleged violations of Environmental Laws, or
are aware of the need to undertake corrective actions to comply with
Environmental Laws, at company-owned travel centers in a number of
jurisdictions. We do not expect that any financial penalties associated with
these alleged violations, or compliance costs incurred in connection with these
violations or corrective actions, will be material to our results of operation
or financial condition. We are conducting investigatory and/or remedial actions
with respect to releases of Hazardous Substances that have occurred subsequent
to the acquisitions of the Unocal and BP networks and also regarding historical
contamination at certain of the former Burns Bros. and Travel Ports facilities.
While we cannot precisely estimate the ultimate costs we will incur in
connection with the investigation and remediation of these properties, based on
our current knowledge, we do not expect that the costs to be incurred at these
properties, individually or in the aggregate, will be material to our results of
operation or financial condition. While the matters discussed above are, to the
best of our knowledge, the only proceedings for which we are currently exposed
to potential liability, particularly given the environmental indemnities (as
further described below) obtained as part of the Unocal and BP acquisitions, we
cannot assure you that additional contamination does not exist at these or
additional network properties, or that material liability will not be imposed in
the future. If additional environmental problems arise or are discovered, or if
additional environmental requirements are imposed by government agencies,
increased environmental compliance or remediation expenditures may be required,
which could have a material adverse effect on us. As of December 31, 1999, we
had a reserve for these matters of $7,125,000. While it is not possible to
quantify with certainty the environmental exposure, in our opinion, the
potential liability, beyond that considered in the reserve, for all
environmental proceedings, based on information known to date, will not have a
material adverse effect on our financial condition, results of operations or
liquidity.

     In connection with the acquisition of the Unocal network, Phase I
environmental assessments were conducted of the then 97 Unocal network
properties purchased by us. Pursuant to an agreement with Unocal, Phase II
environmental assessments of all Unocal network properties were completed by
Unocal by December 31, 1998. Under the terms of the agreement with Unocal,
Unocal is responsible for all costs incurred for (a) remediation of
environmental contamination, and (b) otherwise bringing the properties into
compliance with Environmental Laws as in effect at the date of the acquisition
of the Unocal network, with respect to the matters identified in the Phase I or
Phase II environmental assessments, which matters existed on or prior to the
date of the acquisition of the Unocal network. Under the terms of the agreement
with Unocal, Unocal also must indemnify us against any other environmental
liabilities that arise out of conditions at, or ownership or operations of, the
Unocal network prior to the date of the acquisition of the Unocal network. The
remediation must achieve compliance with the Environmental Laws in effect on the
date the remediation is completed. We must make claims for indemnification prior
to April 14, 2004. Except as described above, Unocal does not have any
responsibility for any environmental liabilities arising out of the ownership or
operations of the Unocal network after the date of the acquisition of the Unocal
network. We cannot assure you that, if additional environmental claims or
liabilities were to arise under the agreement with Unocal, Unocal would not
dispute our claims for indemnification.

                                      F-25
<PAGE>   134
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

     Prior to the acquisition of the BP network, all of the then 38
company-owned locations purchased by us were subject to Phase I and Phase II
environmental assessments, undertaken at BP's expense. The environmental
agreement with BP provides that, with respect to environmental contamination or
non-compliance with Environmental Laws identified in the Phase I or Phase II
environmental assessments, BP is responsible for (a) all costs incurred for
remediation of such environmental contamination, and (b) for otherwise bringing
the properties into compliance with Environmental Laws as in effect at the date
of the acquisition of the BP network.

     The remediation must achieve compliance with the Environmental Laws in
effect on the date the remedial action is completed. The environmental agreement
with BP requires BP to indemnify us against any other environmental liabilities
that arise out of conditions at, or ownership or operations of, the BP network
locations prior to the date of the acquisition of the BP network. We must make
such claims for indemnification before December 11, 2004. BP must also indemnify
us for liabilities relating to non-compliance with Environmental Laws for which
claims were made before December 11, 1996. Except as described above, BP does
not have any responsibility for any environmental liabilities arising out of the
ownership or operations of the BP network after the date of the acquisition of
the BP network. There can be no assurance that, if additional environmental
claims or liabilities were to arise under the environmental agreement with BP,
BP would not dispute our claims for indemnification thereunder.

     In connection with the Burns Bros. acquisition, all of the 17 sites
acquired were subject to Phase I environmental assessments. Based on the results
of those assessments, nine of the sites were subject to Phase II environmental
assessments. The purchase price paid to Burns was adjusted based on the findings
of the Phase I and Phase II environmental assessments. Under the asset purchase
agreement with Burns Bros., we released Burns Bros. from any environmental
liabilities that may have existed as of the Burns Bros. acquisition date, other
than specified non-waived environmental claims as specified in the agreement
with Burns Bros.

     In connection with the Travel Ports acquisition, all of the 16 sites
acquired were subject to Phase I environmental assessments. Based on the results
of those assessments, five of the sites were subject to Phase II environmental
assessments. The results of these assessments were taken into account in
recognizing the related environmental contingency accrual for purchase
accounting purposes.

  Pending Litigation

     We are involved from time to time in various legal and administrative
proceedings and threatened legal and administrative proceedings incidental to
the ordinary course of its business. We are not involved in any litigation,
individually, or in the aggregate, which could have a material adverse effect on
our business, financial condition, results of operations or cash flows.

19. OPERATING LEASE COMMITMENTS

     Thirty of the travel centers we owned as of December 31, 1999, are leased
to operators under operating lease arrangements. Of these Leased Sites, 22 are
leased to Operator Stockholders (see Note 17). The lease agreements offered to
related parties are the same as those offered to unrelated parties. These
cancelable lease arrangements generally are for terms of five years. Rent
revenue from such operating lease arrangements totaled $29,433,000, $14,271,000
and $13,023,000 for 1997, 1998 and 1999, respectively.

                                      F-26
<PAGE>   135
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

20. OTHER INFORMATION

<TABLE>
<CAPTION>
                                                 YEAR ENDED DECEMBER 31,
                                             --------------------------------
                                               1997        1998        1999
                                             --------    --------    --------
                                                (IN THOUSANDS OF DOLLARS)
<S>                                          <C>         <C>         <C>
Operating expenses and selling, general and
  administrative expenses include the
  following:
  Repairs and maintenance expenses.........  $  8,528    $  9,223    $ 11,008
  Advertising expenses.....................  $  9,141    $  8,722    $ 10,106
  Taxes other than payroll and income
     taxes.................................  $  5,099    $  5,585    $  5,817
Interest expense, net consists of the
  following:
  Interest expense.........................  $(26,418)   $(28,285)   $(38,944)
  Interest income..........................     3,520       2,914       1,750
                                             --------    --------    --------
                                             $(22,898)   $(25,371)   $(37,194)
                                             ========    ========    ========
</TABLE>

21. SUPPLEMENTAL CASH FLOW INFORMATION

<TABLE>
<CAPTION>
                                                   YEAR ENDED DECEMBER 31,
                                                -----------------------------
                                                 1997       1998       1999
                                                -------    -------    -------
                                                  (IN THOUSANDS OF DOLLARS)
<S>                                             <C>        <C>        <C>
Cash paid during the year for:
  Interest....................................  $24,611    $27,804    $36,951
  Income taxes (net of refunds)...............  $ 3,445    $(1,224)   $ 3,386
Inventory, property and equipment, and
  treasury stock received in liquidation of
  trade accounts and notes receivable.........  $ 5,023    $ 1,068    $   170
Note received from sale of property and
  equipment...................................  $    --    $    --    $ 2,650
</TABLE>

     Pursuant to the 1997 Refinancing, we extinguished $85,500,000 of senior
secured notes through the issuance of Series I Senior Secured Notes and Series
II Senior Secured Notes of an aggregate equal face amount (see Note 12). During
1998, we issued a note payable for $3,044,000 (net of a discount of $1,875,000)
in exchange for property and goodwill acquired (see Note 12). In 1999, we issued
$2,808,000 of common stock as part of the consideration for the Travel Ports
acquisition.

22. CONDENSED CONSOLIDATING FINANCIAL STATEMENT SCHEDULES

     The following schedules set forth our condensed consolidating balance sheet
schedules as of December 31, 1998 and 1999 and our condensed consolidating
statement of operations and retained earnings (deficit) schedules and condensed
consolidating statement of cash flows schedules for the years ended December 31,
1997, 1998 and 1999. In the following schedules, "Parent Company" refers to the
unconsolidated balances of TravelCenters of America, Inc., "Guarantor
Subsidiaries" refers to the combined unconsolidated balances of TA Operating
Corporation, National Auto/Truckstops, Inc., TA Licensing, Inc. and TA Travel,
L.L.C., and "Nonguarantor Subsidiary" refers to the balances of TA Franchise
Systems Inc. "Eliminations" represent the adjustments necessary to (a) eliminate
intercompany transactions and (b) eliminate our investments in our subsidiaries.

     The Guarantor Subsidiaries, (TA Operating Corporation, National
Auto/Truckstops, Inc., TA Licensing, Inc. and TA Travel, L.L.C.), are direct or
indirect wholly-owned subsidiaries of ours and have fully and unconditionally,
jointly and severally, guaranteed our indebtedness. In this filing, we have not
presented separate financial statements and other disclosures concerning the
Guarantor Subsidiaries because management has determined such information is not
material to investors.

                                      F-27
<PAGE>   136
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

CONDENSED CONSOLIDATING BALANCE SHEET SCHEDULES:

<TABLE>
<CAPTION>
                                                                  DECEMBER 31, 1998
                                         --------------------------------------------------------------------
                                          PARENT     GUARANTOR     NONGUARANTOR
                                         COMPANY    SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS   CONSOLIDATED
                                         --------   ------------   ------------   ------------   ------------
                                                              (IN THOUSANDS OF DOLLARS)
<S>                                      <C>        <C>            <C>            <C>            <C>
CURRENT ASSETS:
  Cash.................................  $ 59,665     $ 29,535       $    --       $      --       $ 89,200
  Accounts receivable, net.............        --       60,176           836              --         61,012
  Inventories..........................        --       42,952            --              --         42,952
  Deferred income taxes................        --        2,269            --              --          2,269
  Other current assets.................       410       12,209            --              --         12,619
                                         --------     --------       -------       ---------       --------
          Total current assets.........    60,075      147,141           836              --        208,052
Notes receivable, net..................       967          272            --              --          1,239
Property and equipment, net............        --      361,803            --              --        361,803
Intangible assets......................        --       21,141            --              --         21,141
Deferred financing costs...............     9,284           --            --              --          9,284
Deferred income taxes..................       879        4,235            --              --          5,114
Other assets...........................       717        6,411            --          (3,700)         3,428
Investment in subsidiaries.............   114,814           --            --        (114,814)            --
                                         --------     --------       -------       ---------       --------
          Total assets.................  $186,736     $541,003       $   836       $(118,514)      $610,061
                                         ========     ========       =======       =========       ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current maturities of long-term
     debt..............................  $  1,446     $    148       $    --       $      --       $  1,594
  Accounts payable.....................        --       46,645             7              --         46,652
  Other accrued liabilities............     2,088       57,424         2,916              --         62,428
                                         --------     --------       -------       ---------       --------
          Total current liabilities....     3,534      104,217         2,923              --        110,674
Long-term debt (net of unamortized
  discount)............................   387,942        2,923            --              --        390,865
Deferred income taxes..................        --          937            --              --            937
Intercompany payable (receivable)......  (304,417)     312,277        (7,860)             --
Other liabilities......................        --        9,162            --              --          9,162
                                         --------     --------       -------       ---------       --------
                                           87,059      429,516        (4,937)             --        511,638
Mandatorily redeemable senior
  convertible participating preferred
  stock................................    69,974           --            --              --         69,974
Nonredeemable stockholders' equity:
  Other preferred stock, common stock
     and other stockholders' equity....    44,801       84,880            --         (86,134)        43,547
  Retained earnings (deficit)..........   (15,098)      26,607         5,773         (32,380)       (15,098)
                                         --------     --------       -------       ---------       --------
          Total nonredeemable
            stockholders' equity.......    29,703      111,487         5,773        (118,514)        28,449
                                         --------     --------       -------       ---------       --------
          Total liabilities, redeemable
            equity and nonredeemable
            stockholders' equity.......  $186,736     $541,003       $   836       $(118,514)      $610,061
                                         ========     ========       =======       =========       ========
</TABLE>

                                      F-28
<PAGE>   137
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

<TABLE>
<CAPTION>
                                                                  DECEMBER 31, 1999
                                         --------------------------------------------------------------------
                                          PARENT     GUARANTOR     NONGUARANTOR
                                         COMPANY    SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS   CONSOLIDATED
                                         --------   ------------   ------------   ------------   ------------
                                                              (IN THOUSANDS OF DOLLARS)
<S>                                      <C>        <C>            <C>            <C>            <C>
CURRENT ASSETS:
  Cash.................................  $     --     $ 18,040        $   --       $      --       $ 18,040
  Accounts receivable, net.............        --       65,344         1,095              --         66,439
  Inventories..........................        --       59,043            --              --         59,043
  Deferred income taxes................        --        4,533            --              --          4,533
  Other current assets.................       278       16,163            --              --         16,441
                                         --------     --------        ------       ---------       --------
          Total current assets.........       278      163,123         1,095              --        164,496
Notes receivable, net..................     1,062          321            --              --          1,383
Property and equipment, net............        --      454,093            --              --        454,093
Intangible assets......................        --       28,792            --              --         28,792
Deferred financing costs...............     8,411           --            --              --          8,411
Deferred income taxes..................       880          999            --              --          1,879
Other assets...........................        --          808            --              --            808
Investment in subsidiaries.............   118,417           --            --        (118,417)            --
                                         --------     --------        ------       ---------       --------
          Total assets.................  $129,048     $648,136        $1,095       $(118,417)      $659,862
                                         ========     ========        ======       =========       ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current maturities of long-term
     debt..............................  $  1,446     $    155        $   --       $      --       $  1,601
  Accounts payable.....................        --       60,660           260              --         60,920
  Other accrued liabilities............     6,592       60,043           108              --         66,743
                                         --------     --------        ------       ---------       --------
          Total current liabilities....     8,038      120,858           368              --        129,264
Long-term debt (net of unamortized
  discount)............................   401,495        2,874            --              --        404,369
Deferred income taxes..................        --        1,639            --              --          1,639
Intercompany payable (receivable)......  (389,715)     396,370        (6,655)             --             --
Other liabilities......................        --       16,615            --              --         16,615
                                         --------     --------        ------       ---------       --------
                                           19,818      538,356        (6,287)             --        551,887
Mandatorily redeemable senior
  convertible participating preferred
  stock................................    79,739           --            --              --         79,739
Nonredeemable stockholders' equity:
  Other preferred stock, common stock
     and other stockholders' equity....    54,255       84,839            --         (86,094)        53,000
  Retained earnings (deficit)..........   (24,764)      24,941         7,382         (32,323)       (24,764)
                                         --------     --------        ------       ---------       --------
          Total nonredeemable
            stockholders' equity.......    29,491      109,780         7,382        (118,417)        28,236
                                         --------     --------        ------       ---------       --------
          Total liabilities, redeemable
            equity and nonredeemable
            stockholders' equity.......  $129,048     $648,136        $1,095       $(118,417)      $659,862
                                         ========     ========        ======       =========       ========
</TABLE>

                                      F-29
<PAGE>   138
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND RETAINED EARNINGS (DEFICIT)
SCHEDULES:

<TABLE>
<CAPTION>
                                                            YEAR ENDED DECEMBER 31, 1997
                                        --------------------------------------------------------------------
                                         PARENT     GUARANTOR     NONGUARANTOR
                                        COMPANY    SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS   CONSOLIDATED
                                        --------   ------------   ------------   ------------   ------------
                                                             (IN THOUSANDS OF DOLLARS)
<S>                                     <C>        <C>            <C>            <C>            <C>
REVENUES:
  Fuel................................  $     --    $  708,637       $   --        $     --      $  708,637
  Non-fuel............................        --       293,836            7              --         293,843
  Rent and royalties..................        --        33,434        3,414              --          36,848
                                        --------    ----------       ------        --------      ----------
          Total revenues..............        --     1,035,907        3,421              --       1,039,328
Cost of revenues (excluding
  depreciation).......................        --       773,084           --              --         773,084
                                        --------    ----------       ------        --------      ----------
Gross profit (excluding
  depreciation).......................        --       262,823        3,421              --         266,244
Operating expenses....................        --       166,828          244              --         167,072
Selling, general and administrative
  expenses............................       814        33,934          871              --          35,619
Transition expense....................        --        14,961          251              --          15,212
Depreciation and amortization
  expense.............................     1,119        34,721           --              --          35,840
(Gain) loss on sales of property and
  equipment...........................        --       (11,244)          --              --         (11,244)
Stock compensation expense............        --         1,400           --              --           1,400
                                        --------    ----------       ------        --------      ----------
Income (loss) from operations.........    (1,933)       22,223        2,055              --          22,345
Interest (expense), net                   (2,629)      (20,269)          --              --         (22,898)
Equity income (loss)..................    (5,153)           --           --           5,153              --
                                        --------    ----------       ------        --------      ----------
Income (loss) before income taxes and
  extraordinary item..................    (9,715)        1,954        2,055           5,153            (553)
(Benefit) provision for income
  taxes...............................    (3,952)          509          802           2,297            (344)
                                        --------    ----------       ------        --------      ----------
Income (loss) before extraordinary
  item................................    (5,763)        1,445        1,253           2,856            (209)
Extraordinary loss (less applicable
  income tax benefit).................        --        (5,554)          --              --          (5,554)
                                        --------    ----------       ------        --------      ----------
Net (loss) income.....................    (5,763)       (4,109)       1,253           2,856          (5,763)
  Less: preferred dividends...........    (7,520)           --           --              --          (7,520)
                                        --------    ----------       ------        --------      ----------
Income (loss) available to common
  stockholders........................   (13,283)           --           --              --         (13,283)
Retained earnings
  (deficit) -- beginning of the
  year................................    14,837        36,436          955         (37,391)         14,837
                                        --------    ----------       ------        --------      ----------
Retained earnings (deficit) -- end of
  the year............................  $  1,554    $   32,327       $2,208        $(34,535)     $    1,554
                                        ========    ==========       ======        ========      ==========
</TABLE>

                                      F-30
<PAGE>   139
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

<TABLE>
<CAPTION>
                                                             YEAR ENDED DECEMBER 31, 1998
                                         --------------------------------------------------------------------
                                          PARENT     GUARANTOR     NONGUARANTOR
                                         COMPANY    SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS   CONSOLIDATED
                                         --------   ------------   ------------   ------------   ------------
                                                              (IN THOUSANDS OF DOLLARS)
<S>                                      <C>        <C>            <C>            <C>            <C>
REVENUES:
  Fuel.................................  $     --     $554,735        $   --        $     --       $554,735
  Non-fuel.............................        --      346,274         1,257              --        347,531
  Rent and royalties...................        --       14,669         6,875              --         21,544
                                         --------     --------        ------        --------       --------
          Total revenues...............        --      915,678         8,132              --        923,810
Cost of revenues (excluding
  depreciation)........................        --      627,149            --              --        627,149
                                         --------     --------        ------        --------       --------
Gross profit (excluding
  depreciation)........................        --      288,529         8,132              --        296,661
Operating expenses.....................       160      191,966         1,571              --        193,697
Selling, general and administrative
  expense..............................       829       32,556           871              --         34,256
Transition expense.....................        --        3,648            --              --          3,648
Depreciation and amortization
  expense..............................     1,482       43,180            --              --         44,662
(Gain) loss on sale of property and
  equipment............................        --       (1,195)           --              --         (1,195)
Stock compensation expense.............        --        2,500            --              --          2,500
                                         --------     --------        ------        --------       --------
Income (loss) from operations..........    (2,471)      15,874         5,690              --         19,093
Interest (expense), net................        --      (25,368)           (3)             --        (25,371)
Equity income (loss)...................    (2,155)          --            --           2,155             --
                                         --------     --------        ------        --------       --------
(Loss) income before income taxes and
  extraordinary items..................    (4,626)      (9,494)        5,687           2,155         (6,278)
(Benefit) provision for income taxes...      (449)      (3,774)        2,122              --         (2,101)
                                         --------     --------        ------        --------       --------
(Loss) income before extraordinary
  item.................................    (4,177)      (5,720)        3,565           2,155         (4,177)
Extraordinary loss (less applicable
  income tax benefit)..................    (3,905)          --            --              --         (3,905)
                                         --------     --------        ------        --------       --------
Net (loss) income......................    (8,082)      (5,720)        3,565           2,155         (8,082)
  Less: preferred dividends............    (8,570)          --            --              --         (8,570)
                                         --------     --------        ------        --------       --------
Income (loss) available to common
  stockholders.........................   (16,652)          --            --              --        (16,652)
Retained earnings
  (deficit) -- beginning of the year...     1,554       32,327         2,208         (34,535)         1,554
                                         --------     --------        ------        --------       --------
Retained earnings (deficit) -- end of
  the year.............................  $(15,098)    $ 26,607        $5,773        $(32,380)      $(15,098)
                                         ========     ========        ======        ========       ========
</TABLE>

                                      F-31
<PAGE>   140
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

<TABLE>
<CAPTION>
                                                            YEAR ENDED DECEMBER 31, 1999
                                        --------------------------------------------------------------------
                                         PARENT     GUARANTOR     NONGUARANTOR
                                        COMPANY    SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS   CONSOLIDATED
                                        --------   ------------   ------------   ------------   ------------
                                                             (IN THOUSANDS OF DOLLARS)
<S>                                     <C>        <C>            <C>            <C>            <C>
REVENUES:
  Fuel................................  $     --    $  955,105       $   --        $     --      $  955,105
  Non-fuel............................        --       477,583        1,476              --         479,059
  Rent and royalties..................        --        13,134        7,326              --          20,460
                                        --------    ----------       ------        --------      ----------
          Total revenues..............        --     1,445,822        8,802              --       1,454,624
Cost of revenues (excluding
  depreciation).......................        --     1,051,080           --              --       1,051,080
                                        --------    ----------       ------        --------      ----------
Gross profit (excluding
  depreciation).......................        --       394,742        8,802              --         403,544
Operating expenses....................        --       266,626          481              --         267,107
Selling, general and administrative
  expenses............................       806        31,896        5,759              --          38,461
Transition expense....................        --         3,952           --              --           3,952
Depreciation and amortization
  expense.............................     1,349        51,853           --              --          53,202
(Gain) loss on sale of property and
  equipment...........................        --        (2,615)          --              --          (2,615)
Stock compensation expense............        --         5,062           --              --           5,062
                                        --------    ----------       ------        --------      ----------
Income (loss) from operations.........    (2,155)       37,968        2,562              --          38,375
Interest (expense), net...............        --       (37,191)          (3)             --         (37,194)
Equity income (loss)..................     1,318            --           --          (1,318)             --
                                        --------    ----------       ------        --------      ----------
(Loss) income before income taxes.....      (837)          777        2,559          (1,318)          1,181
(Benefit) provision for income
  taxes...............................      (936)        1,068          950              --           1,082
                                        --------    ----------       ------        --------      ----------
Net (loss) income.....................        99          (291)       1,609          (1,318)             99
  Less: preferred dividends...........    (9,765)           --           --              --          (9,765)
                                        --------    ----------       ------        --------      ----------
Income (loss) available to common
  stockholders........................    (9,666)           --           --              --          (9,666)
Less: intercompany dividends..........        --        (1,375)          --           1,375              --
Retained earnings
  (deficit) -- beginning of the
  year................................   (15,098)       26,607        5,773         (32,380)        (15,098)
                                        --------    ----------       ------        --------      ----------
Retained earnings' (deficit) -- end of
  the year............................  $(24,764)   $   24,941       $7,382        $(32,323)     $  (24,764)
                                        ========    ==========       ======        ========      ==========
</TABLE>

                                      F-32
<PAGE>   141
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS SCHEDULES:

<TABLE>
<CAPTION>
                                                            YEAR ENDED DECEMBER 31, 1997
                                        ---------------------------------------------------------------------
                                         PARENT      GUARANTOR     NONGUARANTOR
                                         COMPANY    SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS   CONSOLIDATED
                                        ---------   ------------   ------------   ------------   ------------
                                                              (IN THOUSANDS OF DOLLARS)
<S>                                     <C>         <C>            <C>            <C>            <C>
CASH FLOWS (USED IN) PROVIDED BY
  OPERATING ACTIVITIES:...............  $  13,898    $  27,772         $ --           $ --        $  41,670
                                        ---------    ---------         ----           ----        ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Business acquisitions...............         --      (15,127)          --             --          (15,127)
  Proceeds from sales of property and
     equipment........................         --       37,958           --             --           37,958
  Capital expenditures................         --      (60,818)          --             --          (60,818)
                                        ---------    ---------         ----           ----        ---------
     Net cash used in investing
       activities.....................         --      (37,987)          --             --          (37,987)
                                        ---------    ---------         ----           ----        ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Revolving loan borrowings...........         --        3,750           --             --            3,750
  Revolving loan repayments...........         --      (17,750)          --             --          (17,750)
  Long-term debt borrowings...........    205,000           --           --             --          205,000
  Long-term debt repayments...........       (375)    (126,300)          --             --         (126,675)
  Proceeds from issuance of stock.....        329           --           --             --              329
  Repurchase of common stock..........     (7,456)          --           --             --           (7,456)
  Debt issuance costs.................    (12,904)          --           --             --          (12,904)
  Intercompany advances...............   (138,900)     138,900           --             --               --
                                        ---------    ---------         ----           ----        ---------
     Net cash (used in) provided by
       financing activities...........     45,694       (1,400)          --             --           44,294
                                        ---------    ---------         ----           ----        ---------
       Net increase (decrease) in
          cash........................     59,592      (11,615)          --             --           47,977
Cash at the beginning of the year.....         --       23,779           --             --           23,779
                                        ---------    ---------         ----           ----        ---------
Cash at the end of the year...........  $  59,592    $  12,164         $ --           $ --        $  71,756
                                        =========    =========         ====           ====        =========
</TABLE>

                                      F-33
<PAGE>   142
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

<TABLE>
<CAPTION>
                                                            YEAR ENDED DECEMBER 31, 1998
                                        ---------------------------------------------------------------------
                                         PARENT      GUARANTOR     NONGUARANTOR
                                         COMPANY    SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS   CONSOLIDATED
                                        ---------   ------------   ------------   ------------   ------------
                                                              (IN THOUSANDS OF DOLLARS)
<S>                                     <C>         <C>            <C>            <C>            <C>
CASH FLOWS (USED IN) PROVIDED BY
  OPERATING ACTIVITIES:...............  $  (2,396)   $  50,917         $ --           $ --        $  48,521
                                        ---------    ---------         ----           ----        ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Business acquisitions...............         --      (63,215)          --             --          (63,215)
  Proceeds from sales of property and
     equipment........................         --        3,414           --             --            3,414
  Capital expenditures................         --      (65,704)          --             --          (65,704)
                                        ---------    ---------         ----           ----        ---------
     Net cash used in investing
       activities.....................         --     (125,505)          --             --         (125,505)
                                        ---------    ---------         ----           ----        ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Long-term debt borrowings...........    229,250           --           --             --          229,250
  Long-term debt repayments...........   (129,987)          --           --             --         (129,987)
  Repurchase of common stock..........       (475)          --           --             --             (475)
  Debt issuance costs.................     (4,360)          --           --             --           (4,360)
  Intercompany advances...............    (91,959)      91,959           --             --               --
                                        ---------    ---------         ----           ----        ---------
     Net cash (used in) provided by
       financing activities...........      2,469       91,959           --             --           94,428
                                        ---------    ---------         ----           ----        ---------
       Net increase in cash...........         73       17,371           --             --           17,444
Cash at the beginning of the year.....     59,592       12,164           --             --           71,756
                                        ---------    ---------         ----           ----        ---------
Cash at the end of the year...........  $  59,665    $  29,535         $ --           $ --        $  89,200
                                        =========    =========         ====           ====        =========
</TABLE>

                                      F-34
<PAGE>   143
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

<TABLE>
<CAPTION>
                                                             YEAR ENDED DECEMBER 31, 1999
                                         --------------------------------------------------------------------
                                          PARENT     GUARANTOR     NONGUARANTOR
                                         COMPANY    SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS   CONSOLIDATED
                                         --------   ------------   ------------   ------------   ------------
                                                              (IN THOUSANDS OF DOLLARS)
<S>                                      <C>        <C>            <C>            <C>            <C>
CASH FLOWS (USED IN) PROVIDED BY
  OPERATING ACTIVITIES:................  $  6,780    $  37,932         $ --           $ --        $  44,712
                                         --------    ---------         ----           ----        ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Business acquisitions................        --      (57,762)          --             --          (57,762)
  Proceeds from sales of property and
     equipment.........................        --        9,147           --             --            9,147
  Capital expenditures.................        --      (87,401)          --             --          (87,401)
                                         --------    ---------         ----           ----        ---------
     Net cash used in investing
       activities......................        --     (136,016)          --             --         (136,016)
                                         --------    ---------         ----           ----        ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Revolving loan borrowings............    75,500           --           --             --           75,500
  Revolving loan repayments............   (60,500)          --           --             --          (60,500)
  Long-term debt repayments............    (1,446)        (148)          --             --           (1,594)
  Proceeds from issuance of common
     stock.............................     6,738           --           --             --            6,738
  Intercompany advances................   (86,737)      86,737           --             --               --
                                         --------    ---------         ----           ----        ---------
     Net cash (used in) provided by
       financing activities............   (66,445)      86,589           --             --           20,144
                                         --------    ---------         ----           ----        ---------
       Net increase/(decrease) in
          cash.........................   (59,665)     (11,495)          --             --          (71,160)
Cash at the beginning of the year......    59,665       29,535           --             --           89,200
                                         --------    ---------         ----           ----        ---------
Cash at the end of the year............  $     --    $  18,040         $ --           $ --        $  18,040
                                         ========    =========         ====           ====        =========
</TABLE>

23. SUBSEQUENT EVENT (UNAUDITED)

     On May 31, 2000, we and shareholders owning a majority of our voting
capital stock entered into a recapitalization agreement and plan of merger, as
amended, with TCA Acquisition Corporation, a newly created corporation formed by
Oak Hill Capital Partners, L.P. and its affiliates, under which TCA Acquisition
Corporation agreed to merge with and into us. This merger was completed on
November 14, 2000. Concurrent with the closing of the merger, we completed a
series of transactions to effect a recapitalization and a refinancing that
included the following:

          (i) we issued 6,456,698 shares of our common stock for proceeds
     $205,000,000,

          (ii) we redeemed all shares of our common and preferred stock
     outstanding prior to the closing of the transactions, with the exception of
     473,064 shares of common stock retained by continuing stockholders, and
     cancelled all outstanding common stock options and warrants for cash
     payments totaling $262,732,000,

          (iii) we repaid all amounts outstanding under our existing Amended and
     Restated Credit Agreement dated as of November 24, 1998 (the "Existing
     Credit Facility"), redeemed in full all of our existing senior secured
     notes and consummated a tender offer and consent solicitation for our
     10 1/4% Senior Subordinated Notes due 2007,

          (iv) we amended and restated the Existing Credit Facility (the "Senior
     Facility") in an amount up to $428,000,000, under which we borrowed
     $328,300,000,

                                      F-35
<PAGE>   144
                         TRAVELCENTERS OF AMERICA, INC.

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

          (v) for gross proceeds of $182,962,000, we issued units consisting of
     Senior Subordinated Notes due 2009 with a face amount of $190,000,000 and
     initial warrants and contingent warrants that in the aggregate could be
     exercised in exchange for 277,165 shares of our common stock, and

          (vi) we paid $53,195,000 of fees and expenses related to the
     transactions, including $31,371,000 of debt issuance costs, $2,590,000 of
     stock issuance costs, and $19,234,000 charged to expenses.

     Prior to the closing of the transactions listed above, we issued 137,572
shares of common stock for cash proceeds of $3,722,000 upon the exercise of
stock options held by existing stockholders.

     The Senior Credit Facility is composed of a $328,000,000 term loan facility
and a $100,000,000 revolving credit facility, including a $25,000,000 sublimit
for the issuance of letters of credit. The term loan facility bears interest, at
our election, at the alternate base rate plus a margin of 2.25% or the Adjusted
LIBOR plus a margin of 3.25%. The revolving credit facility bears interest, at
our election, at the alternate base rate plus a margin of 1.75% or the Adjusted
LIBOR plus a margin of 2.75%. Principal and interest payments are due quarterly.
The aggregate annual amounts of required term loan principal repayments are as
follow: $3,280,000 for each year beginning with 2002 and ending with 2006,
$80,360,000 for 2007 and $231,240,000 for 2008. The term loan facility matures
on November 14, 2008 and the revolving credit facility matures on November 14,
2006. The Senior Credit Facility is secured by substantially all of our accounts
receivable, inventory and property and equipment. Under the terms of the Senior
Credit Facility we are required to maintain certain financial ratios and other
financial conditions and are subject to various prohibitions and limitations
that are consistent with the similar terms of the Existing Credit Facility. We
are permitted to make optional prepayments and may be required to make mandatory
prepayments based, among other things, on excess cash we generate.

     The Subordinated Notes due 2009 have a coupon rate of 12 3/4% and mature on
May 1, 2009. Interest payments are due semiannually on May 1, and November 1,
commencing May 1, 2001. The notes are unsecured. We are not permitted to redeem
the notes prior to November 1, 2005, except in connection with a change of
control (as defined in the indenture). Under the terms of the indenture, we are
subject to various prohibitions and limitations that are consistent with the
similar terms of the indenture related to the Senior Subordinated Notes due 2007
that we redeemed in full.

                                      F-36
<PAGE>   145

                         TRAVELCENTERS OF AMERICA, INC.

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                              DECEMBER 31,     SEPTEMBER 30,
                                                                  1999        2000 (UNAUDITED)
                                                              ------------    ----------------
                                                                 (IN THOUSANDS OF DOLLARS)
<S>                                                           <C>             <C>
ASSETS
Current assets:
  Cash......................................................    $ 18,040          $ 28,382
  Accounts receivable (less allowance for doubtful accounts
     of $2,894 for 1999 and $3,400 for 2000)................      66,439            92,012
  Inventories...............................................      59,043            58,439
  Deferred income taxes.....................................       4,533             3,581
  Other current assets......................................      16,441            18,571
                                                                --------          --------
          Total current assets..............................     164,496           201,165
Notes receivable, net.......................................       1,383             1,398
Property and equipment, net.................................     454,093           454,313
Intangible assets...........................................      28,792            25,248
Deferred financing costs....................................       8,411             7,351
Deferred income taxes.......................................       1,879             5,990
Other assets................................................         808             6,512
                                                                --------          --------
          Total assets......................................    $659,862          $701,977
                                                                ========          ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current maturities of long-term debt......................    $  1,601          $  1,601
  Accounts payable..........................................      60,920           106,285
  Other accrued liabilities.................................      66,743            56,021
                                                                --------          --------
          Total current liabilities.........................     129,264           163,907
Commitments and contingencies (Note 5)
Long-term debt..............................................     404,369           415,012
Deferred income taxes.......................................       1,639             1,492
Other long-term liabilities.................................      16,615            17,796
                                                                --------          --------
                                                                 551,887           598,207
Mandatorily redeemable senior convertible participating
  preferred stock...........................................      79,739            87,994
Nonredeemable stockholders' equity:
  Other preferred stock, common stock and other
     stockholders' equity...................................      53,000            52,042
  Retained earnings (deficit)...............................     (24,764)          (36,266)
                                                                --------          --------
          Total nonredeemable stockholders' equity..........      28,236            15,776
                                                                --------          --------
          Total liabilities, redeemable equity and
            nonredeemable stockholders' equity..............    $659,862          $701,977
                                                                ========          ========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                      F-37
<PAGE>   146

                         TRAVELCENTERS OF AMERICA, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS (DEFICIT)

<TABLE>
<CAPTION>
                                                                  NINE MONTHS ENDED
                                                                    SEPTEMBER 30,
                                                              --------------------------
                                                                 1999            2000
                                                              ----------      ----------
                                                               (IN THOUSANDS OF DOLLARS
                                                              EXCEPT PER SHARE AMOUNTS)
<S>                                                           <C>             <C>
REVENUES:
  Fuel......................................................  $  660,841      $1,052,849
  Non-fuel..................................................     355,428         418,692
  Rent and royalties........................................      15,620          14,197
                                                              ----------      ----------
  Total revenues............................................   1,031,889       1,485,738
Cost of revenues (excluding depreciation)...................     732,966       1,147,142
                                                              ----------      ----------
Gross profit (excluding depreciation).......................     298,923         338,596
Operating expenses..........................................     198,814         232,301
Selling, general and administrative expenses................      29,300          28,867
Transition expenses.........................................       3,025             972
Depreciation and amortization expense.......................      36,902          48,113
Loss on sales of property and equipment.....................        (567)           (194)
Stock compensation expense..................................       2,700           1,350
                                                              ----------      ----------
Income from operations......................................      28,749          27,187
Interest (expense), net.....................................     (27,404)        (32,162)
                                                              ----------      ----------
Income (loss) before income taxes...........................       1,345          (4,975)
Provision (benefit) for income taxes........................       1,126          (1,728)
                                                              ----------      ----------
Net income (loss)...........................................         219          (3,247)
Less: preferred dividends...................................      (7,244)         (8,255)
                                                              ----------      ----------
Income (loss) available to common stockholders..............      (7,025)        (11,502)
Retained (deficit) -- beginning of the period...............     (15,098)        (24,764)
                                                              ----------      ----------
Retained (deficit) -- end of the period.....................  $  (22,123)     $  (36,266)
                                                              ==========      ==========
Loss per common share (basic and diluted)...................  $   (10.01)     $   (13.37)
                                                              ==========      ==========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                      F-38
<PAGE>   147

                         TRAVELCENTERS OF AMERICA, INC.

                UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                  NINE MONTHS ENDED
                                                                    SEPTEMBER 30,
                                                              --------------------------
                                                                 1999            2000
                                                              ----------      ----------
                                                              (IN THOUSANDS OF DOLLARS)
<S>                                                           <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss).........................................  $     219       $  (3,247)
  Adjustments to reconcile net income (loss) to net cash
     provided by operating activities:
     Depreciation and amortization expense..................     36,901          48,113
     Deferred income tax provision..........................        830          (3,306)
     Provision for doubtful accounts........................      1,130             945
     Provision for stock compensation.......................      2,700           1,350
     Gain on sales of property and equipment................       (567)           (194)
     Changes in assets and liabilities, adjusted for the
      effects of business acquisitions:
       Accounts receivable..................................      6,253         (26,643)
       Inventories..........................................     (4,662)          1,613
       Other current assets.................................      3,839          (2,310)
       Accounts payable.....................................     (1,126)         45,365
       Other current liabilities............................    (18,479)        (10,722)
     Other, net.............................................      2,942          (1,289)
                                                              ---------       ---------
     Net cash provided by operating activities..............     29,980          49,675
                                                              ---------       ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Business acquisitions.....................................    (57,044)         (8,959)
  Proceeds from sales of property and equipment.............      5,883             449
  Capital expenditures......................................    (66,826)        (40,003)
                                                              ---------       ---------
     Net cash used in investing activities..................   (117,987)        (48,513)
                                                              ---------       ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Revolving loan borrowings.................................     61,500         200,400
  Revolving loan repayments.................................    (36,500)       (189,000)
  Long-term debt repayments.................................     (1,116)         (1,387)
  Proceeds from issuance of stock...........................      6,660              --
  Repurchase of common stock................................         --            (833)
                                                              ---------       ---------
     Net cash provided by financing activities..............     30,544           9,180
                                                              ---------       ---------
       Net increase (decrease) in cash......................    (57,463)         10,342
Cash at the beginning of the period.........................     89,200          18,040
                                                              ---------       ---------
Cash at the end of the period...............................  $  31,737       $  28,382
                                                              =========       =========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                      F-39
<PAGE>   148

                         TRAVELCENTERS OF AMERICA, INC.

            SELECTED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                 NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 2000

1. BUSINESS DESCRIPTION AND SUMMARY OF OPERATING STRUCTURE

     We are a nationwide, full-service travel center network providing diesel
fuel, gasoline and non-fuel products and services to long-haul trucking fleets
and their drivers, independent truck drivers and other motorists through our 160
full-service travel centers located in 40 states, primarily operating under the
"TravelCenters of America" or "TA" brand names. Of our 160 network locations at
September 30, 2000, we owned 150 locations, 122 of which we operated and 28 of
which we leased to independent lessee-franchisees or operators, which sites we
refer to as "leased sites." Ten locations were owned and operated by independent
franchisees, which sites we refer to as "franchisee-owned sites." We purchase
and resell diesel fuel, gasoline and other travel center products and services
to consumers, commercial fleets, operators and independent franchisees; provide
fleet credit card and customer information services through our proprietary
ACCESS billing system; conduct centralized purchasing programs; create
promotional programs; and, as a franchisor, assist the operators and independent
franchisees in providing service to trucking fleets, independent truck drivers
and the motoring public.

     We were incorporated on December 1, 1992 as National Auto/Truckstops
Holdings Corporation. Our name was changed to TravelCenters of America, Inc. in
March 1997. In April 1993, we acquired the truck stop network assets of a
subsidiary of Unocal Corporation, and in December 1993, we acquired the truck
stop network assets of certain subsidiaries of The British Petroleum Company
p.l.c. ("BP"). In December 1998, we acquired substantially all of the travel
center and truck stop network assets of Burns Bros., Inc., and certain of its
affiliates. In June 1999, we acquired the travel center and truck stop network
assets of Travel Ports of America, Inc. See Note 4 for disclosure regarding the
Travel Ports acquisition.

     On May 31, 2000, we and shareholders owning a majority of our voting
capital stock entered into a recapitalization agreement and plan of merger with
TCA Acquisition Corporation, a newly created corporation formed by Oak Hill
Capital Partners, L.P. and its affiliates, under which TCA Acquisition
Corporation agreed to merge with and into us. This merger, which occurred on
November 14, 2000, was part of a series of proposed transactions that included a
refinancing of our outstanding indebtedness with an increased amount of
indebtedness; equity contributions from Oak Hill, members of our management and
certain other investors; and redemption of all shares of our outstanding capital
stock with the exception of certain shares owned by our management and
Freightliner LLC. The merger and the related transactions were completed in the
fourth quarter of 2000. See Note 8 for a further discussion of these
transactions.

     The consolidated financial statements include the accounts of TravelCenters
of America, Inc. and its wholly owned subsidiaries, TA Operating Corporation, TA
Franchise Systems Inc., National Auto/Truckstops, Inc., and TA Licensing, Inc.
(formerly known as Travel Port Systems, Inc.), and TA Travel, L.L.C., a wholly
owned subsidiary of TA Operating Corporation. Intercompany accounts and
transactions have been eliminated.

     The accompanying unaudited, consolidated financial statements as of and for
the nine-month periods ended September 30, 1999 and 2000 have been prepared in
accordance with generally accepted accounting principles for interim financial
information. Accordingly, these statements should be read in conjunction with
the audited financial statements as of and for the year ended December 31, 1999.
In the opinion of management, the accompanying unaudited, consolidated financial
statements contain all adjustments, all of which were of a normal recurring
nature, necessary to present fairly, in all material respects, the consolidated
results of operations and of cash flows for the nine months ended September 30,
1999 and 2000, and are not necessarily indicative of the results to be expected
for the full year.

                                      F-40
<PAGE>   149
                         TRAVELCENTERS OF AMERICA, INC.

     SELECTED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                 NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 2000

2. EARNINGS PER SHARE

     A reconciliation of the income and shares used in the computation follows:

<TABLE>
<CAPTION>
                                                           NINE MONTHS ENDED
                                                             SEPTEMBER 30,
                                                        -----------------------
                                                           1999         2000
                                                        ----------    ---------
                                                        (DOLLARS AND SHARES IN
                                                         THOUSANDS EXCEPT PER
                                                            SHARE AMOUNTS)
<S>                                                     <C>           <C>
Net income (loss).....................................   $   219      $ (3,247)
Less: Preferred stock dividends.......................    (7,244)       (8,255)
                                                         -------      --------
Net loss available to common stockholders.............    (7,025)      (11,502)
Weighted average shares outstanding...................       702           860
                                                         -------      --------
Loss per share........................................   $(10.01)     $ (13.37)
                                                         =======      ========
</TABLE>

     The assumed conversion of stock options, warrants and convertible series of
preferred stock would have an antidilutive effect on the loss per share for the
nine-month periods ended September 30, 1999 and 2000.

3. INVENTORIES

     Inventories consist of the following:

<TABLE>
<CAPTION>
                                                     DECEMBER 31,    SEPTEMBER 30,
                                                         1999            2000
                                                     ------------    -------------
                                                       (IN THOUSANDS OF DOLLARS)
<S>                                                  <C>             <C>
Non-fuel merchandise...............................    $51,043          $48,093
Petroleum products.................................      8,000           10,346
                                                       -------          -------
          Total inventories........................    $59,043          $58,439
                                                       =======          =======
</TABLE>

4. TRAVEL PORTS ACQUISITION

     On June 3, 1999, we consummated the acquisition of the network assets of
Travel Ports by acquiring 100 percent of the common stock of Travel Ports at a
price of $4.30 per share. Under the terms of the related merger agreement and
certain ancillary agreements, we paid cash of approximately $27,760,000 for all
of Travel Ports's outstanding common shares and common stock equivalents except
approximately 653,000 common shares that were exchanged for 85,000 shares of our
common stock. In addition, we paid cash of approximately $31,007,000 to retire
all of Travel Ports's indebtedness outstanding as of the merger date. Travel
Ports operated a network of 16 travel centers in seven states, primarily in the
northeastern United States, and a single fuel terminal in Pennsylvania. Upon
consummation of the acquisition, Travel Ports was merged into TA Operating
Corporation.

     The total cost of the acquisition was $86,003,000. This was comprised of
cash paid to purchase the Travel Ports stock and repay the Travel Ports debt of
$58,767,000, the value of the 85,000 shares of our common stock issued in
exchange for Travel Ports shares of $2,808,000, liabilities assumed of
$22,124,000 and direct costs of the acquisition of $2,304,000. The cost was
allocated to the assets and liabilities acquired on the basis of their estimated
fair values at the acquisition date, including $27,585,000 of assets other than
the property and equipment acquired. The excess of purchase price over the
estimated fair values of the net assets acquired, in the amount of $11,679,000,
has been recorded as goodwill and is being amortized on a straight-line basis
over 15 years.

                                      F-41
<PAGE>   150
                         TRAVELCENTERS OF AMERICA, INC.

     SELECTED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                 NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 2000

     The following unaudited pro forma information presents our results of
operations as if the Travel Ports acquisition had taken place on January 1,
1999.

<TABLE>
<CAPTION>
                                                              NINE MONTHS ENDED
                                                              SEPTEMBER 30, 1999
                                                              ------------------
                                                               (IN THOUSANDS OF
                                                              DOLLARS EXCEPT PER
                                                                SHARE AMOUNTS)
<S>                                                           <C>
Total revenue.............................................        $1,088,348
Gross profit..............................................        $  323,449
Income from operations....................................        $   32,719
Net income................................................        $    1,967
Loss per common share (basic and diluted).................        $    (7.52)
</TABLE>

     These pro forma results of operations have been prepared for comparative
purposes only and do not purport to be indicative of the results of operations
that actually would have resulted had the acquisition occurred on January 1,
1999, or that may result in the future.

5. COMMITMENTS AND CONTINGENCIES

  Environmental Matters

     Our operations and properties are extensively regulated through
environmental laws and regulations ("Environmental Laws") that (i) govern
operations that may have adverse environmental effects, such as discharges to
air, soil and water, as well as the management of petroleum products and other
hazardous substances ("Hazardous Substances"), or (ii) impose liability for the
costs of cleaning up sites affected by, and for damages resulting from, disposal
or other releases of Hazardous Substances.

     We own and use underground storage tanks and aboveground storage tanks to
store petroleum products and waste at our facilities. We must comply with
requirements of Environmental Laws regarding tank construction, integrity
testing, leak detection and monitoring, overfill and spill control, release
reporting, financial assurance and corrective action in case of a release from a
storage tank into the environment. At some locations, we must also comply with
Environmental Laws relating to vapor recovery and discharges to water. We
believe that all of our travel centers are in material compliance with
applicable requirements of Environmental Laws.

     We have received notices of alleged violations of Environmental Laws, or
are aware of the need to undertake corrective actions to comply with
Environmental Laws, at company-owned travel centers in a number of
jurisdictions. We do not expect that any financial penalties associated with
these alleged violations, or compliance costs incurred in connection with these
violations or corrective actions, will be material to our results of operation
or financial condition. We are conducting investigatory and/or remedial actions
with respect to releases of Hazardous Substances that have occurred subsequent
to the acquisitions of the Unocal and BP networks and also regarding historical
contamination at certain of the former Burns Bros. and Travel Ports facilities.
While we cannot precisely estimate the ultimate costs we will incur in
connection with the investigation and remediation of these properties, based on
our current knowledge, we do not expect that the costs to be incurred at these
properties, individually or in the aggregate, will be material to our results of
operation or financial condition. While the matters discussed above are, to the
best of our knowledge, the only proceedings for which we are currently exposed
to potential liability, particularly given the environmental indemnities
obtained as part of the Unocal and BP acquisitions, we cannot assure you that
additional contamination does not exist at these or additional network
properties, or that material liability will not be imposed in the future. If
additional environmental problems arise or are discovered, or if additional

                                      F-42
<PAGE>   151
                         TRAVELCENTERS OF AMERICA, INC.

     SELECTED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                 NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 2000

environmental requirements are imposed by government agencies, increased
environmental compliance or remediation expenditures may be required, which
could have a material adverse effect on us. As of September 30, 2000, we had a
reserve for these matters of $5,981,000. While it is not possible to quantify
with certainty the environmental exposure, in our opinion, the potential
liability, beyond that considered in the reserve, for all environmental
proceedings, based on information known to date, will not have a material
adverse effect on our financial condition, results of operations or liquidity.

  Pending Litigation

     We are involved from time to time in various legal and administrative
proceedings and threatened legal and administrative proceedings incidental to
the ordinary course of our business. We believe that we are not now involved in
any litigation, individually, or in the aggregate, which could have a material
adverse affect on our business, financial condition, results of operations or
cash flows.

6. SUPPLEMENTAL CASH FLOW INFORMATION

<TABLE>
<CAPTION>
                                                          NINE MONTHS ENDED
                                                            SEPTEMBER 30,
                                                   --------------------------------
                                                        1999              2000
                                                   --------------    --------------
                                                   (DOLLARS AND SHARES IN THOUSANDS
                                                      EXCEPT PER SHARE AMOUNTS)
<S>                                                <C>               <C>
Cash paid during the period for:
  Interest.......................................     $23,597           $27,542
  Income taxes (net of refunds)..................     $ 4,507           $ 3,278
</TABLE>

     During the first quarter of 2000, we assumed a note payable for $540,000 as
part of the consideration paid in acquiring a full-service travel center and
acquired $125,000 of treasury stock in payment of accounts receivable from a
former operator.

7. CONDENSED CONSOLIDATING FINANCIAL STATEMENT SCHEDULES

     The following schedules set forth our consolidating balance sheet schedules
as of September 30, 2000 and December 31, 1999, our consolidating statement of
operations and retained earnings (deficit) schedules for the nine-month periods
ended September 30, 1999 and 2000 and the consolidating statement of cash flows
schedules for the nine months ended September 30, 1999 and 2000. In the
following schedules, "Parent Company" refers to the unconsolidated balances of
TravelCenters of America, Inc., "Guarantor Subsidiaries" refers to the combined
balances of TA Operating Corporation, National Auto/Truckstops, Inc., TA
Licensing, Inc., and TA Travel, L.L.C., including related intercompany
eliminations, and "Nonguarantor Subsidiary" refers to the balances of TA
Franchise Systems. "Eliminations" represent the adjustments necessary to (a)
eliminate intercompany transactions between the Parent Company, the Guarantor
Subsidiaries on a combined basis and the Nonguarantor Subsidiary and, (b)
eliminate our investments in our subsidiaries. The Guarantor Subsidiaries (TA
Operating Corporation, National Auto/Truckstops, Inc., TA Licensing, Inc., TA
Travel, L.L.C.), are direct or indirect wholly-owned subsidiaries of ours and
have fully and unconditionally, jointly and severally, guaranteed our
indebtedness. In this filing, we have not presented separate financial
statements and other disclosures concerning the Guarantor Subsidiaries because
we have determined such information is not material to investors.

                                      F-43
<PAGE>   152
                         TRAVELCENTERS OF AMERICA, INC.

     SELECTED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                 NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 2000

CONDENSED CONSOLIDATING BALANCE SHEET SCHEDULES:

<TABLE>
<CAPTION>
                                                                  DECEMBER 31, 1999
                                         --------------------------------------------------------------------
                                          PARENT     GUARANTOR     NONGUARANTOR
                                         COMPANY    SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS   CONSOLIDATED
                                         --------   ------------   ------------   ------------   ------------
                                                              (IN THOUSANDS OF DOLLARS)
<S>                                      <C>        <C>            <C>            <C>            <C>
ASSETS
Current assets:
  Cash.................................  $     --     $ 18,040        $   --       $      --       $ 18,040
  Accounts receivable, net.............        --       65,344         1,095              --         66,439
  Inventories..........................        --       59,043            --              --         59,043
  Deferred income taxes................        --        4,533            --              --          4,533
  Other current assets.................       278       16,163            --              --         16,441
                                         --------     --------        ------       ---------       --------
          Total current assets.........       278      163,123         1,095              --        164,496
Notes receivable, net..................     1,062          321            --              --          1,383
Property and equipment, net............        --      454,093            --              --        454,093
Intangible assets......................        --       28,792            --              --         28,792
Deferred financing costs...............     8,411           --            --              --          8,411
Deferred income taxes..................       880          999            --              --          1,879
Other assets...........................        --          808            --              --            808
Investment in subsidiaries.............   118,417           --            --        (118,417)            --
                                         --------     --------        ------       ---------       --------
          Total assets.................  $129,048     $648,136        $1,095       $(118,417)      $659,862
                                         ========     ========        ======       =========       ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current maturities of long-term
     debt..............................  $  1,446     $    155        $   --       $      --       $  1,601
  Accounts payable.....................        --       60,660           260              --         60,920
  Other accrued liabilities............     6,592       60,043           108              --         66,743
                                         --------     --------        ------       ---------       --------
          Total current liabilities....     8,038      120,858           368              --        129,264
Long-term debt (net of unamortized
  discount)............................   401,495        2,874            --              --        404,369
Deferred income taxes..................        --        1,639            --              --          1,639
Intercompany payable (receivable)......  (389,715)     396,370        (6,655)             --             --
Other liabilities......................        --       16,615            --              --         16,615
                                         --------     --------        ------       ---------       --------
                                           19,818      538,356        (6,287)             --        551,887
Mandatorily redeemable senior
  convertible participating preferred
  stock................................    79,739           --            --              --         79,739
Nonredeemable stockholders' equity:
  Other preferred stock, common stock
     and other stockholders' equity....    54,255       84,839            --         (86,094)        53,000
  Retained earnings (deficit)..........   (24,764)      24,941         7,382         (32,323)       (24,764)
                                         --------     --------        ------       ---------       --------
          Total redeemable
            stockholders' equity.......    29,491      109,780         7,382        (118,417)        28,236
                                         --------     --------        ------       ---------       --------
          Total liabilities, redeemable
            equity and nonredeemable
            stockholders' equity.......  $129,048     $648,136        $1,095       $(118,417)      $659,862
                                         ========     ========        ======       =========       ========
</TABLE>

                                      F-44
<PAGE>   153
                         TRAVELCENTERS OF AMERICA, INC.

     SELECTED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                 NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 2000

<TABLE>
<CAPTION>
                                                                 SEPTEMBER 30, 2000
                                        ---------------------------------------------------------------------
                                         PARENT      GUARANTOR     NONGUARANTOR
                                         COMPANY    SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS   CONSOLIDATED
                                        ---------   ------------   ------------   ------------   ------------
                                                              (IN THOUSANDS OF DOLLARS)
<S>                                     <C>         <C>            <C>            <C>            <C>
ASSETS
Current assets:
  Cash................................  $      --     $ 28,382       $    --       $      --       $ 28,382
  Accounts receivable, net............         --       92,175         1,117          (1,280)        92,012
  Inventories.........................         --       58,439            --              --         58,439
  Deferred income taxes...............         --        3,581            --              --          3,581
  Other current assets................      1,121       17,630            --              --         18,751
                                        ---------     --------       -------       ---------       --------
          Total current assets........      1,121      200,207         1,117          (1,280)       201,165
Notes receivable, net.................      1,097          301            --              --          1,398
Property and equipment, net...........         --      454,313            --              --        454,313
Intangible assets.....................         --       25,248            --              --         25,248
Deferred financing costs..............      7,351           --            --              --          7,351
Deferred income taxes.................        880        5,110            --              --          5,990
Other assets..........................         --        6,512            --              --          6,512
Investment in subsidiaries............    116,244           --            --        (116,244)            --
                                        ---------     --------       -------       ---------       --------
          Total assets................  $ 126,693     $691,691       $ 1,117       $(117,524)      $701,977
                                        =========     ========       =======       =========       ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current maturities of long-term
     debt.............................  $   1,446     $    155       $    --       $      --       $  1,601
  Accounts payable....................         --      106,045           240              --        106,285
  Other accrued liabilities...........      9,824       47,129           348          (1,280)        56,021
                                        ---------     --------       -------       ---------       --------
          Total current liabilities...     11,270      153,329           588          (1,280)       163,907
Long-term debt........................    412,173        2,839            --              --        415,012
Deferred income taxes.................         --        1,492            --              --          1,492
Intercompany payable (receivable).....   (401,775)     407,428        (5,653)             --             --
Other liabilities.....................         --       17,796            --              --         17,796
                                        ---------     --------       -------       ---------       --------
                                           21,668      582,884        (5,065)         (1,280)       598,207
Mandatorily redeemable senior
  convertible participating preferred
  stock...............................     87,994           --            --              --         87,994
Nonredeemable stockholders' equity:
  Other preferred stock, common stock
     and other stockholders' equity...     53,297       84,838            --         (86,093)        52,042
  Retained earnings (deficit).........    (36,266)      23,969         6,182         (30,151)       (36,266)
                                        ---------     --------       -------       ---------       --------
          Total nonredeemable
            stockholders' equity......     17,031      108,807         6,182        (116,244)        15,776
                                        ---------     --------       -------       ---------       --------
          Total liabilities,
            redeemable equity and
            nonredeemable
            stockholders' equity......  $ 126,693     $691,691       $ 1,117       $(117,524)      $701,977
                                        =========     ========       =======       =========       ========
</TABLE>

                                      F-45
<PAGE>   154
                         TRAVELCENTERS OF AMERICA, INC.

     SELECTED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                 NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 2000

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND RETAINED EARNINGS (DEFICIT)
SCHEDULES:

<TABLE>
<CAPTION>
                                                       NINE MONTHS ENDED SEPTEMBER 30, 1999
                                        ------------------------------------------------------------------
                                         PARENT    GUARANTOR    NONGUARANTOR
                                        COMPANY    SUBSIDIARY    SUBSIDIARY    ELIMINATIONS   CONSOLIDATED
                                        --------   ----------   ------------   ------------   ------------
                                                            (IN THOUSANDS OF DOLLARS)
<S>                                     <C>        <C>          <C>            <C>            <C>
REVENUES:
  Fuel................................  $     --   $  660,841      $   --        $     --      $  660,841
  Non-fuel............................        --      354,183       1,245              --         355,428
  Rent and royalties..................        --       10,086       5,534              --          15,620
                                        --------   ----------      ------        --------      ----------
          Total revenues..............        --    1,025,110       6,779              --       1,031,889
Cost of revenues (excluding
  depreciation).......................        --      732,966          --              --         732,966
                                        --------   ----------      ------        --------      ----------
Gross profit (excluding
  depreciation).......................        --      292,144       6,779              --         298,923
Operating expenses....................        --      198,339         475              --         198,814
Selling, general and administrative
  expenses............................       713       25,159       3,428              --          29,300
Transition expense....................        --        3,025          --              --           3,025
Depreciation and amortization
  expense.............................     1,005       35,897          --              --          36,902
(Gain) on sales of property and
  equipment...........................        --         (567)         --              --            (567)
Stock compensation expense............        --        2,700          --              --           2,700
                                        --------   ----------      ------        --------      ----------
Income (loss) from operations.........    (1,718)      27,591       2,876              --          28,749
Interest (expense), net...............        --      (27,401)         (3)             --         (27,404)
Equity income (loss)..................     1,352           --          --          (1,352)             --
                                        --------   ----------      ------        --------      ----------
Income (loss) before income taxes.....      (366)         190       2,873          (1,352)          1,345
Provision (benefit) for income
  taxes...............................      (585)         639       1,072              --           1,126
                                        --------   ----------      ------        --------      ----------
Net income (loss).....................       219         (449)      1,801          (1,352)            219
  Less: preferred dividends...........    (7,244)          --          --              --          (7,244)
                                        --------   ----------      ------        --------      ----------
Income (loss) available to common
  stockholders........................    (7,025)        (449)      1,801          (1,352)         (7,025)
Retained earnings
  (deficit) -- beginning of the
  period..............................   (15,098)      26,607       5,773         (32,380)        (15,098)
                                        --------   ----------      ------        --------      ----------
Retained earnings (deficit) -- end of
  the period..........................  $(22,123)  $   26,158      $7,574        $(33,732)     $  (22,123)
                                        ========   ==========      ======        ========      ==========
</TABLE>

                                      F-46
<PAGE>   155
                         TRAVELCENTERS OF AMERICA, INC.

     SELECTED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                 NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 2000

<TABLE>
<CAPTION>
                                                        NINE MONTHS ENDED SEPTEMBER 30, 2000
                                        --------------------------------------------------------------------
                                         PARENT     GUARANTOR     NONGUARANTOR
                                        COMPANY    SUBSIDIARIES    SUBSIDIARY    ELIMINATIONS   CONSOLIDATED
                                        --------   ------------   ------------   ------------   ------------
                                                             (IN THOUSANDS OF DOLLARS)
<S>                                     <C>        <C>            <C>            <C>            <C>
REVENUES:
  Fuel................................  $     --    $1,052,849      $    --        $     --      $1,052,849
  Non-fuel............................        --       418,692           --              --         418,692
  Rent and royalties..................        --        12,487        5,356          (3,646)         14,197
                                        --------    ----------      -------        --------      ----------
          Total revenues..............        --     1,484,028        5,356          (3,646)      1,485,738
Cost of revenues (excluding
  depreciation).......................        --     1,147,142           --              --       1,147,142
                                        --------    ----------      -------        --------      ----------
Gross profit (excluding
  depreciation).......................        --       336,886        5,356          (3,646)        338,596
Operating expenses....................        --       232,223        3,724          (3,646)        232,301
Selling, general and administrative
  expenses............................       559        24,792        3,516              --          28,867
Transition expenses...................        --           972           --              --             972
Depreciation and amortization
  expense.............................     1,069        47,044           --              --          48,113
Loss on sales of property and
  equipment...........................        --          (194)          --              --            (194)
Stock compensation expense............        --         1,350           --              --           1,350
                                        --------    ----------      -------        --------      ----------
Income (loss) from operations.........    (1,628)       30,699       (1,884)             --          27,187
Interest (expense), net...............        --       (32,159)          (3)             --         (32,162)
Equity income (loss)..................    (2,172)           --           --           2,172              --
                                        --------    ----------      -------        --------      ----------
Income (loss) before income taxes.....    (3,800)       (1,460)      (1,887)          2,172          (4,975)
Provision (benefit) for income
  taxes...............................      (553)         (488)        (687)             --          (1,728)
                                        --------    ----------      -------        --------      ----------
Net income (loss).....................    (3,247)         (972)      (1,200)          2,172          (3,247)
  Less: preferred dividends...........    (8,255)           --           --              --          (8,255)
                                        --------    ----------      -------        --------      ----------
Income (loss) available to common
  stockholders........................   (11,502)         (972)      (1,200)          2,172         (11,502)
Retained earnings
  (deficit) -- beginning of the
  period..............................   (24,764)       24,941        7,382         (32,323)        (24,764)
                                        --------    ----------      -------        --------      ----------
Retained earnings (deficit) -- end of
  the period..........................  $(36,266)   $   23,969      $ 6,182        $(30,151)     $  (36,266)
                                        ========    ==========      =======        ========      ==========
</TABLE>

                                      F-47
<PAGE>   156
                         TRAVELCENTERS OF AMERICA, INC.

     SELECTED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                 NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 2000

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS SCHEDULES:

<TABLE>
<CAPTION>
                                                         NINE MONTHS ENDED SEPTEMBER 30, 1999
                                         --------------------------------------------------------------------
                                          PARENT     GUARANTOR     NONGUARANTOR
                                         COMPANY     SUBSIDIARY     SUBSIDIARY    ELIMINATIONS   CONSOLIDATED
                                         --------   ------------   ------------   ------------   ------------
                                                              (IN THOUSANDS OF DOLLARS)
<S>                                      <C>        <C>            <C>            <C>            <C>
CASH FLOWS PROVIDED BY (USED IN)
  OPERATING ACTIVITIES.................  $  7,034    $  22,946         $ --           $ --        $  29,980
                                         --------    ---------         ----           ----        ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Business acquisitions................        --      (57,044)          --             --          (57,044)
  Proceeds from sales of property and
     equipment.........................        --        5,883           --             --            5,883
  Capital expenditures.................        --      (66,826)          --             --          (66,826)
                                         --------    ---------         ----           ----        ---------
     Net cash used in investing
       activities......................        --     (117,987)          --             --         (117,987)
                                         --------    ---------         ----           ----        ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Revolving loan borrowings............    61,500           --           --             --           61,500
  Revolving loan repayments............   (36,500)          --           --             --          (36,500)
  Long-term debt repayments............    (1,085)         (31)          --             --           (1,116)
  Proceeds from issuance of stock......     6,660           --           --             --            6,660
  Intercompany advances................   (97,175)      97,175           --             --               --
                                         --------    ---------         ----           ----        ---------
       Net cash provided by (used in)
          financing activities.........   (66,600)      97,144           --             --           30,544
                                         --------    ---------         ----           ----        ---------
       Net increase (decrease) in
          cash.........................   (59,566)      (2,103)          --             --          (57,463)
Cash at the beginning of the period....    59,665       29,535           --             --           89,200
                                         --------    ---------         ----           ----        ---------
Cash at the end of the period..........  $     99    $  31,638         $ --           $ --        $  31,737
                                         ========    =========         ====           ====        =========
</TABLE>

                                      F-48
<PAGE>   157
                         TRAVELCENTERS OF AMERICA, INC.

     SELECTED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                 NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 2000

<TABLE>
<CAPTION>
                                                        NINE MONTHS ENDED SEPTEMBER 30, 2000
                                        ---------------------------------------------------------------------
                                         PARENT      GUARANTOR     NONGUARANTOR
                                         COMPANY     SUBSIDIARY     SUBSIDIARY    ELIMINATIONS   CONSOLIDATED
                                        ---------   ------------   ------------   ------------   ------------
                                                              (IN THOUSANDS OF DOLLARS)
<S>                                     <C>         <C>            <C>            <C>            <C>
CASH FLOWS PROVIDED BY (USED IN)
  OPERATING ACTIVITIES................  $     167     $ 49,508         $ --           $ --        $  49,675
                                        ---------     --------         ----           ----        ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Business acquisitions...............         --       (8,959)          --             --           (8,959)
  Proceeds from sales of property and
     equipment........................         --          449           --             --              449
  Capital expenditures................         --      (40,003)          --             --          (40,003)
                                        ---------     --------         ----           ----        ---------
     Net cash used in investing
       activities.....................         --      (48,513)          --             --          (48,513)
                                        ---------     --------         ----           ----        ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Revolving loan borrowings...........    200,400           --           --             --          200,400
  Revolving loan repayments...........   (189,000)          --           --             --         (189,000)
  Long-term debt repayments...........       (722)        (665)          --             --           (1,387)
  Repurchase of common stock..........       (833)          --           --             --             (833)
  Intercompany advances...............    (10,012)      10,012           --             --               --
                                        ---------     --------         ----           ----        ---------
       Net cash provided by (used in)
          financing activities........       (167)       9,347           --             --            9,180
                                        ---------     --------         ----           ----        ---------
          Net increase in cash........         --       10,342           --             --           10,342
Cash at the beginning of the period...         --       18,040           --             --           18,040
                                        ---------     --------         ----           ----        ---------
Cash at the end of the period.........  $      --     $ 28,382         $ --           $ --        $  28,382
                                        =========     ========         ====           ====        =========
</TABLE>

8. SUBSEQUENT EVENT

     On November 14, 2000, we consummated our merger transaction with TCA
Acquisition Corporation. Concurrent with the closing of the merger, we completed
a series of transactions to effect a recapitalization and a refinancing that
included the following:

     (i) we issued 6,456,698 shares of our common stock for proceeds of
$205,000,000,

     (ii) we redeemed all shares of our common and preferred stock outstanding
prior to the closing of the transactions, with the exception of 473,064 shares
of common stock retained by continuing stockholders, and cancelled all
outstanding common stock options and warrants for cash payments totaling
$262,732,000,

     (iii) we repaid all amounts outstanding under our existing Amended and
Restated Credit Agreement dated as of November 24, 1998 (the "Existing Credit
Facility"), redeemed in full all of our existing senior secured notes and
consummated a tender offer and consent solicitation for our 10 1/4% Senior
Subordinated Notes due 2007,

     (iv) we amended and restated the Existing Credit Facility (the "Senior
Credit Facility") in an amount up to $428,000,000, under which we borrowed
$328,300,000,

     (v) for gross proceeds of $182,962,000, we issued units consisting of
Senior Subordinated Notes due 2009 with a face amount of $190,000,000 and
initial warrants and contingent warrants that in the aggregate could be
exercised in exchange for 277,165 shares of our common stock, and

                                      F-49
<PAGE>   158
                         TRAVELCENTERS OF AMERICA, INC.

     SELECTED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                 NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 2000

     (vi) we paid $53,195,000 of fees and expenses related to the transactions,
including $31,371,000 of debt issuance costs, $2,590,000 of stock issuance
costs, and $19,234,000 charged to expenses.

     Prior to the closing of the transactions listed above, we issued 137,572
shares of common stock for cash proceeds of $3,722,000 upon the exercise of
stock options held by existing stockholders.

     The Senior Credit Facility is composed of a $328,000,000 term loan facility
and a $100,000,000 revolving credit facility, including a $25,000,000 sublimit
for the issuance of letters of credit. The term loan facility bears interest, at
our election, at the alternate base rate plus a margin of 2.25% or the Adjusted
LIBOR plus a margin of 3.25%. The revolving credit facility bears interest, at
our election, at the alternate base rate plus a margin of 1.75% or the Adjusted
LIBOR plus a margin of 2.75%. Principal and interest payments are due quarterly.
The aggregate annual amounts of required term loan principal repayments are as
follow: $3,280,000 for each year beginning with 2002 and ending with 2006,
$80,360,000 for 2007 and $231,240,000 for 2008. The term loan facility matures
on November 14, 2008 and the revolving credit facility matures on November 14,
2006. The Senior Credit Facility is secured by substantially all of our accounts
receivable, inventory and property and equipment. Under the terms of the Senior
Credit Facility we are required to maintain certain financial ratios and other
financial conditions and are subject to various prohibitions and limitations
that are consistent with the similar terms of the Existing Credit Facility. We
are permitted to make optional prepayments and may be required to make mandatory
prepayments based, among other things, on excess cash we generate.

     The Subordinated Notes due 2009 have a coupon rate of 12 3/4% and mature on
May 1, 2009. Interest payments are due semiannually on May 1 and November 1,
commencing May 1, 2001. The notes are unsecured. We are not permitted to redeem
the notes prior to November 1, 2005, except in connection with a change of
control (as defined in the indenture). Under the terms of the indenture, we are
subject to various prohibitions and limitations that are consistent with the
similar terms of the indenture related to the Senior Subordinated Notes due 2007
that we redeemed in full.

                                      F-50
<PAGE>   159

TRAVELCENTERS OF AMERICA, INC.             [TravelCenters of America, Inc. Logo]

WARRANTS TO PURCHASE

COMMON STOCK

COMMON STOCK ISSUABLE

UPON EXERCISE OF

WARRANTS

                           -------------------------
                                   PROSPECTUS

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

     UNTIL             , 2001, ALL DEALERS THAT EFFECT TRANSACTIONS IN THESE
SECURITIES, WHETHER OR NOT PARTICIPATING IN THIS OFFERING, MAY BE REQUIRED TO
DELIVER A PROSPECTUS. THIS IS IN ADDITION TO THE DEALERS' OBLIGATION TO DELIVER
A PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO THE UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.

                                            , 2001
<PAGE>   160

                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

     The following sets forth all expenses incurred or expected to be incurred
by us in connection with the issuance and distribution of the securities being
registered. All of the amounts shown are estimated except for the SEC
registration fee.

<TABLE>
<S>                                                           <C>
SEC registration fee........................................  $2,322
Accounting fees and expenses................................  $    *
Printing and engraving expenses.............................  $    *
Legal fees and expenses (other than blue sky)...............  $    *
Blue Sky fees and expenses..................................  $    *
Transfer Agent and Registrar fees...........................  $    *
Miscellaneous expense.......................................  $    *
                                                              ------
          Total.............................................  $    *
                                                              ======
</TABLE>

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

        * To be completed by amendment.

ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

     Section 145 of the Delaware General Corporation Law (the "DGCL") permits
TravelCenters of America, Inc., TA Operating Corporation and TA Licensing Inc.
to indemnify their officers and directors against expenses (including attorneys'
fees), judgments, fines and amounts paid in settlement actually and reasonably
incurred by him or her in connection with any threatened, pending or completed
action (except settlements or judgments in derivative suits), suits or
proceedings in which such person is made a party by reason of his or her being
or having been a director, officer, employee or agent of the company, in terms
sufficiently broad to permit such indemnification under certain circumstances
for liabilities (including reimbursement for expenses incurred) arising under
the Securities Act of 1933, as amended (the "Securities Act"). The statute
provides that indemnification pursuant to its provisions is not exclusive of
other rights of indemnification to which a person any be entitled under any
by-law, agreement, vote of stockholders or disinterested directors, or
otherwise.

     The company's by-laws provide for the mandatory indemnification of its
directors, officers, employees and other agents to the maximum extent permitted
by the DGCL.

     As permitted by sections 102 and 145 of the DGCL, the company's certificate
of incorporation eliminates a director's personal liability for monetary damages
to the company and its stockholders arising from a breach of a director's
fiduciary duty, except as otherwise provided under the DGCL.

     The company may purchase and maintain insurance on behalf of any director
or officer of the company against any liability asserted against such person,
whether or not the company would have the power to indemnify such person against
such liability under the provisions of the certificate of incorporation or
otherwise.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES

     During 1998, 1999 and 2000, we sold or issued the following unregistered
securities:

     (1) On June 3, 1999, in connection with the Travel Ports acquisition, we
sold 85,000 shares at $33.04 per share to a stockholder of Travel Ports in
exchange for 653,000 shares of Travel Ports that the stockholder owned.

     (2) In July 1999, we sold 200,000 shares to Freightliner at $33.30 per
share.

     (3) In November 2000, we sold 100,000 shares to Freightliner at $33.30 per
share.

                                      II-1
<PAGE>   161

     (4) In a series of sales to management, we sold the following:

        - In 1999, we sold 6,182 shares at $25.00 per share.

        - In 2000, we sold 2,321 shares at $31.75 per share.

        - In November 2000, certain members of management exercised options to
          purchase an aggregate of 37,572 shares for aggregate proceeds of
          $421,726.

     (5) We consummated an offering of Senior Subordinated Notes due 2009 to
"qualified institutional buyers," as defined in Rule 144A under the Securities
Act. The offering was consummated on November 14, 2000 with the sale of 190,000
units, each unit consisting of one 12 3/4% Senior Subordinated Note due 2009 of
TravelCenters of America, Inc. with a principal amount of $1,000, three initial
warrants each to purchase 0.36469 shares of our common stock and one contingent
warrant to purchase 0.36469 shares of our common stock. An exchange offer
registration statement was filed by TravelCenters of America, Inc. on December
15, 2000 with respect to a proposed exchange of the outstanding notes for
registered notes having substantially the same terms as the outstanding notes.
This Registration Statement is filed to register the warrants and the shares of
common stock issuable upon exercise of the warrants.

     None of the foregoing transactions involved any public offering. All sales
were made in reliance on Section 4(2) of the Securities Act, Rule 701
promulgated under the Securities Act and/or Regulation D promulgated under the
Securities Act. These sales were made without general solicitation or
advertising. The recipients in each such transaction represented their intention
to acquire the securities for investment only and not with a view to sell or for
sale in connection with any distribution thereof.

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

     (a) Exhibits

<TABLE>
<CAPTION>
EXHIBIT
NUMBER                            DESCRIPTION
-------                           -----------
<C>       <S>
   1.1    Purchase Agreement dated November 9, 2000, by and among
          TravelCenters of America, Inc., TA Operating Corporation, TA
          Travel, L.L.C., TA Licensing, Inc., TravelCenters
          Properties, L.P., TravelCenters Realty, Inc, Credit Suisse
          First Boston Corporation, Chase Securities Inc. and
          Donaldson, Lufkin & Jenrette Securities Corporation(c)
   2.1    Recapitalization Agreement and Plan of Merger dated as of
          May 31, 2000(b)
   2.2    Amendment No. 1 to Recapitalization Agreement and Plan of
          Merger dated as of October 2, 2000(c)
   3.1    Amended and Restated Certificate of Incorporation of
          TravelCenters of America, Inc.(c)
   3.2    By-laws of TravelCenters of America, Inc.(c)
   4.1    Indenture, dated as of November 14, 2000 by and among
          TravelCenters of America, Inc., TA Operating Corporation, TA
          Travel, L.L.C., TA Licensing, Inc., TravelCenters
          Properties, L.P., TravelCenters Realty, Inc. and State
          Street Bank and Trust Company(c)
   4.2    Form of 12 3/4% Senior Subordinated Note due 2009 (included
          in Exhibit 4.1)(c)
   4.3    Exchange and Registration Rights Agreement, dated as of
          November 14, 2000 by and among TravelCenters of America,
          Inc., TA Operating Corporation, TA Travel, L.L.C., TA
          Licensing, Inc., TravelCenters Properties, L.P.,
          TravelCenters Realty, Inc., Credit Suisse First Boston
          Corporation, Chase Securities Inc. and Donaldson, Lufkin &
          Jenrette Securities Corporation(c)
   4.4    Form of Warrant Certificate (included in Exhibit 10.20)(c)
  +4.5    Form of Common Stock Certificate
  *5.1    Opinion of Simpson Thacher & Bartlett as to the legality of
          the securities being registered
  10.1    Amended and Restated Credit Agreement dated as of November
          14, 2000(c)
</TABLE>

                                      II-2
<PAGE>   162

<TABLE>
<CAPTION>
EXHIBIT
NUMBER                            DESCRIPTION
-------                           -----------
<C>       <S>
  10.2    Stockholders' Agreement among TravelCenters of America,
          Inc., Oak Hill Capital Partners, L.P., Oak Hill Capital
          Management Partners, L.P., Olympus Growth Fund III, L.P.,
          Olympus Executive Fund, L.P., Monitor Clipper Equity
          Partners, L.P., Monitor Clipper Equity Partners (Foreign),
          L.P., UBS Capital America II, LLC, Credit Suisse First
          Boston LFG Holdings 2000, LLC and Freightliner LLC dated as
          of November 14, 2000(c)
  10.3    Operating Agreement of Freightliner Corporation and
          TravelCenters of America, Inc. dated as of July 21, 1999(a)
  10.4    Amendment No. 1 to Operating Agreement of Freightliner
          Corporation and TravelCenters of America, Inc. dated as of
          November 9, 2000(c)
  10.5    Agreement for lease, dated as of September 9, 1999, among
          TravelCenters of America, Inc., National and TCA Network
          Funding, LP(a)
  10.6    Lease Agreement, dated as of September 9, 1999, among
          TravelCenters of America, Inc., National and TCA Network
          Funding, LP(a)
  10.7    TA Operating Corporation Transition Plan(b)
  10.8    Employment Agreement, dated as of January 1, 2000, by and
          among TA Operating Corporation, TravelCenters of America,
          Inc. and Timothy L. Doane(c)
  10.9    Employment Agreement, dated as of January 1, 2000, by and
          among TA Operating Corporation, TravelCenters of America,
          Inc. and James W. George(c)
  10.10   Employment Agreement, dated as of January 1, 2000, by and
          among TA Operating Corporation, TravelCenters of America,
          Inc. and Michael H. Hinderliter(c)
  10.11   Employment Agreement, dated as of January 1, 2000, by and
          among TA Operating Corporation, TravelCenters of America,
          Inc. and Edwin P. Kuhn(c)
  10.12   Amendment No. 1 to Employment Agreement dated as of May 26,
          2000, by and among TA Operating Corporation, TravelCenters
          of America, Inc. and Timothy L. Doane(c)
  10.13   Amendment No. 1 to Employment Agreement dated as of May 26,
          2000, by and among TA Operating Corporation, TravelCenters
          of America, Inc. and James W. George(c)
  10.14   Amendment No. 1 to Employment Agreement dated as of May 26,
          2000, by and among TA Operating Corporation, TravelCenters
          of America, Inc. and Michael H. Hinderliter(c)
  10.15   Amendment No. 1 to Employment Agreement dated as of May 26,
          2000, by and among TA Operating Corporation, TravelCenters
          of America, Inc. and Edwin P. Kuhn(c)
  10.16   Amendment No. 1 to the 1997 Stock Incentive Plan(b)
  10.17   Form of 1997 Stock Incentive Plan -- Nonqualified Stock
          Option Agreement(b)
  10.18   Schedule of 1997 Stock Incentive Plan -- Nonqualified Stock
          Option Agreements omitted pursuant to Instruction 2 to Item
          601 of Regulation S-K(b)
  10.19   Success Bonus Letter(b)
  10.20   Warrant Agreement dated as of November 14, 2000 between
          TravelCenters of America, Inc. and State Street Bank and
          Trust Company, as warrant agent(c)
  10.21   Contingent Warrant Escrow Agreement dated as November 14,
          2000 between TravelCenters of America, Inc. and State Street
          Bank and Trust Company, as warrant escrow agent(c)
  12.1    Statement of Computation of Ratio of Earnings to Fixed
          Charges(c)
  21.1    Subsidiaries of Registrant(c)
 *23.1    Consent of Simpson Thacher & Bartlett (contained in Exhibit
          5.1)
 *23.2    Consent of PricewaterhouseCoopers LLP
</TABLE>

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

 *  Filed herewith.

 +  To be filed by amendment.

                                      II-3
<PAGE>   163

(a) Incorporated herein by reference to exhibits filed with the Company's
    Quarterly Report on Form 10-Q for the quarter ended September 30, 1999.

(b) Incorporated herein by reference to exhibits filed with the Company's
    Quarterly Report on Form 10-Q for the quarter ended June 30, 2000.

(c) Incorporated herein by reference to exhibits filed with the Company's Form
    S-4 Registration Statement filed on December 15, 2000.

ITEM 17.  UNDERTAKINGS

     The undersigned registrant hereby undertakes:

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

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

             (ii) To reflect in the prospectus any facts or events arising after
        the effective date of the registration statement (or the most recent
        post-effective amendment thereof) which, individually or in the
        aggregate, represent a fundamental change in the information set forth
        in the registration statement. Notwithstanding the foregoing, any
        increase or decrease in volume of securities offered (if the total
        dollar value of securities offered would not exceed that which was
        registered) and any deviation from the low or high end of the estimated
        maximum offering range may be reflected in the form of prospectus filed
        with the Commission pursuant to Rule 424(b) if, in the aggregate, the
        changes in volume and price represent no more than a 20 percent change
        in the maximum aggregate offering price set forth in the "Calculation of
        Registration Fee" table in the effective registration statement.

             (iii) To include any material information with respect to the plan
        of distribution not previously disclosed in the registration statement
        or any material change to such information in the registration
        statement.

          (2) That, for the purpose of determining any liability under the
     Securities Act of 1933, each such post-effective amendment shall be deemed
     to be a new registration statement relating to the securities offered
     therein, and the offering of such securities at that time shall be deemed
     to be the initial bona fide offering thereof.

          (3) To remove from registration by means of a post-effective amendment
     any of the securities being registered which remain unsold at the
     termination of the offering.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Securities Act
and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the registrant of expenses
incurred or paid by the director, officer or controlling person of the
registrant in the successful defense of any action, suit or proceeding) is
asserted by such director, officer or controlling person in connection with the
securities being registered, the registrant will, unless in the opinion of its
counsel the matter has been settled by controlling precedent, submit to a court
of appropriate jurisdiction the question whether such indemnification by it is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of such issue.

                                      II-4
<PAGE>   164

                                   SIGNATURES

     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT, THE REGISTRANT ISSUER
HAS DULY CAUSED THIS REGISTRATION STATEMENT TO BE SIGNED ON ITS BEHALF BY THE
UNDERSIGNED, THEREUNTO DULY AUTHORIZED, IN THE CITY OF CLEVELAND, STATE OF OHIO,
ON DECEMBER 21, 2000.

                                          TRAVELCENTERS OF AMERICA, INC.
                                                 Registrant

                                          By:      /s/ JAMES W. GEORGE
                                            ------------------------------------
                                            Name: James W. George
                                            Title:  Senior Vice President
                                                and Chief Financial Officer

                               POWER OF ATTORNEY

     Each of the undersigned, being an officer or director, or both, of
TravelCenters of America, Inc. (the "Issuer"), in his capacity as set forth
below, hereby constitutes and appoints, James W. George and Steven C. Lee and
each of them, his true and lawful attorney and agent, to do any and all acts and
all things and to execute any and all instruments which said attorney and agent
may deem necessary or desirable to enable the Issuer to comply with the
Securities Act of 1933, as amended (the "Act"), and any rules, regulations and
requirements of the Securities and Exchange Commission thereunder, in connection
with the registration under the Act of the warrants and common stock (the
"Securities"), including, without limitation, the power and authority to sign
the name of each of the undersigned in the capacities indicated below to the
Registration Statement on Form S-1 to be filed with the Securities and Exchange
Commission with respect to such Securities, to any and all amendments or
supplements to such Registration Statement, whether such amendments or
supplements are filed before or after the effective date of such Registration
Statement, to any related Registration Statement filed pursuant to Rule 462(b)
under the Act, and to any and all instruments or documents filed as part of or
in connection with such Registration Statement or any and all amendments
thereto, whether such amendments are filed before or after the effective date of
such Registration Statement; and each of the undersigned hereby ratifies and
confirms all that such attorney and agent shall do or cause to be done by virtue
hereof.

     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED ON DECEMBER 21, 2000 BY OR BEHALF OF
THE FOLLOWING PERSONS IN THE CAPACITIES INDICATED WITH THE REGISTRANT.

<TABLE>
<CAPTION>
                      SIGNATURE                                                  TITLE
                      ---------                                                  -----
<S>                                                      <C>

                  /s/ EDWIN P. KUHN                      Chairman of the Board of Directors, President and
-----------------------------------------------------      Chief Executive Officer (Principal Executive
                    Edwin P. Kuhn                          Officer)

                 /s/ JAMES W. GEORGE                     Senior Vice President and Chief Financial Officer
-----------------------------------------------------      (Principal Financial and Accounting Officer)
                   James W. George

                /s/ ROBERT J. BRANSON                    Director
-----------------------------------------------------
                  Robert J. Branson
</TABLE>

                                      II-5
<PAGE>   165

<TABLE>
<CAPTION>
                      SIGNATURE                                                  TITLE
                      ---------                                                  -----
<S>                                                      <C>
                /s/ STEVEN B. GRUBER                     Director
-----------------------------------------------------
                  Steven B. Gruber

                  /s/ JAMES L. HEBE                      Director
-----------------------------------------------------
                    James L. Hebe

               /s/ LOUIS J. MISCHIANTI                   Director
-----------------------------------------------------
                 Louis J. Mischianti

                /s/ ROWAN G.P. TAYLOR                    Director
-----------------------------------------------------
                  Rowan G.P. Taylor

               /s/ JEREMY J. THOMPSON                    Director
-----------------------------------------------------
                 Jeremy J. Thompson
</TABLE>

                                      II-6
<PAGE>   166

                                 EXHIBIT INDEX

<TABLE>
<CAPTION>
EXHIBIT
NUMBER                            DESCRIPTION
-------                           -----------
<C>       <S>
   1.1    Purchase Agreement dated November 9, 2000, by and among
          TravelCenters of America, Inc., TA Operating Corporation, TA
          Travel, L.L.C., TA Licensing, Inc., TravelCenters
          Properties, L.P., TravelCenters Realty, Inc, Credit Suisse
          First Boston Corporation, Chase Securities Inc. and
          Donaldson, Lufkin & Jenrette Securities Corporation(c)
   2.1    Recapitalization Agreement and Plan of Merger dated as of
          May 31, 2000(b)
   2.2    Amendment No. 1 to Recapitalization Agreement and Plan of
          Merger dated as of October 2, 2000(c)
   3.1    Amended and Restated Certificate of Incorporation of
          TravelCenters of America, Inc.(c)
   3.2    By-laws of TravelCenters of America, Inc.(c)
   4.1    Indenture, dated as of November 14, 2000 by and among
          TravelCenters of America, Inc., TA Operating Corporation, TA
          Travel, L.L.C., TA Licensing, Inc., TravelCenters
          Properties, L.P., TravelCenters Realty, Inc. and State
          Street Bank and Trust Company(c)
   4.2    Form of 12 3/4% Senior Subordinated Note due 2009 (included
          in Exhibit 4.1)(c)
   4.3    Exchange and Registration Rights Agreement, dated as of
          November 14, 2000 by and among TravelCenters of America,
          Inc., TA Operating Corporation, TA Travel, L.L.C., TA
          Licensing, Inc., TravelCenters Properties, L.P.,
          TravelCenters Realty, Inc., Credit Suisse First Boston
          Corporation, Chase Securities Inc. and Donaldson, Lufkin &
          Jenrette Securities Corporation(c)
   4.4    Form of Warrant Certificate (included in Exhibit 10.20)(c)
  +4.5    Form of Common Stock Certificate
  *5.1    Opinion of Simpson Thacher & Bartlett as to the legality of
          the securities being registered
  10.1    Amended and Restated Credit Agreement dated as of November
          14, 2000(c)
  10.2    Stockholders' Agreement among TravelCenters of America,
          Inc., Oak Hill Capital Partners, L.P., Oak Hill Capital
          Management Partners, L.P., Olympus Growth Fund III, L.P.,
          Olympus Executive Fund, L.P., Monitor Clipper Equity
          Partners, L.P., Monitor Clipper Equity Partners (Foreign),
          L.P., UBS Capital America II, LLC, Credit Suisse First
          Boston LFG Holdings 2000, LLC and Freightliner LLC dated as
          of November 14, 2000(c)
  10.3    Operating Agreement of Freightliner Corporation and
          TravelCenters of America, Inc. dated as of July 21, 1999(a)
  10.4    Amendment No. 1 to Operating Agreement of Freightliner
          Corporation and TravelCenters of America, Inc. dated as of
          November 9, 2000(c)
  10.5    Agreement for lease, dated as of September 9, 1999, among
          TravelCenters of America, Inc., National and TCA Network
          Funding, LP(a)
  10.6    Lease Agreement, dated as of September 9, 1999, among
          TravelCenters of America, Inc., National and TCA Network
          Funding, LP(a)
  10.7    TA Operating Corporation Transition Plan(b)
  10.8    Employment Agreement, dated as of January 1, 2000, by and
          among TA Operating Corporation, TravelCenters of America,
          Inc. and Timothy L. Doane(c)
  10.9    Employment Agreement, dated as of January 1, 2000, by and
          among TA Operating Corporation, TravelCenters of America,
          Inc. and James W. George(c)
  10.10   Employment Agreement, dated as of January 1, 2000, by and
          among TA Operating Corporation, TravelCenters of America,
          Inc. and Michael H. Hinderliter(c)
  10.11   Employment Agreement, dated as of January 1, 2000, by and
          among TA Operating Corporation, TravelCenters of America,
          Inc. and Edwin P. Kuhn(c)
</TABLE>
<PAGE>   167

<TABLE>
<CAPTION>
EXHIBIT
NUMBER                            DESCRIPTION
-------                           -----------
<C>       <S>
  10.12   Amendment No. 1 to Employment Agreement dated as of May 26,
          2000, by and among TA Operating Corporation, TravelCenters
          of America, Inc. and Timothy L. Doane(c)
  10.13   Amendment No. 1 to Employment Agreement dated as of May 26,
          2000, by and among TA Operating Corporation, TravelCenters
          of America, Inc. and James W. George(c)
  10.14   Amendment No. 1 to Employment Agreement dated as of May 26,
          2000, by and among TA Operating Corporation, TravelCenters
          of America, Inc. and Michael H. Hinderliter(c)
  10.15   Amendment No. 1 to Employment Agreement dated as of May 26,
          2000, by and among TA Operating Corporation, TravelCenters
          of America, Inc. and Edwin P. Kuhn(c)
  10.16   Amendment No. 1 to the 1997 Stock Incentive Plan(b)
  10.17   Form of 1997 Stock Incentive Plan -- Nonqualified Stock
          Option Agreement(b)
  10.18   Schedule of 1997 Stock Incentive Plan -- Nonqualified Stock
          Option Agreements omitted pursuant to Instruction 2 to Item
          601 of Regulation S-K(b)
  10.19   Success Bonus Letter(b)
  10.20   Warrant Agreement dated as of November 14, 2000 between
          TravelCenters of America, Inc. and State Street Bank and
          Trust Company, as warrant agent(c)
  10.21   Contingent Warrant Escrow Agreement dated as November 14,
          2000 between TravelCenters of America, Inc. and State Street
          Bank and Trust Company, as warrant escrow agent(c)
  12.1    Statement of Computation of Ratio of Earnings to Fixed
          Charges(c)
  21.1    Subsidiaries of Registrant(c)
 *23.1    Consent of Simpson Thacher & Bartlett (contained in Exhibit
          5.1)
 *23.3    Consent of Deloitte & Touche LLP
</TABLE>

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

 * Filed herewith

 + To be filed by amendment.

(a) Incorporated herein by reference to exhibits filed with the Company's
    Quarterly Report on Form 10-Q for the quarter ended September 30, 1999.

(b) Incorporated herein by reference to exhibits filed with the Company's
    Quarterly Report on Form 10-Q for the quarter ended June 30, 2000.

(c) Incorporated herein by reference to exhibits filed with the Company's Form
    S-4 Registration Statement filed on December 15, 2000.


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